{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Intro","AER only","DMS input","RFM input","Movements in provisions","Adjustment for previous period","AST actual depreciation","RAB roll forward","Total RAB roll forward","TAB roll forward","RAB remaining lives","TAB remaining lives","PTRM input summary"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":541,"comments":7,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Intro","index":0,"n_rows":46,"n_cols":13,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Electricity Transmission Network Service Provider"]
[null,null,null,null,null,null,null,null,"Roll Forward Model"]
[null,null,null,null,null,null,null,null,null,null,null,"Version:",3]
[null,null,null,null,null,null,null,null,null,null,null,"Date:","October 2015"]
[]
[]
[null,"Introduction",null,null,null,null,null,null,null,"Electricity Transmission Module"]
[]
[]
[]
[]
[]
[null,null,"This model is used by the AER to determine the opening regulatory and tax asset bases for a transmission network service provider. It also calculates the weighted average remaining asset lives for regulatory and tax purposes using the asset values as weights."]
[null,null,"The roll forward of the asset base is undertaken in nominal terms."]
[]
[null,null,"INSTRUCTIONS FOR USE"]
[null,null,"The RFM handbook is available on the AER website at http://www.aer.gov.au"]
[]
[null,null,"a. Fill out input cells on the 'DMS Input' sheet. These input cells are highlighted blue. "]
[null,null,"This provides information on the service provider submitting the RFM and the context for the RFM preparation."]
[null,null,"This information also controls the automatic import of the RFM into the AER's Data Management System (DMS)."]
[]
[null,null,"b. Fill out input cells on the 'RFM Input' sheet. These input cells are highlighted blue. "]
[null,null,"This provides the data for the RFM calculations."]
[null,null,"In general, input expenditure data should be valued in nominal dollar terms of the year indicated, as at the end of that year."]
[null,null,"Units and basis for entry are specified where required for each data table."]
[]
[null,null,"c. The values in the 'PTRM input summary' sheet"]
[null,null,"This sheet summarises the key outputs of the RFM. These include the opening regulatory and tax asset values, and remaining asset lives. They become the inputs to the PTRM. "]
[]
[]
[null,null,"VERSION RECORD"]
[]
[null,null,"Version","Date",null,"Description"]
[null,null,1,"September 2007",null,"Initial model"]
[]
[null,null,2,"December 2010",null,"Modified calculations to allow for establising a closing RAB based on as commissioned capex"]
[null,null,null,null,null,"Adjusted depreciation calculation formula in the RAB roll forward"]
[null,null,null,null,null,"Added the weighted average approach to roll forward the remaining asset lives at the end of the regulatory control period and summary tables"]
[]
[null,null,3,"October 2015",null,"Added new input sections for as commissioned RAB and end of period adjustments, and removed redundant inputs"]
[null,null,null,null,null,"Built-in option to select actual or forecast depreciation approach for the RAB roll forward"]
[null,null,null,null,null,"Updated inputs to handle different annual WACCs due to time-varying return on debt"]
[null,null,null,null,null,"Modified calculations of weighted average remaining lives for RAB and TAB to track capex year-by-year over multiple periods"]
[null,null,null,null,null,"Enabled automatic import into AER DMS"]

{"sheet":"AER only","index":1,"n_rows":82,"n_cols":20,"rows_kept":82,"cut":false,"hidden":true,"merged":[[51,3,51,4],[58,3,58,9],[59,0,65,0],[8,2,8,9],[30,3,30,4],[30,6,30,7],[32,0,41,0],[32,2,32,9],[38,3,38,4],[43,0,46,0],[24,3,24,4],[24,5,24,8],[28,3,28,4],[28,6,28,7],[29,3,29,4],[29,6,29,7],[23,5,23,8],[0,11,0,19],[7,2,7,9],[11,2,11,9],[13,3,13,5],[14,3,14,5],[17,3,17,4],[17,5,17,8],[18,5,18,8],[19,3,19,4],[19,5,19,8],[22,3,22,4],[22,5,22,8]]}
["HIDE THIS COLUMN",null,{"$f":"(LOOKUP(dms_Model,dms_Model_List,dms_Worksheet_List))","v":"ROLL FORWARD MODEL"},null,null,null,null,null,null,null,null,"Data in these columns used for data validation and database purposes."]
[null,null,{"$f":"dms_TradingName","v":"AusNet (T)"},null,null,null,null,null,null,null,null,"Date last modified:"]
[null,null,{"$f":"CONCATENATE(FRCP_y1,\" to \",FRCP_y5)","v":"2019-20 to 2023-24"},null,null,null,null,null,null,null,null,"14 April 2015","merged cell C46/47"]
[null,null,"BUSINESS & OTHER DETAILS",null,null,null,null,null,null,null,null,"17 April 2015","adjusted dms_RYE to automate based on dms_Model (NB: EB & CA refer to CRCP_y5)"]
[null,null,null,null,null,null,null,null,null,null,null,"14 May 2015","adapted this cover for use in CA & EB RINs"]
[]
[null,null,"Instructions"]
[null,null,"Complete the following business details regulatory template before entering data or values in any other regulatory template. This regulatory template is linked to other cells within the spreadsheet and automatically generates column headings."]
[null,null,"THIS WORKBOOK TO BE LOCKED, PROTECTED AND HIDDEN FROM VIEW"]
[null,null,"SUBMISSION PARTICULARS INPUT SHEETS"]
[]
[null,null,"Entity details"]
[]
[null,null,"Trading name",{"$f":"'DMS input'!C14","v":"AusNet (T)"}]
[null,null,"ACN / ABN",{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":48116124362}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"dms_Model_List ","dms_Worksheet_List ",null,"dms_RYE_List1","dms_RYE_List2"]
[null,null,"Business address","Address 1",null,{"$f":"'DMS input'!E18:E18","v":"Level 31, 2 Southbank Boulevard"},null,null,null,null,null,"CA","CATEGORY ANALYSIS",null,"dms_RYE",{"$f":"CONCATENATE(LEFT(CRY, 2) &IF(CRY>\"2009-10\",,\"\") &RIGHT(CRY,2))","v":"2015"}]
[null,null,null,null,"Address 2",{"$f":"IF(ISBLANK('DMS input'!E19),\"\",'DMS input'!E19)","v":""},null,null,null,null,null,"CAM/Service change Backcast","REGULATORY REPORTING STATEMENT",null,"dms_RYE",{"$f":"CONCATENATE(LEFT(CRCP_y5, 2) &IF(CRCP_y5>\"2009-10\",,\"\") &RIGHT(CRCP_y5,2))","v":"2019"}]
[null,null,null,"Suburb",null,{"$f":"'DMS input'!E20","v":"Southbank"},null,null,null,null,null,"CPI","CPI",null,"dms_RYE",{"$f":"CONCATENATE(LEFT(CRCP_y5, 2) &IF(CRCP_y5>\"2009-10\",,\"\") &RIGHT(CRCP_y5,2))","v":"2019"}]
[null,null,null,null,"State",{"$f":"INDEX(dms_State_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Vic"},"p/code",{"$f":"'DMS input'!G21","v":3006},null,null,null,"EB","ECONOMIC BENCHMARKING",null,"dms_RYE",{"$f":"CONCATENATE(LEFT(CRY, 2) &IF(CRY>\"2009-10\",,\"\") &RIGHT(CRY,2))","v":"2015"}]
[null,null,null,null,null,null,null,null,null,null,null,"PTRM","POST TAX REVENUE MODEL",null,"FRCP",{"$f":"CONCATENATE(LEFT(FRCP_y5, 2) &IF(FRCP_y1>\"2009-10\",,\"\") &RIGHT(FRCP_y5,2))","v":"2024"}]
[null,null,"Postal address","Address 1",null,{"$f":"'DMS input'!E23","v":"Locked Bag 14051"},null,null,null,null,null,"Reset","REGULATORY REPORTING STATEMENT",null,"FRCP",{"$f":"CONCATENATE(LEFT(FRCP_y5, 2) &IF(FRCP_y1>\"2009-10\",,\"\") &RIGHT(FRCP_y5,2))","v":"2024"}]
[null,null,null,null,"Address 2",{"$f":"IF(ISBLANK('DMS input'!E24),\"\",'DMS input'!E24)","v":""},null,null,null,null,null,"RFM","ROLL FORWARD MODEL",null,"CRCP",{"$f":"CONCATENATE(LEFT(CRCP_y5, 2) &IF(CRCP_y1>\"2009-10\",,\"\") &RIGHT(CRCP_y5,2))","v":"2019"}]
[null,null,null,"Suburb",null,{"$f":"'DMS input'!E25:H25","v":0},null,null,null,null,null,"WACC","WEIGHTED AVERAGE COST OF CAPITAL",null,"dms_RYE",{"$f":"CONCATENATE(LEFT(CRCP_y5, 2) &IF(CRCP_y5>\"2009-10\",,\"\") &RIGHT(CRCP_y5,2))","v":"2019"}]
[null,null,null,null,"State",{"$f":"'DMS input'!E26","v":"Vic"},"p/code",{"$f":"'DMS input'!G26","v":8001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"dms_TradingName_List","dms_ABN_List","dms_State_List","dms_Sector_List","dms_Segment_List","dms_FormControl_List","dms_CRCPlength_List","dms_FRCPlength_List","dms_JurisdictionList"]
[null,null,"Contact name/s",{"$f":"IF(ISBLANK('DMS input'!C29),\"\",'DMS input'!C29)","v":"Charlotte Coster"},null,null,{"$f":"IF(ISBLANK('DMS input'!F29),\"\",'DMS input'!F29)","v":"Anh Mai"},null,null,null,null,"ActewAGL Distribution",76670568688,"ACT","Electricity","Distribution","Revenue cap",5,6,"ACT"]
[null,null,"Contact phone/s",{"$f":"IF(ISBLANK('DMS input'!C30),\"\",'DMS input'!C30)","v":396956309},null,null,{"$f":"IF(ISBLANK('DMS input'!F30),\"\",'DMS input'!F30)","v":396956627},null,null,null,null,"ActewAGL Distribution (Tx Assets)",76670568688,"ACT","Electricity","Distribution","Revenue cap",5,5,"ACT"]
[null,null,"Contact email address/s",{"$f":"IF(ISBLANK('DMS input'!C31),\"\",'DMS input'!C31)","v":"charlotte.coster@ausnetservices.com.au"},null,null,{"$f":"IF(ISBLANK('DMS input'!F31),\"\",'DMS input'!F31)","v":"anh.mai@ausnetservices.com.au"},null,null,null,null,"AGN",78551685,"SA","Gas","Distribution","Revenue cap",5,5,"SA"]
[null,null,null,null,null,null,null,null,null,null,null,"Ausgrid",67505337385,"NSW","Electricity","Distribution","Revenue cap",5,5,"NSW"]
["KEEP VISIBLE FOR\n RESET",null,"Regulatory control period details",null,null,null,null,null,null,null,null,"Ausgrid (Tx Assets)",67505337385,"NSW","Electricity","Distribution","Revenue cap",5,5,"NSW"]
[null,null,null,null,null,null,null,null,null,null,null,"AusNet (D)",91064651118,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,null,"Forthcoming regulatory control period",{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",CRCP_y5+1,(LEFT(CRCP_y5,4)+1&\"-\"&IF(MID(CRCP_y5,6,2)<\"09\",\"0\"&RIGHT(CRCP_y5,1)+1,RIGHT(CRCP_y5,2)+1))))","v":"2019-20"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",FRCP_y1+1,(LEFT(FRCP_y1,4)+1&\"-\"&IF(MID(FRCP_y1,6,2)<\"09\",\"0\"&RIGHT(FRCP_y1,1)+1,RIGHT(FRCP_y1,2)+1))))","v":"2020-21"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",FRCP_y2+1,(LEFT(FRCP_y2,4)+1&\"-\"&IF(MID(FRCP_y2,6,2)<\"09\",\"0\"&RIGHT(FRCP_y2,1)+1,RIGHT(FRCP_y2,2)+1))))","v":"2021-22"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",FRCP_y3+1,(LEFT(FRCP_y3,4)+1&\"-\"&IF(MID(FRCP_y3,6,2)<\"09\",\"0\"&RIGHT(FRCP_y3,1)+1,RIGHT(FRCP_y3,2)+1))))","v":"2022-23"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",FRCP_y4+1,(LEFT(FRCP_y4,4)+1&\"-\"&IF(MID(FRCP_y4,6,2)<\"09\",\"0\"&RIGHT(FRCP_y4,1)+1,RIGHT(FRCP_y4,2)+1))))","v":"2023-24"},null,null,null,"AusNet (T)",48116124362,"Vic","Electricity","Transmission","Revenue cap",5,5,"Vic"]
[null,null,null,null,null,null,null,null,null,null,null,"Australian Distribution Co.",11222333444,"-","Electricity","Distribution","Revenue cap",5,5,"-"]
[null,null,null,null,null,null,null,null,null,null,null,"Australian Transmission Co.",11222333444,"-","Electricity","Transmission","Revenue cap",5,5,"-"]
[null,null,"Current regulatory control period",{"$f":"'RFM input'!Z7","v":"2014-15"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",CRCP_y1+1,(LEFT(CRCP_y1,4)+1&\"-\"&IF(MID(CRCP_y1,6,2)<\"09\",\"0\"&RIGHT(CRCP_y1,1)+1,RIGHT(CRCP_y1,2)+1))))","v":"2015-16"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",CRCP_y2+1,(LEFT(CRCP_y2,4)+1&\"-\"&IF(MID(CRCP_y2,6,2)<\"09\",\"0\"&RIGHT(CRCP_y2,1)+1,RIGHT(CRCP_y2,2)+1))))","v":"2016-17"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",CRCP_y3+1,(LEFT(CRCP_y3,4)+1&\"-\"&IF(MID(CRCP_y3,6,2)<\"09\",\"0\"&RIGHT(CRCP_y3,1)+1,RIGHT(CRCP_y3,2)+1))))","v":"2017-18"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",CRCP_y4+1,(LEFT(CRCP_y4,4)+1&\"-\"&IF(MID(CRCP_y4,6,2)<\"09\",\"0\"&RIGHT(CRCP_y4,1)+1,RIGHT(CRCP_y4,2)+1))))","v":"2018-19"},null,null,null,"CitiPower",76064651056,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,null,null,null,null,null,null,null,null,null,null,"Directlink",16779340889,"NSW","Electricity","Transmission","Revenue cap",10,5,"Qld"]
[null,null,null,null,null,null,null,null,null,null,null,"ElectraNet",41094482416,"SA","Electricity","Transmission","Revenue cap",5,5,"SA"]
[null,null,"Previous regulatory control period",{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",PRCP_y2-1,(LEFT(PRCP_y2,4)-1&\"-\"&IF(MID(PRCP_y2,3,1)=\"0\",\"0\"&RIGHT(PRCP_y2,2)-1,RIGHT(PRCP_y2,2)-1))))","v":"2009-10"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",PRCP_y3-1,(LEFT(PRCP_y3,4)-1&\"-\"&IF(MID(PRCP_y3,3,1)=\"0\",\"0\"&RIGHT(PRCP_y3,2)-1,RIGHT(PRCP_y3,2)-1))))","v":"2010-11"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",PRCP_y4-1,(LEFT(PRCP_y4,4)-1&\"-\"&IF(MID(PRCP_y4,3,1)=\"0\",\"0\"&RIGHT(PRCP_y4,2)-1,RIGHT(PRCP_y4,2)-1))))","v":"2011-12"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",PRCP_y5-1,(LEFT(PRCP_y5,4)-1&\"-\"&IF(MID(PRCP_y5,3,1)=\"0\",\"0\"&RIGHT(PRCP_y5,2)-1,RIGHT(PRCP_y5,2)-1))))","v":"2012-13"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",CRCP_y1-1,(LEFT(CRCP_y1,4)-1&\"-\"&IF(MID(CRCP_y1,3,1)=\"0\",\"0\"&RIGHT(CRCP_y1,2)-1,RIGHT(CRCP_y1,2)-1))))","v":"2013-14"},null,null,null,"Endeavour Energy",59253130878,"NSW","Electricity","Distribution","Revenue cap",5,5,"NSW"]
[null,null,null,null,null,null,null,null,null,null,null,"Energex",40078849055,"Qld","Electricity","Distribution","Revenue cap",5,5,"Qld"]
[null,null,null,null,null,null,null,null,null,null,null,"Ergon Energy",50087646062,"Qld","Electricity","Distribution","Revenue cap",5,5,"Qld"]
["KEEP VISIBLE FOR\nCA & EB ONLY",null,null,null,null,null,null,null,null,null,null,"Essential Energy",37428185226,"NSW","Electricity","Distribution","Revenue cap",5,5,"NSW"]
[null,null,"Current regulatory year",{"$f":"'RFM input'!Z7","v":"2014-15"},null,null,null,null,null,null,null,"Jemena Electricity",82064651083,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,null,null,null,null,null,null,null,null,null,null,"Murraylink",79181207909,"NSW","Electricity","Transmission","Revenue cap",5,5,"SA"]
[null,null,null,null,null,null,null,null,null,null,null,"Powercor Australia",89064651109,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,null,null,null,null,null,null,null,null,null,null,"Powerlink",82078849233,"Qld","Electricity","Transmission","Revenue cap",5,5,"Qld"]
[null,null,null,null,null,null,null,null,null,null,null,"Qld,SA &ACT Gas Reset",22222222222,"-","Gas","Distribution","?",5,5,"-"]
[null,null,"Sector",{"$f":"INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Electricity"},null,null,null,null,null,null,null,"SA Power Networks",13332330749,"SA","Electricity","Distribution","Revenue cap",5,5,"SA"]
[null,null,"Segment",{"$f":"INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Transmission"},null,null,null,null,null,null,null,"TasNetworks (D)",24167357299,"Tas","Electricity","Distribution","Revenue cap",5,5,"Tas"]
[null,null,"Source","Regulatory proposal",null,null,null,null,null,null,null,"TasNetworks (T)",24167357299,"Tas","Electricity","Transmission","Revenue cap",5,5,"Tas"]
[null,null,"Regulatory Year Ending",{"$f":"LEFT(CRCP_y5,2)&RIGHT(CRCP_y5,2)","v":"2019"},null,null,null,null,null,null,null,"TransGrid",19622755774,"NSW","Electricity","Transmission","Revenue cap",5,5,"NSW"]
[null,null,"Reporting Period Type",{"$f":"IF(LEN(CRCP_y1)>4,\"Financial\",\"Calendar\")","v":"Financial"},null,null,null,null,null,null,null,"United Energy",70064651029,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,null,"Model or RIN Type","RFM"]
[null,null,"Security Classification","Public"]
[null,null,"Data quality (actual, estimate, public, consolidated)","Consolidated"]
[null,null,"EBSS - First application of scheme in forthcoming period?","No"]
[null,null,"Amended RIN submission - amendment reason"]
["HIDE THESE ROWS",null,"Template - version no.",1]
[null,null,"Dollar $ real  (the last month before the FRCP_y1)",{"$f":"CONCATENATE(IF(dms_RPT=\"Financial\",\"June \",\"December \"),(CRCP_y5))","v":"June 2018-19"},null,null,null,null,null,null,null,"dms_SourceList","dms_FormControl_Choices",null,"dms_FRCPlength_Num_List","dms_FinalYear_List"]
[null,null,"Form of control",null,null,null,null,null,null,null,null,"After appeal","Revenue cap",null,1,"FRCP_y1"]
[null,null,"Length of current reg control period",{"$f":"INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},null,null,null,null,null,null,null,"Draft decision","Revenue yield",null,2,"FRCP_y2"]
[null,null,"Length of forthcoming reg control period",{"$f":"INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},null,null,null,null,null,null,null,"Final decision","Weighted average price cap",null,3,"FRCP_y3"]
[null,null,"RIN response - version no.",1,null,null,null,null,null,null,null,"Regulatory proposal",null,null,4,"FRCP_y4"]
[null,null,"Jurisdiction",{"$f":"INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))","v":"Vic"},null,null,null,null,null,null,null,"Revised regulatory proposal",null,null,5,"FRCP_y5"]
[null,null,"FRCP length in years",{"$f":"INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},null,null,null,null,null,null,null,"RFM annual update",null,null,6,"FRCP_y6"]
[null,null,"FRCP Final Year Reference",{"$f":"INDEX(dms_FinalYear_List,MATCH(dms_FRCPlength_Num,dms_FRCPlength_Num_List))","v":"FRCP_y5"},null,null,null,null,null,null,null,null,null,null,7,"FRCP_y7"]
[null,null,"FRCP Final Year",{"$f":"INDIRECT(dms_FRCP_FinalYear)","v":"2023-24"},null,null,null,null,null,null,null,null,null,null,8,"FRCP_y8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"FRCP_y9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"FRCP_y10"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[null,null,null,null,null,null,null,null,null,null,null,"RFM - Base year is usually CRCP_y1","EG. Victorian 2016-20 - base year = 2011"]
[null,null,null,null,null,null,null,null,null,null,null,"RFM - Form of Control Field is not relevant"]
[null,null,null,null,null,null,null,null,null,null,null,"PTRM - capture base year input by NSP","='[Published version - PTRM - TNSP - version 3 - January 2015 - Appendix A.xlsm]PTRM input'!Q7"]

{"sheet":"DMS input","index":2,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":false,"merged":[[35,2,35,4],[36,2,36,8],[30,2,30,3],[30,5,30,6],[24,2,24,3],[24,4,24,7],[28,2,28,3],[28,5,28,6],[29,2,29,3],[29,5,29,6],[23,4,23,7],[1,1,1,2],[1,6,1,7],[13,2,13,7],[14,2,14,4],[15,2,15,4],[17,2,17,3],[17,4,17,7],[18,4,18,7],[19,2,19,3],[19,4,19,7],[22,2,22,3],[22,4,22,7]]}
[]
[null,{"$f":"$C$16&\" - DMS Input\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"AusNet (T) - DMS Input - TNSP RFM - version 3"},null,null,null,null,"Input cells are in blue"]
[]
[]
[]
[null,"This sheet requests information that allows the AER to automatically import the RFM into our data management system (DMS)."]
[null,"This sheet's metadata relates to the business and context for the RFM (rather than the RFM itself)."]
[null,"Some of this data is automatically populated based on data entered on the RFM input sheet. Only change blue input cells."]
[null,"Some rows are hidden. To facilitate the automatic import, please do not delete or add rows on this sheet."]
[null,"Throughout the rest of the workbook, defined name ranges are used to identify data that is imported into the DMS."]
[]
[null,"Entity details"]
[]
[null,"Trading name","AusNet (T)"]
[null,"ACN / ABN",{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":48116124362}]
[null,"Business short name","AusNet (T)"]
[]
[null,"Business address","Address 1",null,"Level 31, 2 Southbank Boulevard"]
[null,null,null,"Address 2"]
[null,null,"Suburb",null,"Southbank"]
[null,null,null,"State","Vic","Postcode",3006]
[]
[null,"Postal address","Address 1",null,"Locked Bag 14051"]
[null,null,null,"Address 2"]
[null,null,"Suburb",null,"Melbourne City Mail Centre"]
[null,null,null,"State","Vic","Postcode",8001]
[]
[]
[null,"Contact name/s","Charlotte Coster",null,null,"Anh Mai"]
[null,"Contact phone/s",396956309,null,null,396956627]
[null,"Contact email address/s","charlotte.coster@ausnetservices.com.au",null,null,"anh.mai@ausnetservices.com.au"]
[]
[null,"Regulatory process details"]
[]
[]
[null,"Source","Draft decision"]
[null,"Amended model submission - reason"]

{"sheet":"RFM input","index":3,"n_rows":505,"n_cols":34,"rows_kept":505,"cut":false,"hidden":false,"merged":[[398,4,398,6],[452,4,452,6],[1,6,1,7],[1,4,1,5],[274,4,274,6],[328,4,328,6],[58,4,58,5],[112,4,112,5],[166,4,166,6],[220,4,220,6],[5,5,5,7],[4,4,4,8]]}
[]
[null,null,null,null,{"$f":"'DMS input'!$C$16&\" - RFM Input\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"AusNet (T) - RFM Input - TNSP RFM - version 3"},null,"Input cells are in blue",null,null,"AER draft decision"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: AER final decision – SP AusNet post tax revenue model (PTRM) - January 2014"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As incurred /","As incurred /"]
[null,null,null,null,{"$f":"\"Opening Regulatory Asset Base for \"&IF(LEN($Z$7)>4,CONCATENATE(LEFT($Z$7,4)-1&\"-\"&IF($Z$7>\"2009-10\",,\"0\")&RIGHT($Z$7,2)-1),$Z$7-1)&\" and Opening Tax Asset Base for \"&$Z$7&\" ($m Nominal)\"","v":"Opening Regulatory Asset Base for 2013-14 and Opening Tax Asset Base for 2014-15 ($m Nominal)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As incurred","As incurred","As commissioned","As commissioned"]
[null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value (Partially As Incurred)","Opening Asset Value (As Commissioned)","Average Remaining Life (Year)","Standard Life (Year)","Forecast Net Capex (As Incurred)","Forecast Net Capex (As Commissioned)","Forecast Regulatory Depreciation (Partially As Incurred)","Forecast Regulatory Depreciation (As Commissioned)","Difference in Final Year Capex (As Incurred)","Difference in Final Year Capex (As Commissioned)","Return on Difference in Final Year Capex ( As Incurred)","Return on Difference in Final Year Capex (As Commissioned)","Other Final Year Adjustments (As Incurred)","Other Final Year Adjustments (As Commissioned)","Opening Tax Asset Value","Average Tax Remaining Life (Year)","Tax Standard Life (Year)","Base Regulatory Year","Length of Regulatory Control Period (Year)",null," Forecast Group 3 Asset Roll in ","Prudent Group 3 Asset Roll in","Difference Between Actual and Forecast Assets Under Construction","Return on Difference - Assets Under Construction","Nominal Difference Between Actual and Forecast Assets Group 3 assets","Compounded Return on Difference - Group 3 Assets"]
[null,null,null,null,"Asset Class 1","Secondary",null,null,148.17189055851125,107.07927964533668,null,15,18.600172689786906,20.355950210059252,7.3349508098291283,8.4629832662692124,-7.0519443967290307,-7.0519443967290307,-5.3965633460795921,-5.3965633460795921,{"$f":"SUM(AE7:AH7)","v":-3.0058370738854667},{"$f":"SUM(AG7:AH7)","v":0.14623465400504637},163.92763371219161,15.233334352949251,12.5,"2014-15",3,null,25.771455647060201,{"$f":"'AST actual depreciation'!D169/1000","v":25.801917933809822},-1.7856143900000001,-1.3664573378905129,8.2840342812513512E-2,6.3394311192532846E-2]
[null,null,null,null,"Asset Class 2","Switchgear",null,null,479.86258823062229,450.60489645051126,null,45,39.281146368883256,44.578350702884634,11.301064773468395,12.104217096843991,11.754964255126609,11.754964255126609,8.9955912390795874,8.9955912390795874,{"$f":"SUM(AE8:AH8)","v":-3.6450035784348325},{"$f":"SUM(AG8:AH8)","v":0.64858552165614036},482.35847728929383,28.829622367794432,40,null,null,null,64.375625203636218,{"$f":"'AST actual depreciation'!D170/1000","v":64.455035043619333},-2.432271580000001,-1.8613175200909713,0.36741665183803462,0.28116886981810574]
[null,null,null,null,"Asset Class 3","Transformers",null,null,216.48314184570458,184.37433098360094,null,45,31.751159621126924,35.20652824759091,10.435686563639557,11.317104901030635,1.7997825153549396,1.7997825153549396,1.3772996221842733,1.3772996221842733,1.1805742620465354,0.12778782358945207,236.21973611857086,26.765259983419245,40,null,null,null,45.30347231135184,{"$f":"'AST actual depreciation'!D171/1000","v":45.354417822658682},0.5963920800000001,0.4563943584570832,7.2390413786939334E-2,5.5397409802512738E-2]
[null,null,null,null,"Asset Class 4","Reactive",null,null,86.162289990118794,82.719287426575974,null,40,0.88416792188044646,0.88389863322517437,2.9008205645095559,2.9953343603715155,4.6142962155371267E-2,4.6142962155371267E-2,3.5311313339724655E-2,3.5311313339724655E-2,0.19703603845928996,0.19703603845928996,62.882347612572801,18.702053803497044,40,null,null,null,0.10072710800212542,{"$f":"'AST actual depreciation'!D172/1000","v":0.10082534870465434},0,0,0.1116187752037483,8.5417263255541678E-2]
[null,null,null,null,"Asset Class 5","Towers and Conductor",null,null,1112.177177456344,1101.9797472636683,null,60,4.9054739149217923,5.0533114854027943,14.122010521407336,14.401939977676864,-4.0823386317381383,-4.0823386317381383,-3.1240460484262198,-3.1240460484262198,-3.6122442689081775,7.1708961949696441E-3,811.55435865874415,26.389832849192345,47.5,null,null,null,3.9728244901911793,{"$f":"'AST actual depreciation'!D173/1000","v":3.9777804257033784},-2.0503593700000007,-1.5690557951031465,4.062234790419339E-3,3.1086614045503047E-3]
[null,null,null,null,"Asset Class 6","Establishment",null,null,144.04882175524233,152.19183100657358,null,45,8.7257051107598453,9.6264008142701574,1.971529133924141,1.747995546632696,5.0723348036652798,5.0723348036652798,3.8816494487960833,3.8816494487960833,24.725568909939494,4.0296149500971497E-2,145.65136019376354,33.041685989495257,40,null,null,null,4.2610261549478956,{"$f":"'AST actual depreciation'!D174/1000","v":4.2665843748716812},13.983938839999997,10.701333920438524,2.28273309182212E-2,1.7468818582750296E-2]
[null,null,null,null,"Asset Class 7","Communications",null,null,42.63042542878987,23.979632115534478,null,15,5.593520676207171,5.6405535327706326,2.3020263172910216,2.8140088788313644,-0.69375195361283293,-0.69375195361283293,-0.53089987009464801,-0.53089987009464801,-1.5174030479397704,8.0958980373448761E-3,31.375387206503689,9.8466601526439188,12.5,null,null,null,0.62237024023260301,{"$f":"'AST actual depreciation'!D175/1000","v":0.62313249085487088},-0.86417857999999992,-0.66132036597711541,4.5862382849803929E-3,3.5096597523644833E-3]
[null,null,null,null,"Asset Class 8","Inventory",null,null,8.4059413890788068,8.4059413890788068,null,"n/a",0,0,-0.23075133224922162,-0.23075133224922162,0,0,0,0,0,0,5.9841243136739095,"n/a","n/a",null,null,null,0,{"$f":"'AST actual depreciation'!D176/1000","v":0},0,0]
[null,null,null,null,"Asset Class 9","IT",null,null,59.405464705094801,46.585553101958745,null,5,18.472447982294614,18.466821878300525,9.9483435965260014,10.300262738572874,-1.570365911833191,-1.570365911833191,-1.201736520166367,-1.201736520166367,6.0061897507061905,0,33.339286107321229,2.6664885119560786,3.5,null,null,null,0,{"$f":"'AST actual depreciation'!D177/1000","v":0},3.4024412430198385,2.603748507686352]
[null,null,null,null,"Asset Class 10","Vehicles",null,null,3.3065395369284118,2.6437902849961517,null,7,1.6381806052694792,1.6376816689912348,0.43616800660621263,0.45436112332592171,0.21303147933975342,0.21303147933975342,0.16302423959826914,0.16302423959826914,1.3948228653870471,0,3.1935695687827268,6.5077974072307221,8,null,null,null,0,{"$f":"'AST actual depreciation'!D178/1000","v":0},0.79015199999999997,0.60467086538704717]
[null,null,null,null,"Asset Class 11","other",null,null,19.195007318389447,18.821801752128366,null,10,1.6562825841944846,1.6557781346450147,2.1417234030714831,2.1519682617531597,-0.36980460997910347,-0.36980460997910347,-0.28299627608382183,-0.28299627608382183,18.124676284207933,0,12.912062190739267,7.2805727890349479,10,null,null,null,0,{"$f":"'AST actual depreciation'!D179/1000","v":0},10.267432210000003,7.857244074207931]
[null,null,null,null,"Asset Class 12","premises",null,null,3.8788800713653666,3.3819515587170663,null,10,0.21842408070259717,0.21835755586549799,0.97598743633613416,0.98962861119314627,-2.1150151879339774E-2,-2.1150151879339774E-2,-1.6185342364441101E-2,-1.6185342364441101E-2,0.54348426190407984,0,1.2883797022906267,10.11912977126436,20,null,null,null,0,{"$f":"'AST actual depreciation'!D180/1000","v":0},0.3078779299999998,0.23560633190408001]
[null,null,null,null,"Asset Class 13","Land",null,null,105.89623148835591,106.1129699781812,null,"n/a",0,0,-2.9069553741901557,-2.9129050582245752,0,0,0,0,0,0,80.118380287397386,"n/a","n/a",null,null,null,0,{"$f":"'AST actual depreciation'!D181/1000","v":0},0,0]
[null,null,null,null,"Asset Class 14","Easements",null,null,124.80234629770258,124.80234629770258,null,"n/a",0,0,-3.4259467611133965,-3.4259467611133965,0,0,0,0,0,0,94.584698999999986,"n/a","n/a",null,null,null,0,{"$f":"'AST actual depreciation'!D182/1000","v":0},0,0]
[null,null,null,null,"Asset Class 15","Equity raising costs (2003-08)",null,null,null,null,null,27.570707579950131,0,0,0,0,0,0,0,0,53.4,53.4,53.4,5,5,null,null,null,null,{"$f":"'AST actual depreciation'!D183/1000","v":0},0,0]
[null,null,null,null,"Asset Class 16"]
[null,null,null,null,"Asset Class 17"]
[null,null,null,null,"Asset Class 18"]
[null,null,null,null,"Asset Class 19"]
[null,null,null,null,"Asset Class 20"]
[null,null,null,null,"Asset Class 21"]
[null,null,null,null,"Asset Class 22"]
[null,null,null,null,"Asset Class 23"]
[null,null,null,null,"Asset Class 24"]
[null,null,null,null,"Asset Class 25"]
[null,null,null,null,"Asset Class 26"]
[null,null,null,null,"Asset Class 27"]
[null,null,null,null,"Asset Class 28"]
[null,null,null,null,"Asset Class 29"]
[null,null,null,null,"Asset Class 30"]
[null,null,null,null,"Asset Class 31"]
[null,null,null,null,"Asset Class 32"]
[null,null,null,null,"Asset Class 33"]
[null,null,null,null,"Asset Class 34"]
[null,null,null,null,"Asset Class 35"]
[null,null,null,null,"Asset Class 36"]
[null,null,null,null,"Asset Class 37"]
[null,null,null,null,"Asset Class 38"]
[null,null,null,null,"Asset Class 39"]
[null,null,null,null,"Asset Class 40"]
[null,null,null,null,"Asset Class 41"]
[null,null,null,null,"Asset Class 42"]
[null,null,null,null,"Asset Class 43"]
[null,null,null,null,"Asset Class 44"]
[null,null,null,null,"Asset Class 45"]
[null,null,null,null,"Asset Class 46"]
[null,null,null,null,"Asset Class 47"]
[null,null,null,null,"Asset Class 48"]
[null,null,null,null,"Asset Class 49"]
[null,null,null,null,"Asset Class 50","Equity raising costs"]
[null,null,null,null,"Total",null,null,null,{"$f":"SUM(I7:I56)","v":2554.4267460722485},{"$f":"SUM(J7:J56)","v":2413.683359254564},null,null,{"$f":"SUM(M7:M56)","v":131.72668155602753},143.32363286400584,57.306657659056199,61.170201610914162,5.0969003598703164,5.0969003598703164,3.9004484597828486,3.9004484597828486,93.791864403482322,54.575206981443216,2218.789801961846,null,null,null,null,null,{"$f":"SUM(AC7:AC56)","v":144.4075011554221},144.5796934402224]
[]
[null,null,null,null,"Actual Capital Expenditure – As Incurred ($m Nominal)"]
[null,null,null,null,"Year",null,{"$f":"IF(LEN(H60)>4,CONCATENATE(LEFT(H60,4)-1&\"-\"&IF(H60>\"2009-10\",,\"0\")&RIGHT(H60,2)-1),H60-1)","v":"2013-14"},{"$f":"Z7","v":"2014-15"},{"$f":"IF(LEN(H60)>4,CONCATENATE(LEFT(H60,4)+1&\"-\"&IF(H60>\"2007-08\",,\"0\")&RIGHT(H60,2)+1),H60+1)","v":"2015-16"},{"$f":"IF(LEN(I60)>4,CONCATENATE(LEFT(I60,4)+1&\"-\"&IF(I60>\"2007-08\",,\"0\")&RIGHT(I60,2)+1),I60+1)","v":"2016-17"},"2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Secondary"},null,{"$f":"'Movements in provisions'!D84","v":22.86729468039541},{"$f":"'Movements in provisions'!E84","v":19.423517851351654},29.87676820275199,23.618382580538459]
[null,null,null,null,{"$f":"Asset2","v":"Switchgear"},null,{"$f":"'Movements in provisions'!D85","v":35.933028225982447},{"$f":"'Movements in provisions'!E85","v":42.597404752605328},36.103321758337493,49.816450656674512]
[null,null,null,null,{"$f":"Asset3","v":"Transformers"},null,{"$f":"'Movements in provisions'!D86","v":27.750715056516064},{"$f":"'Movements in provisions'!E86","v":30.359383155269349},24.413785187967015,26.638868913169251]
[null,null,null,null,{"$f":"Asset4","v":"Reactive"},null,{"$f":"'Movements in provisions'!D87","v":2.3743041887911591},{"$f":"'Movements in provisions'!E87","v":4.7703520986668053},3.1598948049190705,10.613927758101815]
[null,null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,{"$f":"'Movements in provisions'!D88","v":16.534277640665458},{"$f":"'Movements in provisions'!E88","v":11.648118971842209},22.601599947511062,9.6654401808267618]
[null,null,null,null,{"$f":"Asset6","v":"Establishment"},null,{"$f":"'Movements in provisions'!D89","v":9.4966613844320236},{"$f":"'Movements in provisions'!E89","v":10.697698627990986},7.2625711875985832,16.356756947644051]
[null,null,null,null,{"$f":"Asset7","v":"Communications"},null,{"$f":"'Movements in provisions'!D90","v":7.4121583102478263},{"$f":"'Movements in provisions'!E90","v":9.2248882539866432},7.6282250822340449,15.357923981245257]
[null,null,null,null,{"$f":"Asset8","v":"Inventory"},null,{"$f":"'Movements in provisions'!D91","v":0},{"$f":"'Movements in provisions'!E91","v":0},0,0]
[null,null,null,null,{"$f":"Asset9","v":"IT"},null,{"$f":"'Movements in provisions'!D92","v":17.857365547794878},{"$f":"'Movements in provisions'!E92","v":19.2108374481843},7.8918201183248105,19.488253484733757]
[null,null,null,null,{"$f":"Asset10","v":"Vehicles"},null,{"$f":"'Movements in provisions'!D93","v":1.0838656207718751},{"$f":"'Movements in provisions'!E93","v":0.77223807709887116},1.3747690869274807,0.8918071035704852]
[null,null,null,null,{"$f":"Asset11","v":"other"},null,{"$f":"'Movements in provisions'!D94","v":2.7209418610796656},{"$f":"'Movements in provisions'!E94","v":2.1604854676105596},2.0243370101221263,2.5827785121314379]
[null,null,null,null,{"$f":"Asset12","v":"premises"},null,{"$f":"'Movements in provisions'!D95","v":0.51617516445382849},{"$f":"'Movements in provisions'!E95","v":0.12794525888405456},2.7199622810353037,0.5290557292743322]
[null,null,null,null,{"$f":"Asset13","v":"Land"},null,{"$f":"'Movements in provisions'!D96","v":0},{"$f":"'Movements in provisions'!E96","v":0},0,0]
[null,null,null,null,{"$f":"Asset14","v":"Easements"},null,{"$f":"'Movements in provisions'!D97","v":0},{"$f":"'Movements in provisions'!E97","v":0},0,0]
[null,null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,{"$f":"'Movements in provisions'!D98","v":0},{"$f":"'Movements in provisions'!E98","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G61:G110)","v":144.54678768113067},{"$f":"SUM(H61:H110)","v":150.99286996349076},145.05705466772898,175.55964584791005,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G111:Q111)","v":616.15635816026042}]
[null,null,null,null,"Actual Asset Disposal – As Incurred ($m Nominal)"]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2013-14"},{"$f":"H$60","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Secondary"},null,0,0]
[null,null,null,null,{"$f":"Asset2","v":"Switchgear"},null,0,0]
[null,null,null,null,{"$f":"Asset3","v":"Transformers"},null,0,0]
[null,null,null,null,{"$f":"Asset4","v":"Reactive"},null,0,0]
[null,null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,0,0]
[null,null,null,null,{"$f":"Asset6","v":"Establishment"},null,0,0]
[null,null,null,null,{"$f":"Asset7","v":"Communications"},null,0,0]
[null,null,null,null,{"$f":"Asset8","v":"Inventory"},null,0,0]
[null,null,null,null,{"$f":"Asset9","v":"IT"},null,0,0]
[null,null,null,null,{"$f":"Asset10","v":"Vehicles"},null,0.18,0.08]
[null,null,null,null,{"$f":"Asset11","v":"other"},null,0.19,0]
[null,null,null,null,{"$f":"Asset12","v":"premises"},null,0,0]
[null,null,null,null,{"$f":"Asset13","v":"Land"},null,0.04,7.34]
[null,null,null,null,{"$f":"Asset14","v":"Easements"},null,0.01,0]
[null,null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G115:G164)","v":0.42},{"$f":"SUM(H115:H164)","v":7.42},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G165:Q165)","v":7.84}]
[null,null,null,null,{"$f":"\"Actual Net Capital Expenditure – As Incurred ($m Real \"&IF(LEN($Z$7)>4,CONCATENATE(LEFT($Z$7, 4)-1 &\"-\" &IF($Z$7>\"2009-10\",,\"0\") &RIGHT($Z$7,2)-1),$Z$7-1)&\")\"","v":"Actual Net Capital Expenditure – As Incurred ($m Real 2013-14)"}]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2013-14"},{"$f":"H$60","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Secondary"},null,{"$f":"(G61-G115)/G$386","v":22.86729468039541},18.904568901124705,28.422627157241244,22.135973495754875,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"Switchgear"},null,{"$f":"(G62-G116)/G$386","v":35.933028225982447},41.459306152344887,34.346126278163574,46.689718384754315,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"Transformers"},null,{"$f":"(G63-G117)/G$386","v":27.750715056516064},29.548254597685819,23.225534608882125,24.966878837194251,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"Reactive"},null,{"$f":"(G64-G118)/G$386","v":2.3743041887911591},4.6428999433589144,3.0060986277640818,9.9477439972031423,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,{"$f":"(G65-G119)/G$386","v":16.534277640665458},11.336909686334975,21.501550773689711,9.05878829500727,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"Establishment"},null,{"$f":"(G66-G120)/G$386","v":9.4966613844320236},10.411882252433976,6.9090924315242219,15.330124196053161,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset7","v":"Communications"},null,{"$f":"(G67-G121)/G$386","v":7.4121583102478263},8.9784217739182992,7.2569494770148246,14.393983035857515,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":"Inventory"},null,{"$f":"(G68-G122)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":"IT"},null,{"$f":"(G69-G123)/G$386","v":17.857365547794878},18.697570798805334,7.5077150009317419,18.265072180348433,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"Vehicles"},null,{"$f":"(G70-G124)/G$386","v":0.90386562077187516},0.67374316664203115,1.3078572929933416,0.83583278154824947,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"other"},null,{"$f":"(G71-G125)/G$386","v":2.5309418610796657},2.1027625734377584,1.9258099031610081,2.4206702764251391,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":"premises"},null,{"$f":"(G72-G126)/G$386","v":0.51617516445382849},0.1245268741047096,2.5875781902175379,0.4958495172588101,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":"Land"},null,{"$f":"(G73-G127)/G$386","v":-0.04},-7.1438931297709933,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":"Easements"},null,{"$f":"(G74-G128)/G$386","v":-0.01},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,{"$f":"(G75-G129)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":0},null,{"$f":"(G76-G130)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":0},null,{"$f":"(G77-G131)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":0},null,{"$f":"(G78-G132)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":0},null,{"$f":"(G79-G133)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":0},null,{"$f":"(G80-G134)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":0},null,{"$f":"(G81-G135)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":0},null,{"$f":"(G82-G136)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":0},null,{"$f":"(G83-G137)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":0},null,{"$f":"(G84-G138)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":0},null,{"$f":"(G85-G139)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":0},null,{"$f":"(G86-G140)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":0},null,{"$f":"(G87-G141)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":0},null,{"$f":"(G88-G142)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":0},null,{"$f":"(G89-G143)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":0},null,{"$f":"(G90-G144)/G$386","v":0},{"$f":"(H90-H144)/H$386","v":0},0,0,0,0,0,0,0,{"$f":"(P90-P144)/P$386","v":0},{"$f":"(Q90-Q144)/Q$386","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0},null,{"$f":"(G91-G145)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":0},null,{"$f":"(G92-G146)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":0},null,{"$f":"(G93-G147)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":0},null,{"$f":"(G94-G148)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":0},null,{"$f":"(G95-G149)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":0},null,{"$f":"(G96-G150)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":0},null,{"$f":"(G97-G151)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":0},null,{"$f":"(G98-G152)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":0},null,{"$f":"(G99-G153)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":0},null,{"$f":"(G100-G154)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":0},null,{"$f":"(G101-G155)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":0},null,{"$f":"(G102-G156)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":0},null,{"$f":"(G103-G157)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":0},null,{"$f":"(G104-G158)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":0},null,{"$f":"(G105-G159)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":0},null,{"$f":"(G106-G160)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":0},null,{"$f":"(G107-G161)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":0},null,{"$f":"(G108-G162)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":0},null,{"$f":"(G109-G163)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,{"$f":"(G110-G164)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G169:G218)","v":144.12678768113068},{"$f":"SUM(H169:H218)","v":139.7369535904204},137.99693974158339,164.54063499740516,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G219:Q219)","v":586.40131601053963}]
[null,null,null,null,"Actual Capital Expenditure – As Commissioned ($m Nominal)"]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2013-14"},{"$f":"H$60","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Secondary"},null,{"$f":"'Movements in provisions'!D104","v":19.751569989496598},{"$f":"'Movements in provisions'!E104","v":40.112395986908169},29.758079127640293,22.948498592767294]
[null,null,null,null,{"$f":"Asset2","v":"Switchgear"},null,{"$f":"'Movements in provisions'!D105","v":28.334976189390581},{"$f":"'Movements in provisions'!E105","v":38.119500725857442},43.867901598456996,52.053710524416161]
[null,null,null,null,{"$f":"Asset3","v":"Transformers"},null,{"$f":"'Movements in provisions'!D106","v":37.298172642026977},{"$f":"'Movements in provisions'!E106","v":10.467911740807915},29.323156404530874,27.458579687134208]
[null,null,null,null,{"$f":"Asset4","v":"Reactive"},null,{"$f":"'Movements in provisions'!D107","v":1.5427229361234838},{"$f":"'Movements in provisions'!E107","v":4.9508591996196181},3.15989480491907,10.613927758101818]
[null,null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,{"$f":"'Movements in provisions'!D108","v":27.53693786062065},{"$f":"'Movements in provisions'!E108","v":24.244524439198948},23.469053904893062,11.024387464316847]
[null,null,null,null,{"$f":"Asset6","v":"Establishment"},null,{"$f":"'Movements in provisions'!D109","v":23.07902548536849},{"$f":"'Movements in provisions'!E109","v":29.315772846734461},6.6765044066210981,14.595581028404371]
[null,null,null,null,{"$f":"Asset7","v":"Communications"},null,{"$f":"'Movements in provisions'!D110","v":8.6455223725876156},{"$f":"'Movements in provisions'!E110","v":19.610147351293612},7.599078291231069,15.348953923201742]
[null,null,null,null,{"$f":"Asset8","v":"Inventory"},null,{"$f":"'Movements in provisions'!D111","v":0},{"$f":"'Movements in provisions'!E111","v":0},0,0]
[null,null,null,null,{"$f":"Asset9","v":"IT"},null,{"$f":"'Movements in provisions'!D112","v":14.738750980357644},{"$f":"'Movements in provisions'!E112","v":3.8037088043039446},32.908704547772217,19.488253484733761]
[null,null,null,null,{"$f":"Asset10","v":"Vehicles"},null,{"$f":"'Movements in provisions'!D113","v":1.6118188331765915},{"$f":"'Movements in provisions'!E113","v":0.67148575391744714},1.3747690869274809,0.89180710357048498]
[null,null,null,null,{"$f":"Asset11","v":"other"},null,{"$f":"'Movements in provisions'!D114","v":5.5784043567278401},{"$f":"'Movements in provisions'!E114","v":13.746847403426395},2.0243370101221263,2.5827785121314366]
[null,null,null,null,{"$f":"Asset12","v":"premises"},null,{"$f":"'Movements in provisions'!D115","v":0.24442758245008339},{"$f":"'Movements in provisions'!E115","v":0.44467737042457034},2.7199622810353037,0.52905572927433209]
[null,null,null,null,{"$f":"Asset13","v":"Land"},null,{"$f":"'Movements in provisions'!D116","v":0},{"$f":"'Movements in provisions'!E116","v":0},0,0]
[null,null,null,null,{"$f":"Asset14","v":"Easements"},null,{"$f":"'Movements in provisions'!D117","v":0},{"$f":"'Movements in provisions'!E117","v":0},0,0]
[null,null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,{"$f":"'Movements in provisions'!D118","v":0},{"$f":"'Movements in provisions'!E118","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G223:G272)","v":168.36232922832653},{"$f":"SUM(H223:H272)","v":185.48783162249248},182.88144146414962,177.53553380805241,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G273:Q273)","v":714.26713612302103}]
[null,null,null,null,"Actual Asset Disposal – As De-commissioned ($m Nominal)"]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2013-14"},{"$f":"H$60","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Secondary"},null,0,0]
[null,null,null,null,{"$f":"Asset2","v":"Switchgear"},null,0,0]
[null,null,null,null,{"$f":"Asset3","v":"Transformers"},null,0,0]
[null,null,null,null,{"$f":"Asset4","v":"Reactive"},null,0,0]
[null,null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,0,0]
[null,null,null,null,{"$f":"Asset6","v":"Establishment"},null,0,0]
[null,null,null,null,{"$f":"Asset7","v":"Communications"},null,0,0]
[null,null,null,null,{"$f":"Asset8","v":"Inventory"},null,0,0]
[null,null,null,null,{"$f":"Asset9","v":"IT"},null,0,0]
[null,null,null,null,{"$f":"Asset10","v":"Vehicles"},null,0.18,0.08]
[null,null,null,null,{"$f":"Asset11","v":"other"},null,0.19,0]
[null,null,null,null,{"$f":"Asset12","v":"premises"},null,0,0]
[null,null,null,null,{"$f":"Asset13","v":"Land"},null,0.04,7.34]
[null,null,null,null,{"$f":"Asset14","v":"Easements"},null,0.01,0]
[null,null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G277:G326)","v":0.42},{"$f":"SUM(H277:H326)","v":7.42},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G327:Q327)","v":7.84}]
[null,null,null,null,{"$f":"\"Actual Net Capital Expenditure – As Commissioned ($m Real \"&IF(LEN($Z$7)>4,CONCATENATE(LEFT($Z$7, 4)-1 &\"-\" &IF($Z$7>\"2009-10\",,\"0\") &RIGHT($Z$7,2)-1),$Z$7-1)&\")\"","v":"Actual Net Capital Expenditure – As Commissioned ($m Real 2013-14)"}]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2013-14"},{"$f":"H$60","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Secondary"},null,{"$f":"(G223-G277)/G$386","v":19.751569989496598},39.040690750616733,28.309714833302984,21.508134813407853,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"Switchgear"},null,{"$f":"(G224-G278)/G$386","v":28.334976189390581},37.101040782800183,41.732793950205171,48.786556513553741,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"Transformers"},null,{"$f":"(G225-G279)/G$386","v":37.298172642026977},10.188234709564957,27.89596036303158,25.735140419239439,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":"Reactive"},null,{"$f":"(G226-G280)/G$386","v":1.5427229361234838},4.8185843355076443,3.0060986277640813,9.9477439972031458,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,{"$f":"(G227-G281)/G$386","v":27.53693786062065},23.596769969449358,22.326784622258078,10.332441177328343,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":"Establishment"},null,{"$f":"(G228-G282)/G$386","v":23.07902548536849},28.532527007317896,6.351550280648838,13.679488580480772,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset7","v":"Communications"},null,{"$f":"(G229-G283)/G$386","v":8.6455223725876156},19.086212116717068,7.2292212981205859,14.385575984001633,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":"Inventory"},null,{"$f":"(G230-G284)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":"IT"},null,{"$f":"(G231-G285)/G$386","v":14.738750980357644},3.7020829965553665,31.30699522925584,18.265072180348437,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":"Vehicles"},null,{"$f":"(G232-G286)/G$386","v":1.4318188331765915},0.57568269942346961,1.3078572929933419,0.83583278154824925,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":"other"},null,{"$f":"(G233-G287)/G$386","v":5.3884043567278397},13.379565220892104,1.9258099031610081,2.4206702764251378,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":"premises"},null,{"$f":"(G234-G288)/G$386","v":0.24442758245008339},0.43279667732162386,2.5875781902175379,0.49584951725880999,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":"Land"},null,{"$f":"(G235-G289)/G$386","v":-0.04},{"$f":"(H235-H289)/H$386","v":-7.1438931297709933},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":"Easements"},null,{"$f":"(G236-G290)/G$386","v":-0.01},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,{"$f":"(G237-G291)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":0},null,{"$f":"(G238-G292)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":0},null,{"$f":"(G239-G293)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":0},null,{"$f":"(G240-G294)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":0},null,{"$f":"(G241-G295)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":0},null,{"$f":"(G242-G296)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":0},null,{"$f":"(G243-G297)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":0},null,{"$f":"(G244-G298)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":0},null,{"$f":"(G245-G299)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":0},null,{"$f":"(G246-G300)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":0},null,{"$f":"(G247-G301)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":0},null,{"$f":"(G248-G302)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":0},null,{"$f":"(G249-G303)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":0},null,{"$f":"(G250-G304)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":0},null,{"$f":"(G251-G305)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":0},null,{"$f":"(G252-G306)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset31","v":0},null,{"$f":"(G253-G307)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":0},null,{"$f":"(G254-G308)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":0},null,{"$f":"(G255-G309)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":0},null,{"$f":"(G256-G310)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":0},null,{"$f":"(G257-G311)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":0},null,{"$f":"(G258-G312)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":0},null,{"$f":"(G259-G313)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":0},null,{"$f":"(G260-G314)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":0},null,{"$f":"(G261-G315)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":0},null,{"$f":"(G262-G316)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":0},null,{"$f":"(G263-G317)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":0},null,{"$f":"(G264-G318)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":0},null,{"$f":"(G265-G319)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":0},null,{"$f":"(G266-G320)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":0},null,{"$f":"(G267-G321)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":0},null,{"$f":"(G268-G322)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":0},null,{"$f":"(G269-G323)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":0},null,{"$f":"(G270-G324)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":0},null,{"$f":"(G271-G325)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,{"$f":"(G272-G326)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G331:G380)","v":167.94232922832654},{"$f":"SUM(H331:H380)","v":173.31029413639541},173.98036459095903,166.39250624079557,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G381:Q381)","v":681.62549419647655}]
[null,null,null,null,"Inflation and Rate of Return"]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2013-14"},{"$f":"H$60","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,"Actual CPI Inflation Rate",null,2.74509803921568E-2,2.3076923076923217E-2,1.5037593984962294E-2,2.35E-2,2.4448319213573214E-2,2.4448319213573214E-2,2.4448319213573214E-2,2.4448319213573214E-2,2.4448319213573214E-2,2.4448319213573214E-2,2.4448319213573214E-2]
[null,null,null,null,"Actual CPI (one year lagged)",null,1,{"$f":"G386*(1+G385)","v":1.0274509803921568},{"$f":"H386*(1+H385)","v":1.0511613876319759},1.0669683257918552,1.0920420814479639,1.1187406748498585,1.146092003985796,1.1741120271473646,{"$f":"N386*(1+N385)","v":1.2028170927795589},1.2322239490193756,1.2623497534676109]
[null,null,null,null,"Forecast Inflation Rate",null,2.5899999999999999E-2,2.4500000000000001E-2,{"$f":"H387","v":2.4500000000000001E-2},{"$f":"I387","v":2.4500000000000001E-2},2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,{"$f":"N387","v":2.4500000000000001E-2},2.4500000000000001E-2,2.4500000000000001E-2]
[null,null,null,null,"Forecast Inflation Cumulative Index",null,1,{"$f":"G388*(1+H387)","v":1.0245},{"$f":"H388*(1+I387)","v":1.0496002499999999},1.0753154561249998,1.1016606848000623,1.1286513715776638,1.1563033301813166,1.1846327617707588,{"$f":"N388*(1+O387)","v":1.2136562644341424},1.2433908429127789,1.273853918564142]
[]
[null,null,null,null,"Nominal Vanilla WACC",null,9.7600000000000006E-2,7.8738616643835177E-2,7.8738616643835177E-2,7.8738616643835177E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2]
[null,null,null,null,"Real Vanilla WACC",null,{"$f":"(1+G390)/(1+G387)-1","v":6.9889852812164754E-2},5.2941548700668806E-2,5.2941548700668806E-2,5.2941548700668806E-2,6.8814055636896132E-2,6.8814055636896132E-2,6.8814055636896132E-2,6.8814055636896132E-2,6.8814055636896132E-2,6.8814055636896132E-2,6.8814055636896132E-2]
[null,null,null,null,"Nominal vanilla WACC (fixed real time varying)",null,{"$f":"(1+G391)*(1+G385)-1","v":9.9259378183478963E-2},7.7240199824530453E-2,6.877525619992686E-2,7.7685675095134687E-2,9.4944762849060726E-2,9.4944762849060726E-2,9.4944762849060726E-2,9.4944762849060726E-2,9.4944762849060726E-2,9.4944762849060726E-2,9.4944762849060726E-2]
[]
[null,null,null,null,"Real Straight-line Depreciation Option"]
[null,null,null,null,null,null,"Forecast Real SL Depreciation"]
[null,null,null,null,"Actual Real SL Depreciation",null,"Actual Real SL Depreciation"]
[null,null,null,null,null,null,{"$f":"IF(E396=G395,\"Forecast\",\"Actual\")","v":"Actual"}]
[]
[null,null,null,null,{"$f":"\"Forecast Straight-line Depreciation ($m Real \"&IF(LEN($Z$7)>4,CONCATENATE(LEFT($Z$7, 4)-1 &\"-\" &IF($Z$7>\"2009-10\",,\"0\") &RIGHT($Z$7,2)-1),$Z$7-1)&\")\"","v":"Forecast Straight-line Depreciation ($m Real 2013-14)"}]
[null,null,null,null,"Year",null,null,{"$f":"H$60","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,null,null,null,{"$f":"Asset1","v":"Secondary"}]
[null,null,null,null,{"$f":"Asset2","v":"Switchgear"}]
[null,null,null,null,{"$f":"Asset3","v":"Transformers"}]
[null,null,null,null,{"$f":"Asset4","v":"Reactive"}]
[null,null,null,null,{"$f":"Asset5","v":"Towers and Conductor"}]
[null,null,null,null,{"$f":"Asset6","v":"Establishment"}]
[null,null,null,null,{"$f":"Asset7","v":"Communications"}]
[null,null,null,null,{"$f":"Asset8","v":"Inventory"}]
[null,null,null,null,{"$f":"Asset9","v":"IT"}]
[null,null,null,null,{"$f":"Asset10","v":"Vehicles"}]
[null,null,null,null,{"$f":"Asset11","v":"other"}]
[null,null,null,null,{"$f":"Asset12","v":"premises"}]
[null,null,null,null,{"$f":"Asset13","v":"Land"}]
[null,null,null,null,{"$f":"Asset14","v":"Easements"}]
[null,null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H401:H450)","v":0},{"$f":"SUM(I401:I450)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Forecast Final Year (\"&IF(LEN($Z$7)>4,CONCATENATE(LEFT($Z$7,4)+($AA$7-1)&\"-\"&RIGHT($Z$7,2)+($AA$7-1)),$Z$7+($AA$7-1))&\") Asset Adjustments ($m Nominal)\"","v":"Forecast Final Year (2016-17) Asset Adjustments ($m Nominal)"}]
[null,null,null,null,null,null,"RAB (As Incurred)","RAB (As Commissioned)","TAB","Remaining Asset Life of Adjustments to RAB (years)","Remaining Tax Asset Life of Adjustments to TAB (years)"]
[null,null,null,null,{"$f":"Asset1","v":"Secondary"},null,18.174606250151914,18.174606250151914,16.246496813706084,null,8.1465258599634147]
[null,null,null,null,{"$f":"Asset2","v":"Switchgear"},null,25.222234286533443,25.222234286533443,22.519135045932472,null,35.473992198135413]
[null,null,null,null,{"$f":"Asset3","v":"Transformers"},null,33.871581409654169,33.871581409654169,30.396852222850821,null,35.569239820294413]
[null,null,null,null,{"$f":"Asset4","v":"Reactive"},null,0.88447972032703259,0.88447972032703259,0.81129355956739213,null,36.300141627286301]
[null,null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,7.2057208856768202,7.2057208856768202,6.5019295918920532,null,43.404064181669078]
[null,null,null,null,{"$f":"Asset6","v":"Establishment"},null,6.7400004628256962,6.7400004628256962,5.9835492590515171,null,34.825875101174681]
[null,null,null,null,{"$f":"Asset7","v":"Communications"},null,3.7587015472392551,3.7587015472392551,3.317478780505108,null,7.7119577686182765]
[null,null,null,null,{"$f":"Asset8","v":"Inventory"}]
[null,null,null,null,{"$f":"Asset9","v":"IT"}]
[null,null,null,null,{"$f":"Asset10","v":"Vehicles"}]
[null,null,null,null,{"$f":"Asset11","v":"other"},null,3.1515871929299197,3.1515871929299197,2.7349561582009869,null,4.7602727376326959]
[null,null,null,null,{"$f":"Asset12","v":"premises"}]
[null,null,null,null,{"$f":"Asset13","v":"Land"}]
[null,null,null,null,{"$f":"Asset14","v":"Easements"}]
[null,null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G455:G504)","v":99.008911755338261},{"$f":"SUM(H455:H504)","v":99.008911755338261},{"$f":"SUM(I455:I504)","v":88.511691431706438}]

{"sheet":"Movements in provisions","index":4,"n_rows":144,"n_cols":19,"rows_kept":144,"cut":false,"hidden":false,"merged":[[134,9,134,10],[138,9,138,10],[17,9,17,10],[97,9,97,10],[101,9,101,10],[105,9,105,10],[109,9,109,10],[120,10,122,15],[126,9,126,10],[62,10,64,15],[68,9,68,10],[72,9,72,10],[76,9,76,10],[80,9,80,10],[91,10,93,15],[9,9,9,10],[3,10,5,15],[21,9,21,10],[32,10,34,15],[130,9,130,10],[38,9,38,10],[42,9,42,10],[46,9,46,10],[50,9,50,10],[13,9,13,10]]}
[]
[null,"Actual GROSS Capital Expenditure – As Incurred ($m Nominal)",null,null,null,null,null,null,null,"Source: 2013-14 Economic Benchmarking RIN",null,null,null,null,null,null,"Source: 2014-15 Economic Benchmarking RIN"]
[null,"Year",null,"2013-14","2014-15","2015-16","2016-17",null,null,"Provision name:","Provision - Employee Entitlements",null,null,null,null,null,"TABLE 3.2.3 - PROVISIONS"]
[null,"Secondary",null,22.83210468039541,19.452577851351656,29.87676820275199,23.815289910867318,null,null,"Brief description of the provision:","Provisions for employee entitlements are liabilities for wages and salaries, including non-monetary benefits and annual leave recognised in respect of employees’ services up to the reporting date and are measured at the amounts expected to be paid when the liabilities are settled.",null,null,null,null,null,"For each provision report:"]
[null,"Switchgear",null,35.877728225982445,42.661134752605328,36.103321758337493,50.231772250852941,null,null,null,null,null,null,null,null,null,null,null,"$0's"]
[null,"Transformers",null,27.708005056516065,30.404803155269349,24.413785187967015,26.860958149923118,null,null,null,null,null,null,null,null,null,null,null,"2014-15"]
[null,"Reactive",null,2.3706541887911592,4.777492098666805,3.1598948049190705,10.702416466929545]
[null,"Towers and Conductor",null,16.508827640665459,11.665548971842208,22.601599947511062,9.7460213135935785,null,null,"Regulatory year",null,null,2014,null,null,null,"Provision - Employee Entitlements"]
[null,"Establishment",null,9.4820413844320228,10.713698627990986,7.2625711875985832,16.493123836122376,null,null,"Opening balance (the carrying amount at the beginning of the period)",null,null,17147.742000000002,null,null,null,"Provisions for employee entitlements are liabilities for wages and salaries, including non-monetary benefits and annual leave recognised in respect of employees’ services up to the reporting date and are measured at the amounts expected to be paid when the liabilities are settled."]
[null,"Communications",null,7.4007483102478266,9.2386882539866431,7.6282250822340449,15.485963562288898,null,null,"Additional provisions made in the period, including increases to existing provisions",null,null,null,null,null,null,"Opening balance (the carrying amount at the beginning of the period)",null,26166171.374281965]
[null,"Inventory",null,0,0,0,0,null,null,null,"Opex component","$'000",4745.1215622879199,null,null,null,"Additional provisions made in the period, including increases to existing provisions"]
[null,"IT",null,17.829885547794877,19.239577448184299,7.8918201183248105,19.65072777582315,null,null,null,"Capex component","$'000",1990.7998312193167,null,null,null,"Opex component",null,11864758.908506701]
[null,"Vehicles",null,1.082195620771875,0.77339807709887121,1.3747690869274807,0.89924213242284501,null,null,null,"Other component","$'000",0,null,null,null,"Capex component",null,4761923.8755977498]
[null,"other",null,2.7167518610796657,2.1637154676105594,2.0243370101221263,2.6043112322455406,null,null,"Amounts used (that is, incurred and charged against the provision) during the period",null,null,null,null,null,null,"Other component",null,0]
[null,"premises",null,0.51538516445382854,0.12813525888405455,2.7199622810353037,0.5334664864839489,null,null,null,"Opex component","$'000",-3844.2586775640902,null,null,null,"Amounts used (that is, incurred and charged against the provision) during the period"]
[null,"Land",null,null,null,0,0,null,null,null,"Capex component","$'000",-1612.8458303959494,null,null,null,"Opex component",null,-9041747.9081099294]
[null,"Easements",null,null,null,0,0,null,null,null,"Other component","$'000",0,null,null,null,"Capex component",null,-3628907.7235184698]
[null,"Equity raising costs (2003-08)",null,null,null,null,null,null,null,"Unused amounts reversed during the period",null,null,null,null,null,null,"Other component",null,0]
[null,"Total",null,{"$f":"SUM(D4:D18)","v":144.32432768113063},{"$f":"SUM(E4:E18)","v":151.21876996349076},145.05705466772898,177.02329311755327,null,null,null,"Opex component","$'000",-1431.1196470596685,null,null,null,"Unused amounts reversed during the period"]
[null,null,null,null,null,null,null,null,null,null,"Capex component","$'000",-600.42144641017785,null,null,null,"Opex component",null,-2861543.2346123299]
[null,null,null,null,null,null,null,null,null,null,"Other component","$'000",0,null,null,null,"Capex component",null,-1148481.0736597299]
[null,"Actual GROSS Capital Expenditure – As Commissioned ($m Nominal)",null,null,null,null,null,null,null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate",null,null,null,null,null,null,"Other component",null,0]
[null,"Year",null,"2013-14","2014-15","2015-16","2016-17",null,null,null,"Opex component","$'000",0,null,null,null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
[null,"Secondary",null,19.725339989496597,40.14145598690817,29.758079127640293,23.139821075479595,null,null,null,"Capex component","$'000",0,null,null,null,"Opex component",null,0]
[null,"Switchgear",null,28.29735618939058,38.183230725857442,43.867901598456996,52.487684236973429,null,null,null,"Other component","$'000",9770.6880050987966,null,null,null,"Capex component",null,0]
[null,"Transformers",null,37.248642642026979,10.513331740807915,29.323156404530874,27.687502882970279,null,null,null,null,null,null,null,null,null,"Other component",null,1298403.30786178]
[null,"Reactive",null,1.5406729361234837,4.9579991996196178,3.15989480491907,10.702416466929545,null,null,"Closing balance (carrying amount at the end of the period)",null,"$'000",26165.70579717615,null,null,null,"Closing balance (carrying amount at the end of the period)",null,27410577.526347741]
[null,"Towers and Conductor",null,27.500377860620649,24.261954439198949,23.469053904893062,11.116298190917501,null,null,null,null,null,null,null,null,null,"Provision - Superannuation"]
[null,"Establishment",null,23.048375485368489,29.331772846734459,6.6765044066210981,14.717264928015254,"\"Non-System - Other\" capex (From Reg Accts) incorrectly reported as \"Inventory\".",null,null,null,null,null,null,null,null,"The provision represents the superannuation liability of the defined benefit superannuation fund."]
[null,"Communications",null,8.634042372587615,19.623947351293612,7.599078291231069,15.476918720539262,"2013-14","2014-15",null,null,null,null,null,null,null,"Opening balance (the carrying amount at the beginning of the period)",null,0]
[null,"Inventory",null,0,0,0,0,0.82268350999999973,10.564472620506756,null,null,null,null,null,null,null,"Additional provisions made in the period, including increases to existing provisions"]
[null,"IT",null,14.719180980357644,3.8324488043039446,32.908704547772217,19.65072777582315,null,null,"Provision name:","Provision - Miscellaneous",null,null,null,null,null,"Opex component",null,1603772.4278507701]
[null,"Vehicles",null,1.6096788331765914,0.67264575391744719,1.3747690869274809,0.89924213242284523,null,null,"Brief description of the provision:","Provision for sundry matters, for example redundancy payment.",null,null,null,null,null,"Capex component",null,643674.45424722205]
[null,"other",null,{"$f":"4.74941084672784+H31","v":5.57209435672784},{"$f":"3.18560478291964+I31","v":13.750077403426396},2.0243370101221263,2.6043112322455402,null,null,null,null,null,null,null,null,null,"Other component",null,0]
[null,"premises",null,0.2441075824500834,0.44486737042457036,2.7199622810353037,0.53346648648394868,null,null,null,null,null,null,null,null,null,"Amounts used (that is, incurred and charged against the provision) during the period"]
[null,"Land",null,null,null,0,0,null,null,null,null,null,null,null,null,null,"Opex component",null,-1002397.2253076]
[null,"Easements",null,null,null,0,0,null,null,"Regulatory year",null,null,2014,null,null,null,"Capex component",null,-402312.37034262897]
[null,"Equity raising costs (2003-08)",null,null,null,null,null,null,null,"Opening balance (the carrying amount at the beginning of the period)",null,null,0,null,null,null,"Other component",null,0]
[null,"Total",null,{"$f":"SUM(D24:D38)","v":168.13986922832652},{"$f":"SUM(E24:E38)","v":185.7137316224925},{"$f":"SUM(F24:F38)","v":182.88144146414962},{"$f":"SUM(G24:G38)","v":179.01565412880035},null,null,"Additional provisions made in the period, including increases to existing provisions",null,null,null,null,null,null,"Unused amounts reversed during the period"]
[null,null,null,null,null,null,null,null,null,null,"Opex component","$'000",1904.3970900000002,null,null,null,"Opex component",null,0]
[null,null,null,null,null,null,null,null,null,null,"Capex component","$'000",0,null,null,null,"Capex component",null,0]
[null,"Movement in capitalised provisions - As Incurred ($'000, Nominal)",null,null,null,null,null,null,null,null,"Other component","$'000",0,null,null,null,"Other component",null,0]
[null,"Year",null,"2013-14","2014-15","2015-16","2016-17",null,null,"Amounts used (that is, incurred and charged against the provision) during the period",null,null,null,null,null,null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
[null,"Secondary",null,-35.19,29.06,null,null,null,null,null,"Opex component","$'000",0,null,null,null,"Opex component",null,0]
[null,"Switchgear",null,-55.3,63.73,null,null,null,null,null,"Capex component","$'000",0,null,null,null,"Capex component",null,0]
[null,"Transformers",null,-42.71,45.42,null,null,null,null,null,"Other component","$'000",0,null,null,null,"Other component",null,11472950.979725201]
[null,"Reactive",null,-3.65,7.14,null,null,null,null,"Unused amounts reversed during the period",null,null,null,null,null,null,"Closing balance (carrying amount at the end of the period)",null,12315688.266172964]
[null,"Towers and Conductor",null,-25.45,17.43,null,null,null,null,null,"Opex component","$'000",0,null,null,null,"Provision - Corporate Restructuring"]
[null,"Establishment",null,-14.62,16,null,null,null,null,null,"Capex component","$'000",0,null,null,null,"The provision represents the liabilities for transition of the shared information technology (IT) services into the core AusNet Services IT function."]
[null,"Communications",null,-11.41,13.8,null,null,null,null,null,"Other component","$'000",0,null,null,null,"Opening balance (the carrying amount at the beginning of the period)",null,1904397.09]
[null,"Inventory",null,0,0,null,null,null,null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate",null,null,null,null,null,null,"Additional provisions made in the period, including increases to existing provisions"]
[null,"IT",null,-27.48,28.74,null,null,null,null,null,"Opex component","$'000",0,null,null,null,"Opex component",null,0]
[null,"Vehicles",null,-1.67,1.1599999999999999,null,null,null,null,null,"Capex component","$'000",0,null,null,null,"Capex component",null,0]
[null,"other",null,-4.1900000000000004,3.23,null,null,null,null,null,"Other component","$'000",0,null,null,null,"Other component",null,0]
[null,"premises",null,-0.79,0.19,null,null,null,null,null,null,null,null,null,null,null,"Amounts used (that is, incurred and charged against the provision) during the period"]
[null,"Land",null,{"$f":"D$59*(D16/D$19)","v":0},0,null,null,null,null,"Closing balance (carrying amount at the end of the period)",null,"$'000",1904.3970900000002,null,null,null,"Opex component",null,-994919.26]
[null,"Easements",null,0,0,null,null,null,null,null,null,null,null,null,null,null,"Capex component",null,0]
[null,"Equity raising costs (2003-08)",null,0,0,null,null,null,null,null,null,null,null,null,null,null,"Other component",null,0]
[null,"Total",null,{"$f":"SUM(M12,M16,M20,M24,M41,M45,M49,M53,M71,M75,M79,M83,M100,M104,M108,M112,M129,M133,M137,M141)","v":-222.46744558681053},{"$f":"SUM(S13,S17,S21,S25,S33,S37,S41,S45,S53,S57,S61,S65,S73,S77,S81,S85)/10^3","v":225.89716232414315},{"$f":"SUM(F44:F58)","v":0},{"$f":"SUM(G44:G58)","v":0},null,null,null,null,null,null,null,null,null,"Unused amounts reversed during the period"]
[null,"check",null,{"$f":"D59-SUM(D44:D58)","v":-7.4455868105758327E-3},{"$f":"E59-SUM(E44:E58)","v":-2.8376758568242622E-3},0,0,null,null,null,null,null,null,null,null,null,"Opex component",null,-640893.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex component",null,0]
[null,"Movement in capitalised provisions - as Commissioned ($m, Nominal)",null,null,null,null,null,null,null,"Provision name:","Provision - Uninsured Losses",null,null,null,null,null,"Other component",null,0]
[null,"Year",null,"2013-14","2014-15","2015-16","2016-17",null,null,"Brief description of the provision:","Provision for uninsured losses is for direct or indirect claims made against SP AusNet for personal, injury, property damage or financial loss, including public liability claims.",null,null,null,null,null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
[null,"Secondary",null,-26.23,29.06,null,null,null,null,null,null,null,null,null,null,null,"Opex component",null,0]
[null,"Switchgear",null,-37.619999999999997,63.73,null,null,null,null,null,null,null,null,null,null,null,"Capex component",null,0]
[null,"Transformers",null,-49.53,45.42,null,null,null,null,null,null,null,null,null,null,null,"Other component",null,0]
[null,"Reactive",null,-2.0499999999999998,7.14,null,null,null,null,"Regulatory year",null,null,2014,null,null,null,"Closing balance (carrying amount at the end of the period)",null,268584.44000000006]
[null,"Towers and Conductor",null,-36.56,17.43,null,null,null,null,"Opening balance (the carrying amount at the beginning of the period)",null,null,{"$f":"L86","v":"$'000"},null,null,null,"Provision for Make Good"]
[null,"Establishment",null,-30.65,16,null,null,null,null,"Additional provisions made in the period, including increases to existing provisions",null,null,null,null,null,null,"The provision represents the cost of remediating a site at the end of the lease term."]
[null,"Communications",null,-11.48,13.8,null,null,null,null,null,"Opex component","$'000",0,null,null,null,"Opening balance (the carrying amount at the beginning of the period)",null,0]
[null,"Inventory",null,0,0,null,null,null,null,null,"Capex component","$'000",0,null,null,null,"Additional provisions made in the period, including increases to existing provisions"]
[null,"IT",null,-19.57,28.74,null,null,null,null,null,"Other component","$'000",0,null,null,null,"Opex component",null,942180.17191657703]
[null,"Vehicles",null,-2.14,1.1599999999999999,null,null,null,null,"Amounts used (that is, incurred and charged against the provision) during the period",null,null,null,null,null,null,"Capex component",null,0]
[null,"other",null,-6.31,3.23,null,null,null,null,null,"Opex component","$'000",0,null,null,null,"Other component",null,0]
[null,"premises",null,-0.32,0.19,null,null,null,null,null,"Capex component","$'000",0,null,null,null,"Amounts used (that is, incurred and charged against the provision) during the period"]
[null,"Land",null,{"$f":"D$79*(D36/D$39)","v":0},0,null,null,null,null,null,"Other component","$'000",0,null,null,null,"Opex component",null,0]
[null,"Easements",null,0,0,null,null,null,null,"Unused amounts reversed during the period",null,null,null,null,null,null,"Capex component",null,0]
[null,"Equity raising costs (2003-08)",null,0,0,null,null,null,null,null,"Opex component","$'000",0,null,null,null,"Other component",null,0]
[null,"Total",null,{"$f":"SUM(M12,M16,M20,M24,M41,M45,M49,M53,M71,M75,M79,M83,M100,M104,M108,M112,M129,M133,M137,M141)","v":-222.46744558681053},{"$f":"SUM(S13,S17,S21,S25,S33,S37,S41,S45,S53,S57,S61,S65,S73,S77,S81,S85)/10^3","v":225.89716232414315},{"$f":"SUM(F64:F78)","v":0},{"$f":"SUM(G64:G78)","v":0},null,null,null,"Capex component","$'000",0,null,null,null,"Unused amounts reversed during the period"]
[null,"check",null,{"$f":"D79-SUM(D64:D78)","v":-7.445586810547411E-3},{"$f":"E79-SUM(E64:E78)","v":-2.8376758568242622E-3},{"$f":"F79-SUM(F64:F78)","v":0},{"$f":"G79-SUM(G64:G78)","v":0},null,null,null,"Other component","$'000",0,null,null,null,"Opex component",null,0]
[null,null,null,null,null,null,null,null,null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate",null,null,null,null,null,null,"Capex component",null,0]
[null,"Actual Capital Expenditure (net of provisions) – As Incurred ($m Nominal)",null,null,null,null,null,null,null,null,"Opex component","$'000",0,null,null,null,"Other component",null,0]
[null,"Year",null,"2013-14","2014-15","2015-16","2016-17",null,null,null,"Capex component","$'000",0,null,null,null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
[null,"Secondary",null,{"$f":"D4-(D44/1000)","v":22.86729468039541},{"$f":"E4-(E44/1000)","v":19.423517851351654},29.87676820275199,23.815289910867318,null,null,null,"Other component","$'000",0,null,null,null,"Opex component",null,0]
[null,"Switchgear",null,{"$f":"D5-(D45/1000)","v":35.933028225982447},42.597404752605328,36.103321758337493,50.231772250852941,null,null,null,null,null,null,null,null,null,"Capex component",null,0]
[null,"Transformers",null,{"$f":"D6-(D46/1000)","v":27.750715056516064},30.359383155269349,24.413785187967015,26.860958149923118,null,null,"Closing balance (carrying amount at the end of the period)",null,"$'000",{"$f":"SUM(M68:M84)","v":0},null,null,null,"Other component",null,0]
[null,"Reactive",null,{"$f":"D7-(D47/1000)","v":2.3743041887911591},4.7703520986668053,3.1598948049190705,10.702416466929545,null,null,null,null,null,null,null,null,null,"Closing balance (carrying amount at the end of the period)",null,942180.17191657703]
[null,"Towers and Conductor",null,{"$f":"D8-(D48/1000)","v":16.534277640665458},11.648118971842209,22.601599947511062,9.7460213135935785]
[null,"Establishment",null,{"$f":"D9-(D49/1000)","v":9.4966613844320236},10.697698627990986,7.2625711875985832,16.493123836122376]
[null,"Communications",null,{"$f":"D10-(D50/1000)","v":7.4121583102478263},9.2248882539866432,7.6282250822340449,15.485963562288898]
[null,"Inventory",null,{"$f":"D11-(D51/1000)","v":0},0,0,0,null,null,"Provision name:","Provision - Environmental"]
[null,"IT",null,{"$f":"D12-(D52/1000)","v":17.857365547794878},19.2108374481843,7.8918201183248105,19.65072777582315,null,null,"Brief description of the provision:","This provision is used for environmental matters and is based on advice from internal and external sources."]
[null,"Vehicles",null,{"$f":"D13-(D53/1000)","v":1.0838656207718751},0.77223807709887116,1.3747690869274807,0.89924213242284501]
[null,"other",null,{"$f":"D14-(D54/1000)","v":2.7209418610796656},2.1604854676105596,2.0243370101221263,2.6043112322455406]
[null,"premises",null,{"$f":"D15-(D55/1000)","v":0.51617516445382849},0.12794525888405456,2.7199622810353037,0.5334664864839489]
[null,"Land",null,{"$f":"D16-(D56/1000)","v":0},0,0,0,null,null,"Regulatory year",null,null,2014]
[null,"Easements",null,{"$f":"D17-(D57/1000)","v":0},0,0,0,null,null,"Opening balance (the carrying amount at the beginning of the period)",null,null,{"$f":"L115","v":"$'000"}]
[null,"Equity raising costs (2003-08)",null,{"$f":"D18-(D58/1000)","v":0},0,0,0,null,null,"Additional provisions made in the period, including increases to existing provisions"]
[null,"Total",null,{"$f":"SUM(D84:D98)","v":144.54678768113067},{"$f":"SUM(E84:E98)","v":150.99286996349076},{"$f":"SUM(F84:F98)","v":145.05705466772898},{"$f":"SUM(G84:G98)","v":177.02329311755327},null,null,null,"Opex component","$'000",0]
[null,"check",null,{"$f":"D19-(D59/1000)-D99","v":7.445586760468359E-6},{"$f":"E19-(E59/1000)-E99","v":2.8376758507420163E-6},0,0,null,null,null,"Capex component","$'000",0]
[null,null,null,null,null,null,null,null,null,null,"Other component","$'000",0]
[null,"Actual Capital Expenditure (net of provisions) – As Commissioned ($m Nominal)",null,null,null,null,null,null,null,"Amounts used (that is, incurred and charged against the provision) during the period"]
[null,"Year",null,"2013-14","2014-15","2015-16","2016-17",null,null,null,"Opex component","$'000",0]
[null,"Secondary",null,{"$f":"D24-(D64/1000)","v":19.751569989496598},{"$f":"E24-(E64/1000)","v":40.112395986908169},29.758079127640293,23.139821075479595,null,null,null,"Capex component","$'000",0]
[null,"Switchgear",null,{"$f":"D25-(D65/1000)","v":28.334976189390581},38.119500725857442,43.867901598456996,52.487684236973429,null,null,null,"Other component","$'000",0]
[null,"Transformers",null,{"$f":"D26-(D66/1000)","v":37.298172642026977},10.467911740807915,29.323156404530874,27.687502882970279,null,null,"Unused amounts reversed during the period"]
[null,"Reactive",null,{"$f":"D27-(D67/1000)","v":1.5427229361234838},4.9508591996196181,3.15989480491907,10.702416466929545,null,null,null,"Opex component","$'000",0]
[null,"Towers and Conductor",null,{"$f":"D28-(D68/1000)","v":27.53693786062065},24.244524439198948,23.469053904893062,11.116298190917501,null,null,null,"Capex component","$'000",0]
[null,"Establishment",null,{"$f":"D29-(D69/1000)","v":23.07902548536849},29.315772846734461,6.6765044066210981,14.717264928015254,null,null,null,"Other component","$'000",0]
[null,"Communications",null,{"$f":"D30-(D70/1000)","v":8.6455223725876156},19.610147351293612,7.599078291231069,15.476918720539262,null,null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
[null,"Inventory",null,{"$f":"D31-(D71/1000)","v":0},0,0,0,null,null,null,"Opex component","$'000",0]
[null,"IT",null,{"$f":"D32-(D72/1000)","v":14.738750980357644},3.8037088043039446,32.908704547772217,19.65072777582315,null,null,null,"Capex component","$'000",0]
[null,"Vehicles",null,{"$f":"D33-(D73/1000)","v":1.6118188331765915},0.67148575391744714,1.3747690869274809,0.89924213242284523,null,null,null,"Other component","$'000",0]
[null,"other",null,{"$f":"D34-(D74/1000)","v":5.5784043567278401},13.746847403426395,2.0243370101221263,2.6043112322455402]
[null,"premises",null,{"$f":"D35-(D75/1000)","v":0.24442758245008339},0.44467737042457034,2.7199622810353037,0.53346648648394868,null,null,"Closing balance (carrying amount at the end of the period)",null,"$'000",{"$f":"SUM(M97:M113)","v":0}]
[null,"Land",null,{"$f":"D36-(D76/1000)","v":0},0,0,0]
[null,"Easements",null,{"$f":"D37-(D77/1000)","v":0},0,0,0]
[null,"Equity raising costs (2003-08)",null,{"$f":"D38-(D78/1000)","v":0},0,0,0]
[null,"Total",null,{"$f":"SUM(D104:D118)","v":168.36232922832653},{"$f":"SUM(E104:E118)","v":185.48783162249248},{"$f":"SUM(F104:F118)","v":182.88144146414962},{"$f":"SUM(G104:G118)","v":179.01565412880035}]
[null,"check",null,{"$f":"D39-(D79/1000)-D119","v":7.4455867888900684E-6},{"$f":"E39-(E79/1000)-E119","v":2.8376758791637258E-6},{"$f":"F39-(F79/1000)-F119","v":0},{"$f":"G39-(G79/1000)-G119","v":0},null,null,"Provision name:","Provision - Asset Disposition"]
[null,null,null,null,null,null,null,null,null,"Brief description of the provision:","Provision associated with the disposition of assets. This provision account has not been utilised since 2007/08."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Regulatory year",null,null,2014]
[null,null,null,null,null,null,null,null,null,"Opening balance (the carrying amount at the beginning of the period)",null,null,{"$f":"L144","v":"$'000"}]
[null,null,null,null,null,null,null,null,null,"Additional provisions made in the period, including increases to existing provisions"]
[null,null,null,null,null,null,null,null,null,null,"Opex component","$'000",0]
[null,null,null,null,null,null,null,null,null,null,"Capex component","$'000",0]
[null,null,null,null,null,null,null,null,null,null,"Other component","$'000",0]
[null,null,null,null,null,null,null,null,null,"Amounts used (that is, incurred and charged against the provision) during the period"]
[null,null,null,null,null,null,null,null,null,null,"Opex component","$'000",0]
[null,null,null,null,null,null,null,null,null,null,"Capex component","$'000",0]
[null,null,null,null,null,null,null,null,null,null,"Other component","$'000",0]
[null,null,null,null,null,null,null,null,null,"Unused amounts reversed during the period"]
[null,null,null,null,null,null,null,null,null,null,"Opex component","$'000",0]
[null,null,null,null,null,null,null,null,null,null,"Capex component","$'000",0]
[null,null,null,null,null,null,null,null,null,null,"Other component","$'000",0]
[null,null,null,null,null,null,null,null,null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
[null,null,null,null,null,null,null,null,null,null,"Opex component","$'000",0]
[null,null,null,null,null,null,null,null,null,null,"Capex component","$'000",0]
[null,null,null,null,null,null,null,null,null,null,"Other component","$'000",0]
[]
[null,null,null,null,null,null,null,null,null,"Closing balance (carrying amount at the end of the period)",null,"$'000",{"$f":"SUM(M126:M142)","v":0}]

{"sheet":"Adjustment for previous period","index":5,"n_rows":793,"n_cols":17,"rows_kept":793,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Adjustment For Previous Period\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"AusNet (T) - Adjustment For Previous Period - TNSP RFM - version 3"}]
[]
[null,"Year",null,null,null,null,{"$f":"'RFM input'!G60","v":"2013-14"},{"$f":"'RFM input'!H60","v":"2014-15"},{"$f":"'RFM input'!I60","v":"2015-16"},{"$f":"'RFM input'!J60","v":"2016-17"},{"$f":"'RFM input'!K60","v":"2017-18"},{"$f":"'RFM input'!L60","v":"2018-19"},{"$f":"'RFM input'!M60","v":"2019-20"},{"$f":"'RFM input'!N60","v":"2020-21"},{"$f":"'RFM input'!O60","v":"2021-22"},{"$f":"'RFM input'!P60","v":"2022-23"},{"$f":"'RFM input'!Q60","v":"2023-24"}]
[]
[null,"Actual CPI Inflation Rate",null,null,null,null,{"$f":"'RFM input'!G$385","v":2.74509803921568E-2},{"$f":"'RFM input'!H$385","v":2.3076923076923217E-2},{"$f":"'RFM input'!I$385","v":1.5037593984962294E-2},{"$f":"'RFM input'!J$385","v":2.35E-2},{"$f":"'RFM input'!K$385","v":2.4448319213573214E-2},{"$f":"'RFM input'!L$385","v":2.4448319213573214E-2},{"$f":"'RFM input'!M$385","v":2.4448319213573214E-2},{"$f":"'RFM input'!N$385","v":2.4448319213573214E-2},{"$f":"'RFM input'!O$385","v":2.4448319213573214E-2},{"$f":"'RFM input'!P$385","v":2.4448319213573214E-2},{"$f":"'RFM input'!Q$385","v":2.4448319213573214E-2}]
[null,"Actual CPI (one year lagged)",null,null,null,null,{"$f":"'RFM input'!G$386","v":1},{"$f":"'RFM input'!H$386","v":1.0274509803921568},{"$f":"'RFM input'!I$386","v":1.0511613876319759},{"$f":"'RFM input'!J$386","v":1.0669683257918552},{"$f":"'RFM input'!K$386","v":1.0920420814479639},{"$f":"'RFM input'!L$386","v":1.1187406748498585},{"$f":"'RFM input'!M$386","v":1.146092003985796},{"$f":"'RFM input'!N$386","v":1.1741120271473646},{"$f":"'RFM input'!O$386","v":1.2028170927795589},{"$f":"'RFM input'!P$386","v":1.2322239490193756},{"$f":"'RFM input'!Q$386","v":1.2623497534676109}]
[null,"Nominal Vanilla WACC (fixed real time varying)",null,null,null,null,null,{"$f":"vanilla1","v":7.7240199824530453E-2},{"$f":"vanilla2","v":6.877525619992686E-2},{"$f":"vanilla3","v":7.7685675095134687E-2},{"$f":"vanilla4","v":9.4944762849060726E-2},{"$f":"vanilla5","v":9.4944762849060726E-2},{"$f":"vanilla6","v":9.4944762849060726E-2},{"$f":"vanilla7","v":9.4944762849060726E-2},{"$f":"vanilla8","v":9.4944762849060726E-2},{"$f":"vanilla9","v":9.4944762849060726E-2},{"$f":"vanilla10","v":9.4944762849060726E-2}]
[null,"Real Vanilla WACC",null,null,null,null,null,{"$f":"'RFM input'!H$391","v":5.2941548700668806E-2},{"$f":"'RFM input'!I$391","v":5.2941548700668806E-2},{"$f":"'RFM input'!J$391","v":5.2941548700668806E-2},{"$f":"'RFM input'!K$391","v":6.8814055636896132E-2},{"$f":"'RFM input'!L$391","v":6.8814055636896132E-2},{"$f":"'RFM input'!M$391","v":6.8814055636896132E-2},{"$f":"'RFM input'!N$391","v":6.8814055636896132E-2},{"$f":"'RFM input'!O$391","v":6.8814055636896132E-2},{"$f":"'RFM input'!P$391","v":6.8814055636896132E-2},{"$f":"'RFM input'!Q$391","v":6.8814055636896132E-2}]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Net Capex -  As Incurred"]
[]
[null,"Nominal Forecast Net Capex (previous regulatory control period)",null,null,null,null,{"$f":"SUM(G14:G63)","v":131.72668155602753}]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"'RFM input'!M7","v":18.600172689786906}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"'RFM input'!M8","v":39.281146368883256}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,{"$f":"'RFM input'!M9","v":31.751159621126924}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,{"$f":"'RFM input'!M10","v":0.88416792188044646}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,{"$f":"'RFM input'!M11","v":4.9054739149217923}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,{"$f":"'RFM input'!M12","v":8.7257051107598453}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,{"$f":"'RFM input'!M13","v":5.593520676207171}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,{"$f":"'RFM input'!M14","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,{"$f":"'RFM input'!M15","v":18.472447982294614}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,{"$f":"'RFM input'!M16","v":1.6381806052694792}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,{"$f":"'RFM input'!M17","v":1.6562825841944846}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,{"$f":"'RFM input'!M18","v":0.21842408070259717}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,{"$f":"'RFM input'!M19","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,{"$f":"'RFM input'!M20","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,{"$f":"'RFM input'!M21","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!M22","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!M23","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!M24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!M25","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!M26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!M27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!M28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!M29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!M30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!M31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!M32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!M33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!M34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!M35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!M36","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!M37","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!M38","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!M39","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!M40","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!M41","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!M42","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!M43","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!M44","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!M45","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!M46","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!M47","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!M48","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!M49","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!M50","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!M51","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!M52","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!M53","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!M54","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!M55","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!M56","v":0}]
[]
[null,"Nominal Actual Net Capex",null,null,null,null,{"$f":"SUM(G66:G115)","v":151.11055366989018}]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"'RFM input'!G169*(1+previous_vanilla)^0.5","v":23.975345705560922}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"'RFM input'!G170*(1+previous_vanilla)^0.5","v":37.674188661424594}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,{"$f":"'RFM input'!G171*(1+previous_vanilla)^0.5","v":29.095395688712163}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,{"$f":"'RFM input'!G172*(1+previous_vanilla)^0.5","v":2.4893527866780047}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,{"$f":"'RFM input'!G173*(1+previous_vanilla)^0.5","v":17.335457821625706}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,{"$f":"'RFM input'!G174*(1+previous_vanilla)^0.5","v":9.9568288650956198}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,{"$f":"'RFM input'!G175*(1+previous_vanilla)^0.5","v":7.7713197121166875}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,{"$f":"'RFM input'!G176*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,{"$f":"'RFM input'!G177*(1+previous_vanilla)^0.5","v":18.722656894171461}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,{"$f":"'RFM input'!G178*(1+previous_vanilla)^0.5","v":0.94766307218473378}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,{"$f":"'RFM input'!G179*(1+previous_vanilla)^0.5","v":2.6535804487656813}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,{"$f":"'RFM input'!G180*(1+previous_vanilla)^0.5","v":0.54118679911074241}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,{"$f":"'RFM input'!G181*(1+previous_vanilla)^0.5","v":-4.1938228444863598E-2}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,{"$f":"'RFM input'!G182*(1+previous_vanilla)^0.5","v":-1.04845571112159E-2}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,{"$f":"'RFM input'!G183*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!G184*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!G185*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!G186*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!G187*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!G188*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!G189*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!G190*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!G191*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!G192*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!G193*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!G194*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!G195*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!G196*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!G197*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!G198*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!G199*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!G200*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!G201*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!G202*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!G203*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!G204*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!G205*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!G206*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!G207*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!G208*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!G209*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!G210*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!G211*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!G212*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!G213*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!G214*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!G215*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!G216*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!G217*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!G218*(1+previous_vanilla)^0.5","v":0}]
[]
[null,"Nominal Difference Between Actual and Forecast Net Capex",null,null,null,null,{"$f":"SUM(G118:G167)","v":19.383872113862726}]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"G66-G14","v":5.375173015774017}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"G67-G15","v":-1.6069577074586618}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,-2.6557639324147608]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,1.6051848647975584]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,12.429983906703914]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,1.2311237543357745]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,2.1777990359095165]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,0]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,0.25020891187684668]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,-0.69051753308474539]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,0.99729786457119673]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,0.32276271840814524]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,-4.1938228444863598E-2]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,-1.04845571112159E-2]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,0]
[null,null,{"$f":"Asset16","v":0},null,null,null,0]
[null,null,{"$f":"Asset17","v":0},null,null,null,0]
[null,null,{"$f":"Asset18","v":0},null,null,null,0]
[null,null,{"$f":"Asset19","v":0},null,null,null,0]
[null,null,{"$f":"Asset20","v":0},null,null,null,0]
[null,null,{"$f":"Asset21","v":0},null,null,null,0]
[null,null,{"$f":"Asset22","v":0},null,null,null,0]
[null,null,{"$f":"Asset23","v":0},null,null,null,0]
[null,null,{"$f":"Asset24","v":0},null,null,null,0]
[null,null,{"$f":"Asset25","v":0},null,null,null,0]
[null,null,{"$f":"Asset26","v":0},null,null,null,0]
[null,null,{"$f":"Asset27","v":0},null,null,null,0]
[null,null,{"$f":"Asset28","v":0},null,null,null,0]
[null,null,{"$f":"Asset29","v":0},null,null,null,0]
[null,null,{"$f":"Asset30","v":0},null,null,null,0]
[null,null,{"$f":"Asset31","v":0},null,null,null,0]
[null,null,{"$f":"Asset32","v":0},null,null,null,0]
[null,null,{"$f":"Asset33","v":0},null,null,null,0]
[null,null,{"$f":"Asset34","v":0},null,null,null,0]
[null,null,{"$f":"Asset35","v":0},null,null,null,0]
[null,null,{"$f":"Asset36","v":0},null,null,null,0]
[null,null,{"$f":"Asset37","v":0},null,null,null,0]
[null,null,{"$f":"Asset38","v":0},null,null,null,0]
[null,null,{"$f":"Asset39","v":0},null,null,null,0]
[null,null,{"$f":"Asset40","v":0},null,null,null,0]
[null,null,{"$f":"Asset41","v":0},null,null,null,0]
[null,null,{"$f":"Asset42","v":0},null,null,null,0]
[null,null,{"$f":"Asset43","v":0},null,null,null,0]
[null,null,{"$f":"Asset44","v":0},null,null,null,0]
[null,null,{"$f":"Asset45","v":0},null,null,null,0]
[null,null,{"$f":"Asset46","v":0},null,null,null,0]
[null,null,{"$f":"Asset47","v":0},null,null,null,0]
[null,null,{"$f":"Asset48","v":0},null,null,null,0]
[null,null,{"$f":"Asset49","v":0},null,null,null,0]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,0]
[]
[null,"Compounded Nominal Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(H170,H172,H174,H176,H178,H180,H182,H184,H186,H188,H190,H192,H194,H196,H198,H200,H202,H204,H206,H208,H210,H212,H214,H216,H218,H220,H222,H224,H226,H228,H230,H232,H234,H236,H238,H240,H242,H244,H246,H248,H250,H252,H254,H256,H258,H260,H262,H264,H266,H268)","v":1.4972141554478999},{"$f":"SUM(I170,I172,I174,I176,I178,I180,I182,I184,I186,I188,I190,I192,I194,I196,I198,I200,I202,I204,I206,I208,I210,I212,I214,I216,I218,I220,I222,I224,I226,I228,I230,I232,I234,I236,I238,I240,I242,I244,I246,I248,I250,I252,I254,I256,I258,I260,I262,I264,I266,I268)","v":1.4361020579046129},1.733725841424975,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"($G118+(SUM($G170:G170)))*H$8","v":0.41517943782980904},{"$f":"($G118+(SUM($G170:H170)))*I$8","v":0.39823297348447823},{"$f":"IF(COUNT($H170:I170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:I170)))*J$8)","v":0.48076443678726732},{"$f":"IF(COUNT($H170:J170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:J170)))*K$8)","v":0},{"$f":"IF(COUNT($H170:K170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:K170)))*L$8)","v":0},{"$f":"IF(COUNT($H170:L170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:L170)))*M$8)","v":0},{"$f":"IF(COUNT($H170:M170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:M170)))*N$8)","v":0},{"$f":"IF(COUNT($H170:N170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:N170)))*O$8)","v":0},{"$f":"IF(COUNT($H170:O170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:O170)))*P$8)","v":0},{"$f":"IF(COUNT($H170:P170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:P170)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H170:I170)='RFM input'!$AA$7,SUM($G170:I170),0)","v":0},{"$f":"IF(COUNT($H170:J170)='RFM input'!$AA$7,SUM($G170:J170),0)","v":1.2941768481015545},{"$f":"IF(COUNT($H170:K170)='RFM input'!$AA$7,SUM($G170:K170),0)","v":0},{"$f":"IF(COUNT($H170:L170)='RFM input'!$AA$7,SUM($G170:L170),0)","v":0},{"$f":"IF(COUNT($H170:M170)='RFM input'!$AA$7,SUM($G170:M170),0)","v":0},{"$f":"IF(COUNT($H170:N170)='RFM input'!$AA$7,SUM($G170:N170),0)","v":0},{"$f":"IF(COUNT($H170:O170)='RFM input'!$AA$7,SUM($G170:O170),0)","v":0},{"$f":"IF(COUNT($H170:P170)='RFM input'!$AA$7,SUM($G170:P170),0)","v":0},{"$f":"IF(COUNT($H170:Q170)='RFM input'!$AA$7,SUM($G170:Q170),0)","v":0}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"($G119+(SUM($G172:G172)))*H$8","v":-0.1241217344336764},{"$f":"($G119+(SUM($G172:H172)))*I$8","v":-0.11905543211857197},{"$f":"IF(COUNT($H172:I172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:I172)))*J$8)","v":-0.14372897670458953},{"$f":"IF(COUNT($H172:J172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:J172)))*K$8)","v":0},{"$f":"IF(COUNT($H172:K172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:K172)))*L$8)","v":0},{"$f":"IF(COUNT($H172:L172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:L172)))*M$8)","v":0},{"$f":"IF(COUNT($H172:M172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:M172)))*N$8)","v":0},{"$f":"IF(COUNT($H172:N172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:N172)))*O$8)","v":0},{"$f":"IF(COUNT($H172:O172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:O172)))*P$8)","v":0},{"$f":"IF(COUNT($H172:P172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:P172)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H172:I172)='RFM input'!$AA$7,SUM($G172:I172),0)","v":0},{"$f":"IF(COUNT($H172:J172)='RFM input'!$AA$7,SUM($G172:J172),0)","v":-0.38690614325683792},{"$f":"IF(COUNT($H172:K172)='RFM input'!$AA$7,SUM($G172:K172),0)","v":0},{"$f":"IF(COUNT($H172:L172)='RFM input'!$AA$7,SUM($G172:L172),0)","v":0},{"$f":"IF(COUNT($H172:M172)='RFM input'!$AA$7,SUM($G172:M172),0)","v":0},{"$f":"IF(COUNT($H172:N172)='RFM input'!$AA$7,SUM($G172:N172),0)","v":0},{"$f":"IF(COUNT($H172:O172)='RFM input'!$AA$7,SUM($G172:O172),0)","v":0},{"$f":"IF(COUNT($H172:P172)='RFM input'!$AA$7,SUM($G172:P172),0)","v":0},{"$f":"IF(COUNT($H172:Q172)='RFM input'!$AA$7,SUM($G172:Q172),0)","v":0}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"($G120+(SUM($G174:G174)))*H$8","v":-0.20513173682649691},{"$f":"($G120+(SUM($G174:H174)))*I$8","v":-0.19675883261332872},{"$f":"IF(COUNT($H174:I174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:I174)))*J$8)","v":-0.23753595418425133},{"$f":"IF(COUNT($H174:J174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:J174)))*K$8)","v":0},{"$f":"IF(COUNT($H174:K174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:K174)))*L$8)","v":0},{"$f":"IF(COUNT($H174:L174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:L174)))*M$8)","v":0},{"$f":"IF(COUNT($H174:M174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:M174)))*N$8)","v":0},{"$f":"IF(COUNT($H174:N174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:N174)))*O$8)","v":0},{"$f":"IF(COUNT($H174:O174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:O174)))*P$8)","v":0},{"$f":"IF(COUNT($H174:P174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:P174)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H174:I174)='RFM input'!$AA$7,SUM($G174:I174),0)","v":0},{"$f":"IF(COUNT($H174:J174)='RFM input'!$AA$7,SUM($G174:J174),0)","v":-0.63942652362407693},{"$f":"IF(COUNT($H174:K174)='RFM input'!$AA$7,SUM($G174:K174),0)","v":0},{"$f":"IF(COUNT($H174:L174)='RFM input'!$AA$7,SUM($G174:L174),0)","v":0},{"$f":"IF(COUNT($H174:M174)='RFM input'!$AA$7,SUM($G174:M174),0)","v":0},{"$f":"IF(COUNT($H174:N174)='RFM input'!$AA$7,SUM($G174:N174),0)","v":0},{"$f":"IF(COUNT($H174:O174)='RFM input'!$AA$7,SUM($G174:O174),0)","v":0},{"$f":"IF(COUNT($H174:P174)='RFM input'!$AA$7,SUM($G174:P174),0)","v":0},{"$f":"IF(COUNT($H174:Q174)='RFM input'!$AA$7,SUM($G174:Q174),0)","v":0}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"($G121+(SUM($G176:G176)))*H$8","v":0.12398479971227531},{"$f":"($G121+(SUM($G176:H176)))*I$8","v":0.11892408668980539},{"$f":"IF(COUNT($H176:I176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:I176)))*J$8)","v":0.14357041070104384},{"$f":"IF(COUNT($H176:J176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:J176)))*K$8)","v":0},{"$f":"IF(COUNT($H176:K176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:K176)))*L$8)","v":0},{"$f":"IF(COUNT($H176:L176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:L176)))*M$8)","v":0},{"$f":"IF(COUNT($H176:M176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:M176)))*N$8)","v":0},{"$f":"IF(COUNT($H176:N176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:N176)))*O$8)","v":0},{"$f":"IF(COUNT($H176:O176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:O176)))*P$8)","v":0},{"$f":"IF(COUNT($H176:P176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:P176)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H176:I176)='RFM input'!$AA$7,SUM($G176:I176),0)","v":0},{"$f":"IF(COUNT($H176:J176)='RFM input'!$AA$7,SUM($G176:J176),0)","v":0.38647929710312456},{"$f":"IF(COUNT($H176:K176)='RFM input'!$AA$7,SUM($G176:K176),0)","v":0},{"$f":"IF(COUNT($H176:L176)='RFM input'!$AA$7,SUM($G176:L176),0)","v":0},{"$f":"IF(COUNT($H176:M176)='RFM input'!$AA$7,SUM($G176:M176),0)","v":0},{"$f":"IF(COUNT($H176:N176)='RFM input'!$AA$7,SUM($G176:N176),0)","v":0},{"$f":"IF(COUNT($H176:O176)='RFM input'!$AA$7,SUM($G176:O176),0)","v":0},{"$f":"IF(COUNT($H176:P176)='RFM input'!$AA$7,SUM($G176:P176),0)","v":0},{"$f":"IF(COUNT($H176:Q176)='RFM input'!$AA$7,SUM($G176:Q176),0)","v":0}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"($G122+(SUM($G178:G178)))*H$8","v":0.96009444076950801},{"$f":"($G122+(SUM($G178:H178)))*I$8","v":0.92090606888457782},{"$f":"IF(COUNT($H178:I178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:I178)))*J$8)","v":1.1117584856607232},{"$f":"IF(COUNT($H178:J178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:J178)))*K$8)","v":0},{"$f":"IF(COUNT($H178:K178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:K178)))*L$8)","v":0},{"$f":"IF(COUNT($H178:L178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:L178)))*M$8)","v":0},{"$f":"IF(COUNT($H178:M178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:M178)))*N$8)","v":0},{"$f":"IF(COUNT($H178:N178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:N178)))*O$8)","v":0},{"$f":"IF(COUNT($H178:O178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:O178)))*P$8)","v":0},{"$f":"IF(COUNT($H178:P178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:P178)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H178:I178)='RFM input'!$AA$7,SUM($G178:I178),0)","v":0},{"$f":"IF(COUNT($H178:J178)='RFM input'!$AA$7,SUM($G178:J178),0)","v":2.992758995314809},{"$f":"IF(COUNT($H178:K178)='RFM input'!$AA$7,SUM($G178:K178),0)","v":0},{"$f":"IF(COUNT($H178:L178)='RFM input'!$AA$7,SUM($G178:L178),0)","v":0},{"$f":"IF(COUNT($H178:M178)='RFM input'!$AA$7,SUM($G178:M178),0)","v":0},{"$f":"IF(COUNT($H178:N178)='RFM input'!$AA$7,SUM($G178:N178),0)","v":0},{"$f":"IF(COUNT($H178:O178)='RFM input'!$AA$7,SUM($G178:O178),0)","v":0},{"$f":"IF(COUNT($H178:P178)='RFM input'!$AA$7,SUM($G178:P178),0)","v":0},{"$f":"IF(COUNT($H178:Q178)='RFM input'!$AA$7,SUM($G178:Q178),0)","v":0}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"($G123+(SUM($G180:G180)))*H$8","v":9.5092244793621356E-2},{"$f":"($G123+(SUM($G180:H180)))*I$8","v":9.1210845116566172E-2},{"$f":"IF(COUNT($H180:I180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:I180)))*J$8)","v":0.11011376129321387},{"$f":"IF(COUNT($H180:J180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:J180)))*K$8)","v":0},{"$f":"IF(COUNT($H180:K180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:K180)))*L$8)","v":0},{"$f":"IF(COUNT($H180:L180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:L180)))*M$8)","v":0},{"$f":"IF(COUNT($H180:M180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:M180)))*N$8)","v":0},{"$f":"IF(COUNT($H180:N180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:N180)))*O$8)","v":0},{"$f":"IF(COUNT($H180:O180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:O180)))*P$8)","v":0},{"$f":"IF(COUNT($H180:P180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:P180)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H180:I180)='RFM input'!$AA$7,SUM($G180:I180),0)","v":0},{"$f":"IF(COUNT($H180:J180)='RFM input'!$AA$7,SUM($G180:J180),0)","v":0.29641685120340139},{"$f":"IF(COUNT($H180:K180)='RFM input'!$AA$7,SUM($G180:K180),0)","v":0},{"$f":"IF(COUNT($H180:L180)='RFM input'!$AA$7,SUM($G180:L180),0)","v":0},{"$f":"IF(COUNT($H180:M180)='RFM input'!$AA$7,SUM($G180:M180),0)","v":0},{"$f":"IF(COUNT($H180:N180)='RFM input'!$AA$7,SUM($G180:N180),0)","v":0},{"$f":"IF(COUNT($H180:O180)='RFM input'!$AA$7,SUM($G180:O180),0)","v":0},{"$f":"IF(COUNT($H180:P180)='RFM input'!$AA$7,SUM($G180:P180),0)","v":0},{"$f":"IF(COUNT($H180:Q180)='RFM input'!$AA$7,SUM($G180:Q180),0)","v":0}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"($G124+(SUM($G182:G182)))*H$8","v":0.16821363271132084},{"$f":"($G124+(SUM($G182:H182)))*I$8","v":0.16134762233267219},{"$f":"IF(COUNT($H182:I182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:I182)))*J$8)","v":0.19478597690945673},{"$f":"IF(COUNT($H182:J182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:J182)))*K$8)","v":0},{"$f":"IF(COUNT($H182:K182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:K182)))*L$8)","v":0},{"$f":"IF(COUNT($H182:L182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:L182)))*M$8)","v":0},{"$f":"IF(COUNT($H182:M182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:M182)))*N$8)","v":0},{"$f":"IF(COUNT($H182:N182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:N182)))*O$8)","v":0},{"$f":"IF(COUNT($H182:O182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:O182)))*P$8)","v":0},{"$f":"IF(COUNT($H182:P182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:P182)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H182:I182)='RFM input'!$AA$7,SUM($G182:I182),0)","v":0},{"$f":"IF(COUNT($H182:J182)='RFM input'!$AA$7,SUM($G182:J182),0)","v":0.52434723195344979},{"$f":"IF(COUNT($H182:K182)='RFM input'!$AA$7,SUM($G182:K182),0)","v":0},{"$f":"IF(COUNT($H182:L182)='RFM input'!$AA$7,SUM($G182:L182),0)","v":0},{"$f":"IF(COUNT($H182:M182)='RFM input'!$AA$7,SUM($G182:M182),0)","v":0},{"$f":"IF(COUNT($H182:N182)='RFM input'!$AA$7,SUM($G182:N182),0)","v":0},{"$f":"IF(COUNT($H182:O182)='RFM input'!$AA$7,SUM($G182:O182),0)","v":0},{"$f":"IF(COUNT($H182:P182)='RFM input'!$AA$7,SUM($G182:P182),0)","v":0},{"$f":"IF(COUNT($H182:Q182)='RFM input'!$AA$7,SUM($G182:Q182),0)","v":0}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"($G125+(SUM($G184:G184)))*H$8","v":0},{"$f":"($G125+(SUM($G184:H184)))*I$8","v":0},{"$f":"IF(COUNT($H184:I184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:I184)))*J$8)","v":0},{"$f":"IF(COUNT($H184:J184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:J184)))*K$8)","v":0},{"$f":"IF(COUNT($H184:K184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:K184)))*L$8)","v":0},{"$f":"IF(COUNT($H184:L184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:L184)))*M$8)","v":0},{"$f":"IF(COUNT($H184:M184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:M184)))*N$8)","v":0},{"$f":"IF(COUNT($H184:N184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:N184)))*O$8)","v":0},{"$f":"IF(COUNT($H184:O184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:O184)))*P$8)","v":0},{"$f":"IF(COUNT($H184:P184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:P184)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H184:I184)='RFM input'!$AA$7,SUM($G184:I184),0)","v":0},{"$f":"IF(COUNT($H184:J184)='RFM input'!$AA$7,SUM($G184:J184),0)","v":0},{"$f":"IF(COUNT($H184:K184)='RFM input'!$AA$7,SUM($G184:K184),0)","v":0},{"$f":"IF(COUNT($H184:L184)='RFM input'!$AA$7,SUM($G184:L184),0)","v":0},{"$f":"IF(COUNT($H184:M184)='RFM input'!$AA$7,SUM($G184:M184),0)","v":0},{"$f":"IF(COUNT($H184:N184)='RFM input'!$AA$7,SUM($G184:N184),0)","v":0},{"$f":"IF(COUNT($H184:O184)='RFM input'!$AA$7,SUM($G184:O184),0)","v":0},{"$f":"IF(COUNT($H184:P184)='RFM input'!$AA$7,SUM($G184:P184),0)","v":0},{"$f":"IF(COUNT($H184:Q184)='RFM input'!$AA$7,SUM($G184:Q184),0)","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"($G126+(SUM($G186:G186)))*H$8","v":1.9326186351245968E-2},{"$f":"($G126+(SUM($G186:H186)))*I$8","v":1.8537345435509521E-2},{"$f":"IF(COUNT($H186:I186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:I186)))*J$8)","v":2.237910226231209E-2},{"$f":"IF(COUNT($H186:J186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:J186)))*K$8)","v":0},{"$f":"IF(COUNT($H186:K186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:K186)))*L$8)","v":0},{"$f":"IF(COUNT($H186:L186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:L186)))*M$8)","v":0},{"$f":"IF(COUNT($H186:M186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:M186)))*N$8)","v":0},{"$f":"IF(COUNT($H186:N186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:N186)))*O$8)","v":0},{"$f":"IF(COUNT($H186:O186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:O186)))*P$8)","v":0},{"$f":"IF(COUNT($H186:P186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:P186)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H186:I186)='RFM input'!$AA$7,SUM($G186:I186),0)","v":0},{"$f":"IF(COUNT($H186:J186)='RFM input'!$AA$7,SUM($G186:J186),0)","v":6.0242634049067573E-2},{"$f":"IF(COUNT($H186:K186)='RFM input'!$AA$7,SUM($G186:K186),0)","v":0},{"$f":"IF(COUNT($H186:L186)='RFM input'!$AA$7,SUM($G186:L186),0)","v":0},{"$f":"IF(COUNT($H186:M186)='RFM input'!$AA$7,SUM($G186:M186),0)","v":0},{"$f":"IF(COUNT($H186:N186)='RFM input'!$AA$7,SUM($G186:N186),0)","v":0},{"$f":"IF(COUNT($H186:O186)='RFM input'!$AA$7,SUM($G186:O186),0)","v":0},{"$f":"IF(COUNT($H186:P186)='RFM input'!$AA$7,SUM($G186:P186),0)","v":0},{"$f":"IF(COUNT($H186:Q186)='RFM input'!$AA$7,SUM($G186:Q186),0)","v":0}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"($G127+(SUM($G188:G188)))*H$8","v":-5.3335712237807552E-2},{"$f":"($G127+(SUM($G188:H188)))*I$8","v":-5.1158697522205622E-2},{"$f":"IF(COUNT($H188:I188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:I188)))*J$8)","v":-6.1761039488589707E-2},{"$f":"IF(COUNT($H188:J188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:J188)))*K$8)","v":0},{"$f":"IF(COUNT($H188:K188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:K188)))*L$8)","v":0},{"$f":"IF(COUNT($H188:L188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:L188)))*M$8)","v":0},{"$f":"IF(COUNT($H188:M188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:M188)))*N$8)","v":0},{"$f":"IF(COUNT($H188:N188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:N188)))*O$8)","v":0},{"$f":"IF(COUNT($H188:O188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:O188)))*P$8)","v":0},{"$f":"IF(COUNT($H188:P188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:P188)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H188:I188)='RFM input'!$AA$7,SUM($G188:I188),0)","v":0},{"$f":"IF(COUNT($H188:J188)='RFM input'!$AA$7,SUM($G188:J188),0)","v":-0.16625544924860289},{"$f":"IF(COUNT($H188:K188)='RFM input'!$AA$7,SUM($G188:K188),0)","v":0},{"$f":"IF(COUNT($H188:L188)='RFM input'!$AA$7,SUM($G188:L188),0)","v":0},{"$f":"IF(COUNT($H188:M188)='RFM input'!$AA$7,SUM($G188:M188),0)","v":0},{"$f":"IF(COUNT($H188:N188)='RFM input'!$AA$7,SUM($G188:N188),0)","v":0},{"$f":"IF(COUNT($H188:O188)='RFM input'!$AA$7,SUM($G188:O188),0)","v":0},{"$f":"IF(COUNT($H188:P188)='RFM input'!$AA$7,SUM($G188:P188),0)","v":0},{"$f":"IF(COUNT($H188:Q188)='RFM input'!$AA$7,SUM($G188:Q188),0)","v":0}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"($G128+(SUM($G190:G190)))*H$8","v":7.7031486344056752E-2},{"$f":"($G128+(SUM($G190:H190)))*I$8","v":7.3887276352297679E-2},{"$f":"IF(COUNT($H190:I190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:I190)))*J$8)","v":8.9199983844738345E-2},{"$f":"IF(COUNT($H190:J190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:J190)))*K$8)","v":0},{"$f":"IF(COUNT($H190:K190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:K190)))*L$8)","v":0},{"$f":"IF(COUNT($H190:L190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:L190)))*M$8)","v":0},{"$f":"IF(COUNT($H190:M190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:M190)))*N$8)","v":0},{"$f":"IF(COUNT($H190:N190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:N190)))*O$8)","v":0},{"$f":"IF(COUNT($H190:O190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:O190)))*P$8)","v":0},{"$f":"IF(COUNT($H190:P190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:P190)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H190:I190)='RFM input'!$AA$7,SUM($G190:I190),0)","v":0},{"$f":"IF(COUNT($H190:J190)='RFM input'!$AA$7,SUM($G190:J190),0)","v":0.24011874654109278},{"$f":"IF(COUNT($H190:K190)='RFM input'!$AA$7,SUM($G190:K190),0)","v":0},{"$f":"IF(COUNT($H190:L190)='RFM input'!$AA$7,SUM($G190:L190),0)","v":0},{"$f":"IF(COUNT($H190:M190)='RFM input'!$AA$7,SUM($G190:M190),0)","v":0},{"$f":"IF(COUNT($H190:N190)='RFM input'!$AA$7,SUM($G190:N190),0)","v":0},{"$f":"IF(COUNT($H190:O190)='RFM input'!$AA$7,SUM($G190:O190),0)","v":0},{"$f":"IF(COUNT($H190:P190)='RFM input'!$AA$7,SUM($G190:P190),0)","v":0},{"$f":"IF(COUNT($H190:Q190)='RFM input'!$AA$7,SUM($G190:Q190),0)","v":0}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"($G129+(SUM($G192:G192)))*H$8","v":2.4930256865753793E-2},{"$f":"($G129+(SUM($G192:H192)))*I$8","v":2.3912673453377241E-2},{"$f":"IF(COUNT($H192:I192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:I192)))*J$8)","v":2.8868435690543939E-2},{"$f":"IF(COUNT($H192:J192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:J192)))*K$8)","v":0},{"$f":"IF(COUNT($H192:K192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:K192)))*L$8)","v":0},{"$f":"IF(COUNT($H192:L192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:L192)))*M$8)","v":0},{"$f":"IF(COUNT($H192:M192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:M192)))*N$8)","v":0},{"$f":"IF(COUNT($H192:N192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:N192)))*O$8)","v":0},{"$f":"IF(COUNT($H192:O192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:O192)))*P$8)","v":0},{"$f":"IF(COUNT($H192:P192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:P192)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H192:I192)='RFM input'!$AA$7,SUM($G192:I192),0)","v":0},{"$f":"IF(COUNT($H192:J192)='RFM input'!$AA$7,SUM($G192:J192),0)","v":7.7711366009674973E-2},{"$f":"IF(COUNT($H192:K192)='RFM input'!$AA$7,SUM($G192:K192),0)","v":0},{"$f":"IF(COUNT($H192:L192)='RFM input'!$AA$7,SUM($G192:L192),0)","v":0},{"$f":"IF(COUNT($H192:M192)='RFM input'!$AA$7,SUM($G192:M192),0)","v":0},{"$f":"IF(COUNT($H192:N192)='RFM input'!$AA$7,SUM($G192:N192),0)","v":0},{"$f":"IF(COUNT($H192:O192)='RFM input'!$AA$7,SUM($G192:O192),0)","v":0},{"$f":"IF(COUNT($H192:P192)='RFM input'!$AA$7,SUM($G192:P192),0)","v":0},{"$f":"IF(COUNT($H192:Q192)='RFM input'!$AA$7,SUM($G192:Q192),0)","v":0}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"($G130+(SUM($G194:G194)))*H$8","v":-3.2393171453680716E-3},{"$f":"($G130+(SUM($G194:H194)))*I$8","v":-3.1070972724520588E-3},{"$f":"IF(COUNT($H194:I194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:I194)))*J$8)","v":-3.7510250775150624E-3},{"$f":"IF(COUNT($H194:J194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:J194)))*K$8)","v":0},{"$f":"IF(COUNT($H194:K194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:K194)))*L$8)","v":0},{"$f":"IF(COUNT($H194:L194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:L194)))*M$8)","v":0},{"$f":"IF(COUNT($H194:M194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:M194)))*N$8)","v":0},{"$f":"IF(COUNT($H194:N194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:N194)))*O$8)","v":0},{"$f":"IF(COUNT($H194:O194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:O194)))*P$8)","v":0},{"$f":"IF(COUNT($H194:P194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:P194)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H194:I194)='RFM input'!$AA$7,SUM($G194:I194),0)","v":0},{"$f":"IF(COUNT($H194:J194)='RFM input'!$AA$7,SUM($G194:J194),0)","v":-1.0097439495335193E-2},{"$f":"IF(COUNT($H194:K194)='RFM input'!$AA$7,SUM($G194:K194),0)","v":0},{"$f":"IF(COUNT($H194:L194)='RFM input'!$AA$7,SUM($G194:L194),0)","v":0},{"$f":"IF(COUNT($H194:M194)='RFM input'!$AA$7,SUM($G194:M194),0)","v":0},{"$f":"IF(COUNT($H194:N194)='RFM input'!$AA$7,SUM($G194:N194),0)","v":0},{"$f":"IF(COUNT($H194:O194)='RFM input'!$AA$7,SUM($G194:O194),0)","v":0},{"$f":"IF(COUNT($H194:P194)='RFM input'!$AA$7,SUM($G194:P194),0)","v":0},{"$f":"IF(COUNT($H194:Q194)='RFM input'!$AA$7,SUM($G194:Q194),0)","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"($G131+(SUM($G196:G196)))*H$8","v":-8.0982928634201789E-4},{"$f":"($G131+(SUM($G196:H196)))*I$8","v":-7.767743181130147E-4},{"$f":"IF(COUNT($H196:I196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:I196)))*J$8)","v":-9.3775626937876559E-4},{"$f":"IF(COUNT($H196:J196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:J196)))*K$8)","v":0},{"$f":"IF(COUNT($H196:K196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:K196)))*L$8)","v":0},{"$f":"IF(COUNT($H196:L196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:L196)))*M$8)","v":0},{"$f":"IF(COUNT($H196:M196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:M196)))*N$8)","v":0},{"$f":"IF(COUNT($H196:N196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:N196)))*O$8)","v":0},{"$f":"IF(COUNT($H196:O196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:O196)))*P$8)","v":0},{"$f":"IF(COUNT($H196:P196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:P196)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H196:I196)='RFM input'!$AA$7,SUM($G196:I196),0)","v":0},{"$f":"IF(COUNT($H196:J196)='RFM input'!$AA$7,SUM($G196:J196),0)","v":-2.5243598738337982E-3},{"$f":"IF(COUNT($H196:K196)='RFM input'!$AA$7,SUM($G196:K196),0)","v":0},{"$f":"IF(COUNT($H196:L196)='RFM input'!$AA$7,SUM($G196:L196),0)","v":0},{"$f":"IF(COUNT($H196:M196)='RFM input'!$AA$7,SUM($G196:M196),0)","v":0},{"$f":"IF(COUNT($H196:N196)='RFM input'!$AA$7,SUM($G196:N196),0)","v":0},{"$f":"IF(COUNT($H196:O196)='RFM input'!$AA$7,SUM($G196:O196),0)","v":0},{"$f":"IF(COUNT($H196:P196)='RFM input'!$AA$7,SUM($G196:P196),0)","v":0},{"$f":"IF(COUNT($H196:Q196)='RFM input'!$AA$7,SUM($G196:Q196),0)","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"($G132+(SUM($G198:G198)))*H$8","v":0},{"$f":"($G132+(SUM($G198:H198)))*I$8","v":0},{"$f":"IF(COUNT($H198:I198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:I198)))*J$8)","v":0},{"$f":"IF(COUNT($H198:J198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:J198)))*K$8)","v":0},{"$f":"IF(COUNT($H198:K198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:K198)))*L$8)","v":0},{"$f":"IF(COUNT($H198:L198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:L198)))*M$8)","v":0},{"$f":"IF(COUNT($H198:M198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:M198)))*N$8)","v":0},{"$f":"IF(COUNT($H198:N198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:N198)))*O$8)","v":0},{"$f":"IF(COUNT($H198:O198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:O198)))*P$8)","v":0},{"$f":"IF(COUNT($H198:P198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:P198)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H198:I198)='RFM input'!$AA$7,SUM($G198:I198),0)","v":0},{"$f":"IF(COUNT($H198:J198)='RFM input'!$AA$7,SUM($G198:J198),0)","v":0},{"$f":"IF(COUNT($H198:K198)='RFM input'!$AA$7,SUM($G198:K198),0)","v":0},{"$f":"IF(COUNT($H198:L198)='RFM input'!$AA$7,SUM($G198:L198),0)","v":0},{"$f":"IF(COUNT($H198:M198)='RFM input'!$AA$7,SUM($G198:M198),0)","v":0},{"$f":"IF(COUNT($H198:N198)='RFM input'!$AA$7,SUM($G198:N198),0)","v":0},{"$f":"IF(COUNT($H198:O198)='RFM input'!$AA$7,SUM($G198:O198),0)","v":0},{"$f":"IF(COUNT($H198:P198)='RFM input'!$AA$7,SUM($G198:P198),0)","v":0},{"$f":"IF(COUNT($H198:Q198)='RFM input'!$AA$7,SUM($G198:Q198),0)","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"($G133+(SUM($G200:G200)))*H$8","v":0},{"$f":"($G133+(SUM($G200:H200)))*I$8","v":0},{"$f":"IF(COUNT($H200:I200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:I200)))*J$8)","v":0},{"$f":"IF(COUNT($H200:J200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:J200)))*K$8)","v":0},{"$f":"IF(COUNT($H200:K200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:K200)))*L$8)","v":0},{"$f":"IF(COUNT($H200:L200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:L200)))*M$8)","v":0},{"$f":"IF(COUNT($H200:M200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:M200)))*N$8)","v":0},{"$f":"IF(COUNT($H200:N200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:N200)))*O$8)","v":0},{"$f":"IF(COUNT($H200:O200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:O200)))*P$8)","v":0},{"$f":"IF(COUNT($H200:P200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:P200)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H200:I200)='RFM input'!$AA$7,SUM($G200:I200),0)","v":0},{"$f":"IF(COUNT($H200:J200)='RFM input'!$AA$7,SUM($G200:J200),0)","v":0},{"$f":"IF(COUNT($H200:K200)='RFM input'!$AA$7,SUM($G200:K200),0)","v":0},{"$f":"IF(COUNT($H200:L200)='RFM input'!$AA$7,SUM($G200:L200),0)","v":0},{"$f":"IF(COUNT($H200:M200)='RFM input'!$AA$7,SUM($G200:M200),0)","v":0},{"$f":"IF(COUNT($H200:N200)='RFM input'!$AA$7,SUM($G200:N200),0)","v":0},{"$f":"IF(COUNT($H200:O200)='RFM input'!$AA$7,SUM($G200:O200),0)","v":0},{"$f":"IF(COUNT($H200:P200)='RFM input'!$AA$7,SUM($G200:P200),0)","v":0},{"$f":"IF(COUNT($H200:Q200)='RFM input'!$AA$7,SUM($G200:Q200),0)","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"($G134+(SUM($G202:G202)))*H$8","v":0},{"$f":"($G134+(SUM($G202:H202)))*I$8","v":0},{"$f":"IF(COUNT($H202:I202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:I202)))*J$8)","v":0},{"$f":"IF(COUNT($H202:J202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:J202)))*K$8)","v":0},{"$f":"IF(COUNT($H202:K202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:K202)))*L$8)","v":0},{"$f":"IF(COUNT($H202:L202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:L202)))*M$8)","v":0},{"$f":"IF(COUNT($H202:M202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:M202)))*N$8)","v":0},{"$f":"IF(COUNT($H202:N202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:N202)))*O$8)","v":0},{"$f":"IF(COUNT($H202:O202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:O202)))*P$8)","v":0},{"$f":"IF(COUNT($H202:P202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:P202)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H202:I202)='RFM input'!$AA$7,SUM($G202:I202),0)","v":0},{"$f":"IF(COUNT($H202:J202)='RFM input'!$AA$7,SUM($G202:J202),0)","v":0},{"$f":"IF(COUNT($H202:K202)='RFM input'!$AA$7,SUM($G202:K202),0)","v":0},{"$f":"IF(COUNT($H202:L202)='RFM input'!$AA$7,SUM($G202:L202),0)","v":0},{"$f":"IF(COUNT($H202:M202)='RFM input'!$AA$7,SUM($G202:M202),0)","v":0},{"$f":"IF(COUNT($H202:N202)='RFM input'!$AA$7,SUM($G202:N202),0)","v":0},{"$f":"IF(COUNT($H202:O202)='RFM input'!$AA$7,SUM($G202:O202),0)","v":0},{"$f":"IF(COUNT($H202:P202)='RFM input'!$AA$7,SUM($G202:P202),0)","v":0},{"$f":"IF(COUNT($H202:Q202)='RFM input'!$AA$7,SUM($G202:Q202),0)","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"($G135+(SUM($G204:G204)))*H$8","v":0},{"$f":"($G135+(SUM($G204:H204)))*I$8","v":0},{"$f":"IF(COUNT($H204:I204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:I204)))*J$8)","v":0},{"$f":"IF(COUNT($H204:J204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:J204)))*K$8)","v":0},{"$f":"IF(COUNT($H204:K204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:K204)))*L$8)","v":0},{"$f":"IF(COUNT($H204:L204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:L204)))*M$8)","v":0},{"$f":"IF(COUNT($H204:M204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:M204)))*N$8)","v":0},{"$f":"IF(COUNT($H204:N204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:N204)))*O$8)","v":0},{"$f":"IF(COUNT($H204:O204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:O204)))*P$8)","v":0},{"$f":"IF(COUNT($H204:P204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:P204)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H204:I204)='RFM input'!$AA$7,SUM($G204:I204),0)","v":0},{"$f":"IF(COUNT($H204:J204)='RFM input'!$AA$7,SUM($G204:J204),0)","v":0},{"$f":"IF(COUNT($H204:K204)='RFM input'!$AA$7,SUM($G204:K204),0)","v":0},{"$f":"IF(COUNT($H204:L204)='RFM input'!$AA$7,SUM($G204:L204),0)","v":0},{"$f":"IF(COUNT($H204:M204)='RFM input'!$AA$7,SUM($G204:M204),0)","v":0},{"$f":"IF(COUNT($H204:N204)='RFM input'!$AA$7,SUM($G204:N204),0)","v":0},{"$f":"IF(COUNT($H204:O204)='RFM input'!$AA$7,SUM($G204:O204),0)","v":0},{"$f":"IF(COUNT($H204:P204)='RFM input'!$AA$7,SUM($G204:P204),0)","v":0},{"$f":"IF(COUNT($H204:Q204)='RFM input'!$AA$7,SUM($G204:Q204),0)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"($G136+(SUM($G206:G206)))*H$8","v":0},{"$f":"($G136+(SUM($G206:H206)))*I$8","v":0},{"$f":"IF(COUNT($H206:I206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:I206)))*J$8)","v":0},{"$f":"IF(COUNT($H206:J206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:J206)))*K$8)","v":0},{"$f":"IF(COUNT($H206:K206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:K206)))*L$8)","v":0},{"$f":"IF(COUNT($H206:L206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:L206)))*M$8)","v":0},{"$f":"IF(COUNT($H206:M206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:M206)))*N$8)","v":0},{"$f":"IF(COUNT($H206:N206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:N206)))*O$8)","v":0},{"$f":"IF(COUNT($H206:O206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:O206)))*P$8)","v":0},{"$f":"IF(COUNT($H206:P206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:P206)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H206:I206)='RFM input'!$AA$7,SUM($G206:I206),0)","v":0},{"$f":"IF(COUNT($H206:J206)='RFM input'!$AA$7,SUM($G206:J206),0)","v":0},{"$f":"IF(COUNT($H206:K206)='RFM input'!$AA$7,SUM($G206:K206),0)","v":0},{"$f":"IF(COUNT($H206:L206)='RFM input'!$AA$7,SUM($G206:L206),0)","v":0},{"$f":"IF(COUNT($H206:M206)='RFM input'!$AA$7,SUM($G206:M206),0)","v":0},{"$f":"IF(COUNT($H206:N206)='RFM input'!$AA$7,SUM($G206:N206),0)","v":0},{"$f":"IF(COUNT($H206:O206)='RFM input'!$AA$7,SUM($G206:O206),0)","v":0},{"$f":"IF(COUNT($H206:P206)='RFM input'!$AA$7,SUM($G206:P206),0)","v":0},{"$f":"IF(COUNT($H206:Q206)='RFM input'!$AA$7,SUM($G206:Q206),0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"($G137+(SUM($G208:G208)))*H$8","v":0},{"$f":"($G137+(SUM($G208:H208)))*I$8","v":0},{"$f":"IF(COUNT($H208:I208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:I208)))*J$8)","v":0},{"$f":"IF(COUNT($H208:J208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:J208)))*K$8)","v":0},{"$f":"IF(COUNT($H208:K208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:K208)))*L$8)","v":0},{"$f":"IF(COUNT($H208:L208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:L208)))*M$8)","v":0},{"$f":"IF(COUNT($H208:M208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:M208)))*N$8)","v":0},{"$f":"IF(COUNT($H208:N208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:N208)))*O$8)","v":0},{"$f":"IF(COUNT($H208:O208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:O208)))*P$8)","v":0},{"$f":"IF(COUNT($H208:P208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:P208)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H208:I208)='RFM input'!$AA$7,SUM($G208:I208),0)","v":0},{"$f":"IF(COUNT($H208:J208)='RFM input'!$AA$7,SUM($G208:J208),0)","v":0},{"$f":"IF(COUNT($H208:K208)='RFM input'!$AA$7,SUM($G208:K208),0)","v":0},{"$f":"IF(COUNT($H208:L208)='RFM input'!$AA$7,SUM($G208:L208),0)","v":0},{"$f":"IF(COUNT($H208:M208)='RFM input'!$AA$7,SUM($G208:M208),0)","v":0},{"$f":"IF(COUNT($H208:N208)='RFM input'!$AA$7,SUM($G208:N208),0)","v":0},{"$f":"IF(COUNT($H208:O208)='RFM input'!$AA$7,SUM($G208:O208),0)","v":0},{"$f":"IF(COUNT($H208:P208)='RFM input'!$AA$7,SUM($G208:P208),0)","v":0},{"$f":"IF(COUNT($H208:Q208)='RFM input'!$AA$7,SUM($G208:Q208),0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"($G138+(SUM($G210:G210)))*H$8","v":0},{"$f":"($G138+(SUM($G210:H210)))*I$8","v":0},{"$f":"IF(COUNT($H210:I210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:I210)))*J$8)","v":0},{"$f":"IF(COUNT($H210:J210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:J210)))*K$8)","v":0},{"$f":"IF(COUNT($H210:K210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:K210)))*L$8)","v":0},{"$f":"IF(COUNT($H210:L210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:L210)))*M$8)","v":0},{"$f":"IF(COUNT($H210:M210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:M210)))*N$8)","v":0},{"$f":"IF(COUNT($H210:N210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:N210)))*O$8)","v":0},{"$f":"IF(COUNT($H210:O210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:O210)))*P$8)","v":0},{"$f":"IF(COUNT($H210:P210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:P210)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H210:I210)='RFM input'!$AA$7,SUM($G210:I210),0)","v":0},{"$f":"IF(COUNT($H210:J210)='RFM input'!$AA$7,SUM($G210:J210),0)","v":0},{"$f":"IF(COUNT($H210:K210)='RFM input'!$AA$7,SUM($G210:K210),0)","v":0},{"$f":"IF(COUNT($H210:L210)='RFM input'!$AA$7,SUM($G210:L210),0)","v":0},{"$f":"IF(COUNT($H210:M210)='RFM input'!$AA$7,SUM($G210:M210),0)","v":0},{"$f":"IF(COUNT($H210:N210)='RFM input'!$AA$7,SUM($G210:N210),0)","v":0},{"$f":"IF(COUNT($H210:O210)='RFM input'!$AA$7,SUM($G210:O210),0)","v":0},{"$f":"IF(COUNT($H210:P210)='RFM input'!$AA$7,SUM($G210:P210),0)","v":0},{"$f":"IF(COUNT($H210:Q210)='RFM input'!$AA$7,SUM($G210:Q210),0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"($G139+(SUM($G212:G212)))*H$8","v":0},{"$f":"($G139+(SUM($G212:H212)))*I$8","v":0},{"$f":"IF(COUNT($H212:I212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:I212)))*J$8)","v":0},{"$f":"IF(COUNT($H212:J212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:J212)))*K$8)","v":0},{"$f":"IF(COUNT($H212:K212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:K212)))*L$8)","v":0},{"$f":"IF(COUNT($H212:L212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:L212)))*M$8)","v":0},{"$f":"IF(COUNT($H212:M212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:M212)))*N$8)","v":0},{"$f":"IF(COUNT($H212:N212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:N212)))*O$8)","v":0},{"$f":"IF(COUNT($H212:O212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:O212)))*P$8)","v":0},{"$f":"IF(COUNT($H212:P212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:P212)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H212:I212)='RFM input'!$AA$7,SUM($G212:I212),0)","v":0},{"$f":"IF(COUNT($H212:J212)='RFM input'!$AA$7,SUM($G212:J212),0)","v":0},{"$f":"IF(COUNT($H212:K212)='RFM input'!$AA$7,SUM($G212:K212),0)","v":0},{"$f":"IF(COUNT($H212:L212)='RFM input'!$AA$7,SUM($G212:L212),0)","v":0},{"$f":"IF(COUNT($H212:M212)='RFM input'!$AA$7,SUM($G212:M212),0)","v":0},{"$f":"IF(COUNT($H212:N212)='RFM input'!$AA$7,SUM($G212:N212),0)","v":0},{"$f":"IF(COUNT($H212:O212)='RFM input'!$AA$7,SUM($G212:O212),0)","v":0},{"$f":"IF(COUNT($H212:P212)='RFM input'!$AA$7,SUM($G212:P212),0)","v":0},{"$f":"IF(COUNT($H212:Q212)='RFM input'!$AA$7,SUM($G212:Q212),0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"($G140+(SUM($G214:G214)))*H$8","v":0},{"$f":"($G140+(SUM($G214:H214)))*I$8","v":0},{"$f":"IF(COUNT($H214:I214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:I214)))*J$8)","v":0},{"$f":"IF(COUNT($H214:J214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:J214)))*K$8)","v":0},{"$f":"IF(COUNT($H214:K214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:K214)))*L$8)","v":0},{"$f":"IF(COUNT($H214:L214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:L214)))*M$8)","v":0},{"$f":"IF(COUNT($H214:M214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:M214)))*N$8)","v":0},{"$f":"IF(COUNT($H214:N214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:N214)))*O$8)","v":0},{"$f":"IF(COUNT($H214:O214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:O214)))*P$8)","v":0},{"$f":"IF(COUNT($H214:P214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:P214)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H214:I214)='RFM input'!$AA$7,SUM($G214:I214),0)","v":0},{"$f":"IF(COUNT($H214:J214)='RFM input'!$AA$7,SUM($G214:J214),0)","v":0},{"$f":"IF(COUNT($H214:K214)='RFM input'!$AA$7,SUM($G214:K214),0)","v":0},{"$f":"IF(COUNT($H214:L214)='RFM input'!$AA$7,SUM($G214:L214),0)","v":0},{"$f":"IF(COUNT($H214:M214)='RFM input'!$AA$7,SUM($G214:M214),0)","v":0},{"$f":"IF(COUNT($H214:N214)='RFM input'!$AA$7,SUM($G214:N214),0)","v":0},{"$f":"IF(COUNT($H214:O214)='RFM input'!$AA$7,SUM($G214:O214),0)","v":0},{"$f":"IF(COUNT($H214:P214)='RFM input'!$AA$7,SUM($G214:P214),0)","v":0},{"$f":"IF(COUNT($H214:Q214)='RFM input'!$AA$7,SUM($G214:Q214),0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"($G141+(SUM($G216:G216)))*H$8","v":0},{"$f":"($G141+(SUM($G216:H216)))*I$8","v":0},{"$f":"IF(COUNT($H216:I216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:I216)))*J$8)","v":0},{"$f":"IF(COUNT($H216:J216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:J216)))*K$8)","v":0},{"$f":"IF(COUNT($H216:K216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:K216)))*L$8)","v":0},{"$f":"IF(COUNT($H216:L216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:L216)))*M$8)","v":0},{"$f":"IF(COUNT($H216:M216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:M216)))*N$8)","v":0},{"$f":"IF(COUNT($H216:N216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:N216)))*O$8)","v":0},{"$f":"IF(COUNT($H216:O216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:O216)))*P$8)","v":0},{"$f":"IF(COUNT($H216:P216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:P216)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H216:I216)='RFM input'!$AA$7,SUM($G216:I216),0)","v":0},{"$f":"IF(COUNT($H216:J216)='RFM input'!$AA$7,SUM($G216:J216),0)","v":0},{"$f":"IF(COUNT($H216:K216)='RFM input'!$AA$7,SUM($G216:K216),0)","v":0},{"$f":"IF(COUNT($H216:L216)='RFM input'!$AA$7,SUM($G216:L216),0)","v":0},{"$f":"IF(COUNT($H216:M216)='RFM input'!$AA$7,SUM($G216:M216),0)","v":0},{"$f":"IF(COUNT($H216:N216)='RFM input'!$AA$7,SUM($G216:N216),0)","v":0},{"$f":"IF(COUNT($H216:O216)='RFM input'!$AA$7,SUM($G216:O216),0)","v":0},{"$f":"IF(COUNT($H216:P216)='RFM input'!$AA$7,SUM($G216:P216),0)","v":0},{"$f":"IF(COUNT($H216:Q216)='RFM input'!$AA$7,SUM($G216:Q216),0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"($G142+(SUM($G218:G218)))*H$8","v":0},{"$f":"($G142+(SUM($G218:H218)))*I$8","v":0},{"$f":"IF(COUNT($H218:I218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:I218)))*J$8)","v":0},{"$f":"IF(COUNT($H218:J218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:J218)))*K$8)","v":0},{"$f":"IF(COUNT($H218:K218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:K218)))*L$8)","v":0},{"$f":"IF(COUNT($H218:L218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:L218)))*M$8)","v":0},{"$f":"IF(COUNT($H218:M218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:M218)))*N$8)","v":0},{"$f":"IF(COUNT($H218:N218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:N218)))*O$8)","v":0},{"$f":"IF(COUNT($H218:O218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:O218)))*P$8)","v":0},{"$f":"IF(COUNT($H218:P218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:P218)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H218:I218)='RFM input'!$AA$7,SUM($G218:I218),0)","v":0},{"$f":"IF(COUNT($H218:J218)='RFM input'!$AA$7,SUM($G218:J218),0)","v":0},{"$f":"IF(COUNT($H218:K218)='RFM input'!$AA$7,SUM($G218:K218),0)","v":0},{"$f":"IF(COUNT($H218:L218)='RFM input'!$AA$7,SUM($G218:L218),0)","v":0},{"$f":"IF(COUNT($H218:M218)='RFM input'!$AA$7,SUM($G218:M218),0)","v":0},{"$f":"IF(COUNT($H218:N218)='RFM input'!$AA$7,SUM($G218:N218),0)","v":0},{"$f":"IF(COUNT($H218:O218)='RFM input'!$AA$7,SUM($G218:O218),0)","v":0},{"$f":"IF(COUNT($H218:P218)='RFM input'!$AA$7,SUM($G218:P218),0)","v":0},{"$f":"IF(COUNT($H218:Q218)='RFM input'!$AA$7,SUM($G218:Q218),0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"($G143+(SUM($G220:G220)))*H$8","v":0},{"$f":"($G143+(SUM($G220:H220)))*I$8","v":0},{"$f":"IF(COUNT($H220:I220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:I220)))*J$8)","v":0},{"$f":"IF(COUNT($H220:J220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:J220)))*K$8)","v":0},{"$f":"IF(COUNT($H220:K220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:K220)))*L$8)","v":0},{"$f":"IF(COUNT($H220:L220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:L220)))*M$8)","v":0},{"$f":"IF(COUNT($H220:M220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:M220)))*N$8)","v":0},{"$f":"IF(COUNT($H220:N220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:N220)))*O$8)","v":0},{"$f":"IF(COUNT($H220:O220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:O220)))*P$8)","v":0},{"$f":"IF(COUNT($H220:P220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:P220)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H220:I220)='RFM input'!$AA$7,SUM($G220:I220),0)","v":0},{"$f":"IF(COUNT($H220:J220)='RFM input'!$AA$7,SUM($G220:J220),0)","v":0},{"$f":"IF(COUNT($H220:K220)='RFM input'!$AA$7,SUM($G220:K220),0)","v":0},{"$f":"IF(COUNT($H220:L220)='RFM input'!$AA$7,SUM($G220:L220),0)","v":0},{"$f":"IF(COUNT($H220:M220)='RFM input'!$AA$7,SUM($G220:M220),0)","v":0},{"$f":"IF(COUNT($H220:N220)='RFM input'!$AA$7,SUM($G220:N220),0)","v":0},{"$f":"IF(COUNT($H220:O220)='RFM input'!$AA$7,SUM($G220:O220),0)","v":0},{"$f":"IF(COUNT($H220:P220)='RFM input'!$AA$7,SUM($G220:P220),0)","v":0},{"$f":"IF(COUNT($H220:Q220)='RFM input'!$AA$7,SUM($G220:Q220),0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"($G144+(SUM($G222:G222)))*H$8","v":0},{"$f":"($G144+(SUM($G222:H222)))*I$8","v":0},{"$f":"IF(COUNT($H222:I222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:I222)))*J$8)","v":0},{"$f":"IF(COUNT($H222:J222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:J222)))*K$8)","v":0},{"$f":"IF(COUNT($H222:K222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:K222)))*L$8)","v":0},{"$f":"IF(COUNT($H222:L222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:L222)))*M$8)","v":0},{"$f":"IF(COUNT($H222:M222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:M222)))*N$8)","v":0},{"$f":"IF(COUNT($H222:N222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:N222)))*O$8)","v":0},{"$f":"IF(COUNT($H222:O222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:O222)))*P$8)","v":0},{"$f":"IF(COUNT($H222:P222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:P222)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H222:I222)='RFM input'!$AA$7,SUM($G222:I222),0)","v":0},{"$f":"IF(COUNT($H222:J222)='RFM input'!$AA$7,SUM($G222:J222),0)","v":0},{"$f":"IF(COUNT($H222:K222)='RFM input'!$AA$7,SUM($G222:K222),0)","v":0},{"$f":"IF(COUNT($H222:L222)='RFM input'!$AA$7,SUM($G222:L222),0)","v":0},{"$f":"IF(COUNT($H222:M222)='RFM input'!$AA$7,SUM($G222:M222),0)","v":0},{"$f":"IF(COUNT($H222:N222)='RFM input'!$AA$7,SUM($G222:N222),0)","v":0},{"$f":"IF(COUNT($H222:O222)='RFM input'!$AA$7,SUM($G222:O222),0)","v":0},{"$f":"IF(COUNT($H222:P222)='RFM input'!$AA$7,SUM($G222:P222),0)","v":0},{"$f":"IF(COUNT($H222:Q222)='RFM input'!$AA$7,SUM($G222:Q222),0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"($G145+(SUM($G224:G224)))*H$8","v":0},{"$f":"($G145+(SUM($G224:H224)))*I$8","v":0},{"$f":"IF(COUNT($H224:I224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:I224)))*J$8)","v":0},{"$f":"IF(COUNT($H224:J224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:J224)))*K$8)","v":0},{"$f":"IF(COUNT($H224:K224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:K224)))*L$8)","v":0},{"$f":"IF(COUNT($H224:L224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:L224)))*M$8)","v":0},{"$f":"IF(COUNT($H224:M224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:M224)))*N$8)","v":0},{"$f":"IF(COUNT($H224:N224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:N224)))*O$8)","v":0},{"$f":"IF(COUNT($H224:O224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:O224)))*P$8)","v":0},{"$f":"IF(COUNT($H224:P224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:P224)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H224:I224)='RFM input'!$AA$7,SUM($G224:I224),0)","v":0},{"$f":"IF(COUNT($H224:J224)='RFM input'!$AA$7,SUM($G224:J224),0)","v":0},{"$f":"IF(COUNT($H224:K224)='RFM input'!$AA$7,SUM($G224:K224),0)","v":0},{"$f":"IF(COUNT($H224:L224)='RFM input'!$AA$7,SUM($G224:L224),0)","v":0},{"$f":"IF(COUNT($H224:M224)='RFM input'!$AA$7,SUM($G224:M224),0)","v":0},{"$f":"IF(COUNT($H224:N224)='RFM input'!$AA$7,SUM($G224:N224),0)","v":0},{"$f":"IF(COUNT($H224:O224)='RFM input'!$AA$7,SUM($G224:O224),0)","v":0},{"$f":"IF(COUNT($H224:P224)='RFM input'!$AA$7,SUM($G224:P224),0)","v":0},{"$f":"IF(COUNT($H224:Q224)='RFM input'!$AA$7,SUM($G224:Q224),0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"($G146+(SUM($G226:G226)))*H$8","v":0},{"$f":"($G146+(SUM($G226:H226)))*I$8","v":0},{"$f":"IF(COUNT($H226:I226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:I226)))*J$8)","v":0},{"$f":"IF(COUNT($H226:J226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:J226)))*K$8)","v":0},{"$f":"IF(COUNT($H226:K226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:K226)))*L$8)","v":0},{"$f":"IF(COUNT($H226:L226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:L226)))*M$8)","v":0},{"$f":"IF(COUNT($H226:M226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:M226)))*N$8)","v":0},{"$f":"IF(COUNT($H226:N226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:N226)))*O$8)","v":0},{"$f":"IF(COUNT($H226:O226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:O226)))*P$8)","v":0},{"$f":"IF(COUNT($H226:P226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:P226)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H226:I226)='RFM input'!$AA$7,SUM($G226:I226),0)","v":0},{"$f":"IF(COUNT($H226:J226)='RFM input'!$AA$7,SUM($G226:J226),0)","v":0},{"$f":"IF(COUNT($H226:K226)='RFM input'!$AA$7,SUM($G226:K226),0)","v":0},{"$f":"IF(COUNT($H226:L226)='RFM input'!$AA$7,SUM($G226:L226),0)","v":0},{"$f":"IF(COUNT($H226:M226)='RFM input'!$AA$7,SUM($G226:M226),0)","v":0},{"$f":"IF(COUNT($H226:N226)='RFM input'!$AA$7,SUM($G226:N226),0)","v":0},{"$f":"IF(COUNT($H226:O226)='RFM input'!$AA$7,SUM($G226:O226),0)","v":0},{"$f":"IF(COUNT($H226:P226)='RFM input'!$AA$7,SUM($G226:P226),0)","v":0},{"$f":"IF(COUNT($H226:Q226)='RFM input'!$AA$7,SUM($G226:Q226),0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"($G147+(SUM($G228:G228)))*H$8","v":0},{"$f":"($G147+(SUM($G228:H228)))*I$8","v":0},{"$f":"IF(COUNT($H228:I228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:I228)))*J$8)","v":0},{"$f":"IF(COUNT($H228:J228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:J228)))*K$8)","v":0},{"$f":"IF(COUNT($H228:K228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:K228)))*L$8)","v":0},{"$f":"IF(COUNT($H228:L228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:L228)))*M$8)","v":0},{"$f":"IF(COUNT($H228:M228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:M228)))*N$8)","v":0},{"$f":"IF(COUNT($H228:N228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:N228)))*O$8)","v":0},{"$f":"IF(COUNT($H228:O228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:O228)))*P$8)","v":0},{"$f":"IF(COUNT($H228:P228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:P228)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H228:I228)='RFM input'!$AA$7,SUM($G228:I228),0)","v":0},{"$f":"IF(COUNT($H228:J228)='RFM input'!$AA$7,SUM($G228:J228),0)","v":0},{"$f":"IF(COUNT($H228:K228)='RFM input'!$AA$7,SUM($G228:K228),0)","v":0},{"$f":"IF(COUNT($H228:L228)='RFM input'!$AA$7,SUM($G228:L228),0)","v":0},{"$f":"IF(COUNT($H228:M228)='RFM input'!$AA$7,SUM($G228:M228),0)","v":0},{"$f":"IF(COUNT($H228:N228)='RFM input'!$AA$7,SUM($G228:N228),0)","v":0},{"$f":"IF(COUNT($H228:O228)='RFM input'!$AA$7,SUM($G228:O228),0)","v":0},{"$f":"IF(COUNT($H228:P228)='RFM input'!$AA$7,SUM($G228:P228),0)","v":0},{"$f":"IF(COUNT($H228:Q228)='RFM input'!$AA$7,SUM($G228:Q228),0)","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"($G148+(SUM($G230:G230)))*H$8","v":0},{"$f":"($G148+(SUM($G230:H230)))*I$8","v":0},{"$f":"IF(COUNT($H230:I230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:I230)))*J$8)","v":0},{"$f":"IF(COUNT($H230:J230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:J230)))*K$8)","v":0},{"$f":"IF(COUNT($H230:K230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:K230)))*L$8)","v":0},{"$f":"IF(COUNT($H230:L230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:L230)))*M$8)","v":0},{"$f":"IF(COUNT($H230:M230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:M230)))*N$8)","v":0},{"$f":"IF(COUNT($H230:N230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:N230)))*O$8)","v":0},{"$f":"IF(COUNT($H230:O230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:O230)))*P$8)","v":0},{"$f":"IF(COUNT($H230:P230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:P230)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H230:I230)='RFM input'!$AA$7,SUM($G230:I230),0)","v":0},{"$f":"IF(COUNT($H230:J230)='RFM input'!$AA$7,SUM($G230:J230),0)","v":0},{"$f":"IF(COUNT($H230:K230)='RFM input'!$AA$7,SUM($G230:K230),0)","v":0},{"$f":"IF(COUNT($H230:L230)='RFM input'!$AA$7,SUM($G230:L230),0)","v":0},{"$f":"IF(COUNT($H230:M230)='RFM input'!$AA$7,SUM($G230:M230),0)","v":0},{"$f":"IF(COUNT($H230:N230)='RFM input'!$AA$7,SUM($G230:N230),0)","v":0},{"$f":"IF(COUNT($H230:O230)='RFM input'!$AA$7,SUM($G230:O230),0)","v":0},{"$f":"IF(COUNT($H230:P230)='RFM input'!$AA$7,SUM($G230:P230),0)","v":0},{"$f":"IF(COUNT($H230:Q230)='RFM input'!$AA$7,SUM($G230:Q230),0)","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"($G149+(SUM($G232:G232)))*H$8","v":0},{"$f":"($G149+(SUM($G232:H232)))*I$8","v":0},{"$f":"IF(COUNT($H232:I232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:I232)))*J$8)","v":0},{"$f":"IF(COUNT($H232:J232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:J232)))*K$8)","v":0},{"$f":"IF(COUNT($H232:K232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:K232)))*L$8)","v":0},{"$f":"IF(COUNT($H232:L232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:L232)))*M$8)","v":0},{"$f":"IF(COUNT($H232:M232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:M232)))*N$8)","v":0},{"$f":"IF(COUNT($H232:N232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:N232)))*O$8)","v":0},{"$f":"IF(COUNT($H232:O232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:O232)))*P$8)","v":0},{"$f":"IF(COUNT($H232:P232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:P232)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H232:I232)='RFM input'!$AA$7,SUM($G232:I232),0)","v":0},{"$f":"IF(COUNT($H232:J232)='RFM input'!$AA$7,SUM($G232:J232),0)","v":0},{"$f":"IF(COUNT($H232:K232)='RFM input'!$AA$7,SUM($G232:K232),0)","v":0},{"$f":"IF(COUNT($H232:L232)='RFM input'!$AA$7,SUM($G232:L232),0)","v":0},{"$f":"IF(COUNT($H232:M232)='RFM input'!$AA$7,SUM($G232:M232),0)","v":0},{"$f":"IF(COUNT($H232:N232)='RFM input'!$AA$7,SUM($G232:N232),0)","v":0},{"$f":"IF(COUNT($H232:O232)='RFM input'!$AA$7,SUM($G232:O232),0)","v":0},{"$f":"IF(COUNT($H232:P232)='RFM input'!$AA$7,SUM($G232:P232),0)","v":0},{"$f":"IF(COUNT($H232:Q232)='RFM input'!$AA$7,SUM($G232:Q232),0)","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"($G150+(SUM($G234:G234)))*H$8","v":0},{"$f":"($G150+(SUM($G234:H234)))*I$8","v":0},{"$f":"IF(COUNT($H234:I234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:I234)))*J$8)","v":0},{"$f":"IF(COUNT($H234:J234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:J234)))*K$8)","v":0},{"$f":"IF(COUNT($H234:K234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:K234)))*L$8)","v":0},{"$f":"IF(COUNT($H234:L234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:L234)))*M$8)","v":0},{"$f":"IF(COUNT($H234:M234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:M234)))*N$8)","v":0},{"$f":"IF(COUNT($H234:N234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:N234)))*O$8)","v":0},{"$f":"IF(COUNT($H234:O234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:O234)))*P$8)","v":0},{"$f":"IF(COUNT($H234:P234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:P234)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H234:I234)='RFM input'!$AA$7,SUM($G234:I234),0)","v":0},{"$f":"IF(COUNT($H234:J234)='RFM input'!$AA$7,SUM($G234:J234),0)","v":0},{"$f":"IF(COUNT($H234:K234)='RFM input'!$AA$7,SUM($G234:K234),0)","v":0},{"$f":"IF(COUNT($H234:L234)='RFM input'!$AA$7,SUM($G234:L234),0)","v":0},{"$f":"IF(COUNT($H234:M234)='RFM input'!$AA$7,SUM($G234:M234),0)","v":0},{"$f":"IF(COUNT($H234:N234)='RFM input'!$AA$7,SUM($G234:N234),0)","v":0},{"$f":"IF(COUNT($H234:O234)='RFM input'!$AA$7,SUM($G234:O234),0)","v":0},{"$f":"IF(COUNT($H234:P234)='RFM input'!$AA$7,SUM($G234:P234),0)","v":0},{"$f":"IF(COUNT($H234:Q234)='RFM input'!$AA$7,SUM($G234:Q234),0)","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"($G151+(SUM($G236:G236)))*H$8","v":0},{"$f":"($G151+(SUM($G236:H236)))*I$8","v":0},{"$f":"IF(COUNT($H236:I236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:I236)))*J$8)","v":0},{"$f":"IF(COUNT($H236:J236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:J236)))*K$8)","v":0},{"$f":"IF(COUNT($H236:K236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:K236)))*L$8)","v":0},{"$f":"IF(COUNT($H236:L236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:L236)))*M$8)","v":0},{"$f":"IF(COUNT($H236:M236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:M236)))*N$8)","v":0},{"$f":"IF(COUNT($H236:N236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:N236)))*O$8)","v":0},{"$f":"IF(COUNT($H236:O236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:O236)))*P$8)","v":0},{"$f":"IF(COUNT($H236:P236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:P236)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H236:I236)='RFM input'!$AA$7,SUM($G236:I236),0)","v":0},{"$f":"IF(COUNT($H236:J236)='RFM input'!$AA$7,SUM($G236:J236),0)","v":0},{"$f":"IF(COUNT($H236:K236)='RFM input'!$AA$7,SUM($G236:K236),0)","v":0},{"$f":"IF(COUNT($H236:L236)='RFM input'!$AA$7,SUM($G236:L236),0)","v":0},{"$f":"IF(COUNT($H236:M236)='RFM input'!$AA$7,SUM($G236:M236),0)","v":0},{"$f":"IF(COUNT($H236:N236)='RFM input'!$AA$7,SUM($G236:N236),0)","v":0},{"$f":"IF(COUNT($H236:O236)='RFM input'!$AA$7,SUM($G236:O236),0)","v":0},{"$f":"IF(COUNT($H236:P236)='RFM input'!$AA$7,SUM($G236:P236),0)","v":0},{"$f":"IF(COUNT($H236:Q236)='RFM input'!$AA$7,SUM($G236:Q236),0)","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"($G152+(SUM($G238:G238)))*H$8","v":0},{"$f":"($G152+(SUM($G238:H238)))*I$8","v":0},{"$f":"IF(COUNT($H238:I238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:I238)))*J$8)","v":0},{"$f":"IF(COUNT($H238:J238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:J238)))*K$8)","v":0},{"$f":"IF(COUNT($H238:K238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:K238)))*L$8)","v":0},{"$f":"IF(COUNT($H238:L238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:L238)))*M$8)","v":0},{"$f":"IF(COUNT($H238:M238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:M238)))*N$8)","v":0},{"$f":"IF(COUNT($H238:N238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:N238)))*O$8)","v":0},{"$f":"IF(COUNT($H238:O238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:O238)))*P$8)","v":0},{"$f":"IF(COUNT($H238:P238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:P238)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H238:I238)='RFM input'!$AA$7,SUM($G238:I238),0)","v":0},{"$f":"IF(COUNT($H238:J238)='RFM input'!$AA$7,SUM($G238:J238),0)","v":0},{"$f":"IF(COUNT($H238:K238)='RFM input'!$AA$7,SUM($G238:K238),0)","v":0},{"$f":"IF(COUNT($H238:L238)='RFM input'!$AA$7,SUM($G238:L238),0)","v":0},{"$f":"IF(COUNT($H238:M238)='RFM input'!$AA$7,SUM($G238:M238),0)","v":0},{"$f":"IF(COUNT($H238:N238)='RFM input'!$AA$7,SUM($G238:N238),0)","v":0},{"$f":"IF(COUNT($H238:O238)='RFM input'!$AA$7,SUM($G238:O238),0)","v":0},{"$f":"IF(COUNT($H238:P238)='RFM input'!$AA$7,SUM($G238:P238),0)","v":0},{"$f":"IF(COUNT($H238:Q238)='RFM input'!$AA$7,SUM($G238:Q238),0)","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"($G153+(SUM($G240:G240)))*H$8","v":0},{"$f":"($G153+(SUM($G240:H240)))*I$8","v":0},{"$f":"IF(COUNT($H240:I240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:I240)))*J$8)","v":0},{"$f":"IF(COUNT($H240:J240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:J240)))*K$8)","v":0},{"$f":"IF(COUNT($H240:K240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:K240)))*L$8)","v":0},{"$f":"IF(COUNT($H240:L240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:L240)))*M$8)","v":0},{"$f":"IF(COUNT($H240:M240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:M240)))*N$8)","v":0},{"$f":"IF(COUNT($H240:N240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:N240)))*O$8)","v":0},{"$f":"IF(COUNT($H240:O240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:O240)))*P$8)","v":0},{"$f":"IF(COUNT($H240:P240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:P240)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H240:I240)='RFM input'!$AA$7,SUM($G240:I240),0)","v":0},{"$f":"IF(COUNT($H240:J240)='RFM input'!$AA$7,SUM($G240:J240),0)","v":0},{"$f":"IF(COUNT($H240:K240)='RFM input'!$AA$7,SUM($G240:K240),0)","v":0},{"$f":"IF(COUNT($H240:L240)='RFM input'!$AA$7,SUM($G240:L240),0)","v":0},{"$f":"IF(COUNT($H240:M240)='RFM input'!$AA$7,SUM($G240:M240),0)","v":0},{"$f":"IF(COUNT($H240:N240)='RFM input'!$AA$7,SUM($G240:N240),0)","v":0},{"$f":"IF(COUNT($H240:O240)='RFM input'!$AA$7,SUM($G240:O240),0)","v":0},{"$f":"IF(COUNT($H240:P240)='RFM input'!$AA$7,SUM($G240:P240),0)","v":0},{"$f":"IF(COUNT($H240:Q240)='RFM input'!$AA$7,SUM($G240:Q240),0)","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"($G154+(SUM($G242:G242)))*H$8","v":0},{"$f":"($G154+(SUM($G242:H242)))*I$8","v":0},{"$f":"IF(COUNT($H242:I242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:I242)))*J$8)","v":0},{"$f":"IF(COUNT($H242:J242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:J242)))*K$8)","v":0},{"$f":"IF(COUNT($H242:K242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:K242)))*L$8)","v":0},{"$f":"IF(COUNT($H242:L242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:L242)))*M$8)","v":0},{"$f":"IF(COUNT($H242:M242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:M242)))*N$8)","v":0},{"$f":"IF(COUNT($H242:N242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:N242)))*O$8)","v":0},{"$f":"IF(COUNT($H242:O242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:O242)))*P$8)","v":0},{"$f":"IF(COUNT($H242:P242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:P242)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H242:I242)='RFM input'!$AA$7,SUM($G242:I242),0)","v":0},{"$f":"IF(COUNT($H242:J242)='RFM input'!$AA$7,SUM($G242:J242),0)","v":0},{"$f":"IF(COUNT($H242:K242)='RFM input'!$AA$7,SUM($G242:K242),0)","v":0},{"$f":"IF(COUNT($H242:L242)='RFM input'!$AA$7,SUM($G242:L242),0)","v":0},{"$f":"IF(COUNT($H242:M242)='RFM input'!$AA$7,SUM($G242:M242),0)","v":0},{"$f":"IF(COUNT($H242:N242)='RFM input'!$AA$7,SUM($G242:N242),0)","v":0},{"$f":"IF(COUNT($H242:O242)='RFM input'!$AA$7,SUM($G242:O242),0)","v":0},{"$f":"IF(COUNT($H242:P242)='RFM input'!$AA$7,SUM($G242:P242),0)","v":0},{"$f":"IF(COUNT($H242:Q242)='RFM input'!$AA$7,SUM($G242:Q242),0)","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"($G155+(SUM($G244:G244)))*H$8","v":0},{"$f":"($G155+(SUM($G244:H244)))*I$8","v":0},{"$f":"IF(COUNT($H244:I244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:I244)))*J$8)","v":0},{"$f":"IF(COUNT($H244:J244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:J244)))*K$8)","v":0},{"$f":"IF(COUNT($H244:K244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:K244)))*L$8)","v":0},{"$f":"IF(COUNT($H244:L244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:L244)))*M$8)","v":0},{"$f":"IF(COUNT($H244:M244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:M244)))*N$8)","v":0},{"$f":"IF(COUNT($H244:N244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:N244)))*O$8)","v":0},{"$f":"IF(COUNT($H244:O244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:O244)))*P$8)","v":0},{"$f":"IF(COUNT($H244:P244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:P244)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H244:I244)='RFM input'!$AA$7,SUM($G244:I244),0)","v":0},{"$f":"IF(COUNT($H244:J244)='RFM input'!$AA$7,SUM($G244:J244),0)","v":0},{"$f":"IF(COUNT($H244:K244)='RFM input'!$AA$7,SUM($G244:K244),0)","v":0},{"$f":"IF(COUNT($H244:L244)='RFM input'!$AA$7,SUM($G244:L244),0)","v":0},{"$f":"IF(COUNT($H244:M244)='RFM input'!$AA$7,SUM($G244:M244),0)","v":0},{"$f":"IF(COUNT($H244:N244)='RFM input'!$AA$7,SUM($G244:N244),0)","v":0},{"$f":"IF(COUNT($H244:O244)='RFM input'!$AA$7,SUM($G244:O244),0)","v":0},{"$f":"IF(COUNT($H244:P244)='RFM input'!$AA$7,SUM($G244:P244),0)","v":0},{"$f":"IF(COUNT($H244:Q244)='RFM input'!$AA$7,SUM($G244:Q244),0)","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"($G156+(SUM($G246:G246)))*H$8","v":0},{"$f":"($G156+(SUM($G246:H246)))*I$8","v":0},{"$f":"IF(COUNT($H246:I246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:I246)))*J$8)","v":0},{"$f":"IF(COUNT($H246:J246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:J246)))*K$8)","v":0},{"$f":"IF(COUNT($H246:K246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:K246)))*L$8)","v":0},{"$f":"IF(COUNT($H246:L246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:L246)))*M$8)","v":0},{"$f":"IF(COUNT($H246:M246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:M246)))*N$8)","v":0},{"$f":"IF(COUNT($H246:N246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:N246)))*O$8)","v":0},{"$f":"IF(COUNT($H246:O246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:O246)))*P$8)","v":0},{"$f":"IF(COUNT($H246:P246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:P246)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H246:I246)='RFM input'!$AA$7,SUM($G246:I246),0)","v":0},{"$f":"IF(COUNT($H246:J246)='RFM input'!$AA$7,SUM($G246:J246),0)","v":0},{"$f":"IF(COUNT($H246:K246)='RFM input'!$AA$7,SUM($G246:K246),0)","v":0},{"$f":"IF(COUNT($H246:L246)='RFM input'!$AA$7,SUM($G246:L246),0)","v":0},{"$f":"IF(COUNT($H246:M246)='RFM input'!$AA$7,SUM($G246:M246),0)","v":0},{"$f":"IF(COUNT($H246:N246)='RFM input'!$AA$7,SUM($G246:N246),0)","v":0},{"$f":"IF(COUNT($H246:O246)='RFM input'!$AA$7,SUM($G246:O246),0)","v":0},{"$f":"IF(COUNT($H246:P246)='RFM input'!$AA$7,SUM($G246:P246),0)","v":0},{"$f":"IF(COUNT($H246:Q246)='RFM input'!$AA$7,SUM($G246:Q246),0)","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"($G157+(SUM($G248:G248)))*H$8","v":0},{"$f":"($G157+(SUM($G248:H248)))*I$8","v":0},{"$f":"IF(COUNT($H248:I248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:I248)))*J$8)","v":0},{"$f":"IF(COUNT($H248:J248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:J248)))*K$8)","v":0},{"$f":"IF(COUNT($H248:K248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:K248)))*L$8)","v":0},{"$f":"IF(COUNT($H248:L248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:L248)))*M$8)","v":0},{"$f":"IF(COUNT($H248:M248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:M248)))*N$8)","v":0},{"$f":"IF(COUNT($H248:N248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:N248)))*O$8)","v":0},{"$f":"IF(COUNT($H248:O248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:O248)))*P$8)","v":0},{"$f":"IF(COUNT($H248:P248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:P248)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H248:I248)='RFM input'!$AA$7,SUM($G248:I248),0)","v":0},{"$f":"IF(COUNT($H248:J248)='RFM input'!$AA$7,SUM($G248:J248),0)","v":0},{"$f":"IF(COUNT($H248:K248)='RFM input'!$AA$7,SUM($G248:K248),0)","v":0},{"$f":"IF(COUNT($H248:L248)='RFM input'!$AA$7,SUM($G248:L248),0)","v":0},{"$f":"IF(COUNT($H248:M248)='RFM input'!$AA$7,SUM($G248:M248),0)","v":0},{"$f":"IF(COUNT($H248:N248)='RFM input'!$AA$7,SUM($G248:N248),0)","v":0},{"$f":"IF(COUNT($H248:O248)='RFM input'!$AA$7,SUM($G248:O248),0)","v":0},{"$f":"IF(COUNT($H248:P248)='RFM input'!$AA$7,SUM($G248:P248),0)","v":0},{"$f":"IF(COUNT($H248:Q248)='RFM input'!$AA$7,SUM($G248:Q248),0)","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"($G158+(SUM($G250:G250)))*H$8","v":0},{"$f":"($G158+(SUM($G250:H250)))*I$8","v":0},{"$f":"IF(COUNT($H250:I250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:I250)))*J$8)","v":0},{"$f":"IF(COUNT($H250:J250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:J250)))*K$8)","v":0},{"$f":"IF(COUNT($H250:K250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:K250)))*L$8)","v":0},{"$f":"IF(COUNT($H250:L250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:L250)))*M$8)","v":0},{"$f":"IF(COUNT($H250:M250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:M250)))*N$8)","v":0},{"$f":"IF(COUNT($H250:N250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:N250)))*O$8)","v":0},{"$f":"IF(COUNT($H250:O250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:O250)))*P$8)","v":0},{"$f":"IF(COUNT($H250:P250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:P250)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H250:I250)='RFM input'!$AA$7,SUM($G250:I250),0)","v":0},{"$f":"IF(COUNT($H250:J250)='RFM input'!$AA$7,SUM($G250:J250),0)","v":0},{"$f":"IF(COUNT($H250:K250)='RFM input'!$AA$7,SUM($G250:K250),0)","v":0},{"$f":"IF(COUNT($H250:L250)='RFM input'!$AA$7,SUM($G250:L250),0)","v":0},{"$f":"IF(COUNT($H250:M250)='RFM input'!$AA$7,SUM($G250:M250),0)","v":0},{"$f":"IF(COUNT($H250:N250)='RFM input'!$AA$7,SUM($G250:N250),0)","v":0},{"$f":"IF(COUNT($H250:O250)='RFM input'!$AA$7,SUM($G250:O250),0)","v":0},{"$f":"IF(COUNT($H250:P250)='RFM input'!$AA$7,SUM($G250:P250),0)","v":0},{"$f":"IF(COUNT($H250:Q250)='RFM input'!$AA$7,SUM($G250:Q250),0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"($G159+(SUM($G252:G252)))*H$8","v":0},{"$f":"($G159+(SUM($G252:H252)))*I$8","v":0},{"$f":"IF(COUNT($H252:I252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:I252)))*J$8)","v":0},{"$f":"IF(COUNT($H252:J252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:J252)))*K$8)","v":0},{"$f":"IF(COUNT($H252:K252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:K252)))*L$8)","v":0},{"$f":"IF(COUNT($H252:L252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:L252)))*M$8)","v":0},{"$f":"IF(COUNT($H252:M252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:M252)))*N$8)","v":0},{"$f":"IF(COUNT($H252:N252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:N252)))*O$8)","v":0},{"$f":"IF(COUNT($H252:O252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:O252)))*P$8)","v":0},{"$f":"IF(COUNT($H252:P252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:P252)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H252:I252)='RFM input'!$AA$7,SUM($G252:I252),0)","v":0},{"$f":"IF(COUNT($H252:J252)='RFM input'!$AA$7,SUM($G252:J252),0)","v":0},{"$f":"IF(COUNT($H252:K252)='RFM input'!$AA$7,SUM($G252:K252),0)","v":0},{"$f":"IF(COUNT($H252:L252)='RFM input'!$AA$7,SUM($G252:L252),0)","v":0},{"$f":"IF(COUNT($H252:M252)='RFM input'!$AA$7,SUM($G252:M252),0)","v":0},{"$f":"IF(COUNT($H252:N252)='RFM input'!$AA$7,SUM($G252:N252),0)","v":0},{"$f":"IF(COUNT($H252:O252)='RFM input'!$AA$7,SUM($G252:O252),0)","v":0},{"$f":"IF(COUNT($H252:P252)='RFM input'!$AA$7,SUM($G252:P252),0)","v":0},{"$f":"IF(COUNT($H252:Q252)='RFM input'!$AA$7,SUM($G252:Q252),0)","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"($G160+(SUM($G254:G254)))*H$8","v":0},{"$f":"($G160+(SUM($G254:H254)))*I$8","v":0},{"$f":"IF(COUNT($H254:I254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:I254)))*J$8)","v":0},{"$f":"IF(COUNT($H254:J254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:J254)))*K$8)","v":0},{"$f":"IF(COUNT($H254:K254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:K254)))*L$8)","v":0},{"$f":"IF(COUNT($H254:L254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:L254)))*M$8)","v":0},{"$f":"IF(COUNT($H254:M254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:M254)))*N$8)","v":0},{"$f":"IF(COUNT($H254:N254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:N254)))*O$8)","v":0},{"$f":"IF(COUNT($H254:O254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:O254)))*P$8)","v":0},{"$f":"IF(COUNT($H254:P254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:P254)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H254:I254)='RFM input'!$AA$7,SUM($G254:I254),0)","v":0},{"$f":"IF(COUNT($H254:J254)='RFM input'!$AA$7,SUM($G254:J254),0)","v":0},{"$f":"IF(COUNT($H254:K254)='RFM input'!$AA$7,SUM($G254:K254),0)","v":0},{"$f":"IF(COUNT($H254:L254)='RFM input'!$AA$7,SUM($G254:L254),0)","v":0},{"$f":"IF(COUNT($H254:M254)='RFM input'!$AA$7,SUM($G254:M254),0)","v":0},{"$f":"IF(COUNT($H254:N254)='RFM input'!$AA$7,SUM($G254:N254),0)","v":0},{"$f":"IF(COUNT($H254:O254)='RFM input'!$AA$7,SUM($G254:O254),0)","v":0},{"$f":"IF(COUNT($H254:P254)='RFM input'!$AA$7,SUM($G254:P254),0)","v":0},{"$f":"IF(COUNT($H254:Q254)='RFM input'!$AA$7,SUM($G254:Q254),0)","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"($G161+(SUM($G256:G256)))*H$8","v":0},{"$f":"($G161+(SUM($G256:H256)))*I$8","v":0},{"$f":"IF(COUNT($H256:I256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:I256)))*J$8)","v":0},{"$f":"IF(COUNT($H256:J256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:J256)))*K$8)","v":0},{"$f":"IF(COUNT($H256:K256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:K256)))*L$8)","v":0},{"$f":"IF(COUNT($H256:L256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:L256)))*M$8)","v":0},{"$f":"IF(COUNT($H256:M256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:M256)))*N$8)","v":0},{"$f":"IF(COUNT($H256:N256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:N256)))*O$8)","v":0},{"$f":"IF(COUNT($H256:O256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:O256)))*P$8)","v":0},{"$f":"IF(COUNT($H256:P256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:P256)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H256:I256)='RFM input'!$AA$7,SUM($G256:I256),0)","v":0},{"$f":"IF(COUNT($H256:J256)='RFM input'!$AA$7,SUM($G256:J256),0)","v":0},{"$f":"IF(COUNT($H256:K256)='RFM input'!$AA$7,SUM($G256:K256),0)","v":0},{"$f":"IF(COUNT($H256:L256)='RFM input'!$AA$7,SUM($G256:L256),0)","v":0},{"$f":"IF(COUNT($H256:M256)='RFM input'!$AA$7,SUM($G256:M256),0)","v":0},{"$f":"IF(COUNT($H256:N256)='RFM input'!$AA$7,SUM($G256:N256),0)","v":0},{"$f":"IF(COUNT($H256:O256)='RFM input'!$AA$7,SUM($G256:O256),0)","v":0},{"$f":"IF(COUNT($H256:P256)='RFM input'!$AA$7,SUM($G256:P256),0)","v":0},{"$f":"IF(COUNT($H256:Q256)='RFM input'!$AA$7,SUM($G256:Q256),0)","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"($G162+(SUM($G258:G258)))*H$8","v":0},{"$f":"($G162+(SUM($G258:H258)))*I$8","v":0},{"$f":"IF(COUNT($H258:I258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:I258)))*J$8)","v":0},{"$f":"IF(COUNT($H258:J258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:J258)))*K$8)","v":0},{"$f":"IF(COUNT($H258:K258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:K258)))*L$8)","v":0},{"$f":"IF(COUNT($H258:L258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:L258)))*M$8)","v":0},{"$f":"IF(COUNT($H258:M258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:M258)))*N$8)","v":0},{"$f":"IF(COUNT($H258:N258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:N258)))*O$8)","v":0},{"$f":"IF(COUNT($H258:O258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:O258)))*P$8)","v":0},{"$f":"IF(COUNT($H258:P258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:P258)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H258:I258)='RFM input'!$AA$7,SUM($G258:I258),0)","v":0},{"$f":"IF(COUNT($H258:J258)='RFM input'!$AA$7,SUM($G258:J258),0)","v":0},{"$f":"IF(COUNT($H258:K258)='RFM input'!$AA$7,SUM($G258:K258),0)","v":0},{"$f":"IF(COUNT($H258:L258)='RFM input'!$AA$7,SUM($G258:L258),0)","v":0},{"$f":"IF(COUNT($H258:M258)='RFM input'!$AA$7,SUM($G258:M258),0)","v":0},{"$f":"IF(COUNT($H258:N258)='RFM input'!$AA$7,SUM($G258:N258),0)","v":0},{"$f":"IF(COUNT($H258:O258)='RFM input'!$AA$7,SUM($G258:O258),0)","v":0},{"$f":"IF(COUNT($H258:P258)='RFM input'!$AA$7,SUM($G258:P258),0)","v":0},{"$f":"IF(COUNT($H258:Q258)='RFM input'!$AA$7,SUM($G258:Q258),0)","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"($G163+(SUM($G260:G260)))*H$8","v":0},{"$f":"($G163+(SUM($G260:H260)))*I$8","v":0},{"$f":"IF(COUNT($H260:I260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:I260)))*J$8)","v":0},{"$f":"IF(COUNT($H260:J260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:J260)))*K$8)","v":0},{"$f":"IF(COUNT($H260:K260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:K260)))*L$8)","v":0},{"$f":"IF(COUNT($H260:L260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:L260)))*M$8)","v":0},{"$f":"IF(COUNT($H260:M260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:M260)))*N$8)","v":0},{"$f":"IF(COUNT($H260:N260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:N260)))*O$8)","v":0},{"$f":"IF(COUNT($H260:O260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:O260)))*P$8)","v":0},{"$f":"IF(COUNT($H260:P260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:P260)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H260:I260)='RFM input'!$AA$7,SUM($G260:I260),0)","v":0},{"$f":"IF(COUNT($H260:J260)='RFM input'!$AA$7,SUM($G260:J260),0)","v":0},{"$f":"IF(COUNT($H260:K260)='RFM input'!$AA$7,SUM($G260:K260),0)","v":0},{"$f":"IF(COUNT($H260:L260)='RFM input'!$AA$7,SUM($G260:L260),0)","v":0},{"$f":"IF(COUNT($H260:M260)='RFM input'!$AA$7,SUM($G260:M260),0)","v":0},{"$f":"IF(COUNT($H260:N260)='RFM input'!$AA$7,SUM($G260:N260),0)","v":0},{"$f":"IF(COUNT($H260:O260)='RFM input'!$AA$7,SUM($G260:O260),0)","v":0},{"$f":"IF(COUNT($H260:P260)='RFM input'!$AA$7,SUM($G260:P260),0)","v":0},{"$f":"IF(COUNT($H260:Q260)='RFM input'!$AA$7,SUM($G260:Q260),0)","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"($G164+(SUM($G262:G262)))*H$8","v":0},{"$f":"($G164+(SUM($G262:H262)))*I$8","v":0},{"$f":"IF(COUNT($H262:I262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:I262)))*J$8)","v":0},{"$f":"IF(COUNT($H262:J262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:J262)))*K$8)","v":0},{"$f":"IF(COUNT($H262:K262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:K262)))*L$8)","v":0},{"$f":"IF(COUNT($H262:L262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:L262)))*M$8)","v":0},{"$f":"IF(COUNT($H262:M262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:M262)))*N$8)","v":0},{"$f":"IF(COUNT($H262:N262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:N262)))*O$8)","v":0},{"$f":"IF(COUNT($H262:O262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:O262)))*P$8)","v":0},{"$f":"IF(COUNT($H262:P262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:P262)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H262:I262)='RFM input'!$AA$7,SUM($G262:I262),0)","v":0},{"$f":"IF(COUNT($H262:J262)='RFM input'!$AA$7,SUM($G262:J262),0)","v":0},{"$f":"IF(COUNT($H262:K262)='RFM input'!$AA$7,SUM($G262:K262),0)","v":0},{"$f":"IF(COUNT($H262:L262)='RFM input'!$AA$7,SUM($G262:L262),0)","v":0},{"$f":"IF(COUNT($H262:M262)='RFM input'!$AA$7,SUM($G262:M262),0)","v":0},{"$f":"IF(COUNT($H262:N262)='RFM input'!$AA$7,SUM($G262:N262),0)","v":0},{"$f":"IF(COUNT($H262:O262)='RFM input'!$AA$7,SUM($G262:O262),0)","v":0},{"$f":"IF(COUNT($H262:P262)='RFM input'!$AA$7,SUM($G262:P262),0)","v":0},{"$f":"IF(COUNT($H262:Q262)='RFM input'!$AA$7,SUM($G262:Q262),0)","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"($G165+(SUM($G264:G264)))*H$8","v":0},{"$f":"($G165+(SUM($G264:H264)))*I$8","v":0},{"$f":"IF(COUNT($H264:I264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:I264)))*J$8)","v":0},{"$f":"IF(COUNT($H264:J264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:J264)))*K$8)","v":0},{"$f":"IF(COUNT($H264:K264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:K264)))*L$8)","v":0},{"$f":"IF(COUNT($H264:L264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:L264)))*M$8)","v":0},{"$f":"IF(COUNT($H264:M264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:M264)))*N$8)","v":0},{"$f":"IF(COUNT($H264:N264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:N264)))*O$8)","v":0},{"$f":"IF(COUNT($H264:O264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:O264)))*P$8)","v":0},{"$f":"IF(COUNT($H264:P264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:P264)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H264:I264)='RFM input'!$AA$7,SUM($G264:I264),0)","v":0},{"$f":"IF(COUNT($H264:J264)='RFM input'!$AA$7,SUM($G264:J264),0)","v":0},{"$f":"IF(COUNT($H264:K264)='RFM input'!$AA$7,SUM($G264:K264),0)","v":0},{"$f":"IF(COUNT($H264:L264)='RFM input'!$AA$7,SUM($G264:L264),0)","v":0},{"$f":"IF(COUNT($H264:M264)='RFM input'!$AA$7,SUM($G264:M264),0)","v":0},{"$f":"IF(COUNT($H264:N264)='RFM input'!$AA$7,SUM($G264:N264),0)","v":0},{"$f":"IF(COUNT($H264:O264)='RFM input'!$AA$7,SUM($G264:O264),0)","v":0},{"$f":"IF(COUNT($H264:P264)='RFM input'!$AA$7,SUM($G264:P264),0)","v":0},{"$f":"IF(COUNT($H264:Q264)='RFM input'!$AA$7,SUM($G264:Q264),0)","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"($G166+(SUM($G266:G266)))*H$8","v":0},{"$f":"($G166+(SUM($G266:H266)))*I$8","v":0},{"$f":"IF(COUNT($H266:I266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:I266)))*J$8)","v":0},{"$f":"IF(COUNT($H266:J266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:J266)))*K$8)","v":0},{"$f":"IF(COUNT($H266:K266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:K266)))*L$8)","v":0},{"$f":"IF(COUNT($H266:L266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:L266)))*M$8)","v":0},{"$f":"IF(COUNT($H266:M266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:M266)))*N$8)","v":0},{"$f":"IF(COUNT($H266:N266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:N266)))*O$8)","v":0},{"$f":"IF(COUNT($H266:O266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:O266)))*P$8)","v":0},{"$f":"IF(COUNT($H266:P266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:P266)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H266:I266)='RFM input'!$AA$7,SUM($G266:I266),0)","v":0},{"$f":"IF(COUNT($H266:J266)='RFM input'!$AA$7,SUM($G266:J266),0)","v":0},{"$f":"IF(COUNT($H266:K266)='RFM input'!$AA$7,SUM($G266:K266),0)","v":0},{"$f":"IF(COUNT($H266:L266)='RFM input'!$AA$7,SUM($G266:L266),0)","v":0},{"$f":"IF(COUNT($H266:M266)='RFM input'!$AA$7,SUM($G266:M266),0)","v":0},{"$f":"IF(COUNT($H266:N266)='RFM input'!$AA$7,SUM($G266:N266),0)","v":0},{"$f":"IF(COUNT($H266:O266)='RFM input'!$AA$7,SUM($G266:O266),0)","v":0},{"$f":"IF(COUNT($H266:P266)='RFM input'!$AA$7,SUM($G266:P266),0)","v":0},{"$f":"IF(COUNT($H266:Q266)='RFM input'!$AA$7,SUM($G266:Q266),0)","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"($G167+(SUM($G268:G268)))*H$8","v":0},{"$f":"($G167+(SUM($G268:H268)))*I$8","v":0},{"$f":"IF(COUNT($H268:I268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:I268)))*J$8)","v":0},{"$f":"IF(COUNT($H268:J268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:J268)))*K$8)","v":0},{"$f":"IF(COUNT($H268:K268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:K268)))*L$8)","v":0},{"$f":"IF(COUNT($H268:L268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:L268)))*M$8)","v":0},{"$f":"IF(COUNT($H268:M268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:M268)))*N$8)","v":0},{"$f":"IF(COUNT($H268:N268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:N268)))*O$8)","v":0},{"$f":"IF(COUNT($H268:O268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:O268)))*P$8)","v":0},{"$f":"IF(COUNT($H268:P268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:P268)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H268:I268)='RFM input'!$AA$7,SUM($G268:I268),0)","v":0},{"$f":"IF(COUNT($H268:J268)='RFM input'!$AA$7,SUM($G268:J268),0)","v":0},{"$f":"IF(COUNT($H268:K268)='RFM input'!$AA$7,SUM($G268:K268),0)","v":0},{"$f":"IF(COUNT($H268:L268)='RFM input'!$AA$7,SUM($G268:L268),0)","v":0},{"$f":"IF(COUNT($H268:M268)='RFM input'!$AA$7,SUM($G268:M268),0)","v":0},{"$f":"IF(COUNT($H268:N268)='RFM input'!$AA$7,SUM($G268:N268),0)","v":0},{"$f":"IF(COUNT($H268:O268)='RFM input'!$AA$7,SUM($G268:O268),0)","v":0},{"$f":"IF(COUNT($H268:P268)='RFM input'!$AA$7,SUM($G268:P268),0)","v":0},{"$f":"IF(COUNT($H268:Q268)='RFM input'!$AA$7,SUM($G268:Q268),0)","v":0}]
[null,"Total Return at End of Regulatory Period",null,null,null,null,null,null,{"$f":"IF(COUNT($H169:I169)='RFM input'!$AA$7, SUM($G169:I169), 0)","v":0},{"$f":"IF(COUNT($H169:J169)='RFM input'!$AA$7, SUM($G169:J169), 0)","v":4.6670420547774878},{"$f":"IF(COUNT($H169:K169)='RFM input'!$AA$7, SUM($G169:K169), 0)","v":0},{"$f":"IF(COUNT($H169:L169)='RFM input'!$AA$7, SUM($G169:L169), 0)","v":0},{"$f":"IF(COUNT($H169:M169)='RFM input'!$AA$7, SUM($G169:M169), 0)","v":0},{"$f":"IF(COUNT($H169:N169)='RFM input'!$AA$7, SUM($G169:N169), 0)","v":0},{"$f":"IF(COUNT($H169:O169)='RFM input'!$AA$7, SUM($G169:O169), 0)","v":0},{"$f":"IF(COUNT($H169:P169)='RFM input'!$AA$7, SUM($G169:P169), 0)","v":0},{"$f":"IF(COUNT($H169:Q169)='RFM input'!$AA$7, SUM($G169:Q169), 0)","v":0}]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Net Capex - As Commissioned"]
[]
[null,"Nominal Forecast Net Capex (previous regulatory period)",null,null,null,null,{"$f":"SUM(G275:G324)","v":143.32363286400584}]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"'RFM input'!N7","v":20.355950210059252}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"'RFM input'!N8","v":44.578350702884634}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,{"$f":"'RFM input'!N9","v":35.20652824759091}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,{"$f":"'RFM input'!N10","v":0.88389863322517437}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,{"$f":"'RFM input'!N11","v":5.0533114854027943}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,{"$f":"'RFM input'!N12","v":9.6264008142701574}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,{"$f":"'RFM input'!N13","v":5.6405535327706326}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,{"$f":"'RFM input'!N14","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,{"$f":"'RFM input'!N15","v":18.466821878300525}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,{"$f":"'RFM input'!N16","v":1.6376816689912348}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,{"$f":"'RFM input'!N17","v":1.6557781346450147}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,{"$f":"'RFM input'!N18","v":0.21835755586549799}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,{"$f":"'RFM input'!N19","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,{"$f":"'RFM input'!N20","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,{"$f":"'RFM input'!N21","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!N22","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!N23","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!N24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!N25","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!N26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!N27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!N28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!N29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!N30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!N31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!N32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!N33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!N34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!N35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!N36","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!N37","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!N38","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!N39","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!N40","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!N41","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!N42","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!N43","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!N44","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!N45","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!N46","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!N47","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!N48","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!N49","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!N50","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!N51","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!N52","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!N53","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!N54","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!N55","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!N56","v":0}]
[]
[null,"Nominal Actual Net Capex",null,null,null,null,{"$f":"SUM(G327:G376)","v":176.08009421850127}]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"'RFM input'!G331*(1+previous_vanilla)^0.5","v":20.708646359105511}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"'RFM input'!G332*(1+previous_vanilla)^0.5","v":29.70796761026082}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,{"$f":"'RFM input'!G333*(1+previous_vanilla)^0.5","v":39.105482120932223}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,{"$f":"'RFM input'!G334*(1+previous_vanilla)^0.5","v":1.6174766730569343}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,{"$f":"'RFM input'!G335*(1+previous_vanilla)^0.5","v":28.871259766768059}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,{"$f":"'RFM input'!G336*(1+previous_vanilla)^0.5","v":24.197336077255319}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,{"$f":"'RFM input'!G337*(1+previous_vanilla)^0.5","v":9.0644473071689635}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,{"$f":"'RFM input'!G338*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,{"$f":"'RFM input'!G339*(1+previous_vanilla)^0.5","v":15.452927640154904}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,{"$f":"'RFM input'!G340*(1+previous_vanilla)^0.5","v":1.5011986329354485}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,{"$f":"'RFM input'!G341*(1+previous_vanilla)^0.5","v":5.6495033216437607}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,{"$f":"'RFM input'!G342*(1+previous_vanilla)^0.5","v":0.25627149477543326}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,{"$f":"'RFM input'!G343*(1+previous_vanilla)^0.5","v":-4.1938228444863598E-2}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,{"$f":"'RFM input'!G344*(1+previous_vanilla)^0.5","v":-1.04845571112159E-2}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,{"$f":"'RFM input'!G345*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!G346*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!G347*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!G348*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!G349*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!G350*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!G351*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!G352*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!G353*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!G354*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!G355*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!G356*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!G357*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!G358*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!G359*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!G360*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!G361*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!G362*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!G363*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!G364*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!G365*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!G366*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!G367*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!G368*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!G369*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!G370*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!G371*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!G372*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!G373*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!G374*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!G375*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!G376*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!G377*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!G378*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!G379*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!G380*(1+previous_vanilla)^0.5","v":0}]
[]
[null,"Nominal Difference Between Actual and Forecast Net Capex (indexed)",null,null,null,null,{"$f":"SUM(G379:G428)","v":32.756461354495471},{"$f":"SUM(H379:H428)","v":0},{"$f":"SUM(I379:I428)","v":0},34.950106730271635,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"G327-G275","v":0.35269614904625968},{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G379*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G379*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G379*J$7, 0)","v":0.37631561966112231},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G379*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G379*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G379*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G379*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G379*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G379*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G379*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"G328-G276","v":-14.870383092623815},{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G380*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G380*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G380*J$7, 0)","v":-15.866227752220341},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G380*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G380*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G380*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G380*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G380*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G380*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G380*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,3.8989538733413127,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G381*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G381*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G381*J$7, 0)","v":4.1600602865786493},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G381*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G381*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G381*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G381*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G381*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G381*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G381*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,0.73357803983175995,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G382*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G382*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G382*J$7, 0)","v":0.78270453299696374},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G382*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G382*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G382*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G382*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G382*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G382*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G382*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,23.817948281365265,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G383*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G383*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G383*J$7, 0)","v":25.412996401565291},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G383*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G383*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G383*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G383*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G383*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G383*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G383*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,14.570935262985161,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G384*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G384*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G384*J$7, 0)","v":15.546726402768783},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G384*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G384*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G384*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G384*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G384*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G384*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G384*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,3.4238937743983309,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G385*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G385*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G385*J$7, 0)","v":3.6531862081589432},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G385*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G385*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G385*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G385*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G385*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G385*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G385*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G386*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G386*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G386*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G386*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G386*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G386*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G386*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G386*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G386*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G386*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,-3.0138942381456211,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G387*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G387*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G387*J$7, 0)","v":-3.2157296893879521},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G387*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G387*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G387*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G387*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G387*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G387*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G387*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,-0.13648303605578627,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G388*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G388*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G388*J$7, 0)","v":-0.14562307647943168},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G388*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G388*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G388*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G388*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G388*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G388*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G388*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,3.9937251869987458,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G389*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G389*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G389*J$7, 0)","v":4.2611782764448156},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G389*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G389*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G389*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G389*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G389*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G389*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G389*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,3.7913938909935274E-2,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G390*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G390*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G390*J$7, 0)","v":4.0452971922908317E-2},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G390*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G390*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G390*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G390*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G390*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G390*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G390*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,-4.1938228444863598E-2,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G391*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G391*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G391*J$7, 0)","v":-4.4746761390492475E-2},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G391*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G391*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G391*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G391*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G391*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G391*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G391*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,-1.04845571112159E-2,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G392*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G392*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G392*J$7, 0)","v":-1.1186690347623119E-2},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G392*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G392*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G392*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G392*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G392*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G392*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G392*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G393*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G393*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G393*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G393*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G393*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G393*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G393*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G393*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G393*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G393*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G394*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G394*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G394*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G394*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G394*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G394*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G394*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G394*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G394*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G394*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G395*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G395*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G395*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G395*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G395*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G395*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G395*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G395*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G395*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G395*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G396*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G396*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G396*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G396*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G396*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G396*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G396*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G396*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G396*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G396*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G397*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G397*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G397*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G397*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G397*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G397*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G397*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G397*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G397*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G397*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G398*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G398*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G398*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G398*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G398*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G398*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G398*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G398*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G398*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G398*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G399*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G399*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G399*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G399*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G399*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G399*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G399*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G399*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G399*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G399*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G400*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G400*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G400*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G400*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G400*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G400*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G400*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G400*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G400*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G400*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G401*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G401*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G401*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G401*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G401*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G401*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G401*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G401*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G401*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G401*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G402*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G402*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G402*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G402*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G402*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G402*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G402*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G402*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G402*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G402*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G403*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G403*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G403*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G403*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G403*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G403*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G403*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G403*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G403*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G403*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G404*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G404*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G404*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G404*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G404*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G404*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G404*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G404*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G404*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G404*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G405*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G405*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G405*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G405*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G405*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G405*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G405*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G405*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G405*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G405*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G406*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G406*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G406*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G406*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G406*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G406*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G406*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G406*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G406*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G406*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G407*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G407*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G407*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G407*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G407*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G407*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G407*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G407*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G407*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G407*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G408*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G408*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G408*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G408*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G408*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G408*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G408*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G408*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G408*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G408*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G409*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G409*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G409*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G409*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G409*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G409*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G409*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G409*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G409*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G409*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G410*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G410*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G410*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G410*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G410*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G410*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G410*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G410*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G410*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G410*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G411*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G411*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G411*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G411*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G411*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G411*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G411*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G411*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G411*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G411*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G412*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G412*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G412*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G412*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G412*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G412*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G412*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G412*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G412*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G412*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G413*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G413*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G413*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G413*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G413*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G413*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G413*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G413*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G413*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G413*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G414*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G414*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G414*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G414*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G414*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G414*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G414*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G414*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G414*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G414*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G415*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G415*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G415*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G415*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G415*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G415*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G415*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G415*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G415*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G415*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G416*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G416*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G416*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G416*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G416*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G416*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G416*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G416*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G416*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G416*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G417*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G417*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G417*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G417*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G417*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G417*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G417*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G417*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G417*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G417*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G418*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G418*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G418*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G418*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G418*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G418*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G418*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G418*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G418*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G418*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G419*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G419*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G419*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G419*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G419*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G419*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G419*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G419*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G419*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G419*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G420*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G420*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G420*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G420*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G420*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G420*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G420*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G420*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G420*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G420*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G421*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G421*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G421*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G421*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G421*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G421*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G421*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G421*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G421*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G421*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G422*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G422*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G422*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G422*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G422*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G422*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G422*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G422*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G422*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G422*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G423*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G423*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G423*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G423*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G423*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G423*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G423*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G423*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G423*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G423*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G424*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G424*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G424*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G424*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G424*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G424*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G424*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G424*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G424*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G424*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G425*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G425*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G425*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G425*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G425*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G425*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G425*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G425*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G425*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G425*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G426*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G426*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G426*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G426*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G426*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G426*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G426*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G426*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G426*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G426*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G427*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G427*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G427*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G427*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G427*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G427*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G427*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G427*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G427*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G427*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G428*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G428*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G428*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G428*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G428*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G428*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G428*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G428*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G428*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G428*Q$7, 0)","v":0}]
[]
[null,"Compounded Real Return on Difference - Net Capex (as incurred)",null,null,null,null,null,{"$f":"SUM(H431,H433,H435,H437,H439,H441,H443,H445,H447,H449,H451,H453,H455,H457,H459,H461,H463,H465,H467,H469,H471,H473,H475,H477,H479,H481,H483,H485,H487,H489,H491,H493,H495,H497,H499,H501,H503,H505,H507,H509,H511,H513,H515,H517,H519,H521,H523,H525,H527,H529)","v":1.0262122095235995},{"$f":"SUM(I431,I433,I435,I437,I439,I441,I443,I445,I447,I449,I451,I453,I455,I457,I459,I461,I463,I465,I467,I469,I471,I473,I475,I477,I479,I481,I483,I485,I487,I489,I491,I493,I495,I497,I499,I501,I503,I505,I507,I509,I511,I513,I515,I517,I519,I521,I523,I525,I527,I529)","v":1.0805414731913137},1.1377470122173636,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"($G118+(SUM($G431:G431)))*H$9","v":0.28456998398912092},{"$f":"($G118+(SUM($G431:H431)))*I$9","v":0.29963555965522953},{"$f":"IF(COUNT($H431:I431)>='RFM input'!$AA$7,0,($G118+(SUM($G431:I431)))*J$9)","v":0.31549873022916902},{"$f":"IF(COUNT($H431:J431)>='RFM input'!$AA$7,0,($G118+(SUM($G431:J431)))*K$9)","v":0},{"$f":"IF(COUNT($H431:K431)>='RFM input'!$AA$7,0,($G118+(SUM($G431:K431)))*L$9)","v":0},{"$f":"IF(COUNT($H431:L431)>='RFM input'!$AA$7,0,($G118+(SUM($G431:L431)))*M$9)","v":0},{"$f":"IF(COUNT($H431:M431)>='RFM input'!$AA$7,0,($G118+(SUM($G431:M431)))*N$9)","v":0},{"$f":"IF(COUNT($H431:N431)>='RFM input'!$AA$7,0,($G118+(SUM($G431:N431)))*O$9)","v":0},{"$f":"IF(COUNT($H431:O431)>='RFM input'!$AA$7,0,($G118+(SUM($G431:O431)))*P$9)","v":0},{"$f":"IF(COUNT($H431:P431)>='RFM input'!$AA$7,0,($G118+(SUM($G431:P431)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H431:I431)='RFM input'!$AA$7, SUM($G431:I431)*I$7, 0)","v":0},{"$f":"IF(COUNT($H431:J431)='RFM input'!$AA$7, SUM($G431:J431)*J$7, 0)","v":0.95995596280260587},{"$f":"IF(COUNT($H431:K431)='RFM input'!$AA$7, SUM($G431:K431)*K$7, 0)","v":0},{"$f":"IF(COUNT($H431:L431)='RFM input'!$AA$7, SUM($G431:L431)*L$7, 0)","v":0},{"$f":"IF(COUNT($H431:M431)='RFM input'!$AA$7, SUM($G431:M431)*M$7, 0)","v":0},{"$f":"IF(COUNT($H431:N431)='RFM input'!$AA$7, SUM($G431:N431)*N$7, 0)","v":0},{"$f":"IF(COUNT($H431:O431)='RFM input'!$AA$7, SUM($G431:O431)*O$7, 0)","v":0},{"$f":"IF(COUNT($H431:P431)='RFM input'!$AA$7, SUM($G431:P431)*P$7, 0)","v":0},{"$f":"IF(COUNT($H431:Q431)='RFM input'!$AA$7, SUM($G431:Q431)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"($G119+(SUM($G433:G433)))*H$9","v":-8.5074829729337845E-2},{"$f":"($G119+(SUM($G433:H433)))*I$9","v":-8.9578822970654684E-2},{"$f":"IF(COUNT($H433:I433)>='RFM input'!$AA$7,0,($G119+(SUM($G433:I433)))*J$9)","v":-9.4321264589504183E-2},{"$f":"IF(COUNT($H433:J433)>='RFM input'!$AA$7,0,($G119+(SUM($G433:J433)))*K$9)","v":0},{"$f":"IF(COUNT($H433:K433)>='RFM input'!$AA$7,0,($G119+(SUM($G433:K433)))*L$9)","v":0},{"$f":"IF(COUNT($H433:L433)>='RFM input'!$AA$7,0,($G119+(SUM($G433:L433)))*M$9)","v":0},{"$f":"IF(COUNT($H433:M433)>='RFM input'!$AA$7,0,($G119+(SUM($G433:M433)))*N$9)","v":0},{"$f":"IF(COUNT($H433:N433)>='RFM input'!$AA$7,0,($G119+(SUM($G433:N433)))*O$9)","v":0},{"$f":"IF(COUNT($H433:O433)>='RFM input'!$AA$7,0,($G119+(SUM($G433:O433)))*P$9)","v":0},{"$f":"IF(COUNT($H433:P433)>='RFM input'!$AA$7,0,($G119+(SUM($G433:P433)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H433:I433)='RFM input'!$AA$7, SUM($G433:I433)*I$7, 0)","v":0},{"$f":"IF(COUNT($H433:J433)='RFM input'!$AA$7, SUM($G433:J433)*J$7, 0)","v":-0.28698771718037708},{"$f":"IF(COUNT($H433:K433)='RFM input'!$AA$7, SUM($G433:K433)*K$7, 0)","v":0},{"$f":"IF(COUNT($H433:L433)='RFM input'!$AA$7, SUM($G433:L433)*L$7, 0)","v":0},{"$f":"IF(COUNT($H433:M433)='RFM input'!$AA$7, SUM($G433:M433)*M$7, 0)","v":0},{"$f":"IF(COUNT($H433:N433)='RFM input'!$AA$7, SUM($G433:N433)*N$7, 0)","v":0},{"$f":"IF(COUNT($H433:O433)='RFM input'!$AA$7, SUM($G433:O433)*O$7, 0)","v":0},{"$f":"IF(COUNT($H433:P433)='RFM input'!$AA$7, SUM($G433:P433)*P$7, 0)","v":0},{"$f":"IF(COUNT($H433:Q433)='RFM input'!$AA$7, SUM($G433:Q433)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"($G120+(SUM($G435:G435)))*H$9","v":-0.14060025556541575},{"$f":"($G120+(SUM($G435:H435)))*I$9","v":-0.1480438508427587},{"$f":"IF(COUNT($H435:I435)>='RFM input'!$AA$7,0,($G120+(SUM($G435:I435)))*J$9)","v":-0.15588152158198515},{"$f":"IF(COUNT($H435:J435)>='RFM input'!$AA$7,0,($G120+(SUM($G435:J435)))*K$9)","v":0},{"$f":"IF(COUNT($H435:K435)>='RFM input'!$AA$7,0,($G120+(SUM($G435:K435)))*L$9)","v":0},{"$f":"IF(COUNT($H435:L435)>='RFM input'!$AA$7,0,($G120+(SUM($G435:L435)))*M$9)","v":0},{"$f":"IF(COUNT($H435:M435)>='RFM input'!$AA$7,0,($G120+(SUM($G435:M435)))*N$9)","v":0},{"$f":"IF(COUNT($H435:N435)>='RFM input'!$AA$7,0,($G120+(SUM($G435:N435)))*O$9)","v":0},{"$f":"IF(COUNT($H435:O435)>='RFM input'!$AA$7,0,($G120+(SUM($G435:O435)))*P$9)","v":0},{"$f":"IF(COUNT($H435:P435)>='RFM input'!$AA$7,0,($G120+(SUM($G435:P435)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H435:I435)='RFM input'!$AA$7, SUM($G435:I435)*I$7, 0)","v":0},{"$f":"IF(COUNT($H435:J435)='RFM input'!$AA$7, SUM($G435:J435)*J$7, 0)","v":-0.47429476506823365},{"$f":"IF(COUNT($H435:K435)='RFM input'!$AA$7, SUM($G435:K435)*K$7, 0)","v":0},{"$f":"IF(COUNT($H435:L435)='RFM input'!$AA$7, SUM($G435:L435)*L$7, 0)","v":0},{"$f":"IF(COUNT($H435:M435)='RFM input'!$AA$7, SUM($G435:M435)*M$7, 0)","v":0},{"$f":"IF(COUNT($H435:N435)='RFM input'!$AA$7, SUM($G435:N435)*N$7, 0)","v":0},{"$f":"IF(COUNT($H435:O435)='RFM input'!$AA$7, SUM($G435:O435)*O$7, 0)","v":0},{"$f":"IF(COUNT($H435:P435)='RFM input'!$AA$7, SUM($G435:P435)*P$7, 0)","v":0},{"$f":"IF(COUNT($H435:Q435)='RFM input'!$AA$7, SUM($G435:Q435)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"($G121+(SUM($G437:G437)))*H$9","v":8.4980972693256412E-2},{"$f":"($G121+(SUM($G437:H437)))*I$9","v":8.9479996997726657E-2},{"$f":"IF(COUNT($H437:I437)>='RFM input'!$AA$7,0,($G121+(SUM($G437:I437)))*J$9)","v":9.4217206616517502E-2},{"$f":"IF(COUNT($H437:J437)>='RFM input'!$AA$7,0,($G121+(SUM($G437:J437)))*K$9)","v":0},{"$f":"IF(COUNT($H437:K437)>='RFM input'!$AA$7,0,($G121+(SUM($G437:K437)))*L$9)","v":0},{"$f":"IF(COUNT($H437:L437)>='RFM input'!$AA$7,0,($G121+(SUM($G437:L437)))*M$9)","v":0},{"$f":"IF(COUNT($H437:M437)>='RFM input'!$AA$7,0,($G121+(SUM($G437:M437)))*N$9)","v":0},{"$f":"IF(COUNT($H437:N437)>='RFM input'!$AA$7,0,($G121+(SUM($G437:N437)))*O$9)","v":0},{"$f":"IF(COUNT($H437:O437)>='RFM input'!$AA$7,0,($G121+(SUM($G437:O437)))*P$9)","v":0},{"$f":"IF(COUNT($H437:P437)>='RFM input'!$AA$7,0,($G121+(SUM($G437:P437)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H437:I437)='RFM input'!$AA$7, SUM($G437:I437)*I$7, 0)","v":0},{"$f":"IF(COUNT($H437:J437)='RFM input'!$AA$7, SUM($G437:J437)*J$7, 0)","v":0.28667110395162276},{"$f":"IF(COUNT($H437:K437)='RFM input'!$AA$7, SUM($G437:K437)*K$7, 0)","v":0},{"$f":"IF(COUNT($H437:L437)='RFM input'!$AA$7, SUM($G437:L437)*L$7, 0)","v":0},{"$f":"IF(COUNT($H437:M437)='RFM input'!$AA$7, SUM($G437:M437)*M$7, 0)","v":0},{"$f":"IF(COUNT($H437:N437)='RFM input'!$AA$7, SUM($G437:N437)*N$7, 0)","v":0},{"$f":"IF(COUNT($H437:O437)='RFM input'!$AA$7, SUM($G437:O437)*O$7, 0)","v":0},{"$f":"IF(COUNT($H437:P437)='RFM input'!$AA$7, SUM($G437:P437)*P$7, 0)","v":0},{"$f":"IF(COUNT($H437:Q437)='RFM input'!$AA$7, SUM($G437:Q437)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"($G122+(SUM($G439:G439)))*H$9","v":0.65806259834529479},{"$f":"($G122+(SUM($G439:H439)))*I$9","v":0.69290145144368076},{"$f":"IF(COUNT($H439:I439)>='RFM input'!$AA$7,0,($G122+(SUM($G439:I439)))*J$9)","v":0.72958472738005054},{"$f":"IF(COUNT($H439:J439)>='RFM input'!$AA$7,0,($G122+(SUM($G439:J439)))*K$9)","v":0},{"$f":"IF(COUNT($H439:K439)>='RFM input'!$AA$7,0,($G122+(SUM($G439:K439)))*L$9)","v":0},{"$f":"IF(COUNT($H439:L439)>='RFM input'!$AA$7,0,($G122+(SUM($G439:L439)))*M$9)","v":0},{"$f":"IF(COUNT($H439:M439)>='RFM input'!$AA$7,0,($G122+(SUM($G439:M439)))*N$9)","v":0},{"$f":"IF(COUNT($H439:N439)>='RFM input'!$AA$7,0,($G122+(SUM($G439:N439)))*O$9)","v":0},{"$f":"IF(COUNT($H439:O439)>='RFM input'!$AA$7,0,($G122+(SUM($G439:O439)))*P$9)","v":0},{"$f":"IF(COUNT($H439:P439)>='RFM input'!$AA$7,0,($G122+(SUM($G439:P439)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H439:I439)='RFM input'!$AA$7, SUM($G439:I439)*I$7, 0)","v":0},{"$f":"IF(COUNT($H439:J439)='RFM input'!$AA$7, SUM($G439:J439)*J$7, 0)","v":2.219879645504327},{"$f":"IF(COUNT($H439:K439)='RFM input'!$AA$7, SUM($G439:K439)*K$7, 0)","v":0},{"$f":"IF(COUNT($H439:L439)='RFM input'!$AA$7, SUM($G439:L439)*L$7, 0)","v":0},{"$f":"IF(COUNT($H439:M439)='RFM input'!$AA$7, SUM($G439:M439)*M$7, 0)","v":0},{"$f":"IF(COUNT($H439:N439)='RFM input'!$AA$7, SUM($G439:N439)*N$7, 0)","v":0},{"$f":"IF(COUNT($H439:O439)='RFM input'!$AA$7, SUM($G439:O439)*O$7, 0)","v":0},{"$f":"IF(COUNT($H439:P439)='RFM input'!$AA$7, SUM($G439:P439)*P$7, 0)","v":0},{"$f":"IF(COUNT($H439:Q439)='RFM input'!$AA$7, SUM($G439:Q439)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"($G123+(SUM($G441:G441)))*H$9","v":6.5177598196717618E-2},{"$f":"($G123+(SUM($G441:H441)))*I$9","v":6.8628201185841772E-2},{"$f":"IF(COUNT($H441:I441)>='RFM input'!$AA$7,0,($G123+(SUM($G441:I441)))*J$9)","v":7.2261484441161317E-2},{"$f":"IF(COUNT($H441:J441)>='RFM input'!$AA$7,0,($G123+(SUM($G441:J441)))*K$9)","v":0},{"$f":"IF(COUNT($H441:K441)>='RFM input'!$AA$7,0,($G123+(SUM($G441:K441)))*L$9)","v":0},{"$f":"IF(COUNT($H441:L441)>='RFM input'!$AA$7,0,($G123+(SUM($G441:L441)))*M$9)","v":0},{"$f":"IF(COUNT($H441:M441)>='RFM input'!$AA$7,0,($G123+(SUM($G441:M441)))*N$9)","v":0},{"$f":"IF(COUNT($H441:N441)>='RFM input'!$AA$7,0,($G123+(SUM($G441:N441)))*O$9)","v":0},{"$f":"IF(COUNT($H441:O441)>='RFM input'!$AA$7,0,($G123+(SUM($G441:O441)))*P$9)","v":0},{"$f":"IF(COUNT($H441:P441)>='RFM input'!$AA$7,0,($G123+(SUM($G441:P441)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H441:I441)='RFM input'!$AA$7, SUM($G441:I441)*I$7, 0)","v":0},{"$f":"IF(COUNT($H441:J441)='RFM input'!$AA$7, SUM($G441:J441)*J$7, 0)","v":0.2198672648218703},{"$f":"IF(COUNT($H441:K441)='RFM input'!$AA$7, SUM($G441:K441)*K$7, 0)","v":0},{"$f":"IF(COUNT($H441:L441)='RFM input'!$AA$7, SUM($G441:L441)*L$7, 0)","v":0},{"$f":"IF(COUNT($H441:M441)='RFM input'!$AA$7, SUM($G441:M441)*M$7, 0)","v":0},{"$f":"IF(COUNT($H441:N441)='RFM input'!$AA$7, SUM($G441:N441)*N$7, 0)","v":0},{"$f":"IF(COUNT($H441:O441)='RFM input'!$AA$7, SUM($G441:O441)*O$7, 0)","v":0},{"$f":"IF(COUNT($H441:P441)='RFM input'!$AA$7, SUM($G441:P441)*P$7, 0)","v":0},{"$f":"IF(COUNT($H441:Q441)='RFM input'!$AA$7, SUM($G441:Q441)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"($G124+(SUM($G443:G443)))*H$9","v":0.11529605371987324},{"$f":"($G124+(SUM($G443:H443)))*I$9","v":0.12140000536287884},{"$f":"IF(COUNT($H443:I443)>='RFM input'!$AA$7,0,($G124+(SUM($G443:I443)))*J$9)","v":0.12782710965905916},{"$f":"IF(COUNT($H443:J443)>='RFM input'!$AA$7,0,($G124+(SUM($G443:J443)))*K$9)","v":0},{"$f":"IF(COUNT($H443:K443)>='RFM input'!$AA$7,0,($G124+(SUM($G443:K443)))*L$9)","v":0},{"$f":"IF(COUNT($H443:L443)>='RFM input'!$AA$7,0,($G124+(SUM($G443:L443)))*M$9)","v":0},{"$f":"IF(COUNT($H443:M443)>='RFM input'!$AA$7,0,($G124+(SUM($G443:M443)))*N$9)","v":0},{"$f":"IF(COUNT($H443:N443)>='RFM input'!$AA$7,0,($G124+(SUM($G443:N443)))*O$9)","v":0},{"$f":"IF(COUNT($H443:O443)>='RFM input'!$AA$7,0,($G124+(SUM($G443:O443)))*P$9)","v":0},{"$f":"IF(COUNT($H443:P443)>='RFM input'!$AA$7,0,($G124+(SUM($G443:P443)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H443:I443)='RFM input'!$AA$7, SUM($G443:I443)*I$7, 0)","v":0},{"$f":"IF(COUNT($H443:J443)='RFM input'!$AA$7, SUM($G443:J443)*J$7, 0)","v":0.38893467506479223},{"$f":"IF(COUNT($H443:K443)='RFM input'!$AA$7, SUM($G443:K443)*K$7, 0)","v":0},{"$f":"IF(COUNT($H443:L443)='RFM input'!$AA$7, SUM($G443:L443)*L$7, 0)","v":0},{"$f":"IF(COUNT($H443:M443)='RFM input'!$AA$7, SUM($G443:M443)*M$7, 0)","v":0},{"$f":"IF(COUNT($H443:N443)='RFM input'!$AA$7, SUM($G443:N443)*N$7, 0)","v":0},{"$f":"IF(COUNT($H443:O443)='RFM input'!$AA$7, SUM($G443:O443)*O$7, 0)","v":0},{"$f":"IF(COUNT($H443:P443)='RFM input'!$AA$7, SUM($G443:P443)*P$7, 0)","v":0},{"$f":"IF(COUNT($H443:Q443)='RFM input'!$AA$7, SUM($G443:Q443)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"($G125+(SUM($G445:G445)))*H$9","v":0},{"$f":"($G125+(SUM($G445:H445)))*I$9","v":0},{"$f":"IF(COUNT($H445:I445)>='RFM input'!$AA$7,0,($G125+(SUM($G445:I445)))*J$9)","v":0},{"$f":"IF(COUNT($H445:J445)>='RFM input'!$AA$7,0,($G125+(SUM($G445:J445)))*K$9)","v":0},{"$f":"IF(COUNT($H445:K445)>='RFM input'!$AA$7,0,($G125+(SUM($G445:K445)))*L$9)","v":0},{"$f":"IF(COUNT($H445:L445)>='RFM input'!$AA$7,0,($G125+(SUM($G445:L445)))*M$9)","v":0},{"$f":"IF(COUNT($H445:M445)>='RFM input'!$AA$7,0,($G125+(SUM($G445:M445)))*N$9)","v":0},{"$f":"IF(COUNT($H445:N445)>='RFM input'!$AA$7,0,($G125+(SUM($G445:N445)))*O$9)","v":0},{"$f":"IF(COUNT($H445:O445)>='RFM input'!$AA$7,0,($G125+(SUM($G445:O445)))*P$9)","v":0},{"$f":"IF(COUNT($H445:P445)>='RFM input'!$AA$7,0,($G125+(SUM($G445:P445)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H445:I445)='RFM input'!$AA$7, SUM($G445:I445)*I$7, 0)","v":0},{"$f":"IF(COUNT($H445:J445)='RFM input'!$AA$7, SUM($G445:J445)*J$7, 0)","v":0},{"$f":"IF(COUNT($H445:K445)='RFM input'!$AA$7, SUM($G445:K445)*K$7, 0)","v":0},{"$f":"IF(COUNT($H445:L445)='RFM input'!$AA$7, SUM($G445:L445)*L$7, 0)","v":0},{"$f":"IF(COUNT($H445:M445)='RFM input'!$AA$7, SUM($G445:M445)*M$7, 0)","v":0},{"$f":"IF(COUNT($H445:N445)='RFM input'!$AA$7, SUM($G445:N445)*N$7, 0)","v":0},{"$f":"IF(COUNT($H445:O445)='RFM input'!$AA$7, SUM($G445:O445)*O$7, 0)","v":0},{"$f":"IF(COUNT($H445:P445)='RFM input'!$AA$7, SUM($G445:P445)*P$7, 0)","v":0},{"$f":"IF(COUNT($H445:Q445)='RFM input'!$AA$7, SUM($G445:Q445)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"($G126+(SUM($G447:G447)))*H$9","v":1.3246447293469429E-2},{"$f":"($G126+(SUM($G447:H447)))*I$9","v":1.3947734727967481E-2},{"$f":"IF(COUNT($H447:I447)>='RFM input'!$AA$7,0,($G126+(SUM($G447:I447)))*J$9)","v":1.4686149405332184E-2},{"$f":"IF(COUNT($H447:J447)>='RFM input'!$AA$7,0,($G126+(SUM($G447:J447)))*K$9)","v":0},{"$f":"IF(COUNT($H447:K447)>='RFM input'!$AA$7,0,($G126+(SUM($G447:K447)))*L$9)","v":0},{"$f":"IF(COUNT($H447:L447)>='RFM input'!$AA$7,0,($G126+(SUM($G447:L447)))*M$9)","v":0},{"$f":"IF(COUNT($H447:M447)>='RFM input'!$AA$7,0,($G126+(SUM($G447:M447)))*N$9)","v":0},{"$f":"IF(COUNT($H447:N447)>='RFM input'!$AA$7,0,($G126+(SUM($G447:N447)))*O$9)","v":0},{"$f":"IF(COUNT($H447:O447)>='RFM input'!$AA$7,0,($G126+(SUM($G447:O447)))*P$9)","v":0},{"$f":"IF(COUNT($H447:P447)>='RFM input'!$AA$7,0,($G126+(SUM($G447:P447)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H447:I447)='RFM input'!$AA$7, SUM($G447:I447)*I$7, 0)","v":0},{"$f":"IF(COUNT($H447:J447)='RFM input'!$AA$7, SUM($G447:J447)*J$7, 0)","v":4.4684987106027842E-2},{"$f":"IF(COUNT($H447:K447)='RFM input'!$AA$7, SUM($G447:K447)*K$7, 0)","v":0},{"$f":"IF(COUNT($H447:L447)='RFM input'!$AA$7, SUM($G447:L447)*L$7, 0)","v":0},{"$f":"IF(COUNT($H447:M447)='RFM input'!$AA$7, SUM($G447:M447)*M$7, 0)","v":0},{"$f":"IF(COUNT($H447:N447)='RFM input'!$AA$7, SUM($G447:N447)*N$7, 0)","v":0},{"$f":"IF(COUNT($H447:O447)='RFM input'!$AA$7, SUM($G447:O447)*O$7, 0)","v":0},{"$f":"IF(COUNT($H447:P447)='RFM input'!$AA$7, SUM($G447:P447)*P$7, 0)","v":0},{"$f":"IF(COUNT($H447:Q447)='RFM input'!$AA$7, SUM($G447:Q447)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"($G127+(SUM($G449:G449)))*H$9","v":-3.6557067606471733E-2},{"$f":"($G127+(SUM($G449:H449)))*I$9","v":-3.8492455381513392E-2},{"$f":"IF(COUNT($H449:I449)>='RFM input'!$AA$7,0,($G127+(SUM($G449:I449)))*J$9)","v":-4.0530305582702111E-2},{"$f":"IF(COUNT($H449:J449)>='RFM input'!$AA$7,0,($G127+(SUM($G449:J449)))*K$9)","v":0},{"$f":"IF(COUNT($H449:K449)>='RFM input'!$AA$7,0,($G127+(SUM($G449:K449)))*L$9)","v":0},{"$f":"IF(COUNT($H449:L449)>='RFM input'!$AA$7,0,($G127+(SUM($G449:L449)))*M$9)","v":0},{"$f":"IF(COUNT($H449:M449)>='RFM input'!$AA$7,0,($G127+(SUM($G449:M449)))*N$9)","v":0},{"$f":"IF(COUNT($H449:N449)>='RFM input'!$AA$7,0,($G127+(SUM($G449:N449)))*O$9)","v":0},{"$f":"IF(COUNT($H449:O449)>='RFM input'!$AA$7,0,($G127+(SUM($G449:O449)))*P$9)","v":0},{"$f":"IF(COUNT($H449:P449)>='RFM input'!$AA$7,0,($G127+(SUM($G449:P449)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H449:I449)='RFM input'!$AA$7, SUM($G449:I449)*I$7, 0)","v":0},{"$f":"IF(COUNT($H449:J449)='RFM input'!$AA$7, SUM($G449:J449)*J$7, 0)","v":-0.12332001618537579},{"$f":"IF(COUNT($H449:K449)='RFM input'!$AA$7, SUM($G449:K449)*K$7, 0)","v":0},{"$f":"IF(COUNT($H449:L449)='RFM input'!$AA$7, SUM($G449:L449)*L$7, 0)","v":0},{"$f":"IF(COUNT($H449:M449)='RFM input'!$AA$7, SUM($G449:M449)*M$7, 0)","v":0},{"$f":"IF(COUNT($H449:N449)='RFM input'!$AA$7, SUM($G449:N449)*N$7, 0)","v":0},{"$f":"IF(COUNT($H449:O449)='RFM input'!$AA$7, SUM($G449:O449)*O$7, 0)","v":0},{"$f":"IF(COUNT($H449:P449)='RFM input'!$AA$7, SUM($G449:P449)*P$7, 0)","v":0},{"$f":"IF(COUNT($H449:Q449)='RFM input'!$AA$7, SUM($G449:Q449)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"($G128+(SUM($G451:G451)))*H$9","v":5.2798493466269018E-2},{"$f":"($G128+(SUM($G451:H451)))*I$9","v":5.5593727479435445E-2},{"$f":"IF(COUNT($H451:I451)>='RFM input'!$AA$7,0,($G128+(SUM($G451:I451)))*J$9)","v":5.8536945510239677E-2},{"$f":"IF(COUNT($H451:J451)>='RFM input'!$AA$7,0,($G128+(SUM($G451:J451)))*K$9)","v":0},{"$f":"IF(COUNT($H451:K451)>='RFM input'!$AA$7,0,($G128+(SUM($G451:K451)))*L$9)","v":0},{"$f":"IF(COUNT($H451:L451)>='RFM input'!$AA$7,0,($G128+(SUM($G451:L451)))*M$9)","v":0},{"$f":"IF(COUNT($H451:M451)>='RFM input'!$AA$7,0,($G128+(SUM($G451:M451)))*N$9)","v":0},{"$f":"IF(COUNT($H451:N451)>='RFM input'!$AA$7,0,($G128+(SUM($G451:N451)))*O$9)","v":0},{"$f":"IF(COUNT($H451:O451)>='RFM input'!$AA$7,0,($G128+(SUM($G451:O451)))*P$9)","v":0},{"$f":"IF(COUNT($H451:P451)>='RFM input'!$AA$7,0,($G128+(SUM($G451:P451)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H451:I451)='RFM input'!$AA$7, SUM($G451:I451)*I$7, 0)","v":0},{"$f":"IF(COUNT($H451:J451)='RFM input'!$AA$7, SUM($G451:J451)*J$7, 0)","v":0.17810813325932862},{"$f":"IF(COUNT($H451:K451)='RFM input'!$AA$7, SUM($G451:K451)*K$7, 0)","v":0},{"$f":"IF(COUNT($H451:L451)='RFM input'!$AA$7, SUM($G451:L451)*L$7, 0)","v":0},{"$f":"IF(COUNT($H451:M451)='RFM input'!$AA$7, SUM($G451:M451)*M$7, 0)","v":0},{"$f":"IF(COUNT($H451:N451)='RFM input'!$AA$7, SUM($G451:N451)*N$7, 0)","v":0},{"$f":"IF(COUNT($H451:O451)='RFM input'!$AA$7, SUM($G451:O451)*O$7, 0)","v":0},{"$f":"IF(COUNT($H451:P451)='RFM input'!$AA$7, SUM($G451:P451)*P$7, 0)","v":0},{"$f":"IF(COUNT($H451:Q451)='RFM input'!$AA$7, SUM($G451:Q451)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"($G129+(SUM($G453:G453)))*H$9","v":1.7087558175365072E-2},{"$f":"($G129+(SUM($G453:H453)))*I$9","v":1.7992199968681673E-2},{"$f":"IF(COUNT($H453:I453)>='RFM input'!$AA$7,0,($G129+(SUM($G453:I453)))*J$9)","v":1.8944734899555806E-2},{"$f":"IF(COUNT($H453:J453)>='RFM input'!$AA$7,0,($G129+(SUM($G453:J453)))*K$9)","v":0},{"$f":"IF(COUNT($H453:K453)>='RFM input'!$AA$7,0,($G129+(SUM($G453:K453)))*L$9)","v":0},{"$f":"IF(COUNT($H453:L453)>='RFM input'!$AA$7,0,($G129+(SUM($G453:L453)))*M$9)","v":0},{"$f":"IF(COUNT($H453:M453)>='RFM input'!$AA$7,0,($G129+(SUM($G453:M453)))*N$9)","v":0},{"$f":"IF(COUNT($H453:N453)>='RFM input'!$AA$7,0,($G129+(SUM($G453:N453)))*O$9)","v":0},{"$f":"IF(COUNT($H453:O453)>='RFM input'!$AA$7,0,($G129+(SUM($G453:O453)))*P$9)","v":0},{"$f":"IF(COUNT($H453:P453)>='RFM input'!$AA$7,0,($G129+(SUM($G453:P453)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H453:I453)='RFM input'!$AA$7, SUM($G453:I453)*I$7, 0)","v":0},{"$f":"IF(COUNT($H453:J453)='RFM input'!$AA$7, SUM($G453:J453)*J$7, 0)","v":5.7642422894486352E-2},{"$f":"IF(COUNT($H453:K453)='RFM input'!$AA$7, SUM($G453:K453)*K$7, 0)","v":0},{"$f":"IF(COUNT($H453:L453)='RFM input'!$AA$7, SUM($G453:L453)*L$7, 0)","v":0},{"$f":"IF(COUNT($H453:M453)='RFM input'!$AA$7, SUM($G453:M453)*M$7, 0)","v":0},{"$f":"IF(COUNT($H453:N453)='RFM input'!$AA$7, SUM($G453:N453)*N$7, 0)","v":0},{"$f":"IF(COUNT($H453:O453)='RFM input'!$AA$7, SUM($G453:O453)*O$7, 0)","v":0},{"$f":"IF(COUNT($H453:P453)='RFM input'!$AA$7, SUM($G453:P453)*P$7, 0)","v":0},{"$f":"IF(COUNT($H453:Q453)='RFM input'!$AA$7, SUM($G453:Q453)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"($G130+(SUM($G455:G455)))*H$9","v":-2.2202747636335201E-3},{"$f":"($G130+(SUM($G455:H455)))*I$9","v":-2.3378195481612899E-3},{"$f":"IF(COUNT($H455:I455)>='RFM input'!$AA$7,0,($G130+(SUM($G455:I455)))*J$9)","v":-2.4615873356236464E-3},{"$f":"IF(COUNT($H455:J455)>='RFM input'!$AA$7,0,($G130+(SUM($G455:J455)))*K$9)","v":0},{"$f":"IF(COUNT($H455:K455)>='RFM input'!$AA$7,0,($G130+(SUM($G455:K455)))*L$9)","v":0},{"$f":"IF(COUNT($H455:L455)>='RFM input'!$AA$7,0,($G130+(SUM($G455:L455)))*M$9)","v":0},{"$f":"IF(COUNT($H455:M455)>='RFM input'!$AA$7,0,($G130+(SUM($G455:M455)))*N$9)","v":0},{"$f":"IF(COUNT($H455:N455)>='RFM input'!$AA$7,0,($G130+(SUM($G455:N455)))*O$9)","v":0},{"$f":"IF(COUNT($H455:O455)>='RFM input'!$AA$7,0,($G130+(SUM($G455:O455)))*P$9)","v":0},{"$f":"IF(COUNT($H455:P455)>='RFM input'!$AA$7,0,($G130+(SUM($G455:P455)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H455:I455)='RFM input'!$AA$7, SUM($G455:I455)*I$7, 0)","v":0},{"$f":"IF(COUNT($H455:J455)='RFM input'!$AA$7, SUM($G455:J455)*J$7, 0)","v":-7.4897779749378826E-3},{"$f":"IF(COUNT($H455:K455)='RFM input'!$AA$7, SUM($G455:K455)*K$7, 0)","v":0},{"$f":"IF(COUNT($H455:L455)='RFM input'!$AA$7, SUM($G455:L455)*L$7, 0)","v":0},{"$f":"IF(COUNT($H455:M455)='RFM input'!$AA$7, SUM($G455:M455)*M$7, 0)","v":0},{"$f":"IF(COUNT($H455:N455)='RFM input'!$AA$7, SUM($G455:N455)*N$7, 0)","v":0},{"$f":"IF(COUNT($H455:O455)='RFM input'!$AA$7, SUM($G455:O455)*O$7, 0)","v":0},{"$f":"IF(COUNT($H455:P455)='RFM input'!$AA$7, SUM($G455:P455)*P$7, 0)","v":0},{"$f":"IF(COUNT($H455:Q455)='RFM input'!$AA$7, SUM($G455:Q455)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"($G131+(SUM($G457:G457)))*H$9","v":-5.5506869090838002E-4},{"$f":"($G131+(SUM($G457:H457)))*I$9","v":-5.8445488704032247E-4},{"$f":"IF(COUNT($H457:I457)>='RFM input'!$AA$7,0,($G131+(SUM($G457:I457)))*J$9)","v":-6.153968339059116E-4},{"$f":"IF(COUNT($H457:J457)>='RFM input'!$AA$7,0,($G131+(SUM($G457:J457)))*K$9)","v":0},{"$f":"IF(COUNT($H457:K457)>='RFM input'!$AA$7,0,($G131+(SUM($G457:K457)))*L$9)","v":0},{"$f":"IF(COUNT($H457:L457)>='RFM input'!$AA$7,0,($G131+(SUM($G457:L457)))*M$9)","v":0},{"$f":"IF(COUNT($H457:M457)>='RFM input'!$AA$7,0,($G131+(SUM($G457:M457)))*N$9)","v":0},{"$f":"IF(COUNT($H457:N457)>='RFM input'!$AA$7,0,($G131+(SUM($G457:N457)))*O$9)","v":0},{"$f":"IF(COUNT($H457:O457)>='RFM input'!$AA$7,0,($G131+(SUM($G457:O457)))*P$9)","v":0},{"$f":"IF(COUNT($H457:P457)>='RFM input'!$AA$7,0,($G131+(SUM($G457:P457)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H457:I457)='RFM input'!$AA$7, SUM($G457:I457)*I$7, 0)","v":0},{"$f":"IF(COUNT($H457:J457)='RFM input'!$AA$7, SUM($G457:J457)*J$7, 0)","v":-1.8724444937344706E-3},{"$f":"IF(COUNT($H457:K457)='RFM input'!$AA$7, SUM($G457:K457)*K$7, 0)","v":0},{"$f":"IF(COUNT($H457:L457)='RFM input'!$AA$7, SUM($G457:L457)*L$7, 0)","v":0},{"$f":"IF(COUNT($H457:M457)='RFM input'!$AA$7, SUM($G457:M457)*M$7, 0)","v":0},{"$f":"IF(COUNT($H457:N457)='RFM input'!$AA$7, SUM($G457:N457)*N$7, 0)","v":0},{"$f":"IF(COUNT($H457:O457)='RFM input'!$AA$7, SUM($G457:O457)*O$7, 0)","v":0},{"$f":"IF(COUNT($H457:P457)='RFM input'!$AA$7, SUM($G457:P457)*P$7, 0)","v":0},{"$f":"IF(COUNT($H457:Q457)='RFM input'!$AA$7, SUM($G457:Q457)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"($G132+(SUM($G459:G459)))*H$9","v":0},{"$f":"($G132+(SUM($G459:H459)))*I$9","v":0},{"$f":"IF(COUNT($H459:I459)>='RFM input'!$AA$7,0,($G132+(SUM($G459:I459)))*J$9)","v":0},{"$f":"IF(COUNT($H459:J459)>='RFM input'!$AA$7,0,($G132+(SUM($G459:J459)))*K$9)","v":0},{"$f":"IF(COUNT($H459:K459)>='RFM input'!$AA$7,0,($G132+(SUM($G459:K459)))*L$9)","v":0},{"$f":"IF(COUNT($H459:L459)>='RFM input'!$AA$7,0,($G132+(SUM($G459:L459)))*M$9)","v":0},{"$f":"IF(COUNT($H459:M459)>='RFM input'!$AA$7,0,($G132+(SUM($G459:M459)))*N$9)","v":0},{"$f":"IF(COUNT($H459:N459)>='RFM input'!$AA$7,0,($G132+(SUM($G459:N459)))*O$9)","v":0},{"$f":"IF(COUNT($H459:O459)>='RFM input'!$AA$7,0,($G132+(SUM($G459:O459)))*P$9)","v":0},{"$f":"IF(COUNT($H459:P459)>='RFM input'!$AA$7,0,($G132+(SUM($G459:P459)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H459:I459)='RFM input'!$AA$7, SUM($G459:I459)*I$7, 0)","v":0},{"$f":"IF(COUNT($H459:J459)='RFM input'!$AA$7, SUM($G459:J459)*J$7, 0)","v":0},{"$f":"IF(COUNT($H459:K459)='RFM input'!$AA$7, SUM($G459:K459)*K$7, 0)","v":0},{"$f":"IF(COUNT($H459:L459)='RFM input'!$AA$7, SUM($G459:L459)*L$7, 0)","v":0},{"$f":"IF(COUNT($H459:M459)='RFM input'!$AA$7, SUM($G459:M459)*M$7, 0)","v":0},{"$f":"IF(COUNT($H459:N459)='RFM input'!$AA$7, SUM($G459:N459)*N$7, 0)","v":0},{"$f":"IF(COUNT($H459:O459)='RFM input'!$AA$7, SUM($G459:O459)*O$7, 0)","v":0},{"$f":"IF(COUNT($H459:P459)='RFM input'!$AA$7, SUM($G459:P459)*P$7, 0)","v":0},{"$f":"IF(COUNT($H459:Q459)='RFM input'!$AA$7, SUM($G459:Q459)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"($G133+(SUM($G461:G461)))*H$9","v":0},{"$f":"($G133+(SUM($G461:H461)))*I$9","v":0},{"$f":"IF(COUNT($H461:I461)>='RFM input'!$AA$7,0,($G133+(SUM($G461:I461)))*J$9)","v":0},{"$f":"IF(COUNT($H461:J461)>='RFM input'!$AA$7,0,($G133+(SUM($G461:J461)))*K$9)","v":0},{"$f":"IF(COUNT($H461:K461)>='RFM input'!$AA$7,0,($G133+(SUM($G461:K461)))*L$9)","v":0},{"$f":"IF(COUNT($H461:L461)>='RFM input'!$AA$7,0,($G133+(SUM($G461:L461)))*M$9)","v":0},{"$f":"IF(COUNT($H461:M461)>='RFM input'!$AA$7,0,($G133+(SUM($G461:M461)))*N$9)","v":0},{"$f":"IF(COUNT($H461:N461)>='RFM input'!$AA$7,0,($G133+(SUM($G461:N461)))*O$9)","v":0},{"$f":"IF(COUNT($H461:O461)>='RFM input'!$AA$7,0,($G133+(SUM($G461:O461)))*P$9)","v":0},{"$f":"IF(COUNT($H461:P461)>='RFM input'!$AA$7,0,($G133+(SUM($G461:P461)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H461:I461)='RFM input'!$AA$7, SUM($G461:I461)*I$7, 0)","v":0},{"$f":"IF(COUNT($H461:J461)='RFM input'!$AA$7, SUM($G461:J461)*J$7, 0)","v":0},{"$f":"IF(COUNT($H461:K461)='RFM input'!$AA$7, SUM($G461:K461)*K$7, 0)","v":0},{"$f":"IF(COUNT($H461:L461)='RFM input'!$AA$7, SUM($G461:L461)*L$7, 0)","v":0},{"$f":"IF(COUNT($H461:M461)='RFM input'!$AA$7, SUM($G461:M461)*M$7, 0)","v":0},{"$f":"IF(COUNT($H461:N461)='RFM input'!$AA$7, SUM($G461:N461)*N$7, 0)","v":0},{"$f":"IF(COUNT($H461:O461)='RFM input'!$AA$7, SUM($G461:O461)*O$7, 0)","v":0},{"$f":"IF(COUNT($H461:P461)='RFM input'!$AA$7, SUM($G461:P461)*P$7, 0)","v":0},{"$f":"IF(COUNT($H461:Q461)='RFM input'!$AA$7, SUM($G461:Q461)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"($G134+(SUM($G463:G463)))*H$9","v":0},{"$f":"($G134+(SUM($G463:H463)))*I$9","v":0},{"$f":"IF(COUNT($H463:I463)>='RFM input'!$AA$7,0,($G134+(SUM($G463:I463)))*J$9)","v":0},{"$f":"IF(COUNT($H463:J463)>='RFM input'!$AA$7,0,($G134+(SUM($G463:J463)))*K$9)","v":0},{"$f":"IF(COUNT($H463:K463)>='RFM input'!$AA$7,0,($G134+(SUM($G463:K463)))*L$9)","v":0},{"$f":"IF(COUNT($H463:L463)>='RFM input'!$AA$7,0,($G134+(SUM($G463:L463)))*M$9)","v":0},{"$f":"IF(COUNT($H463:M463)>='RFM input'!$AA$7,0,($G134+(SUM($G463:M463)))*N$9)","v":0},{"$f":"IF(COUNT($H463:N463)>='RFM input'!$AA$7,0,($G134+(SUM($G463:N463)))*O$9)","v":0},{"$f":"IF(COUNT($H463:O463)>='RFM input'!$AA$7,0,($G134+(SUM($G463:O463)))*P$9)","v":0},{"$f":"IF(COUNT($H463:P463)>='RFM input'!$AA$7,0,($G134+(SUM($G463:P463)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H463:I463)='RFM input'!$AA$7, SUM($G463:I463)*I$7, 0)","v":0},{"$f":"IF(COUNT($H463:J463)='RFM input'!$AA$7, SUM($G463:J463)*J$7, 0)","v":0},{"$f":"IF(COUNT($H463:K463)='RFM input'!$AA$7, SUM($G463:K463)*K$7, 0)","v":0},{"$f":"IF(COUNT($H463:L463)='RFM input'!$AA$7, SUM($G463:L463)*L$7, 0)","v":0},{"$f":"IF(COUNT($H463:M463)='RFM input'!$AA$7, SUM($G463:M463)*M$7, 0)","v":0},{"$f":"IF(COUNT($H463:N463)='RFM input'!$AA$7, SUM($G463:N463)*N$7, 0)","v":0},{"$f":"IF(COUNT($H463:O463)='RFM input'!$AA$7, SUM($G463:O463)*O$7, 0)","v":0},{"$f":"IF(COUNT($H463:P463)='RFM input'!$AA$7, SUM($G463:P463)*P$7, 0)","v":0},{"$f":"IF(COUNT($H463:Q463)='RFM input'!$AA$7, SUM($G463:Q463)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"($G135+(SUM($G465:G465)))*H$9","v":0},{"$f":"($G135+(SUM($G465:H465)))*I$9","v":0},{"$f":"IF(COUNT($H465:I465)>='RFM input'!$AA$7,0,($G135+(SUM($G465:I465)))*J$9)","v":0},{"$f":"IF(COUNT($H465:J465)>='RFM input'!$AA$7,0,($G135+(SUM($G465:J465)))*K$9)","v":0},{"$f":"IF(COUNT($H465:K465)>='RFM input'!$AA$7,0,($G135+(SUM($G465:K465)))*L$9)","v":0},{"$f":"IF(COUNT($H465:L465)>='RFM input'!$AA$7,0,($G135+(SUM($G465:L465)))*M$9)","v":0},{"$f":"IF(COUNT($H465:M465)>='RFM input'!$AA$7,0,($G135+(SUM($G465:M465)))*N$9)","v":0},{"$f":"IF(COUNT($H465:N465)>='RFM input'!$AA$7,0,($G135+(SUM($G465:N465)))*O$9)","v":0},{"$f":"IF(COUNT($H465:O465)>='RFM input'!$AA$7,0,($G135+(SUM($G465:O465)))*P$9)","v":0},{"$f":"IF(COUNT($H465:P465)>='RFM input'!$AA$7,0,($G135+(SUM($G465:P465)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H465:I465)='RFM input'!$AA$7, SUM($G465:I465)*I$7, 0)","v":0},{"$f":"IF(COUNT($H465:J465)='RFM input'!$AA$7, SUM($G465:J465)*J$7, 0)","v":0},{"$f":"IF(COUNT($H465:K465)='RFM input'!$AA$7, SUM($G465:K465)*K$7, 0)","v":0},{"$f":"IF(COUNT($H465:L465)='RFM input'!$AA$7, SUM($G465:L465)*L$7, 0)","v":0},{"$f":"IF(COUNT($H465:M465)='RFM input'!$AA$7, SUM($G465:M465)*M$7, 0)","v":0},{"$f":"IF(COUNT($H465:N465)='RFM input'!$AA$7, SUM($G465:N465)*N$7, 0)","v":0},{"$f":"IF(COUNT($H465:O465)='RFM input'!$AA$7, SUM($G465:O465)*O$7, 0)","v":0},{"$f":"IF(COUNT($H465:P465)='RFM input'!$AA$7, SUM($G465:P465)*P$7, 0)","v":0},{"$f":"IF(COUNT($H465:Q465)='RFM input'!$AA$7, SUM($G465:Q465)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"($G136+(SUM($G467:G467)))*H$9","v":0},{"$f":"($G136+(SUM($G467:H467)))*I$9","v":0},{"$f":"IF(COUNT($H467:I467)>='RFM input'!$AA$7,0,($G136+(SUM($G467:I467)))*J$9)","v":0},{"$f":"IF(COUNT($H467:J467)>='RFM input'!$AA$7,0,($G136+(SUM($G467:J467)))*K$9)","v":0},{"$f":"IF(COUNT($H467:K467)>='RFM input'!$AA$7,0,($G136+(SUM($G467:K467)))*L$9)","v":0},{"$f":"IF(COUNT($H467:L467)>='RFM input'!$AA$7,0,($G136+(SUM($G467:L467)))*M$9)","v":0},{"$f":"IF(COUNT($H467:M467)>='RFM input'!$AA$7,0,($G136+(SUM($G467:M467)))*N$9)","v":0},{"$f":"IF(COUNT($H467:N467)>='RFM input'!$AA$7,0,($G136+(SUM($G467:N467)))*O$9)","v":0},{"$f":"IF(COUNT($H467:O467)>='RFM input'!$AA$7,0,($G136+(SUM($G467:O467)))*P$9)","v":0},{"$f":"IF(COUNT($H467:P467)>='RFM input'!$AA$7,0,($G136+(SUM($G467:P467)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H467:I467)='RFM input'!$AA$7, SUM($G467:I467)*I$7, 0)","v":0},{"$f":"IF(COUNT($H467:J467)='RFM input'!$AA$7, SUM($G467:J467)*J$7, 0)","v":0},{"$f":"IF(COUNT($H467:K467)='RFM input'!$AA$7, SUM($G467:K467)*K$7, 0)","v":0},{"$f":"IF(COUNT($H467:L467)='RFM input'!$AA$7, SUM($G467:L467)*L$7, 0)","v":0},{"$f":"IF(COUNT($H467:M467)='RFM input'!$AA$7, SUM($G467:M467)*M$7, 0)","v":0},{"$f":"IF(COUNT($H467:N467)='RFM input'!$AA$7, SUM($G467:N467)*N$7, 0)","v":0},{"$f":"IF(COUNT($H467:O467)='RFM input'!$AA$7, SUM($G467:O467)*O$7, 0)","v":0},{"$f":"IF(COUNT($H467:P467)='RFM input'!$AA$7, SUM($G467:P467)*P$7, 0)","v":0},{"$f":"IF(COUNT($H467:Q467)='RFM input'!$AA$7, SUM($G467:Q467)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"($G137+(SUM($G469:G469)))*H$9","v":0},{"$f":"($G137+(SUM($G469:H469)))*I$9","v":0},{"$f":"IF(COUNT($H469:I469)>='RFM input'!$AA$7,0,($G137+(SUM($G469:I469)))*J$9)","v":0},{"$f":"IF(COUNT($H469:J469)>='RFM input'!$AA$7,0,($G137+(SUM($G469:J469)))*K$9)","v":0},{"$f":"IF(COUNT($H469:K469)>='RFM input'!$AA$7,0,($G137+(SUM($G469:K469)))*L$9)","v":0},{"$f":"IF(COUNT($H469:L469)>='RFM input'!$AA$7,0,($G137+(SUM($G469:L469)))*M$9)","v":0},{"$f":"IF(COUNT($H469:M469)>='RFM input'!$AA$7,0,($G137+(SUM($G469:M469)))*N$9)","v":0},{"$f":"IF(COUNT($H469:N469)>='RFM input'!$AA$7,0,($G137+(SUM($G469:N469)))*O$9)","v":0},{"$f":"IF(COUNT($H469:O469)>='RFM input'!$AA$7,0,($G137+(SUM($G469:O469)))*P$9)","v":0},{"$f":"IF(COUNT($H469:P469)>='RFM input'!$AA$7,0,($G137+(SUM($G469:P469)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H469:I469)='RFM input'!$AA$7, SUM($G469:I469)*I$7, 0)","v":0},{"$f":"IF(COUNT($H469:J469)='RFM input'!$AA$7, SUM($G469:J469)*J$7, 0)","v":0},{"$f":"IF(COUNT($H469:K469)='RFM input'!$AA$7, SUM($G469:K469)*K$7, 0)","v":0},{"$f":"IF(COUNT($H469:L469)='RFM input'!$AA$7, SUM($G469:L469)*L$7, 0)","v":0},{"$f":"IF(COUNT($H469:M469)='RFM input'!$AA$7, SUM($G469:M469)*M$7, 0)","v":0},{"$f":"IF(COUNT($H469:N469)='RFM input'!$AA$7, SUM($G469:N469)*N$7, 0)","v":0},{"$f":"IF(COUNT($H469:O469)='RFM input'!$AA$7, SUM($G469:O469)*O$7, 0)","v":0},{"$f":"IF(COUNT($H469:P469)='RFM input'!$AA$7, SUM($G469:P469)*P$7, 0)","v":0},{"$f":"IF(COUNT($H469:Q469)='RFM input'!$AA$7, SUM($G469:Q469)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"($G138+(SUM($G471:G471)))*H$9","v":0},{"$f":"($G138+(SUM($G471:H471)))*I$9","v":0},{"$f":"IF(COUNT($H471:I471)>='RFM input'!$AA$7,0,($G138+(SUM($G471:I471)))*J$9)","v":0},{"$f":"IF(COUNT($H471:J471)>='RFM input'!$AA$7,0,($G138+(SUM($G471:J471)))*K$9)","v":0},{"$f":"IF(COUNT($H471:K471)>='RFM input'!$AA$7,0,($G138+(SUM($G471:K471)))*L$9)","v":0},{"$f":"IF(COUNT($H471:L471)>='RFM input'!$AA$7,0,($G138+(SUM($G471:L471)))*M$9)","v":0},{"$f":"IF(COUNT($H471:M471)>='RFM input'!$AA$7,0,($G138+(SUM($G471:M471)))*N$9)","v":0},{"$f":"IF(COUNT($H471:N471)>='RFM input'!$AA$7,0,($G138+(SUM($G471:N471)))*O$9)","v":0},{"$f":"IF(COUNT($H471:O471)>='RFM input'!$AA$7,0,($G138+(SUM($G471:O471)))*P$9)","v":0},{"$f":"IF(COUNT($H471:P471)>='RFM input'!$AA$7,0,($G138+(SUM($G471:P471)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H471:I471)='RFM input'!$AA$7,SUM($G471:I471)*I$7,0)","v":0},{"$f":"IF(COUNT($H471:J471)='RFM input'!$AA$7,SUM($G471:J471)*J$7,0)","v":0},{"$f":"IF(COUNT($H471:K471)='RFM input'!$AA$7,SUM($G471:K471)*K$7,0)","v":0},{"$f":"IF(COUNT($H471:L471)='RFM input'!$AA$7,SUM($G471:L471)*L$7,0)","v":0},{"$f":"IF(COUNT($H471:M471)='RFM input'!$AA$7,SUM($G471:M471)*M$7,0)","v":0},{"$f":"IF(COUNT($H471:N471)='RFM input'!$AA$7,SUM($G471:N471)*N$7,0)","v":0},{"$f":"IF(COUNT($H471:O471)='RFM input'!$AA$7,SUM($G471:O471)*O$7,0)","v":0},{"$f":"IF(COUNT($H471:P471)='RFM input'!$AA$7,SUM($G471:P471)*P$7,0)","v":0},{"$f":"IF(COUNT($H471:Q471)='RFM input'!$AA$7,SUM($G471:Q471)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"($G139+(SUM($G473:G473)))*H$9","v":0},{"$f":"($G139+(SUM($G473:H473)))*I$9","v":0},{"$f":"IF(COUNT($H473:I473)>='RFM input'!$AA$7,0,($G139+(SUM($G473:I473)))*J$9)","v":0},{"$f":"IF(COUNT($H473:J473)>='RFM input'!$AA$7,0,($G139+(SUM($G473:J473)))*K$9)","v":0},{"$f":"IF(COUNT($H473:K473)>='RFM input'!$AA$7,0,($G139+(SUM($G473:K473)))*L$9)","v":0},{"$f":"IF(COUNT($H473:L473)>='RFM input'!$AA$7,0,($G139+(SUM($G473:L473)))*M$9)","v":0},{"$f":"IF(COUNT($H473:M473)>='RFM input'!$AA$7,0,($G139+(SUM($G473:M473)))*N$9)","v":0},{"$f":"IF(COUNT($H473:N473)>='RFM input'!$AA$7,0,($G139+(SUM($G473:N473)))*O$9)","v":0},{"$f":"IF(COUNT($H473:O473)>='RFM input'!$AA$7,0,($G139+(SUM($G473:O473)))*P$9)","v":0},{"$f":"IF(COUNT($H473:P473)>='RFM input'!$AA$7,0,($G139+(SUM($G473:P473)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H473:I473)='RFM input'!$AA$7,SUM($G473:I473)*I$7,0)","v":0},{"$f":"IF(COUNT($H473:J473)='RFM input'!$AA$7,SUM($G473:J473)*J$7,0)","v":0},{"$f":"IF(COUNT($H473:K473)='RFM input'!$AA$7,SUM($G473:K473)*K$7,0)","v":0},{"$f":"IF(COUNT($H473:L473)='RFM input'!$AA$7,SUM($G473:L473)*L$7,0)","v":0},{"$f":"IF(COUNT($H473:M473)='RFM input'!$AA$7,SUM($G473:M473)*M$7,0)","v":0},{"$f":"IF(COUNT($H473:N473)='RFM input'!$AA$7,SUM($G473:N473)*N$7,0)","v":0},{"$f":"IF(COUNT($H473:O473)='RFM input'!$AA$7,SUM($G473:O473)*O$7,0)","v":0},{"$f":"IF(COUNT($H473:P473)='RFM input'!$AA$7,SUM($G473:P473)*P$7,0)","v":0},{"$f":"IF(COUNT($H473:Q473)='RFM input'!$AA$7,SUM($G473:Q473)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"($G140+(SUM($G475:G475)))*H$9","v":0},{"$f":"($G140+(SUM($G475:H475)))*I$9","v":0},{"$f":"IF(COUNT($H475:I475)>='RFM input'!$AA$7,0,($G140+(SUM($G475:I475)))*J$9)","v":0},{"$f":"IF(COUNT($H475:J475)>='RFM input'!$AA$7,0,($G140+(SUM($G475:J475)))*K$9)","v":0},{"$f":"IF(COUNT($H475:K475)>='RFM input'!$AA$7,0,($G140+(SUM($G475:K475)))*L$9)","v":0},{"$f":"IF(COUNT($H475:L475)>='RFM input'!$AA$7,0,($G140+(SUM($G475:L475)))*M$9)","v":0},{"$f":"IF(COUNT($H475:M475)>='RFM input'!$AA$7,0,($G140+(SUM($G475:M475)))*N$9)","v":0},{"$f":"IF(COUNT($H475:N475)>='RFM input'!$AA$7,0,($G140+(SUM($G475:N475)))*O$9)","v":0},{"$f":"IF(COUNT($H475:O475)>='RFM input'!$AA$7,0,($G140+(SUM($G475:O475)))*P$9)","v":0},{"$f":"IF(COUNT($H475:P475)>='RFM input'!$AA$7,0,($G140+(SUM($G475:P475)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H475:I475)='RFM input'!$AA$7,SUM($G475:I475)*I$7,0)","v":0},{"$f":"IF(COUNT($H475:J475)='RFM input'!$AA$7,SUM($G475:J475)*J$7,0)","v":0},{"$f":"IF(COUNT($H475:K475)='RFM input'!$AA$7,SUM($G475:K475)*K$7,0)","v":0},{"$f":"IF(COUNT($H475:L475)='RFM input'!$AA$7,SUM($G475:L475)*L$7,0)","v":0},{"$f":"IF(COUNT($H475:M475)='RFM input'!$AA$7,SUM($G475:M475)*M$7,0)","v":0},{"$f":"IF(COUNT($H475:N475)='RFM input'!$AA$7,SUM($G475:N475)*N$7,0)","v":0},{"$f":"IF(COUNT($H475:O475)='RFM input'!$AA$7,SUM($G475:O475)*O$7,0)","v":0},{"$f":"IF(COUNT($H475:P475)='RFM input'!$AA$7,SUM($G475:P475)*P$7,0)","v":0},{"$f":"IF(COUNT($H475:Q475)='RFM input'!$AA$7,SUM($G475:Q475)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"($G141+(SUM($G477:G477)))*H$9","v":0},{"$f":"($G141+(SUM($G477:H477)))*I$9","v":0},{"$f":"IF(COUNT($H477:I477)>='RFM input'!$AA$7,0,($G141+(SUM($G477:I477)))*J$9)","v":0},{"$f":"IF(COUNT($H477:J477)>='RFM input'!$AA$7,0,($G141+(SUM($G477:J477)))*K$9)","v":0},{"$f":"IF(COUNT($H477:K477)>='RFM input'!$AA$7,0,($G141+(SUM($G477:K477)))*L$9)","v":0},{"$f":"IF(COUNT($H477:L477)>='RFM input'!$AA$7,0,($G141+(SUM($G477:L477)))*M$9)","v":0},{"$f":"IF(COUNT($H477:M477)>='RFM input'!$AA$7,0,($G141+(SUM($G477:M477)))*N$9)","v":0},{"$f":"IF(COUNT($H477:N477)>='RFM input'!$AA$7,0,($G141+(SUM($G477:N477)))*O$9)","v":0},{"$f":"IF(COUNT($H477:O477)>='RFM input'!$AA$7,0,($G141+(SUM($G477:O477)))*P$9)","v":0},{"$f":"IF(COUNT($H477:P477)>='RFM input'!$AA$7,0,($G141+(SUM($G477:P477)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H477:I477)='RFM input'!$AA$7,SUM($G477:I477)*I$7,0)","v":0},{"$f":"IF(COUNT($H477:J477)='RFM input'!$AA$7,SUM($G477:J477)*J$7,0)","v":0},{"$f":"IF(COUNT($H477:K477)='RFM input'!$AA$7,SUM($G477:K477)*K$7,0)","v":0},{"$f":"IF(COUNT($H477:L477)='RFM input'!$AA$7,SUM($G477:L477)*L$7,0)","v":0},{"$f":"IF(COUNT($H477:M477)='RFM input'!$AA$7,SUM($G477:M477)*M$7,0)","v":0},{"$f":"IF(COUNT($H477:N477)='RFM input'!$AA$7,SUM($G477:N477)*N$7,0)","v":0},{"$f":"IF(COUNT($H477:O477)='RFM input'!$AA$7,SUM($G477:O477)*O$7,0)","v":0},{"$f":"IF(COUNT($H477:P477)='RFM input'!$AA$7,SUM($G477:P477)*P$7,0)","v":0},{"$f":"IF(COUNT($H477:Q477)='RFM input'!$AA$7,SUM($G477:Q477)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"($G142+(SUM($G479:G479)))*H$9","v":0},{"$f":"($G142+(SUM($G479:H479)))*I$9","v":0},{"$f":"IF(COUNT($H479:I479)>='RFM input'!$AA$7,0,($G142+(SUM($G479:I479)))*J$9)","v":0},{"$f":"IF(COUNT($H479:J479)>='RFM input'!$AA$7,0,($G142+(SUM($G479:J479)))*K$9)","v":0},{"$f":"IF(COUNT($H479:K479)>='RFM input'!$AA$7,0,($G142+(SUM($G479:K479)))*L$9)","v":0},{"$f":"IF(COUNT($H479:L479)>='RFM input'!$AA$7,0,($G142+(SUM($G479:L479)))*M$9)","v":0},{"$f":"IF(COUNT($H479:M479)>='RFM input'!$AA$7,0,($G142+(SUM($G479:M479)))*N$9)","v":0},{"$f":"IF(COUNT($H479:N479)>='RFM input'!$AA$7,0,($G142+(SUM($G479:N479)))*O$9)","v":0},{"$f":"IF(COUNT($H479:O479)>='RFM input'!$AA$7,0,($G142+(SUM($G479:O479)))*P$9)","v":0},{"$f":"IF(COUNT($H479:P479)>='RFM input'!$AA$7,0,($G142+(SUM($G479:P479)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H479:I479)='RFM input'!$AA$7,SUM($G479:I479)*I$7,0)","v":0},{"$f":"IF(COUNT($H479:J479)='RFM input'!$AA$7,SUM($G479:J479)*J$7,0)","v":0},{"$f":"IF(COUNT($H479:K479)='RFM input'!$AA$7,SUM($G479:K479)*K$7,0)","v":0},{"$f":"IF(COUNT($H479:L479)='RFM input'!$AA$7,SUM($G479:L479)*L$7,0)","v":0},{"$f":"IF(COUNT($H479:M479)='RFM input'!$AA$7,SUM($G479:M479)*M$7,0)","v":0},{"$f":"IF(COUNT($H479:N479)='RFM input'!$AA$7,SUM($G479:N479)*N$7,0)","v":0},{"$f":"IF(COUNT($H479:O479)='RFM input'!$AA$7,SUM($G479:O479)*O$7,0)","v":0},{"$f":"IF(COUNT($H479:P479)='RFM input'!$AA$7,SUM($G479:P479)*P$7,0)","v":0},{"$f":"IF(COUNT($H479:Q479)='RFM input'!$AA$7,SUM($G479:Q479)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"($G143+(SUM($G481:G481)))*H$9","v":0},{"$f":"($G143+(SUM($G481:H481)))*I$9","v":0},{"$f":"IF(COUNT($H481:I481)>='RFM input'!$AA$7,0,($G143+(SUM($G481:I481)))*J$9)","v":0},{"$f":"IF(COUNT($H481:J481)>='RFM input'!$AA$7,0,($G143+(SUM($G481:J481)))*K$9)","v":0},{"$f":"IF(COUNT($H481:K481)>='RFM input'!$AA$7,0,($G143+(SUM($G481:K481)))*L$9)","v":0},{"$f":"IF(COUNT($H481:L481)>='RFM input'!$AA$7,0,($G143+(SUM($G481:L481)))*M$9)","v":0},{"$f":"IF(COUNT($H481:M481)>='RFM input'!$AA$7,0,($G143+(SUM($G481:M481)))*N$9)","v":0},{"$f":"IF(COUNT($H481:N481)>='RFM input'!$AA$7,0,($G143+(SUM($G481:N481)))*O$9)","v":0},{"$f":"IF(COUNT($H481:O481)>='RFM input'!$AA$7,0,($G143+(SUM($G481:O481)))*P$9)","v":0},{"$f":"IF(COUNT($H481:P481)>='RFM input'!$AA$7,0,($G143+(SUM($G481:P481)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H481:I481)='RFM input'!$AA$7,SUM($G481:I481)*I$7,0)","v":0},{"$f":"IF(COUNT($H481:J481)='RFM input'!$AA$7,SUM($G481:J481)*J$7,0)","v":0},{"$f":"IF(COUNT($H481:K481)='RFM input'!$AA$7,SUM($G481:K481)*K$7,0)","v":0},{"$f":"IF(COUNT($H481:L481)='RFM input'!$AA$7,SUM($G481:L481)*L$7,0)","v":0},{"$f":"IF(COUNT($H481:M481)='RFM input'!$AA$7,SUM($G481:M481)*M$7,0)","v":0},{"$f":"IF(COUNT($H481:N481)='RFM input'!$AA$7,SUM($G481:N481)*N$7,0)","v":0},{"$f":"IF(COUNT($H481:O481)='RFM input'!$AA$7,SUM($G481:O481)*O$7,0)","v":0},{"$f":"IF(COUNT($H481:P481)='RFM input'!$AA$7,SUM($G481:P481)*P$7,0)","v":0},{"$f":"IF(COUNT($H481:Q481)='RFM input'!$AA$7,SUM($G481:Q481)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"($G144+(SUM($G483:G483)))*H$9","v":0},{"$f":"($G144+(SUM($G483:H483)))*I$9","v":0},{"$f":"IF(COUNT($H483:I483)>='RFM input'!$AA$7,0,($G144+(SUM($G483:I483)))*J$9)","v":0},{"$f":"IF(COUNT($H483:J483)>='RFM input'!$AA$7,0,($G144+(SUM($G483:J483)))*K$9)","v":0},{"$f":"IF(COUNT($H483:K483)>='RFM input'!$AA$7,0,($G144+(SUM($G483:K483)))*L$9)","v":0},{"$f":"IF(COUNT($H483:L483)>='RFM input'!$AA$7,0,($G144+(SUM($G483:L483)))*M$9)","v":0},{"$f":"IF(COUNT($H483:M483)>='RFM input'!$AA$7,0,($G144+(SUM($G483:M483)))*N$9)","v":0},{"$f":"IF(COUNT($H483:N483)>='RFM input'!$AA$7,0,($G144+(SUM($G483:N483)))*O$9)","v":0},{"$f":"IF(COUNT($H483:O483)>='RFM input'!$AA$7,0,($G144+(SUM($G483:O483)))*P$9)","v":0},{"$f":"IF(COUNT($H483:P483)>='RFM input'!$AA$7,0,($G144+(SUM($G483:P483)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H483:I483)='RFM input'!$AA$7,SUM($G483:I483)*I$7,0)","v":0},{"$f":"IF(COUNT($H483:J483)='RFM input'!$AA$7,SUM($G483:J483)*J$7,0)","v":0},{"$f":"IF(COUNT($H483:K483)='RFM input'!$AA$7,SUM($G483:K483)*K$7,0)","v":0},{"$f":"IF(COUNT($H483:L483)='RFM input'!$AA$7,SUM($G483:L483)*L$7,0)","v":0},{"$f":"IF(COUNT($H483:M483)='RFM input'!$AA$7,SUM($G483:M483)*M$7,0)","v":0},{"$f":"IF(COUNT($H483:N483)='RFM input'!$AA$7,SUM($G483:N483)*N$7,0)","v":0},{"$f":"IF(COUNT($H483:O483)='RFM input'!$AA$7,SUM($G483:O483)*O$7,0)","v":0},{"$f":"IF(COUNT($H483:P483)='RFM input'!$AA$7,SUM($G483:P483)*P$7,0)","v":0},{"$f":"IF(COUNT($H483:Q483)='RFM input'!$AA$7,SUM($G483:Q483)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"($G145+(SUM($G485:G485)))*H$9","v":0},{"$f":"($G145+(SUM($G485:H485)))*I$9","v":0},{"$f":"IF(COUNT($H485:I485)>='RFM input'!$AA$7,0,($G145+(SUM($G485:I485)))*J$9)","v":0},{"$f":"IF(COUNT($H485:J485)>='RFM input'!$AA$7,0,($G145+(SUM($G485:J485)))*K$9)","v":0},{"$f":"IF(COUNT($H485:K485)>='RFM input'!$AA$7,0,($G145+(SUM($G485:K485)))*L$9)","v":0},{"$f":"IF(COUNT($H485:L485)>='RFM input'!$AA$7,0,($G145+(SUM($G485:L485)))*M$9)","v":0},{"$f":"IF(COUNT($H485:M485)>='RFM input'!$AA$7,0,($G145+(SUM($G485:M485)))*N$9)","v":0},{"$f":"IF(COUNT($H485:N485)>='RFM input'!$AA$7,0,($G145+(SUM($G485:N485)))*O$9)","v":0},{"$f":"IF(COUNT($H485:O485)>='RFM input'!$AA$7,0,($G145+(SUM($G485:O485)))*P$9)","v":0},{"$f":"IF(COUNT($H485:P485)>='RFM input'!$AA$7,0,($G145+(SUM($G485:P485)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H485:I485)='RFM input'!$AA$7,SUM($G485:I485)*I$7,0)","v":0},{"$f":"IF(COUNT($H485:J485)='RFM input'!$AA$7,SUM($G485:J485)*J$7,0)","v":0},{"$f":"IF(COUNT($H485:K485)='RFM input'!$AA$7,SUM($G485:K485)*K$7,0)","v":0},{"$f":"IF(COUNT($H485:L485)='RFM input'!$AA$7,SUM($G485:L485)*L$7,0)","v":0},{"$f":"IF(COUNT($H485:M485)='RFM input'!$AA$7,SUM($G485:M485)*M$7,0)","v":0},{"$f":"IF(COUNT($H485:N485)='RFM input'!$AA$7,SUM($G485:N485)*N$7,0)","v":0},{"$f":"IF(COUNT($H485:O485)='RFM input'!$AA$7,SUM($G485:O485)*O$7,0)","v":0},{"$f":"IF(COUNT($H485:P485)='RFM input'!$AA$7,SUM($G485:P485)*P$7,0)","v":0},{"$f":"IF(COUNT($H485:Q485)='RFM input'!$AA$7,SUM($G485:Q485)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"($G146+(SUM($G487:G487)))*H$9","v":0},{"$f":"($G146+(SUM($G487:H487)))*I$9","v":0},{"$f":"IF(COUNT($H487:I487)>='RFM input'!$AA$7,0,($G146+(SUM($G487:I487)))*J$9)","v":0},{"$f":"IF(COUNT($H487:J487)>='RFM input'!$AA$7,0,($G146+(SUM($G487:J487)))*K$9)","v":0},{"$f":"IF(COUNT($H487:K487)>='RFM input'!$AA$7,0,($G146+(SUM($G487:K487)))*L$9)","v":0},{"$f":"IF(COUNT($H487:L487)>='RFM input'!$AA$7,0,($G146+(SUM($G487:L487)))*M$9)","v":0},{"$f":"IF(COUNT($H487:M487)>='RFM input'!$AA$7,0,($G146+(SUM($G487:M487)))*N$9)","v":0},{"$f":"IF(COUNT($H487:N487)>='RFM input'!$AA$7,0,($G146+(SUM($G487:N487)))*O$9)","v":0},{"$f":"IF(COUNT($H487:O487)>='RFM input'!$AA$7,0,($G146+(SUM($G487:O487)))*P$9)","v":0},{"$f":"IF(COUNT($H487:P487)>='RFM input'!$AA$7,0,($G146+(SUM($G487:P487)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H487:I487)='RFM input'!$AA$7,SUM($G487:I487)*I$7,0)","v":0},{"$f":"IF(COUNT($H487:J487)='RFM input'!$AA$7,SUM($G487:J487)*J$7,0)","v":0},{"$f":"IF(COUNT($H487:K487)='RFM input'!$AA$7,SUM($G487:K487)*K$7,0)","v":0},{"$f":"IF(COUNT($H487:L487)='RFM input'!$AA$7,SUM($G487:L487)*L$7,0)","v":0},{"$f":"IF(COUNT($H487:M487)='RFM input'!$AA$7,SUM($G487:M487)*M$7,0)","v":0},{"$f":"IF(COUNT($H487:N487)='RFM input'!$AA$7,SUM($G487:N487)*N$7,0)","v":0},{"$f":"IF(COUNT($H487:O487)='RFM input'!$AA$7,SUM($G487:O487)*O$7,0)","v":0},{"$f":"IF(COUNT($H487:P487)='RFM input'!$AA$7,SUM($G487:P487)*P$7,0)","v":0},{"$f":"IF(COUNT($H487:Q487)='RFM input'!$AA$7,SUM($G487:Q487)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"($G147+(SUM($G489:G489)))*H$9","v":0},{"$f":"($G147+(SUM($G489:H489)))*I$9","v":0},{"$f":"IF(COUNT($H489:I489)>='RFM input'!$AA$7,0,($G147+(SUM($G489:I489)))*J$9)","v":0},{"$f":"IF(COUNT($H489:J489)>='RFM input'!$AA$7,0,($G147+(SUM($G489:J489)))*K$9)","v":0},{"$f":"IF(COUNT($H489:K489)>='RFM input'!$AA$7,0,($G147+(SUM($G489:K489)))*L$9)","v":0},{"$f":"IF(COUNT($H489:L489)>='RFM input'!$AA$7,0,($G147+(SUM($G489:L489)))*M$9)","v":0},{"$f":"IF(COUNT($H489:M489)>='RFM input'!$AA$7,0,($G147+(SUM($G489:M489)))*N$9)","v":0},{"$f":"IF(COUNT($H489:N489)>='RFM input'!$AA$7,0,($G147+(SUM($G489:N489)))*O$9)","v":0},{"$f":"IF(COUNT($H489:O489)>='RFM input'!$AA$7,0,($G147+(SUM($G489:O489)))*P$9)","v":0},{"$f":"IF(COUNT($H489:P489)>='RFM input'!$AA$7,0,($G147+(SUM($G489:P489)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H489:I489)='RFM input'!$AA$7,SUM($G489:I489)*I$7,0)","v":0},{"$f":"IF(COUNT($H489:J489)='RFM input'!$AA$7,SUM($G489:J489)*J$7,0)","v":0},{"$f":"IF(COUNT($H489:K489)='RFM input'!$AA$7,SUM($G489:K489)*K$7,0)","v":0},{"$f":"IF(COUNT($H489:L489)='RFM input'!$AA$7,SUM($G489:L489)*L$7,0)","v":0},{"$f":"IF(COUNT($H489:M489)='RFM input'!$AA$7,SUM($G489:M489)*M$7,0)","v":0},{"$f":"IF(COUNT($H489:N489)='RFM input'!$AA$7,SUM($G489:N489)*N$7,0)","v":0},{"$f":"IF(COUNT($H489:O489)='RFM input'!$AA$7,SUM($G489:O489)*O$7,0)","v":0},{"$f":"IF(COUNT($H489:P489)='RFM input'!$AA$7,SUM($G489:P489)*P$7,0)","v":0},{"$f":"IF(COUNT($H489:Q489)='RFM input'!$AA$7,SUM($G489:Q489)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"($G148+(SUM($G491:G491)))*H$9","v":0},{"$f":"($G148+(SUM($G491:H491)))*I$9","v":0},{"$f":"IF(COUNT($H491:I491)>='RFM input'!$AA$7,0,($G148+(SUM($G491:I491)))*J$9)","v":0},{"$f":"IF(COUNT($H491:J491)>='RFM input'!$AA$7,0,($G148+(SUM($G491:J491)))*K$9)","v":0},{"$f":"IF(COUNT($H491:K491)>='RFM input'!$AA$7,0,($G148+(SUM($G491:K491)))*L$9)","v":0},{"$f":"IF(COUNT($H491:L491)>='RFM input'!$AA$7,0,($G148+(SUM($G491:L491)))*M$9)","v":0},{"$f":"IF(COUNT($H491:M491)>='RFM input'!$AA$7,0,($G148+(SUM($G491:M491)))*N$9)","v":0},{"$f":"IF(COUNT($H491:N491)>='RFM input'!$AA$7,0,($G148+(SUM($G491:N491)))*O$9)","v":0},{"$f":"IF(COUNT($H491:O491)>='RFM input'!$AA$7,0,($G148+(SUM($G491:O491)))*P$9)","v":0},{"$f":"IF(COUNT($H491:P491)>='RFM input'!$AA$7,0,($G148+(SUM($G491:P491)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H491:I491)='RFM input'!$AA$7,SUM($G491:I491)*I$7,0)","v":0},{"$f":"IF(COUNT($H491:J491)='RFM input'!$AA$7,SUM($G491:J491)*J$7,0)","v":0},{"$f":"IF(COUNT($H491:K491)='RFM input'!$AA$7,SUM($G491:K491)*K$7,0)","v":0},{"$f":"IF(COUNT($H491:L491)='RFM input'!$AA$7,SUM($G491:L491)*L$7,0)","v":0},{"$f":"IF(COUNT($H491:M491)='RFM input'!$AA$7,SUM($G491:M491)*M$7,0)","v":0},{"$f":"IF(COUNT($H491:N491)='RFM input'!$AA$7,SUM($G491:N491)*N$7,0)","v":0},{"$f":"IF(COUNT($H491:O491)='RFM input'!$AA$7,SUM($G491:O491)*O$7,0)","v":0},{"$f":"IF(COUNT($H491:P491)='RFM input'!$AA$7,SUM($G491:P491)*P$7,0)","v":0},{"$f":"IF(COUNT($H491:Q491)='RFM input'!$AA$7,SUM($G491:Q491)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"($G149+(SUM($G493:G493)))*H$9","v":0},{"$f":"($G149+(SUM($G493:H493)))*I$9","v":0},{"$f":"IF(COUNT($H493:I493)>='RFM input'!$AA$7,0,($G149+(SUM($G493:I493)))*J$9)","v":0},{"$f":"IF(COUNT($H493:J493)>='RFM input'!$AA$7,0,($G149+(SUM($G493:J493)))*K$9)","v":0},{"$f":"IF(COUNT($H493:K493)>='RFM input'!$AA$7,0,($G149+(SUM($G493:K493)))*L$9)","v":0},{"$f":"IF(COUNT($H493:L493)>='RFM input'!$AA$7,0,($G149+(SUM($G493:L493)))*M$9)","v":0},{"$f":"IF(COUNT($H493:M493)>='RFM input'!$AA$7,0,($G149+(SUM($G493:M493)))*N$9)","v":0},{"$f":"IF(COUNT($H493:N493)>='RFM input'!$AA$7,0,($G149+(SUM($G493:N493)))*O$9)","v":0},{"$f":"IF(COUNT($H493:O493)>='RFM input'!$AA$7,0,($G149+(SUM($G493:O493)))*P$9)","v":0},{"$f":"IF(COUNT($H493:P493)>='RFM input'!$AA$7,0,($G149+(SUM($G493:P493)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H493:I493)='RFM input'!$AA$7,SUM($G493:I493)*I$7,0)","v":0},{"$f":"IF(COUNT($H493:J493)='RFM input'!$AA$7,SUM($G493:J493)*J$7,0)","v":0},{"$f":"IF(COUNT($H493:K493)='RFM input'!$AA$7,SUM($G493:K493)*K$7,0)","v":0},{"$f":"IF(COUNT($H493:L493)='RFM input'!$AA$7,SUM($G493:L493)*L$7,0)","v":0},{"$f":"IF(COUNT($H493:M493)='RFM input'!$AA$7,SUM($G493:M493)*M$7,0)","v":0},{"$f":"IF(COUNT($H493:N493)='RFM input'!$AA$7,SUM($G493:N493)*N$7,0)","v":0},{"$f":"IF(COUNT($H493:O493)='RFM input'!$AA$7,SUM($G493:O493)*O$7,0)","v":0},{"$f":"IF(COUNT($H493:P493)='RFM input'!$AA$7,SUM($G493:P493)*P$7,0)","v":0},{"$f":"IF(COUNT($H493:Q493)='RFM input'!$AA$7,SUM($G493:Q493)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"($G150+(SUM($G495:G495)))*H$9","v":0},{"$f":"($G150+(SUM($G495:H495)))*I$9","v":0},{"$f":"IF(COUNT($H495:I495)>='RFM input'!$AA$7,0,($G150+(SUM($G495:I495)))*J$9)","v":0},{"$f":"IF(COUNT($H495:J495)>='RFM input'!$AA$7,0,($G150+(SUM($G495:J495)))*K$9)","v":0},{"$f":"IF(COUNT($H495:K495)>='RFM input'!$AA$7,0,($G150+(SUM($G495:K495)))*L$9)","v":0},{"$f":"IF(COUNT($H495:L495)>='RFM input'!$AA$7,0,($G150+(SUM($G495:L495)))*M$9)","v":0},{"$f":"IF(COUNT($H495:M495)>='RFM input'!$AA$7,0,($G150+(SUM($G495:M495)))*N$9)","v":0},{"$f":"IF(COUNT($H495:N495)>='RFM input'!$AA$7,0,($G150+(SUM($G495:N495)))*O$9)","v":0},{"$f":"IF(COUNT($H495:O495)>='RFM input'!$AA$7,0,($G150+(SUM($G495:O495)))*P$9)","v":0},{"$f":"IF(COUNT($H495:P495)>='RFM input'!$AA$7,0,($G150+(SUM($G495:P495)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H495:I495)='RFM input'!$AA$7,SUM($G495:I495)*I$7,0)","v":0},{"$f":"IF(COUNT($H495:J495)='RFM input'!$AA$7,SUM($G495:J495)*J$7,0)","v":0},{"$f":"IF(COUNT($H495:K495)='RFM input'!$AA$7,SUM($G495:K495)*K$7,0)","v":0},{"$f":"IF(COUNT($H495:L495)='RFM input'!$AA$7,SUM($G495:L495)*L$7,0)","v":0},{"$f":"IF(COUNT($H495:M495)='RFM input'!$AA$7,SUM($G495:M495)*M$7,0)","v":0},{"$f":"IF(COUNT($H495:N495)='RFM input'!$AA$7,SUM($G495:N495)*N$7,0)","v":0},{"$f":"IF(COUNT($H495:O495)='RFM input'!$AA$7,SUM($G495:O495)*O$7,0)","v":0},{"$f":"IF(COUNT($H495:P495)='RFM input'!$AA$7,SUM($G495:P495)*P$7,0)","v":0},{"$f":"IF(COUNT($H495:Q495)='RFM input'!$AA$7,SUM($G495:Q495)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"($G151+(SUM($G497:G497)))*H$9","v":0},{"$f":"($G151+(SUM($G497:H497)))*I$9","v":0},{"$f":"(IF(COUNT($H497:I497)>='RFM input'!$AA$7,0,$G151+(SUM($G497:I497)))*J$9)","v":0},{"$f":"(IF(COUNT($H497:J497)>='RFM input'!$AA$7,0,$G151+(SUM($G497:J497)))*K$9)","v":0},{"$f":"(IF(COUNT($H497:K497)>='RFM input'!$AA$7,0,$G151+(SUM($G497:K497)))*L$9)","v":0},{"$f":"(IF(COUNT($H497:L497)>='RFM input'!$AA$7,0,$G151+(SUM($G497:L497)))*M$9)","v":0},{"$f":"(IF(COUNT($H497:M497)>='RFM input'!$AA$7,0,$G151+(SUM($G497:M497)))*N$9)","v":0},{"$f":"(IF(COUNT($H497:N497)>='RFM input'!$AA$7,0,$G151+(SUM($G497:N497)))*O$9)","v":0},{"$f":"(IF(COUNT($H497:O497)>='RFM input'!$AA$7,0,$G151+(SUM($G497:O497)))*P$9)","v":0},{"$f":"(IF(COUNT($H497:P497)>='RFM input'!$AA$7,0,$G151+(SUM($G497:P497)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H497:I497)='RFM input'!$AA$7,SUM($G497:I497)*I$7,0)","v":0},{"$f":"IF(COUNT($H497:J497)='RFM input'!$AA$7,SUM($G497:J497)*J$7,0)","v":0},{"$f":"IF(COUNT($H497:K497)='RFM input'!$AA$7,SUM($G497:K497)*K$7,0)","v":0},{"$f":"IF(COUNT($H497:L497)='RFM input'!$AA$7,SUM($G497:L497)*L$7,0)","v":0},{"$f":"IF(COUNT($H497:M497)='RFM input'!$AA$7,SUM($G497:M497)*M$7,0)","v":0},{"$f":"IF(COUNT($H497:N497)='RFM input'!$AA$7,SUM($G497:N497)*N$7,0)","v":0},{"$f":"IF(COUNT($H497:O497)='RFM input'!$AA$7,SUM($G497:O497)*O$7,0)","v":0},{"$f":"IF(COUNT($H497:P497)='RFM input'!$AA$7,SUM($G497:P497)*P$7,0)","v":0},{"$f":"IF(COUNT($H497:Q497)='RFM input'!$AA$7,SUM($G497:Q497)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"($G152+(SUM($G499:G499)))*H$9","v":0},{"$f":"($G152+(SUM($G499:H499)))*I$9","v":0},{"$f":"IF(COUNT($H499:I499)>='RFM input'!$AA$7,0,($G152+(SUM($G499:I499)))*J$9)","v":0},{"$f":"IF(COUNT($H499:J499)>='RFM input'!$AA$7,0,($G152+(SUM($G499:J499)))*K$9)","v":0},{"$f":"IF(COUNT($H499:K499)>='RFM input'!$AA$7,0,($G152+(SUM($G499:K499)))*L$9)","v":0},{"$f":"IF(COUNT($H499:L499)>='RFM input'!$AA$7,0,($G152+(SUM($G499:L499)))*M$9)","v":0},{"$f":"IF(COUNT($H499:M499)>='RFM input'!$AA$7,0,($G152+(SUM($G499:M499)))*N$9)","v":0},{"$f":"IF(COUNT($H499:N499)>='RFM input'!$AA$7,0,($G152+(SUM($G499:N499)))*O$9)","v":0},{"$f":"IF(COUNT($H499:O499)>='RFM input'!$AA$7,0,($G152+(SUM($G499:O499)))*P$9)","v":0},{"$f":"IF(COUNT($H499:P499)>='RFM input'!$AA$7,0,($G152+(SUM($G499:P499)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H499:I499)='RFM input'!$AA$7,SUM($G499:I499)*I$7,0)","v":0},{"$f":"IF(COUNT($H499:J499)='RFM input'!$AA$7,SUM($G499:J499)*J$7,0)","v":0},{"$f":"IF(COUNT($H499:K499)='RFM input'!$AA$7,SUM($G499:K499)*K$7,0)","v":0},{"$f":"IF(COUNT($H499:L499)='RFM input'!$AA$7,SUM($G499:L499)*L$7,0)","v":0},{"$f":"IF(COUNT($H499:M499)='RFM input'!$AA$7,SUM($G499:M499)*M$7,0)","v":0},{"$f":"IF(COUNT($H499:N499)='RFM input'!$AA$7,SUM($G499:N499)*N$7,0)","v":0},{"$f":"IF(COUNT($H499:O499)='RFM input'!$AA$7,SUM($G499:O499)*O$7,0)","v":0},{"$f":"IF(COUNT($H499:P499)='RFM input'!$AA$7,SUM($G499:P499)*P$7,0)","v":0},{"$f":"IF(COUNT($H499:Q499)='RFM input'!$AA$7,SUM($G499:Q499)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"($G153+(SUM($G501:G501)))*H$9","v":0},{"$f":"($G153+(SUM($G501:H501)))*I$9","v":0},{"$f":"IF(COUNT($H501:I501)>='RFM input'!$AA$7,0,($G153+(SUM($G501:I501)))*J$9)","v":0},{"$f":"IF(COUNT($H501:J501)>='RFM input'!$AA$7,0,($G153+(SUM($G501:J501)))*K$9)","v":0},{"$f":"IF(COUNT($H501:K501)>='RFM input'!$AA$7,0,($G153+(SUM($G501:K501)))*L$9)","v":0},{"$f":"IF(COUNT($H501:L501)>='RFM input'!$AA$7,0,($G153+(SUM($G501:L501)))*M$9)","v":0},{"$f":"IF(COUNT($H501:M501)>='RFM input'!$AA$7,0,($G153+(SUM($G501:M501)))*N$9)","v":0},{"$f":"IF(COUNT($H501:N501)>='RFM input'!$AA$7,0,($G153+(SUM($G501:N501)))*O$9)","v":0},{"$f":"IF(COUNT($H501:O501)>='RFM input'!$AA$7,0,($G153+(SUM($G501:O501)))*P$9)","v":0},{"$f":"IF(COUNT($H501:P501)>='RFM input'!$AA$7,0,($G153+(SUM($G501:P501)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H501:I501)='RFM input'!$AA$7,SUM($G501:I501)*I$7,0)","v":0},{"$f":"IF(COUNT($H501:J501)='RFM input'!$AA$7,SUM($G501:J501)*J$7,0)","v":0},{"$f":"IF(COUNT($H501:K501)='RFM input'!$AA$7,SUM($G501:K501)*K$7,0)","v":0},{"$f":"IF(COUNT($H501:L501)='RFM input'!$AA$7,SUM($G501:L501)*L$7,0)","v":0},{"$f":"IF(COUNT($H501:M501)='RFM input'!$AA$7,SUM($G501:M501)*M$7,0)","v":0},{"$f":"IF(COUNT($H501:N501)='RFM input'!$AA$7,SUM($G501:N501)*N$7,0)","v":0},{"$f":"IF(COUNT($H501:O501)='RFM input'!$AA$7,SUM($G501:O501)*O$7,0)","v":0},{"$f":"IF(COUNT($H501:P501)='RFM input'!$AA$7,SUM($G501:P501)*P$7,0)","v":0},{"$f":"IF(COUNT($H501:Q501)='RFM input'!$AA$7,SUM($G501:Q501)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"($G154+(SUM($G503:G503)))*H$9","v":0},{"$f":"($G154+(SUM($G503:H503)))*I$9","v":0},{"$f":"IF(COUNT($H503:I503)>='RFM input'!$AA$7,0,($G154+(SUM($G503:I503)))*J$9)","v":0},{"$f":"IF(COUNT($H503:J503)>='RFM input'!$AA$7,0,($G154+(SUM($G503:J503)))*K$9)","v":0},{"$f":"IF(COUNT($H503:K503)>='RFM input'!$AA$7,0,($G154+(SUM($G503:K503)))*L$9)","v":0},{"$f":"IF(COUNT($H503:L503)>='RFM input'!$AA$7,0,($G154+(SUM($G503:L503)))*M$9)","v":0},{"$f":"IF(COUNT($H503:M503)>='RFM input'!$AA$7,0,($G154+(SUM($G503:M503)))*N$9)","v":0},{"$f":"IF(COUNT($H503:N503)>='RFM input'!$AA$7,0,($G154+(SUM($G503:N503)))*O$9)","v":0},{"$f":"IF(COUNT($H503:O503)>='RFM input'!$AA$7,0,($G154+(SUM($G503:O503)))*P$9)","v":0},{"$f":"IF(COUNT($H503:P503)>='RFM input'!$AA$7,0,($G154+(SUM($G503:P503)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H503:I503)='RFM input'!$AA$7,SUM($G503:I503)*I$7,0)","v":0},{"$f":"IF(COUNT($H503:J503)='RFM input'!$AA$7,SUM($G503:J503)*J$7,0)","v":0},{"$f":"IF(COUNT($H503:K503)='RFM input'!$AA$7,SUM($G503:K503)*K$7,0)","v":0},{"$f":"IF(COUNT($H503:L503)='RFM input'!$AA$7,SUM($G503:L503)*L$7,0)","v":0},{"$f":"IF(COUNT($H503:M503)='RFM input'!$AA$7,SUM($G503:M503)*M$7,0)","v":0},{"$f":"IF(COUNT($H503:N503)='RFM input'!$AA$7,SUM($G503:N503)*N$7,0)","v":0},{"$f":"IF(COUNT($H503:O503)='RFM input'!$AA$7,SUM($G503:O503)*O$7,0)","v":0},{"$f":"IF(COUNT($H503:P503)='RFM input'!$AA$7,SUM($G503:P503)*P$7,0)","v":0},{"$f":"IF(COUNT($H503:Q503)='RFM input'!$AA$7,SUM($G503:Q503)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"($G155+(SUM($G505:G505)))*H$9","v":0},{"$f":"($G155+(SUM($G505:H505)))*I$9","v":0},{"$f":"IF(COUNT($H505:I505)>='RFM input'!$AA$7,0,($G155+(SUM($G505:I505)))*J$9)","v":0},{"$f":"IF(COUNT($H505:J505)>='RFM input'!$AA$7,0,($G155+(SUM($G505:J505)))*K$9)","v":0},{"$f":"IF(COUNT($H505:K505)>='RFM input'!$AA$7,0,($G155+(SUM($G505:K505)))*L$9)","v":0},{"$f":"IF(COUNT($H505:L505)>='RFM input'!$AA$7,0,($G155+(SUM($G505:L505)))*M$9)","v":0},{"$f":"IF(COUNT($H505:M505)>='RFM input'!$AA$7,0,($G155+(SUM($G505:M505)))*N$9)","v":0},{"$f":"IF(COUNT($H505:N505)>='RFM input'!$AA$7,0,($G155+(SUM($G505:N505)))*O$9)","v":0},{"$f":"IF(COUNT($H505:O505)>='RFM input'!$AA$7,0,($G155+(SUM($G505:O505)))*P$9)","v":0},{"$f":"IF(COUNT($H505:P505)>='RFM input'!$AA$7,0,($G155+(SUM($G505:P505)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H505:I505)='RFM input'!$AA$7,SUM($G505:I505)*I$7,0)","v":0},{"$f":"IF(COUNT($H505:J505)='RFM input'!$AA$7,SUM($G505:J505)*J$7,0)","v":0},{"$f":"IF(COUNT($H505:K505)='RFM input'!$AA$7,SUM($G505:K505)*K$7,0)","v":0},{"$f":"IF(COUNT($H505:L505)='RFM input'!$AA$7,SUM($G505:L505)*L$7,0)","v":0},{"$f":"IF(COUNT($H505:M505)='RFM input'!$AA$7,SUM($G505:M505)*M$7,0)","v":0},{"$f":"IF(COUNT($H505:N505)='RFM input'!$AA$7,SUM($G505:N505)*N$7,0)","v":0},{"$f":"IF(COUNT($H505:O505)='RFM input'!$AA$7,SUM($G505:O505)*O$7,0)","v":0},{"$f":"IF(COUNT($H505:P505)='RFM input'!$AA$7,SUM($G505:P505)*P$7,0)","v":0},{"$f":"IF(COUNT($H505:Q505)='RFM input'!$AA$7,SUM($G505:Q505)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"($G156+(SUM($G507:G507)))*H$9","v":0},{"$f":"($G156+(SUM($G507:H507)))*I$9","v":0},{"$f":"IF(COUNT($H507:I507)>='RFM input'!$AA$7,0,($G156+(SUM($G507:I507)))*J$9)","v":0},{"$f":"IF(COUNT($H507:J507)>='RFM input'!$AA$7,0,($G156+(SUM($G507:J507)))*K$9)","v":0},{"$f":"IF(COUNT($H507:K507)>='RFM input'!$AA$7,0,($G156+(SUM($G507:K507)))*L$9)","v":0},{"$f":"IF(COUNT($H507:L507)>='RFM input'!$AA$7,0,($G156+(SUM($G507:L507)))*M$9)","v":0},{"$f":"IF(COUNT($H507:M507)>='RFM input'!$AA$7,0,($G156+(SUM($G507:M507)))*N$9)","v":0},{"$f":"IF(COUNT($H507:N507)>='RFM input'!$AA$7,0,($G156+(SUM($G507:N507)))*O$9)","v":0},{"$f":"IF(COUNT($H507:O507)>='RFM input'!$AA$7,0,($G156+(SUM($G507:O507)))*P$9)","v":0},{"$f":"IF(COUNT($H507:P507)>='RFM input'!$AA$7,0,($G156+(SUM($G507:P507)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H507:I507)='RFM input'!$AA$7,SUM($G507:I507)*I$7,0)","v":0},{"$f":"IF(COUNT($H507:J507)='RFM input'!$AA$7,SUM($G507:J507)*J$7,0)","v":0},{"$f":"IF(COUNT($H507:K507)='RFM input'!$AA$7,SUM($G507:K507)*K$7,0)","v":0},{"$f":"IF(COUNT($H507:L507)='RFM input'!$AA$7,SUM($G507:L507)*L$7,0)","v":0},{"$f":"IF(COUNT($H507:M507)='RFM input'!$AA$7,SUM($G507:M507)*M$7,0)","v":0},{"$f":"IF(COUNT($H507:N507)='RFM input'!$AA$7,SUM($G507:N507)*N$7,0)","v":0},{"$f":"IF(COUNT($H507:O507)='RFM input'!$AA$7,SUM($G507:O507)*O$7,0)","v":0},{"$f":"IF(COUNT($H507:P507)='RFM input'!$AA$7,SUM($G507:P507)*P$7,0)","v":0},{"$f":"IF(COUNT($H507:Q507)='RFM input'!$AA$7,SUM($G507:Q507)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"($G157+(SUM($G509:G509)))*H$9","v":0},{"$f":"($G157+(SUM($G509:H509)))*I$9","v":0},{"$f":"IF(COUNT($H509:I509)>='RFM input'!$AA$7,0,($G157+(SUM($G509:I509)))*J$9)","v":0},{"$f":"IF(COUNT($H509:J509)>='RFM input'!$AA$7,0,($G157+(SUM($G509:J509)))*K$9)","v":0},{"$f":"IF(COUNT($H509:K509)>='RFM input'!$AA$7,0,($G157+(SUM($G509:K509)))*L$9)","v":0},{"$f":"IF(COUNT($H509:L509)>='RFM input'!$AA$7,0,($G157+(SUM($G509:L509)))*M$9)","v":0},{"$f":"IF(COUNT($H509:M509)>='RFM input'!$AA$7,0,($G157+(SUM($G509:M509)))*N$9)","v":0},{"$f":"IF(COUNT($H509:N509)>='RFM input'!$AA$7,0,($G157+(SUM($G509:N509)))*O$9)","v":0},{"$f":"IF(COUNT($H509:O509)>='RFM input'!$AA$7,0,($G157+(SUM($G509:O509)))*P$9)","v":0},{"$f":"IF(COUNT($H509:P509)>='RFM input'!$AA$7,0,($G157+(SUM($G509:P509)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H509:I509)='RFM input'!$AA$7,SUM($G509:I509)*I$7,0)","v":0},{"$f":"IF(COUNT($H509:J509)='RFM input'!$AA$7,SUM($G509:J509)*J$7,0)","v":0},{"$f":"IF(COUNT($H509:K509)='RFM input'!$AA$7,SUM($G509:K509)*K$7,0)","v":0},{"$f":"IF(COUNT($H509:L509)='RFM input'!$AA$7,SUM($G509:L509)*L$7,0)","v":0},{"$f":"IF(COUNT($H509:M509)='RFM input'!$AA$7,SUM($G509:M509)*M$7,0)","v":0},{"$f":"IF(COUNT($H509:N509)='RFM input'!$AA$7,SUM($G509:N509)*N$7,0)","v":0},{"$f":"IF(COUNT($H509:O509)='RFM input'!$AA$7,SUM($G509:O509)*O$7,0)","v":0},{"$f":"IF(COUNT($H509:P509)='RFM input'!$AA$7,SUM($G509:P509)*P$7,0)","v":0},{"$f":"IF(COUNT($H509:Q509)='RFM input'!$AA$7,SUM($G509:Q509)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"($G158+(SUM($G511:G511)))*H$9","v":0},{"$f":"($G158+(SUM($G511:H511)))*I$9","v":0},{"$f":"IF(COUNT($H511:I511)>='RFM input'!$AA$7,0,($G158+(SUM($G511:I511)))*J$9)","v":0},{"$f":"IF(COUNT($H511:J511)>='RFM input'!$AA$7,0,($G158+(SUM($G511:J511)))*K$9)","v":0},{"$f":"IF(COUNT($H511:K511)>='RFM input'!$AA$7,0,($G158+(SUM($G511:K511)))*L$9)","v":0},{"$f":"IF(COUNT($H511:L511)>='RFM input'!$AA$7,0,($G158+(SUM($G511:L511)))*M$9)","v":0},{"$f":"IF(COUNT($H511:M511)>='RFM input'!$AA$7,0,($G158+(SUM($G511:M511)))*N$9)","v":0},{"$f":"IF(COUNT($H511:N511)>='RFM input'!$AA$7,0,($G158+(SUM($G511:N511)))*O$9)","v":0},{"$f":"IF(COUNT($H511:O511)>='RFM input'!$AA$7,0,($G158+(SUM($G511:O511)))*P$9)","v":0},{"$f":"IF(COUNT($H511:P511)>='RFM input'!$AA$7,0,($G158+(SUM($G511:P511)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H511:I511)='RFM input'!$AA$7,SUM($G511:I511)*I$7,0)","v":0},{"$f":"IF(COUNT($H511:J511)='RFM input'!$AA$7,SUM($G511:J511)*J$7,0)","v":0},{"$f":"IF(COUNT($H511:K511)='RFM input'!$AA$7,SUM($G511:K511)*K$7,0)","v":0},{"$f":"IF(COUNT($H511:L511)='RFM input'!$AA$7,SUM($G511:L511)*L$7,0)","v":0},{"$f":"IF(COUNT($H511:M511)='RFM input'!$AA$7,SUM($G511:M511)*M$7,0)","v":0},{"$f":"IF(COUNT($H511:N511)='RFM input'!$AA$7,SUM($G511:N511)*N$7,0)","v":0},{"$f":"IF(COUNT($H511:O511)='RFM input'!$AA$7,SUM($G511:O511)*O$7,0)","v":0},{"$f":"IF(COUNT($H511:P511)='RFM input'!$AA$7,SUM($G511:P511)*P$7,0)","v":0},{"$f":"IF(COUNT($H511:Q511)='RFM input'!$AA$7,SUM($G511:Q511)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"($G159+(SUM($G513:G513)))*H$9","v":0},{"$f":"($G159+(SUM($G513:H513)))*I$9","v":0},{"$f":"IF(COUNT($H513:I513)>='RFM input'!$AA$7,0,($G159+(SUM($G513:I513)))*J$9)","v":0},{"$f":"IF(COUNT($H513:J513)>='RFM input'!$AA$7,0,($G159+(SUM($G513:J513)))*K$9)","v":0},{"$f":"IF(COUNT($H513:K513)>='RFM input'!$AA$7,0,($G159+(SUM($G513:K513)))*L$9)","v":0},{"$f":"IF(COUNT($H513:L513)>='RFM input'!$AA$7,0,($G159+(SUM($G513:L513)))*M$9)","v":0},{"$f":"IF(COUNT($H513:M513)>='RFM input'!$AA$7,0,($G159+(SUM($G513:M513)))*N$9)","v":0},{"$f":"IF(COUNT($H513:N513)>='RFM input'!$AA$7,0,($G159+(SUM($G513:N513)))*O$9)","v":0},{"$f":"IF(COUNT($H513:O513)>='RFM input'!$AA$7,0,($G159+(SUM($G513:O513)))*P$9)","v":0},{"$f":"IF(COUNT($H513:P513)>='RFM input'!$AA$7,0,($G159+(SUM($G513:P513)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H513:I513)='RFM input'!$AA$7,SUM($G513:I513)*I$7,0)","v":0},{"$f":"IF(COUNT($H513:J513)='RFM input'!$AA$7,SUM($G513:J513)*J$7,0)","v":0},{"$f":"IF(COUNT($H513:K513)='RFM input'!$AA$7,SUM($G513:K513)*K$7,0)","v":0},{"$f":"IF(COUNT($H513:L513)='RFM input'!$AA$7,SUM($G513:L513)*L$7,0)","v":0},{"$f":"IF(COUNT($H513:M513)='RFM input'!$AA$7,SUM($G513:M513)*M$7,0)","v":0},{"$f":"IF(COUNT($H513:N513)='RFM input'!$AA$7,SUM($G513:N513)*N$7,0)","v":0},{"$f":"IF(COUNT($H513:O513)='RFM input'!$AA$7,SUM($G513:O513)*O$7,0)","v":0},{"$f":"IF(COUNT($H513:P513)='RFM input'!$AA$7,SUM($G513:P513)*P$7,0)","v":0},{"$f":"IF(COUNT($H513:Q513)='RFM input'!$AA$7,SUM($G513:Q513)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"($G160+(SUM($G515:G515)))*H$9","v":0},{"$f":"($G160+(SUM($G515:H515)))*I$9","v":0},{"$f":"IF(COUNT($H515:I515)>='RFM input'!$AA$7,0,($G160+(SUM($G515:I515)))*J$9)","v":0},{"$f":"IF(COUNT($H515:J515)>='RFM input'!$AA$7,0,($G160+(SUM($G515:J515)))*K$9)","v":0},{"$f":"IF(COUNT($H515:K515)>='RFM input'!$AA$7,0,($G160+(SUM($G515:K515)))*L$9)","v":0},{"$f":"IF(COUNT($H515:L515)>='RFM input'!$AA$7,0,($G160+(SUM($G515:L515)))*M$9)","v":0},{"$f":"IF(COUNT($H515:M515)>='RFM input'!$AA$7,0,($G160+(SUM($G515:M515)))*N$9)","v":0},{"$f":"IF(COUNT($H515:N515)>='RFM input'!$AA$7,0,($G160+(SUM($G515:N515)))*O$9)","v":0},{"$f":"IF(COUNT($H515:O515)>='RFM input'!$AA$7,0,($G160+(SUM($G515:O515)))*P$9)","v":0},{"$f":"IF(COUNT($H515:P515)>='RFM input'!$AA$7,0,($G160+(SUM($G515:P515)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H515:I515)='RFM input'!$AA$7,SUM($G515:I515)*I$7,0)","v":0},{"$f":"IF(COUNT($H515:J515)='RFM input'!$AA$7,SUM($G515:J515)*J$7,0)","v":0},{"$f":"IF(COUNT($H515:K515)='RFM input'!$AA$7,SUM($G515:K515)*K$7,0)","v":0},{"$f":"IF(COUNT($H515:L515)='RFM input'!$AA$7,SUM($G515:L515)*L$7,0)","v":0},{"$f":"IF(COUNT($H515:M515)='RFM input'!$AA$7,SUM($G515:M515)*M$7,0)","v":0},{"$f":"IF(COUNT($H515:N515)='RFM input'!$AA$7,SUM($G515:N515)*N$7,0)","v":0},{"$f":"IF(COUNT($H515:O515)='RFM input'!$AA$7,SUM($G515:O515)*O$7,0)","v":0},{"$f":"IF(COUNT($H515:P515)='RFM input'!$AA$7,SUM($G515:P515)*P$7,0)","v":0},{"$f":"IF(COUNT($H515:Q515)='RFM input'!$AA$7,SUM($G515:Q515)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"($G161+(SUM($G517:G517)))*H$9","v":0},{"$f":"($G161+(SUM($G517:H517)))*I$9","v":0},{"$f":"IF(COUNT($H517:I517)>='RFM input'!$AA$7,0,($G161+(SUM($G517:I517)))*J$9)","v":0},{"$f":"IF(COUNT($H517:J517)>='RFM input'!$AA$7,0,($G161+(SUM($G517:J517)))*K$9)","v":0},{"$f":"IF(COUNT($H517:K517)>='RFM input'!$AA$7,0,($G161+(SUM($G517:K517)))*L$9)","v":0},{"$f":"IF(COUNT($H517:L517)>='RFM input'!$AA$7,0,($G161+(SUM($G517:L517)))*M$9)","v":0},{"$f":"IF(COUNT($H517:M517)>='RFM input'!$AA$7,0,($G161+(SUM($G517:M517)))*N$9)","v":0},{"$f":"IF(COUNT($H517:N517)>='RFM input'!$AA$7,0,($G161+(SUM($G517:N517)))*O$9)","v":0},{"$f":"IF(COUNT($H517:O517)>='RFM input'!$AA$7,0,($G161+(SUM($G517:O517)))*P$9)","v":0},{"$f":"IF(COUNT($H517:P517)>='RFM input'!$AA$7,0,($G161+(SUM($G517:P517)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H517:I517)='RFM input'!$AA$7,SUM($G517:I517)*I$7,0)","v":0},{"$f":"IF(COUNT($H517:J517)='RFM input'!$AA$7,SUM($G517:J517)*J$7,0)","v":0},{"$f":"IF(COUNT($H517:K517)='RFM input'!$AA$7,SUM($G517:K517)*K$7,0)","v":0},{"$f":"IF(COUNT($H517:L517)='RFM input'!$AA$7,SUM($G517:L517)*L$7,0)","v":0},{"$f":"IF(COUNT($H517:M517)='RFM input'!$AA$7,SUM($G517:M517)*M$7,0)","v":0},{"$f":"IF(COUNT($H517:N517)='RFM input'!$AA$7,SUM($G517:N517)*N$7,0)","v":0},{"$f":"IF(COUNT($H517:O517)='RFM input'!$AA$7,SUM($G517:O517)*O$7,0)","v":0},{"$f":"IF(COUNT($H517:P517)='RFM input'!$AA$7,SUM($G517:P517)*P$7,0)","v":0},{"$f":"IF(COUNT($H517:Q517)='RFM input'!$AA$7,SUM($G517:Q517)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"($G162+(SUM($G519:G519)))*H$9","v":0},{"$f":"($G162+(SUM($G519:H519)))*I$9","v":0},{"$f":"IF(COUNT($H519:I519)>='RFM input'!$AA$7,0,($G162+(SUM($G519:I519)))*J$9)","v":0},{"$f":"IF(COUNT($H519:J519)>='RFM input'!$AA$7,0,($G162+(SUM($G519:J519)))*K$9)","v":0},{"$f":"IF(COUNT($H519:K519)>='RFM input'!$AA$7,0,($G162+(SUM($G519:K519)))*L$9)","v":0},{"$f":"IF(COUNT($H519:L519)>='RFM input'!$AA$7,0,($G162+(SUM($G519:L519)))*M$9)","v":0},{"$f":"IF(COUNT($H519:M519)>='RFM input'!$AA$7,0,($G162+(SUM($G519:M519)))*N$9)","v":0},{"$f":"IF(COUNT($H519:N519)>='RFM input'!$AA$7,0,($G162+(SUM($G519:N519)))*O$9)","v":0},{"$f":"IF(COUNT($H519:O519)>='RFM input'!$AA$7,0,($G162+(SUM($G519:O519)))*P$9)","v":0},{"$f":"IF(COUNT($H519:P519)>='RFM input'!$AA$7,0,($G162+(SUM($G519:P519)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H519:I519)='RFM input'!$AA$7,SUM($G519:I519)*I$7,0)","v":0},{"$f":"IF(COUNT($H519:J519)='RFM input'!$AA$7,SUM($G519:J519)*J$7,0)","v":0},{"$f":"IF(COUNT($H519:K519)='RFM input'!$AA$7,SUM($G519:K519)*K$7,0)","v":0},{"$f":"IF(COUNT($H519:L519)='RFM input'!$AA$7,SUM($G519:L519)*L$7,0)","v":0},{"$f":"IF(COUNT($H519:M519)='RFM input'!$AA$7,SUM($G519:M519)*M$7,0)","v":0},{"$f":"IF(COUNT($H519:N519)='RFM input'!$AA$7,SUM($G519:N519)*N$7,0)","v":0},{"$f":"IF(COUNT($H519:O519)='RFM input'!$AA$7,SUM($G519:O519)*O$7,0)","v":0},{"$f":"IF(COUNT($H519:P519)='RFM input'!$AA$7,SUM($G519:P519)*P$7,0)","v":0},{"$f":"IF(COUNT($H519:Q519)='RFM input'!$AA$7,SUM($G519:Q519)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"($G163+(SUM($G521:G521)))*H$9","v":0},{"$f":"($G163+(SUM($G521:H521)))*I$9","v":0},{"$f":"IF(COUNT($H521:I521)>='RFM input'!$AA$7,0,($G163+(SUM($G521:I521)))*J$9)","v":0},{"$f":"IF(COUNT($H521:J521)>='RFM input'!$AA$7,0,($G163+(SUM($G521:J521)))*K$9)","v":0},{"$f":"IF(COUNT($H521:K521)>='RFM input'!$AA$7,0,($G163+(SUM($G521:K521)))*L$9)","v":0},{"$f":"IF(COUNT($H521:L521)>='RFM input'!$AA$7,0,($G163+(SUM($G521:L521)))*M$9)","v":0},{"$f":"IF(COUNT($H521:M521)>='RFM input'!$AA$7,0,($G163+(SUM($G521:M521)))*N$9)","v":0},{"$f":"IF(COUNT($H521:N521)>='RFM input'!$AA$7,0,($G163+(SUM($G521:N521)))*O$9)","v":0},{"$f":"IF(COUNT($H521:O521)>='RFM input'!$AA$7,0,($G163+(SUM($G521:O521)))*P$9)","v":0},{"$f":"IF(COUNT($H521:P521)>='RFM input'!$AA$7,0,($G163+(SUM($G521:P521)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H521:I521)='RFM input'!$AA$7,SUM($G521:I521)*I$7,0)","v":0},{"$f":"IF(COUNT($H521:J521)='RFM input'!$AA$7,SUM($G521:J521)*J$7,0)","v":0},{"$f":"IF(COUNT($H521:K521)='RFM input'!$AA$7,SUM($G521:K521)*K$7,0)","v":0},{"$f":"IF(COUNT($H521:L521)='RFM input'!$AA$7,SUM($G521:L521)*L$7,0)","v":0},{"$f":"IF(COUNT($H521:M521)='RFM input'!$AA$7,SUM($G521:M521)*M$7,0)","v":0},{"$f":"IF(COUNT($H521:N521)='RFM input'!$AA$7,SUM($G521:N521)*N$7,0)","v":0},{"$f":"IF(COUNT($H521:O521)='RFM input'!$AA$7,SUM($G521:O521)*O$7,0)","v":0},{"$f":"IF(COUNT($H521:P521)='RFM input'!$AA$7,SUM($G521:P521)*P$7,0)","v":0},{"$f":"IF(COUNT($H521:Q521)='RFM input'!$AA$7,SUM($G521:Q521)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"($G164+(SUM($G523:G523)))*H$9","v":0},{"$f":"($G164+(SUM($G523:H523)))*I$9","v":0},{"$f":"IF(COUNT($H523:I523)>='RFM input'!$AA$7,0,($G164+(SUM($G523:I523)))*J$9)","v":0},{"$f":"IF(COUNT($H523:J523)>='RFM input'!$AA$7,0,($G164+(SUM($G523:J523)))*K$9)","v":0},{"$f":"IF(COUNT($H523:K523)>='RFM input'!$AA$7,0,($G164+(SUM($G523:K523)))*L$9)","v":0},{"$f":"IF(COUNT($H523:L523)>='RFM input'!$AA$7,0,($G164+(SUM($G523:L523)))*M$9)","v":0},{"$f":"IF(COUNT($H523:M523)>='RFM input'!$AA$7,0,($G164+(SUM($G523:M523)))*N$9)","v":0},{"$f":"IF(COUNT($H523:N523)>='RFM input'!$AA$7,0,($G164+(SUM($G523:N523)))*O$9)","v":0},{"$f":"IF(COUNT($H523:O523)>='RFM input'!$AA$7,0,($G164+(SUM($G523:O523)))*P$9)","v":0},{"$f":"IF(COUNT($H523:P523)>='RFM input'!$AA$7,0,($G164+(SUM($G523:P523)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H523:I523)='RFM input'!$AA$7,SUM($G523:I523)*I$7,0)","v":0},{"$f":"IF(COUNT($H523:J523)='RFM input'!$AA$7,SUM($G523:J523)*J$7,0)","v":0},{"$f":"IF(COUNT($H523:K523)='RFM input'!$AA$7,SUM($G523:K523)*K$7,0)","v":0},{"$f":"IF(COUNT($H523:L523)='RFM input'!$AA$7,SUM($G523:L523)*L$7,0)","v":0},{"$f":"IF(COUNT($H523:M523)='RFM input'!$AA$7,SUM($G523:M523)*M$7,0)","v":0},{"$f":"IF(COUNT($H523:N523)='RFM input'!$AA$7,SUM($G523:N523)*N$7,0)","v":0},{"$f":"IF(COUNT($H523:O523)='RFM input'!$AA$7,SUM($G523:O523)*O$7,0)","v":0},{"$f":"IF(COUNT($H523:P523)='RFM input'!$AA$7,SUM($G523:P523)*P$7,0)","v":0},{"$f":"IF(COUNT($H523:Q523)='RFM input'!$AA$7,SUM($G523:Q523)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"($G165+(SUM($G525:G525)))*H$9","v":0},{"$f":"($G165+(SUM($G525:H525)))*I$9","v":0},{"$f":"IF(COUNT($H525:I525)>='RFM input'!$AA$7,0,($G165+(SUM($G525:I525)))*J$9)","v":0},{"$f":"IF(COUNT($H525:J525)>='RFM input'!$AA$7,0,($G165+(SUM($G525:J525)))*K$9)","v":0},{"$f":"IF(COUNT($H525:K525)>='RFM input'!$AA$7,0,($G165+(SUM($G525:K525)))*L$9)","v":0},{"$f":"IF(COUNT($H525:L525)>='RFM input'!$AA$7,0,($G165+(SUM($G525:L525)))*M$9)","v":0},{"$f":"IF(COUNT($H525:M525)>='RFM input'!$AA$7,0,($G165+(SUM($G525:M525)))*N$9)","v":0},{"$f":"IF(COUNT($H525:N525)>='RFM input'!$AA$7,0,($G165+(SUM($G525:N525)))*O$9)","v":0},{"$f":"IF(COUNT($H525:O525)>='RFM input'!$AA$7,0,($G165+(SUM($G525:O525)))*P$9)","v":0},{"$f":"IF(COUNT($H525:P525)>='RFM input'!$AA$7,0,($G165+(SUM($G525:P525)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H525:I525)='RFM input'!$AA$7,SUM($G525:I525)*I$7,0)","v":0},{"$f":"IF(COUNT($H525:J525)='RFM input'!$AA$7,SUM($G525:J525)*J$7,0)","v":0},{"$f":"IF(COUNT($H525:K525)='RFM input'!$AA$7,SUM($G525:K525)*K$7,0)","v":0},{"$f":"IF(COUNT($H525:L525)='RFM input'!$AA$7,SUM($G525:L525)*L$7,0)","v":0},{"$f":"IF(COUNT($H525:M525)='RFM input'!$AA$7,SUM($G525:M525)*M$7,0)","v":0},{"$f":"IF(COUNT($H525:N525)='RFM input'!$AA$7,SUM($G525:N525)*N$7,0)","v":0},{"$f":"IF(COUNT($H525:O525)='RFM input'!$AA$7,SUM($G525:O525)*O$7,0)","v":0},{"$f":"IF(COUNT($H525:P525)='RFM input'!$AA$7,SUM($G525:P525)*P$7,0)","v":0},{"$f":"IF(COUNT($H525:Q525)='RFM input'!$AA$7,SUM($G525:Q525)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"($G166+(SUM($G527:G527)))*H$9","v":0},{"$f":"($G166+(SUM($G527:H527)))*I$9","v":0},{"$f":"IF(COUNT($H527:I527)>='RFM input'!$AA$7,0,($G166+(SUM($G527:I527)))*J$9)","v":0},{"$f":"IF(COUNT($H527:J527)>='RFM input'!$AA$7,0,($G166+(SUM($G527:J527)))*K$9)","v":0},{"$f":"IF(COUNT($H527:K527)>='RFM input'!$AA$7,0,($G166+(SUM($G527:K527)))*L$9)","v":0},{"$f":"IF(COUNT($H527:L527)>='RFM input'!$AA$7,0,($G166+(SUM($G527:L527)))*M$9)","v":0},{"$f":"IF(COUNT($H527:M527)>='RFM input'!$AA$7,0,($G166+(SUM($G527:M527)))*N$9)","v":0},{"$f":"IF(COUNT($H527:N527)>='RFM input'!$AA$7,0,($G166+(SUM($G527:N527)))*O$9)","v":0},{"$f":"IF(COUNT($H527:O527)>='RFM input'!$AA$7,0,($G166+(SUM($G527:O527)))*P$9)","v":0},{"$f":"IF(COUNT($H527:P527)>='RFM input'!$AA$7,0,($G166+(SUM($G527:P527)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H527:I527)='RFM input'!$AA$7,SUM($G527:I527)*I$7,0)","v":0},{"$f":"IF(COUNT($H527:J527)='RFM input'!$AA$7,SUM($G527:J527)*J$7,0)","v":0},{"$f":"IF(COUNT($H527:K527)='RFM input'!$AA$7,SUM($G527:K527)*K$7,0)","v":0},{"$f":"IF(COUNT($H527:L527)='RFM input'!$AA$7,SUM($G527:L527)*L$7,0)","v":0},{"$f":"IF(COUNT($H527:M527)='RFM input'!$AA$7,SUM($G527:M527)*M$7,0)","v":0},{"$f":"IF(COUNT($H527:N527)='RFM input'!$AA$7,SUM($G527:N527)*N$7,0)","v":0},{"$f":"IF(COUNT($H527:O527)='RFM input'!$AA$7,SUM($G527:O527)*O$7,0)","v":0},{"$f":"IF(COUNT($H527:P527)='RFM input'!$AA$7,SUM($G527:P527)*P$7,0)","v":0},{"$f":"IF(COUNT($H527:Q527)='RFM input'!$AA$7,SUM($G527:Q527)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"($G167+(SUM($G529:G529)))*H$9","v":0},{"$f":"($G167+(SUM($G529:H529)))*I$9","v":0},{"$f":"IF(COUNT($H529:I529)>='RFM input'!$AA$7,0,($G167+(SUM($G529:I529)))*J$9)","v":0},{"$f":"IF(COUNT($H529:J529)>='RFM input'!$AA$7,0,($G167+(SUM($G529:J529)))*K$9)","v":0},{"$f":"IF(COUNT($H529:K529)>='RFM input'!$AA$7,0,($G167+(SUM($G529:K529)))*L$9)","v":0},{"$f":"IF(COUNT($H529:L529)>='RFM input'!$AA$7,0,($G167+(SUM($G529:L529)))*M$9)","v":0},{"$f":"IF(COUNT($H529:M529)>='RFM input'!$AA$7,0,($G167+(SUM($G529:M529)))*N$9)","v":0},{"$f":"IF(COUNT($H529:N529)>='RFM input'!$AA$7,0,($G167+(SUM($G529:N529)))*O$9)","v":0},{"$f":"IF(COUNT($H529:O529)>='RFM input'!$AA$7,0,($G167+(SUM($G529:O529)))*P$9)","v":0},{"$f":"IF(COUNT($H529:P529)>='RFM input'!$AA$7,0,($G167+(SUM($G529:P529)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H529:I529)='RFM input'!$AA$7,SUM($G529:I529)*I$7,0)","v":0},{"$f":"IF(COUNT($H529:J529)='RFM input'!$AA$7,SUM($G529:J529)*J$7,0)","v":0},{"$f":"IF(COUNT($H529:K529)='RFM input'!$AA$7,SUM($G529:K529)*K$7,0)","v":0},{"$f":"IF(COUNT($H529:L529)='RFM input'!$AA$7,SUM($G529:L529)*L$7,0)","v":0},{"$f":"IF(COUNT($H529:M529)='RFM input'!$AA$7,SUM($G529:M529)*M$7,0)","v":0},{"$f":"IF(COUNT($H529:N529)='RFM input'!$AA$7,SUM($G529:N529)*N$7,0)","v":0},{"$f":"IF(COUNT($H529:O529)='RFM input'!$AA$7,SUM($G529:O529)*O$7,0)","v":0},{"$f":"IF(COUNT($H529:P529)='RFM input'!$AA$7,SUM($G529:P529)*P$7,0)","v":0},{"$f":"IF(COUNT($H529:Q529)='RFM input'!$AA$7,SUM($G529:Q529)*Q$7,0)","v":0}]
[null,"Total Return at End of Regulatory Period (indexed)",null,null,null,null,null,null,{"$f":"IF(COUNT($H430:I430)='RFM input'!$AA$7,SUM($G430:I430)*I$7, 0)","v":0},{"$f":"IF(COUNT($H430:J430)='RFM input'!$AA$7,SUM($G430:J430)*J$7, 0)","v":3.4617794745024022},{"$f":"IF(COUNT($H430:K430)='RFM input'!$AA$7,SUM($G430:K430)*K$7, 0)","v":0},{"$f":"IF(COUNT($H430:L430)='RFM input'!$AA$7,SUM($G430:L430)*L$7, 0)","v":0},{"$f":"IF(COUNT($H430:M430)='RFM input'!$AA$7,SUM($G430:M430)*M$7, 0)","v":0},{"$f":"IF(COUNT($H430:N430)='RFM input'!$AA$7,SUM($G430:N430)*N$7, 0)","v":0},{"$f":"IF(COUNT($H430:O430)='RFM input'!$AA$7,SUM($G430:O430)*O$7, 0)","v":0},{"$f":"IF(COUNT($H430:P430)='RFM input'!$AA$7,SUM($G430:P430)*P$7, 0)","v":0},{"$f":"IF(COUNT($H430:Q430)='RFM input'!$AA$7,SUM($G430:Q430)*Q$7, 0)","v":0}]
[]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Group 3 Asset Roll in"]
[]
[null,"Nominal Forecast Net Capex (previous regulatory period)",null,null,null,null,{"$f":"SUM(G537:G586)","v":144.4075011554221}]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"'RFM input'!AC7","v":25.771455647060201}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"'RFM input'!AC8","v":64.375625203636218}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,{"$f":"'RFM input'!AC9","v":45.30347231135184}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,{"$f":"'RFM input'!AC10","v":0.10072710800212542}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,{"$f":"'RFM input'!AC11","v":3.9728244901911793}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,{"$f":"'RFM input'!AC12","v":4.2610261549478956}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,{"$f":"'RFM input'!AC13","v":0.62237024023260301}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,{"$f":"'RFM input'!AC14","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,{"$f":"'RFM input'!AC15","v":0}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,{"$f":"'RFM input'!AC16","v":0}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,{"$f":"'RFM input'!AC17","v":0}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,{"$f":"'RFM input'!AC18","v":0}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,{"$f":"'RFM input'!AC19","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,{"$f":"'RFM input'!AC20","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,{"$f":"'RFM input'!AC21","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!AC22","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!AC23","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!AC24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!AC25","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!AC26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!AC27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!AC28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!AC29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!AC30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!AC31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!AC32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!AC33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!AC34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!AC35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!AC36","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!AC37","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!AC38","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!AC39","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!AC40","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!AC41","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!AC42","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!AC43","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!AC44","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!AC45","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!AC46","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!AC47","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!AC48","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!AC49","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!AC50","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!AC51","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!AC52","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!AC53","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!AC54","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!AC55","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!AC56","v":0}]
[]
[null,"Nominal Actual Net Capex",null,null,null,null,{"$f":"SUM(G589:G638)","v":144.5796934402224}]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"'RFM input'!AD7","v":25.801917933809822}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"'RFM input'!AD8","v":64.455035043619333}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,{"$f":"'RFM input'!AD9","v":45.354417822658682}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,{"$f":"'RFM input'!AD10","v":0.10082534870465434}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,{"$f":"'RFM input'!AD11","v":3.9777804257033784}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,{"$f":"'RFM input'!AD12","v":4.2665843748716812}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,{"$f":"'RFM input'!AD13","v":0.62313249085487088}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,{"$f":"'RFM input'!AD14","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,{"$f":"'RFM input'!AD15","v":0}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,{"$f":"'RFM input'!AD16","v":0}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,{"$f":"'RFM input'!AD17","v":0}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,{"$f":"'RFM input'!AD18","v":0}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,{"$f":"'RFM input'!AD19","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,{"$f":"'RFM input'!AD20","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,{"$f":"'RFM input'!AD21","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!AD22","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!AD23","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!AD24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!AD25","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!AD26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!AD27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!AD28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!AD29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!AD30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!AD31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!AD32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!AD33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!AD34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!AD35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!AD36","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!AD37","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!AD38","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!AD39","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!AD40","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!AD41","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!AD42","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!AD43","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!AD44","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!AD45","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!AD46","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!AD47","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!AD48","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!AD49","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!AD50","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!AD51","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!AD52","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!AD53","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!AD54","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!AD55","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!AD56","v":0}]
[]
[null,"Nominal Difference Between Actual and Forecast Net Capex (indexed)",null,null,null,null,{"$f":"SUM(G641:G690)","v":0.17219228480035972}]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"G589-G537","v":3.046228674962137E-2},{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G641*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G641*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G641*J$7, 0)","v":3.2502295093034927E-2},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G641*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G641*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G641*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G641*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G641*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G641*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G641*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"G590-G538","v":7.9409839983114239E-2},{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G642*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G642*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G642*J$7, 0)","v":8.4727784018182525E-2},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G642*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G642*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G642*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G642*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G642*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G642*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G642*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,5.0945511306842661E-2,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G643*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G643*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G643*J$7, 0)","v":5.4357246905671945E-2},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G643*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G643*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G643*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G643*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G643*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G643*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G643*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,9.8240702528923363E-5,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G644*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G644*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G644*J$7, 0)","v":1.0481971790190104E-4},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G644*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G644*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G644*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G644*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G644*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G644*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G644*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,4.9559355121990833E-3,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G645*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G645*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G645*J$7, 0)","v":5.2878262161834564E-3},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G645*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G645*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G645*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G645*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G645*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G645*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G645*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,5.5582199237855789E-3,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G646*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G646*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G646*J$7, 0)","v":5.9304446064644325E-3},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G646*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G646*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G646*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G646*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G646*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G646*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G646*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,7.6225062226786822E-4,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G647*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G647*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G647*J$7, 0)","v":8.1329727027494721E-4},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G647*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G647*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G647*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G647*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G647*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G647*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G647*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G648*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G648*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G648*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G648*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G648*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G648*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G648*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G648*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G648*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G648*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G649*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G649*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G649*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G649*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G649*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G649*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G649*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G649*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G649*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G649*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G650*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G650*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G650*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G650*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G650*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G650*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G650*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G650*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G650*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G650*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G651*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G651*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G651*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G651*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G651*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G651*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G651*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G651*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G651*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G651*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G652*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G652*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G652*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G652*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G652*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G652*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G652*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G652*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G652*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G652*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G653*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G653*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G653*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G653*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G653*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G653*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G653*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G653*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G653*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G653*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G654*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G654*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G654*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G654*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G654*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G654*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G654*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G654*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G654*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G654*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G655*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G655*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G655*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G655*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G655*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G655*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G655*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G655*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G655*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G655*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G656*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G656*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G656*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G656*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G656*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G656*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G656*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G656*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G656*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G656*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G657*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G657*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G657*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G657*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G657*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G657*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G657*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G657*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G657*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G657*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G658*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G658*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G658*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G658*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G658*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G658*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G658*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G658*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G658*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G658*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G659*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G659*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G659*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G659*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G659*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G659*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G659*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G659*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G659*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G659*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G660*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G660*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G660*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G660*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G660*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G660*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G660*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G660*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G660*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G660*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G661*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G661*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G661*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G661*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G661*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G661*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G661*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G661*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G661*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G661*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G662*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G662*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G662*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G662*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G662*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G662*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G662*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G662*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G662*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G662*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G663*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G663*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G663*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G663*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G663*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G663*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G663*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G663*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G663*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G663*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G664*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G664*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G664*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G664*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G664*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G664*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G664*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G664*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G664*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G664*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G665*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G665*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G665*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G665*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G665*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G665*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G665*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G665*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G665*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G665*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G666*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G666*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G666*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G666*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G666*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G666*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G666*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G666*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G666*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G666*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G667*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G667*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G667*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G667*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G667*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G667*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G667*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G667*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G667*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G667*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G668*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G668*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G668*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G668*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G668*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G668*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G668*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G668*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G668*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G668*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G669*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G669*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G669*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G669*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G669*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G669*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G669*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G669*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G669*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G669*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G670*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G670*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G670*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G670*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G670*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G670*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G670*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G670*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G670*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G670*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G671*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G671*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G671*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G671*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G671*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G671*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G671*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G671*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G671*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G671*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G672*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G672*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G672*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G672*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G672*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G672*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G672*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G672*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G672*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G672*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G673*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G673*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G673*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G673*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G673*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G673*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G673*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G673*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G673*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G673*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G674*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G674*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G674*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G674*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G674*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G674*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G674*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G674*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G674*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G674*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G675*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G675*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G675*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G675*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G675*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G675*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G675*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G675*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G675*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G675*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G676*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G676*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G676*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G676*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G676*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G676*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G676*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G676*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G676*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G676*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G677*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G677*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G677*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G677*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G677*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G677*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G677*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G677*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G677*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G677*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G678*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G678*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G678*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G678*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G678*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G678*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G678*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G678*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G678*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G678*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G679*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G679*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G679*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G679*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G679*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G679*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G679*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G679*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G679*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G679*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G680*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G680*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G680*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G680*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G680*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G680*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G680*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G680*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G680*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G680*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G681*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G681*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G681*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G681*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G681*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G681*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G681*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G681*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G681*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G681*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G682*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G682*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G682*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G682*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G682*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G682*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G682*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G682*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G682*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G682*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G683*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G683*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G683*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G683*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G683*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G683*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G683*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G683*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G683*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G683*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G684*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G684*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G684*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G684*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G684*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G684*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G684*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G684*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G684*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G684*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G685*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G685*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G685*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G685*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G685*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G685*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G685*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G685*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G685*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G685*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G686*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G686*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G686*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G686*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G686*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G686*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G686*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G686*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G686*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G686*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G687*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G687*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G687*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G687*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G687*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G687*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G687*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G687*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G687*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G687*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G688*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G688*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G688*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G688*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G688*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G688*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G688*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G688*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G688*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G688*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G689*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G689*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G689*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G689*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G689*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G689*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G689*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G689*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G689*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G689*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G690*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G690*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G690*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G690*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G690*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G690*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G690*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G690*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G690*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G690*Q$7, 0)","v":0}]
[]
[null,"Compounded Real Return on Difference - Net Capex (as incurred)",null,null,null,null,null,{"$f":"SUM(H693,H695,H697,H699,H701,H703,H705,H707,H709,H711,H713,H715,H717,H719,H721,H723,H725,H727,H729,H731,H733,H735,H737,H739,H741,H743,H745,H747,H749,H751,H753,H755,H757,H759,H761,H763,H765,H767,H769,H771,H773,H775,H777,H779,H781,H783,H785,H787,H789,H791)","v":1.3300166486222242E-2},{"$f":"SUM(I693,I695,I697,I699,I701,I703,I705,I707,I709,I711,I713,I715,I717,I719,I721,I723,I725,I727,I729,I731,I733,I735,I737,I739,I741,I743,I745,I747,I749,I751,I753,I755,I757,I759,I761,I763,I765,I767,I769,I771,I773,I775,I777,I779,I781,I783,I785,I787,I789,I791)","v":1.2757290860387127E-2},1.540116505612367E-2,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"($G641+(SUM($G693:G693)))*H$8","v":2.3529131156529008E-3},{"$f":"($G641+(SUM($G693:H693)))*I$8","v":2.2568737779860436E-3},{"$f":"IF(COUNT($H693:I693)>='RFM input'!$AA$7,0,($G641+(SUM($G693:I693)))*J$8)","v":2.7245977179629574E-3},{"$f":"IF(COUNT($H693:J693)>='RFM input'!$AA$7,0,($G641+(SUM($G693:J693)))*K$8)","v":0},{"$f":"IF(COUNT($H693:K693)>='RFM input'!$AA$7,0,($G641+(SUM($G693:K693)))*L$8)","v":0},{"$f":"IF(COUNT($H693:L693)>='RFM input'!$AA$7,0,($G641+(SUM($G693:L693)))*M$8)","v":0},{"$f":"IF(COUNT($H693:M693)>='RFM input'!$AA$7,0,($G641+(SUM($G693:M693)))*N$8)","v":0},{"$f":"IF(COUNT($H693:N693)>='RFM input'!$AA$7,0,($G641+(SUM($G693:N693)))*O$8)","v":0},{"$f":"IF(COUNT($H693:O693)>='RFM input'!$AA$7,0,($G641+(SUM($G693:O693)))*P$8)","v":0},{"$f":"IF(COUNT($H693:P693)>='RFM input'!$AA$7,0,($G641+(SUM($G693:P693)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H693:I693)='RFM input'!$AA$7,SUM($G693:I693),0)","v":0},{"$f":"IF(COUNT($H693:J693)='RFM input'!$AA$7,SUM($G693:J693),0)","v":7.3343846116019022E-3},{"$f":"IF(COUNT($H693:K693)='RFM input'!$AA$7,SUM($G693:K693),0)","v":0},{"$f":"IF(COUNT($H693:L693)='RFM input'!$AA$7,SUM($G693:L693),0)","v":0},{"$f":"IF(COUNT($H693:M693)='RFM input'!$AA$7,SUM($G693:M693),0)","v":0},{"$f":"IF(COUNT($H693:N693)='RFM input'!$AA$7,SUM($G693:N693),0)","v":0},{"$f":"IF(COUNT($H693:O693)='RFM input'!$AA$7,SUM($G693:O693),0)","v":0},{"$f":"IF(COUNT($H693:P693)='RFM input'!$AA$7,SUM($G693:P693),0)","v":0},{"$f":"IF(COUNT($H693:Q693)='RFM input'!$AA$7,SUM($G693:Q693),0)","v":0}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"($G642+(SUM($G695:G695)))*H$8","v":6.1336319083297314E-3},{"$f":"($G642+(SUM($G695:H695)))*I$8","v":5.8832741955653009E-3},{"$f":"IF(COUNT($H695:I695)>='RFM input'!$AA$7,0,($G642+(SUM($G695:I695)))*J$8)","v":7.1025484915207783E-3},{"$f":"IF(COUNT($H695:J695)>='RFM input'!$AA$7,0,($G642+(SUM($G695:J695)))*K$8)","v":0},{"$f":"IF(COUNT($H695:K695)>='RFM input'!$AA$7,0,($G642+(SUM($G695:K695)))*L$8)","v":0},{"$f":"IF(COUNT($H695:L695)>='RFM input'!$AA$7,0,($G642+(SUM($G695:L695)))*M$8)","v":0},{"$f":"IF(COUNT($H695:M695)>='RFM input'!$AA$7,0,($G642+(SUM($G695:M695)))*N$8)","v":0},{"$f":"IF(COUNT($H695:N695)>='RFM input'!$AA$7,0,($G642+(SUM($G695:N695)))*O$8)","v":0},{"$f":"IF(COUNT($H695:O695)>='RFM input'!$AA$7,0,($G642+(SUM($G695:O695)))*P$8)","v":0},{"$f":"IF(COUNT($H695:P695)>='RFM input'!$AA$7,0,($G642+(SUM($G695:P695)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H695:I695)='RFM input'!$AA$7,SUM($G695:I695),0)","v":0},{"$f":"IF(COUNT($H695:J695)='RFM input'!$AA$7,SUM($G695:J695),0)","v":1.9119454595415811E-2},{"$f":"IF(COUNT($H695:K695)='RFM input'!$AA$7,SUM($G695:K695),0)","v":0},{"$f":"IF(COUNT($H695:L695)='RFM input'!$AA$7,SUM($G695:L695),0)","v":0},{"$f":"IF(COUNT($H695:M695)='RFM input'!$AA$7,SUM($G695:M695),0)","v":0},{"$f":"IF(COUNT($H695:N695)='RFM input'!$AA$7,SUM($G695:N695),0)","v":0},{"$f":"IF(COUNT($H695:O695)='RFM input'!$AA$7,SUM($G695:O695),0)","v":0},{"$f":"IF(COUNT($H695:P695)='RFM input'!$AA$7,SUM($G695:P695),0)","v":0},{"$f":"IF(COUNT($H695:Q695)='RFM input'!$AA$7,SUM($G695:Q695),0)","v":0}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"($G643+(SUM($G697:G697)))*H$8","v":3.9350414735034025E-3},{"$f":"($G643+(SUM($G697:H697)))*I$8","v":3.7744240778619089E-3},{"$f":"IF(COUNT($H697:I697)>='RFM input'!$AA$7,0,($G643+(SUM($G697:I697)))*J$8)","v":4.5566514749193886E-3},{"$f":"IF(COUNT($H697:J697)>='RFM input'!$AA$7,0,($G643+(SUM($G697:J697)))*K$8)","v":0},{"$f":"IF(COUNT($H697:K697)>='RFM input'!$AA$7,0,($G643+(SUM($G697:K697)))*L$8)","v":0},{"$f":"IF(COUNT($H697:L697)>='RFM input'!$AA$7,0,($G643+(SUM($G697:L697)))*M$8)","v":0},{"$f":"IF(COUNT($H697:M697)>='RFM input'!$AA$7,0,($G643+(SUM($G697:M697)))*N$8)","v":0},{"$f":"IF(COUNT($H697:N697)>='RFM input'!$AA$7,0,($G643+(SUM($G697:N697)))*O$8)","v":0},{"$f":"IF(COUNT($H697:O697)>='RFM input'!$AA$7,0,($G643+(SUM($G697:O697)))*P$8)","v":0},{"$f":"IF(COUNT($H697:P697)>='RFM input'!$AA$7,0,($G643+(SUM($G697:P697)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H697:I697)='RFM input'!$AA$7,SUM($G697:I697),0)","v":0},{"$f":"IF(COUNT($H697:J697)='RFM input'!$AA$7,SUM($G697:J697),0)","v":1.22661170262847E-2},{"$f":"IF(COUNT($H697:K697)='RFM input'!$AA$7,SUM($G697:K697),0)","v":0},{"$f":"IF(COUNT($H697:L697)='RFM input'!$AA$7,SUM($G697:L697),0)","v":0},{"$f":"IF(COUNT($H697:M697)='RFM input'!$AA$7,SUM($G697:M697),0)","v":0},{"$f":"IF(COUNT($H697:N697)='RFM input'!$AA$7,SUM($G697:N697),0)","v":0},{"$f":"IF(COUNT($H697:O697)='RFM input'!$AA$7,SUM($G697:O697),0)","v":0},{"$f":"IF(COUNT($H697:P697)='RFM input'!$AA$7,SUM($G697:P697),0)","v":0},{"$f":"IF(COUNT($H697:Q697)='RFM input'!$AA$7,SUM($G697:Q697),0)","v":0}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"($G644+(SUM($G699:G699)))*H$8","v":7.5881314942362946E-6},{"$f":"($G644+(SUM($G699:H699)))*I$8","v":7.278405173282342E-6},{"$f":"IF(COUNT($H699:I699)>='RFM input'!$AA$7,0,($G644+(SUM($G699:I699)))*J$8)","v":8.7868122351224766E-6},{"$f":"IF(COUNT($H699:J699)>='RFM input'!$AA$7,0,($G644+(SUM($G699:J699)))*K$8)","v":0},{"$f":"IF(COUNT($H699:K699)>='RFM input'!$AA$7,0,($G644+(SUM($G699:K699)))*L$8)","v":0},{"$f":"IF(COUNT($H699:L699)>='RFM input'!$AA$7,0,($G644+(SUM($G699:L699)))*M$8)","v":0},{"$f":"IF(COUNT($H699:M699)>='RFM input'!$AA$7,0,($G644+(SUM($G699:M699)))*N$8)","v":0},{"$f":"IF(COUNT($H699:N699)>='RFM input'!$AA$7,0,($G644+(SUM($G699:N699)))*O$8)","v":0},{"$f":"IF(COUNT($H699:O699)>='RFM input'!$AA$7,0,($G644+(SUM($G699:O699)))*P$8)","v":0},{"$f":"IF(COUNT($H699:P699)>='RFM input'!$AA$7,0,($G644+(SUM($G699:P699)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H699:I699)='RFM input'!$AA$7,SUM($G699:I699),0)","v":0},{"$f":"IF(COUNT($H699:J699)='RFM input'!$AA$7,SUM($G699:J699),0)","v":2.3653348902641112E-5},{"$f":"IF(COUNT($H699:K699)='RFM input'!$AA$7,SUM($G699:K699),0)","v":0},{"$f":"IF(COUNT($H699:L699)='RFM input'!$AA$7,SUM($G699:L699),0)","v":0},{"$f":"IF(COUNT($H699:M699)='RFM input'!$AA$7,SUM($G699:M699),0)","v":0},{"$f":"IF(COUNT($H699:N699)='RFM input'!$AA$7,SUM($G699:N699),0)","v":0},{"$f":"IF(COUNT($H699:O699)='RFM input'!$AA$7,SUM($G699:O699),0)","v":0},{"$f":"IF(COUNT($H699:P699)='RFM input'!$AA$7,SUM($G699:P699),0)","v":0},{"$f":"IF(COUNT($H699:Q699)='RFM input'!$AA$7,SUM($G699:Q699),0)","v":0}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"($G645+(SUM($G701:G701)))*H$8","v":3.8279744927974388E-4},{"$f":"($G645+(SUM($G701:H701)))*I$8","v":3.6717272720870062E-4},{"$f":"IF(COUNT($H701:I701)>='RFM input'!$AA$7,0,($G645+(SUM($G701:I701)))*J$8)","v":4.4326713545486001E-4},{"$f":"IF(COUNT($H701:J701)>='RFM input'!$AA$7,0,($G645+(SUM($G701:J701)))*K$8)","v":0},{"$f":"IF(COUNT($H701:K701)>='RFM input'!$AA$7,0,($G645+(SUM($G701:K701)))*L$8)","v":0},{"$f":"IF(COUNT($H701:L701)>='RFM input'!$AA$7,0,($G645+(SUM($G701:L701)))*M$8)","v":0},{"$f":"IF(COUNT($H701:M701)>='RFM input'!$AA$7,0,($G645+(SUM($G701:M701)))*N$8)","v":0},{"$f":"IF(COUNT($H701:N701)>='RFM input'!$AA$7,0,($G645+(SUM($G701:N701)))*O$8)","v":0},{"$f":"IF(COUNT($H701:O701)>='RFM input'!$AA$7,0,($G645+(SUM($G701:O701)))*P$8)","v":0},{"$f":"IF(COUNT($H701:P701)>='RFM input'!$AA$7,0,($G645+(SUM($G701:P701)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H701:I701)='RFM input'!$AA$7,SUM($G701:I701),0)","v":0},{"$f":"IF(COUNT($H701:J701)='RFM input'!$AA$7,SUM($G701:J701),0)","v":1.1932373119433045E-3},{"$f":"IF(COUNT($H701:K701)='RFM input'!$AA$7,SUM($G701:K701),0)","v":0},{"$f":"IF(COUNT($H701:L701)='RFM input'!$AA$7,SUM($G701:L701),0)","v":0},{"$f":"IF(COUNT($H701:M701)='RFM input'!$AA$7,SUM($G701:M701),0)","v":0},{"$f":"IF(COUNT($H701:N701)='RFM input'!$AA$7,SUM($G701:N701),0)","v":0},{"$f":"IF(COUNT($H701:O701)='RFM input'!$AA$7,SUM($G701:O701),0)","v":0},{"$f":"IF(COUNT($H701:P701)='RFM input'!$AA$7,SUM($G701:P701),0)","v":0},{"$f":"IF(COUNT($H701:Q701)='RFM input'!$AA$7,SUM($G701:Q701),0)","v":0}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"($G646+(SUM($G703:G703)))*H$8","v":4.2931801758188455E-4},{"$f":"($G646+(SUM($G703:H703)))*I$8","v":4.1179445592432997E-4},{"$f":"IF(COUNT($H703:I703)>='RFM input'!$AA$7,0,($G646+(SUM($G703:I703)))*J$8)","v":4.9713645744177968E-4},{"$f":"IF(COUNT($H703:J703)>='RFM input'!$AA$7,0,($G646+(SUM($G703:J703)))*K$8)","v":0},{"$f":"IF(COUNT($H703:K703)>='RFM input'!$AA$7,0,($G646+(SUM($G703:K703)))*L$8)","v":0},{"$f":"IF(COUNT($H703:L703)>='RFM input'!$AA$7,0,($G646+(SUM($G703:L703)))*M$8)","v":0},{"$f":"IF(COUNT($H703:M703)>='RFM input'!$AA$7,0,($G646+(SUM($G703:M703)))*N$8)","v":0},{"$f":"IF(COUNT($H703:N703)>='RFM input'!$AA$7,0,($G646+(SUM($G703:N703)))*O$8)","v":0},{"$f":"IF(COUNT($H703:O703)>='RFM input'!$AA$7,0,($G646+(SUM($G703:O703)))*P$8)","v":0},{"$f":"IF(COUNT($H703:P703)>='RFM input'!$AA$7,0,($G646+(SUM($G703:P703)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H703:I703)='RFM input'!$AA$7,SUM($G703:I703),0)","v":0},{"$f":"IF(COUNT($H703:J703)='RFM input'!$AA$7,SUM($G703:J703),0)","v":1.3382489309479943E-3},{"$f":"IF(COUNT($H703:K703)='RFM input'!$AA$7,SUM($G703:K703),0)","v":0},{"$f":"IF(COUNT($H703:L703)='RFM input'!$AA$7,SUM($G703:L703),0)","v":0},{"$f":"IF(COUNT($H703:M703)='RFM input'!$AA$7,SUM($G703:M703),0)","v":0},{"$f":"IF(COUNT($H703:N703)='RFM input'!$AA$7,SUM($G703:N703),0)","v":0},{"$f":"IF(COUNT($H703:O703)='RFM input'!$AA$7,SUM($G703:O703),0)","v":0},{"$f":"IF(COUNT($H703:P703)='RFM input'!$AA$7,SUM($G703:P703),0)","v":0},{"$f":"IF(COUNT($H703:Q703)='RFM input'!$AA$7,SUM($G703:Q703),0)","v":0}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"($G647+(SUM($G705:G705)))*H$8","v":5.8876390380342822E-5},{"$f":"($G647+(SUM($G705:H705)))*I$8","v":5.6473220667561304E-5},{"$f":"IF(COUNT($H705:I705)>='RFM input'!$AA$7,0,($G647+(SUM($G705:I705)))*J$8)","v":6.8176966588783493E-5},{"$f":"IF(COUNT($H705:J705)>='RFM input'!$AA$7,0,($G647+(SUM($G705:J705)))*K$8)","v":0},{"$f":"IF(COUNT($H705:K705)>='RFM input'!$AA$7,0,($G647+(SUM($G705:K705)))*L$8)","v":0},{"$f":"IF(COUNT($H705:L705)>='RFM input'!$AA$7,0,($G647+(SUM($G705:L705)))*M$8)","v":0},{"$f":"IF(COUNT($H705:M705)>='RFM input'!$AA$7,0,($G647+(SUM($G705:M705)))*N$8)","v":0},{"$f":"IF(COUNT($H705:N705)>='RFM input'!$AA$7,0,($G647+(SUM($G705:N705)))*O$8)","v":0},{"$f":"IF(COUNT($H705:O705)>='RFM input'!$AA$7,0,($G647+(SUM($G705:O705)))*P$8)","v":0},{"$f":"IF(COUNT($H705:P705)>='RFM input'!$AA$7,0,($G647+(SUM($G705:P705)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H705:I705)='RFM input'!$AA$7,SUM($G705:I705),0)","v":0},{"$f":"IF(COUNT($H705:J705)='RFM input'!$AA$7,SUM($G705:J705),0)","v":1.835265776366876E-4},{"$f":"IF(COUNT($H705:K705)='RFM input'!$AA$7,SUM($G705:K705),0)","v":0},{"$f":"IF(COUNT($H705:L705)='RFM input'!$AA$7,SUM($G705:L705),0)","v":0},{"$f":"IF(COUNT($H705:M705)='RFM input'!$AA$7,SUM($G705:M705),0)","v":0},{"$f":"IF(COUNT($H705:N705)='RFM input'!$AA$7,SUM($G705:N705),0)","v":0},{"$f":"IF(COUNT($H705:O705)='RFM input'!$AA$7,SUM($G705:O705),0)","v":0},{"$f":"IF(COUNT($H705:P705)='RFM input'!$AA$7,SUM($G705:P705),0)","v":0},{"$f":"IF(COUNT($H705:Q705)='RFM input'!$AA$7,SUM($G705:Q705),0)","v":0}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"($G648+(SUM($G707:G707)))*H$8","v":0},{"$f":"($G648+(SUM($G707:H707)))*I$8","v":0},{"$f":"IF(COUNT($H707:I707)>='RFM input'!$AA$7,0,($G648+(SUM($G707:I707)))*J$8)","v":0},{"$f":"IF(COUNT($H707:J707)>='RFM input'!$AA$7,0,($G648+(SUM($G707:J707)))*K$8)","v":0},{"$f":"IF(COUNT($H707:K707)>='RFM input'!$AA$7,0,($G648+(SUM($G707:K707)))*L$8)","v":0},{"$f":"IF(COUNT($H707:L707)>='RFM input'!$AA$7,0,($G648+(SUM($G707:L707)))*M$8)","v":0},{"$f":"IF(COUNT($H707:M707)>='RFM input'!$AA$7,0,($G648+(SUM($G707:M707)))*N$8)","v":0},{"$f":"IF(COUNT($H707:N707)>='RFM input'!$AA$7,0,($G648+(SUM($G707:N707)))*O$8)","v":0},{"$f":"IF(COUNT($H707:O707)>='RFM input'!$AA$7,0,($G648+(SUM($G707:O707)))*P$8)","v":0},{"$f":"IF(COUNT($H707:P707)>='RFM input'!$AA$7,0,($G648+(SUM($G707:P707)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H707:I707)='RFM input'!$AA$7,SUM($G707:I707),0)","v":0},{"$f":"IF(COUNT($H707:J707)='RFM input'!$AA$7,SUM($G707:J707),0)","v":0},{"$f":"IF(COUNT($H707:K707)='RFM input'!$AA$7,SUM($G707:K707),0)","v":0},{"$f":"IF(COUNT($H707:L707)='RFM input'!$AA$7,SUM($G707:L707),0)","v":0},{"$f":"IF(COUNT($H707:M707)='RFM input'!$AA$7,SUM($G707:M707),0)","v":0},{"$f":"IF(COUNT($H707:N707)='RFM input'!$AA$7,SUM($G707:N707),0)","v":0},{"$f":"IF(COUNT($H707:O707)='RFM input'!$AA$7,SUM($G707:O707),0)","v":0},{"$f":"IF(COUNT($H707:P707)='RFM input'!$AA$7,SUM($G707:P707),0)","v":0},{"$f":"IF(COUNT($H707:Q707)='RFM input'!$AA$7,SUM($G707:Q707),0)","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"($G649+(SUM($G709:G709)))*H$8","v":0},{"$f":"($G649+(SUM($G709:H709)))*I$8","v":0},{"$f":"IF(COUNT($H709:I709)>='RFM input'!$AA$7,0,($G649+(SUM($G709:I709)))*J$8)","v":0},{"$f":"IF(COUNT($H709:J709)>='RFM input'!$AA$7,0,($G649+(SUM($G709:J709)))*K$8)","v":0},{"$f":"IF(COUNT($H709:K709)>='RFM input'!$AA$7,0,($G649+(SUM($G709:K709)))*L$8)","v":0},{"$f":"IF(COUNT($H709:L709)>='RFM input'!$AA$7,0,($G649+(SUM($G709:L709)))*M$8)","v":0},{"$f":"IF(COUNT($H709:M709)>='RFM input'!$AA$7,0,($G649+(SUM($G709:M709)))*N$8)","v":0},{"$f":"IF(COUNT($H709:N709)>='RFM input'!$AA$7,0,($G649+(SUM($G709:N709)))*O$8)","v":0},{"$f":"IF(COUNT($H709:O709)>='RFM input'!$AA$7,0,($G649+(SUM($G709:O709)))*P$8)","v":0},{"$f":"IF(COUNT($H709:P709)>='RFM input'!$AA$7,0,($G649+(SUM($G709:P709)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H709:I709)='RFM input'!$AA$7,SUM($G709:I709),0)","v":0},{"$f":"IF(COUNT($H709:J709)='RFM input'!$AA$7,SUM($G709:J709),0)","v":0},{"$f":"IF(COUNT($H709:K709)='RFM input'!$AA$7,SUM($G709:K709),0)","v":0},{"$f":"IF(COUNT($H709:L709)='RFM input'!$AA$7,SUM($G709:L709),0)","v":0},{"$f":"IF(COUNT($H709:M709)='RFM input'!$AA$7,SUM($G709:M709),0)","v":0},{"$f":"IF(COUNT($H709:N709)='RFM input'!$AA$7,SUM($G709:N709),0)","v":0},{"$f":"IF(COUNT($H709:O709)='RFM input'!$AA$7,SUM($G709:O709),0)","v":0},{"$f":"IF(COUNT($H709:P709)='RFM input'!$AA$7,SUM($G709:P709),0)","v":0},{"$f":"IF(COUNT($H709:Q709)='RFM input'!$AA$7,SUM($G709:Q709),0)","v":0}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"($G650+(SUM($G711:G711)))*H$8","v":0},{"$f":"($G650+(SUM($G711:H711)))*I$8","v":0},{"$f":"IF(COUNT($H711:I711)>='RFM input'!$AA$7,0,($G650+(SUM($G711:I711)))*J$8)","v":0},{"$f":"IF(COUNT($H711:J711)>='RFM input'!$AA$7,0,($G650+(SUM($G711:J711)))*K$8)","v":0},{"$f":"IF(COUNT($H711:K711)>='RFM input'!$AA$7,0,($G650+(SUM($G711:K711)))*L$8)","v":0},{"$f":"IF(COUNT($H711:L711)>='RFM input'!$AA$7,0,($G650+(SUM($G711:L711)))*M$8)","v":0},{"$f":"IF(COUNT($H711:M711)>='RFM input'!$AA$7,0,($G650+(SUM($G711:M711)))*N$8)","v":0},{"$f":"IF(COUNT($H711:N711)>='RFM input'!$AA$7,0,($G650+(SUM($G711:N711)))*O$8)","v":0},{"$f":"IF(COUNT($H711:O711)>='RFM input'!$AA$7,0,($G650+(SUM($G711:O711)))*P$8)","v":0},{"$f":"IF(COUNT($H711:P711)>='RFM input'!$AA$7,0,($G650+(SUM($G711:P711)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H711:I711)='RFM input'!$AA$7,SUM($G711:I711),0)","v":0},{"$f":"IF(COUNT($H711:J711)='RFM input'!$AA$7,SUM($G711:J711),0)","v":0},{"$f":"IF(COUNT($H711:K711)='RFM input'!$AA$7,SUM($G711:K711),0)","v":0},{"$f":"IF(COUNT($H711:L711)='RFM input'!$AA$7,SUM($G711:L711),0)","v":0},{"$f":"IF(COUNT($H711:M711)='RFM input'!$AA$7,SUM($G711:M711),0)","v":0},{"$f":"IF(COUNT($H711:N711)='RFM input'!$AA$7,SUM($G711:N711),0)","v":0},{"$f":"IF(COUNT($H711:O711)='RFM input'!$AA$7,SUM($G711:O711),0)","v":0},{"$f":"IF(COUNT($H711:P711)='RFM input'!$AA$7,SUM($G711:P711),0)","v":0},{"$f":"IF(COUNT($H711:Q711)='RFM input'!$AA$7,SUM($G711:Q711),0)","v":0}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"($G651+(SUM($G713:G713)))*H$8","v":0},{"$f":"($G651+(SUM($G713:H713)))*I$8","v":0},{"$f":"IF(COUNT($H713:I713)>='RFM input'!$AA$7,0,($G651+(SUM($G713:I713)))*J$8)","v":0},{"$f":"IF(COUNT($H713:J713)>='RFM input'!$AA$7,0,($G651+(SUM($G713:J713)))*K$8)","v":0},{"$f":"IF(COUNT($H713:K713)>='RFM input'!$AA$7,0,($G651+(SUM($G713:K713)))*L$8)","v":0},{"$f":"IF(COUNT($H713:L713)>='RFM input'!$AA$7,0,($G651+(SUM($G713:L713)))*M$8)","v":0},{"$f":"IF(COUNT($H713:M713)>='RFM input'!$AA$7,0,($G651+(SUM($G713:M713)))*N$8)","v":0},{"$f":"IF(COUNT($H713:N713)>='RFM input'!$AA$7,0,($G651+(SUM($G713:N713)))*O$8)","v":0},{"$f":"IF(COUNT($H713:O713)>='RFM input'!$AA$7,0,($G651+(SUM($G713:O713)))*P$8)","v":0},{"$f":"IF(COUNT($H713:P713)>='RFM input'!$AA$7,0,($G651+(SUM($G713:P713)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H713:I713)='RFM input'!$AA$7,SUM($G713:I713),0)","v":0},{"$f":"IF(COUNT($H713:J713)='RFM input'!$AA$7,SUM($G713:J713),0)","v":0},{"$f":"IF(COUNT($H713:K713)='RFM input'!$AA$7,SUM($G713:K713),0)","v":0},{"$f":"IF(COUNT($H713:L713)='RFM input'!$AA$7,SUM($G713:L713),0)","v":0},{"$f":"IF(COUNT($H713:M713)='RFM input'!$AA$7,SUM($G713:M713),0)","v":0},{"$f":"IF(COUNT($H713:N713)='RFM input'!$AA$7,SUM($G713:N713),0)","v":0},{"$f":"IF(COUNT($H713:O713)='RFM input'!$AA$7,SUM($G713:O713),0)","v":0},{"$f":"IF(COUNT($H713:P713)='RFM input'!$AA$7,SUM($G713:P713),0)","v":0},{"$f":"IF(COUNT($H713:Q713)='RFM input'!$AA$7,SUM($G713:Q713),0)","v":0}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"($G652+(SUM($G715:G715)))*H$8","v":0},{"$f":"($G652+(SUM($G715:H715)))*I$8","v":0},{"$f":"IF(COUNT($H715:I715)>='RFM input'!$AA$7,0,($G652+(SUM($G715:I715)))*J$8)","v":0},{"$f":"IF(COUNT($H715:J715)>='RFM input'!$AA$7,0,($G652+(SUM($G715:J715)))*K$8)","v":0},{"$f":"IF(COUNT($H715:K715)>='RFM input'!$AA$7,0,($G652+(SUM($G715:K715)))*L$8)","v":0},{"$f":"IF(COUNT($H715:L715)>='RFM input'!$AA$7,0,($G652+(SUM($G715:L715)))*M$8)","v":0},{"$f":"IF(COUNT($H715:M715)>='RFM input'!$AA$7,0,($G652+(SUM($G715:M715)))*N$8)","v":0},{"$f":"IF(COUNT($H715:N715)>='RFM input'!$AA$7,0,($G652+(SUM($G715:N715)))*O$8)","v":0},{"$f":"IF(COUNT($H715:O715)>='RFM input'!$AA$7,0,($G652+(SUM($G715:O715)))*P$8)","v":0},{"$f":"IF(COUNT($H715:P715)>='RFM input'!$AA$7,0,($G652+(SUM($G715:P715)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H715:I715)='RFM input'!$AA$7,SUM($G715:I715),0)","v":0},{"$f":"IF(COUNT($H715:J715)='RFM input'!$AA$7,SUM($G715:J715),0)","v":0},{"$f":"IF(COUNT($H715:K715)='RFM input'!$AA$7,SUM($G715:K715),0)","v":0},{"$f":"IF(COUNT($H715:L715)='RFM input'!$AA$7,SUM($G715:L715),0)","v":0},{"$f":"IF(COUNT($H715:M715)='RFM input'!$AA$7,SUM($G715:M715),0)","v":0},{"$f":"IF(COUNT($H715:N715)='RFM input'!$AA$7,SUM($G715:N715),0)","v":0},{"$f":"IF(COUNT($H715:O715)='RFM input'!$AA$7,SUM($G715:O715),0)","v":0},{"$f":"IF(COUNT($H715:P715)='RFM input'!$AA$7,SUM($G715:P715),0)","v":0},{"$f":"IF(COUNT($H715:Q715)='RFM input'!$AA$7,SUM($G715:Q715),0)","v":0}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"($G653+(SUM($G717:G717)))*H$8","v":0},{"$f":"($G653+(SUM($G717:H717)))*I$8","v":0},{"$f":"IF(COUNT($H717:I717)>='RFM input'!$AA$7,0,($G653+(SUM($G717:I717)))*J$8)","v":0},{"$f":"IF(COUNT($H717:J717)>='RFM input'!$AA$7,0,($G653+(SUM($G717:J717)))*K$8)","v":0},{"$f":"IF(COUNT($H717:K717)>='RFM input'!$AA$7,0,($G653+(SUM($G717:K717)))*L$8)","v":0},{"$f":"IF(COUNT($H717:L717)>='RFM input'!$AA$7,0,($G653+(SUM($G717:L717)))*M$8)","v":0},{"$f":"IF(COUNT($H717:M717)>='RFM input'!$AA$7,0,($G653+(SUM($G717:M717)))*N$8)","v":0},{"$f":"IF(COUNT($H717:N717)>='RFM input'!$AA$7,0,($G653+(SUM($G717:N717)))*O$8)","v":0},{"$f":"IF(COUNT($H717:O717)>='RFM input'!$AA$7,0,($G653+(SUM($G717:O717)))*P$8)","v":0},{"$f":"IF(COUNT($H717:P717)>='RFM input'!$AA$7,0,($G653+(SUM($G717:P717)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H717:I717)='RFM input'!$AA$7,SUM($G717:I717),0)","v":0},{"$f":"IF(COUNT($H717:J717)='RFM input'!$AA$7,SUM($G717:J717),0)","v":0},{"$f":"IF(COUNT($H717:K717)='RFM input'!$AA$7,SUM($G717:K717),0)","v":0},{"$f":"IF(COUNT($H717:L717)='RFM input'!$AA$7,SUM($G717:L717),0)","v":0},{"$f":"IF(COUNT($H717:M717)='RFM input'!$AA$7,SUM($G717:M717),0)","v":0},{"$f":"IF(COUNT($H717:N717)='RFM input'!$AA$7,SUM($G717:N717),0)","v":0},{"$f":"IF(COUNT($H717:O717)='RFM input'!$AA$7,SUM($G717:O717),0)","v":0},{"$f":"IF(COUNT($H717:P717)='RFM input'!$AA$7,SUM($G717:P717),0)","v":0},{"$f":"IF(COUNT($H717:Q717)='RFM input'!$AA$7,SUM($G717:Q717),0)","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"($G654+(SUM($G719:G719)))*H$8","v":0},{"$f":"($G654+(SUM($G719:H719)))*I$8","v":0},{"$f":"IF(COUNT($H719:I719)>='RFM input'!$AA$7,0,($G654+(SUM($G719:I719)))*J$8)","v":0},{"$f":"IF(COUNT($H719:J719)>='RFM input'!$AA$7,0,($G654+(SUM($G719:J719)))*K$8)","v":0},{"$f":"IF(COUNT($H719:K719)>='RFM input'!$AA$7,0,($G654+(SUM($G719:K719)))*L$8)","v":0},{"$f":"IF(COUNT($H719:L719)>='RFM input'!$AA$7,0,($G654+(SUM($G719:L719)))*M$8)","v":0},{"$f":"IF(COUNT($H719:M719)>='RFM input'!$AA$7,0,($G654+(SUM($G719:M719)))*N$8)","v":0},{"$f":"IF(COUNT($H719:N719)>='RFM input'!$AA$7,0,($G654+(SUM($G719:N719)))*O$8)","v":0},{"$f":"IF(COUNT($H719:O719)>='RFM input'!$AA$7,0,($G654+(SUM($G719:O719)))*P$8)","v":0},{"$f":"IF(COUNT($H719:P719)>='RFM input'!$AA$7,0,($G654+(SUM($G719:P719)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H719:I719)='RFM input'!$AA$7,SUM($G719:I719),0)","v":0},{"$f":"IF(COUNT($H719:J719)='RFM input'!$AA$7,SUM($G719:J719),0)","v":0},{"$f":"IF(COUNT($H719:K719)='RFM input'!$AA$7,SUM($G719:K719),0)","v":0},{"$f":"IF(COUNT($H719:L719)='RFM input'!$AA$7,SUM($G719:L719),0)","v":0},{"$f":"IF(COUNT($H719:M719)='RFM input'!$AA$7,SUM($G719:M719),0)","v":0},{"$f":"IF(COUNT($H719:N719)='RFM input'!$AA$7,SUM($G719:N719),0)","v":0},{"$f":"IF(COUNT($H719:O719)='RFM input'!$AA$7,SUM($G719:O719),0)","v":0},{"$f":"IF(COUNT($H719:P719)='RFM input'!$AA$7,SUM($G719:P719),0)","v":0},{"$f":"IF(COUNT($H719:Q719)='RFM input'!$AA$7,SUM($G719:Q719),0)","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"($G655+(SUM($G721:G721)))*H$8","v":0},{"$f":"($G655+(SUM($G721:H721)))*I$8","v":0},{"$f":"IF(COUNT($H721:I721)>='RFM input'!$AA$7,0,($G655+(SUM($G721:I721)))*J$8)","v":0},{"$f":"IF(COUNT($H721:J721)>='RFM input'!$AA$7,0,($G655+(SUM($G721:J721)))*K$8)","v":0},{"$f":"IF(COUNT($H721:K721)>='RFM input'!$AA$7,0,($G655+(SUM($G721:K721)))*L$8)","v":0},{"$f":"IF(COUNT($H721:L721)>='RFM input'!$AA$7,0,($G655+(SUM($G721:L721)))*M$8)","v":0},{"$f":"IF(COUNT($H721:M721)>='RFM input'!$AA$7,0,($G655+(SUM($G721:M721)))*N$8)","v":0},{"$f":"IF(COUNT($H721:N721)>='RFM input'!$AA$7,0,($G655+(SUM($G721:N721)))*O$8)","v":0},{"$f":"IF(COUNT($H721:O721)>='RFM input'!$AA$7,0,($G655+(SUM($G721:O721)))*P$8)","v":0},{"$f":"IF(COUNT($H721:P721)>='RFM input'!$AA$7,0,($G655+(SUM($G721:P721)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H721:I721)='RFM input'!$AA$7,SUM($G721:I721),0)","v":0},{"$f":"IF(COUNT($H721:J721)='RFM input'!$AA$7,SUM($G721:J721),0)","v":0},{"$f":"IF(COUNT($H721:K721)='RFM input'!$AA$7,SUM($G721:K721),0)","v":0},{"$f":"IF(COUNT($H721:L721)='RFM input'!$AA$7,SUM($G721:L721),0)","v":0},{"$f":"IF(COUNT($H721:M721)='RFM input'!$AA$7,SUM($G721:M721),0)","v":0},{"$f":"IF(COUNT($H721:N721)='RFM input'!$AA$7,SUM($G721:N721),0)","v":0},{"$f":"IF(COUNT($H721:O721)='RFM input'!$AA$7,SUM($G721:O721),0)","v":0},{"$f":"IF(COUNT($H721:P721)='RFM input'!$AA$7,SUM($G721:P721),0)","v":0},{"$f":"IF(COUNT($H721:Q721)='RFM input'!$AA$7,SUM($G721:Q721),0)","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"($G656+(SUM($G723:G723)))*H$8","v":0},{"$f":"($G656+(SUM($G723:H723)))*I$8","v":0},{"$f":"IF(COUNT($H723:I723)>='RFM input'!$AA$7,0,($G656+(SUM($G723:I723)))*J$8)","v":0},{"$f":"IF(COUNT($H723:J723)>='RFM input'!$AA$7,0,($G656+(SUM($G723:J723)))*K$8)","v":0},{"$f":"IF(COUNT($H723:K723)>='RFM input'!$AA$7,0,($G656+(SUM($G723:K723)))*L$8)","v":0},{"$f":"IF(COUNT($H723:L723)>='RFM input'!$AA$7,0,($G656+(SUM($G723:L723)))*M$8)","v":0},{"$f":"IF(COUNT($H723:M723)>='RFM input'!$AA$7,0,($G656+(SUM($G723:M723)))*N$8)","v":0},{"$f":"IF(COUNT($H723:N723)>='RFM input'!$AA$7,0,($G656+(SUM($G723:N723)))*O$8)","v":0},{"$f":"IF(COUNT($H723:O723)>='RFM input'!$AA$7,0,($G656+(SUM($G723:O723)))*P$8)","v":0},{"$f":"IF(COUNT($H723:P723)>='RFM input'!$AA$7,0,($G656+(SUM($G723:P723)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H723:I723)='RFM input'!$AA$7,SUM($G723:I723),0)","v":0},{"$f":"IF(COUNT($H723:J723)='RFM input'!$AA$7,SUM($G723:J723),0)","v":0},{"$f":"IF(COUNT($H723:K723)='RFM input'!$AA$7,SUM($G723:K723),0)","v":0},{"$f":"IF(COUNT($H723:L723)='RFM input'!$AA$7,SUM($G723:L723),0)","v":0},{"$f":"IF(COUNT($H723:M723)='RFM input'!$AA$7,SUM($G723:M723),0)","v":0},{"$f":"IF(COUNT($H723:N723)='RFM input'!$AA$7,SUM($G723:N723),0)","v":0},{"$f":"IF(COUNT($H723:O723)='RFM input'!$AA$7,SUM($G723:O723),0)","v":0},{"$f":"IF(COUNT($H723:P723)='RFM input'!$AA$7,SUM($G723:P723),0)","v":0},{"$f":"IF(COUNT($H723:Q723)='RFM input'!$AA$7,SUM($G723:Q723),0)","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"($G657+(SUM($G725:G725)))*H$8","v":0},{"$f":"($G657+(SUM($G725:H725)))*I$8","v":0},{"$f":"IF(COUNT($H725:I725)>='RFM input'!$AA$7,0,($G657+(SUM($G725:I725)))*J$8)","v":0},{"$f":"IF(COUNT($H725:J725)>='RFM input'!$AA$7,0,($G657+(SUM($G725:J725)))*K$8)","v":0},{"$f":"IF(COUNT($H725:K725)>='RFM input'!$AA$7,0,($G657+(SUM($G725:K725)))*L$8)","v":0},{"$f":"IF(COUNT($H725:L725)>='RFM input'!$AA$7,0,($G657+(SUM($G725:L725)))*M$8)","v":0},{"$f":"IF(COUNT($H725:M725)>='RFM input'!$AA$7,0,($G657+(SUM($G725:M725)))*N$8)","v":0},{"$f":"IF(COUNT($H725:N725)>='RFM input'!$AA$7,0,($G657+(SUM($G725:N725)))*O$8)","v":0},{"$f":"IF(COUNT($H725:O725)>='RFM input'!$AA$7,0,($G657+(SUM($G725:O725)))*P$8)","v":0},{"$f":"IF(COUNT($H725:P725)>='RFM input'!$AA$7,0,($G657+(SUM($G725:P725)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H725:I725)='RFM input'!$AA$7,SUM($G725:I725),0)","v":0},{"$f":"IF(COUNT($H725:J725)='RFM input'!$AA$7,SUM($G725:J725),0)","v":0},{"$f":"IF(COUNT($H725:K725)='RFM input'!$AA$7,SUM($G725:K725),0)","v":0},{"$f":"IF(COUNT($H725:L725)='RFM input'!$AA$7,SUM($G725:L725),0)","v":0},{"$f":"IF(COUNT($H725:M725)='RFM input'!$AA$7,SUM($G725:M725),0)","v":0},{"$f":"IF(COUNT($H725:N725)='RFM input'!$AA$7,SUM($G725:N725),0)","v":0},{"$f":"IF(COUNT($H725:O725)='RFM input'!$AA$7,SUM($G725:O725),0)","v":0},{"$f":"IF(COUNT($H725:P725)='RFM input'!$AA$7,SUM($G725:P725),0)","v":0},{"$f":"IF(COUNT($H725:Q725)='RFM input'!$AA$7,SUM($G725:Q725),0)","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"($G658+(SUM($G727:G727)))*H$8","v":0},{"$f":"($G658+(SUM($G727:H727)))*I$8","v":0},{"$f":"IF(COUNT($H727:I727)>='RFM input'!$AA$7,0,($G658+(SUM($G727:I727)))*J$8)","v":0},{"$f":"IF(COUNT($H727:J727)>='RFM input'!$AA$7,0,($G658+(SUM($G727:J727)))*K$8)","v":0},{"$f":"IF(COUNT($H727:K727)>='RFM input'!$AA$7,0,($G658+(SUM($G727:K727)))*L$8)","v":0},{"$f":"IF(COUNT($H727:L727)>='RFM input'!$AA$7,0,($G658+(SUM($G727:L727)))*M$8)","v":0},{"$f":"IF(COUNT($H727:M727)>='RFM input'!$AA$7,0,($G658+(SUM($G727:M727)))*N$8)","v":0},{"$f":"IF(COUNT($H727:N727)>='RFM input'!$AA$7,0,($G658+(SUM($G727:N727)))*O$8)","v":0},{"$f":"IF(COUNT($H727:O727)>='RFM input'!$AA$7,0,($G658+(SUM($G727:O727)))*P$8)","v":0},{"$f":"IF(COUNT($H727:P727)>='RFM input'!$AA$7,0,($G658+(SUM($G727:P727)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H727:I727)='RFM input'!$AA$7,SUM($G727:I727),0)","v":0},{"$f":"IF(COUNT($H727:J727)='RFM input'!$AA$7,SUM($G727:J727),0)","v":0},{"$f":"IF(COUNT($H727:K727)='RFM input'!$AA$7,SUM($G727:K727),0)","v":0},{"$f":"IF(COUNT($H727:L727)='RFM input'!$AA$7,SUM($G727:L727),0)","v":0},{"$f":"IF(COUNT($H727:M727)='RFM input'!$AA$7,SUM($G727:M727),0)","v":0},{"$f":"IF(COUNT($H727:N727)='RFM input'!$AA$7,SUM($G727:N727),0)","v":0},{"$f":"IF(COUNT($H727:O727)='RFM input'!$AA$7,SUM($G727:O727),0)","v":0},{"$f":"IF(COUNT($H727:P727)='RFM input'!$AA$7,SUM($G727:P727),0)","v":0},{"$f":"IF(COUNT($H727:Q727)='RFM input'!$AA$7,SUM($G727:Q727),0)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"($G659+(SUM($G729:G729)))*H$8","v":0},{"$f":"($G659+(SUM($G729:H729)))*I$8","v":0},{"$f":"IF(COUNT($H729:I729)>='RFM input'!$AA$7,0,($G659+(SUM($G729:I729)))*J$8)","v":0},{"$f":"IF(COUNT($H729:J729)>='RFM input'!$AA$7,0,($G659+(SUM($G729:J729)))*K$8)","v":0},{"$f":"IF(COUNT($H729:K729)>='RFM input'!$AA$7,0,($G659+(SUM($G729:K729)))*L$8)","v":0},{"$f":"IF(COUNT($H729:L729)>='RFM input'!$AA$7,0,($G659+(SUM($G729:L729)))*M$8)","v":0},{"$f":"IF(COUNT($H729:M729)>='RFM input'!$AA$7,0,($G659+(SUM($G729:M729)))*N$8)","v":0},{"$f":"IF(COUNT($H729:N729)>='RFM input'!$AA$7,0,($G659+(SUM($G729:N729)))*O$8)","v":0},{"$f":"IF(COUNT($H729:O729)>='RFM input'!$AA$7,0,($G659+(SUM($G729:O729)))*P$8)","v":0},{"$f":"IF(COUNT($H729:P729)>='RFM input'!$AA$7,0,($G659+(SUM($G729:P729)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H729:I729)='RFM input'!$AA$7,SUM($G729:I729),0)","v":0},{"$f":"IF(COUNT($H729:J729)='RFM input'!$AA$7,SUM($G729:J729),0)","v":0},{"$f":"IF(COUNT($H729:K729)='RFM input'!$AA$7,SUM($G729:K729),0)","v":0},{"$f":"IF(COUNT($H729:L729)='RFM input'!$AA$7,SUM($G729:L729),0)","v":0},{"$f":"IF(COUNT($H729:M729)='RFM input'!$AA$7,SUM($G729:M729),0)","v":0},{"$f":"IF(COUNT($H729:N729)='RFM input'!$AA$7,SUM($G729:N729),0)","v":0},{"$f":"IF(COUNT($H729:O729)='RFM input'!$AA$7,SUM($G729:O729),0)","v":0},{"$f":"IF(COUNT($H729:P729)='RFM input'!$AA$7,SUM($G729:P729),0)","v":0},{"$f":"IF(COUNT($H729:Q729)='RFM input'!$AA$7,SUM($G729:Q729),0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"($G660+(SUM($G731:G731)))*H$8","v":0},{"$f":"($G660+(SUM($G731:H731)))*I$8","v":0},{"$f":"IF(COUNT($H731:I731)>='RFM input'!$AA$7,0,($G660+(SUM($G731:I731)))*J$8)","v":0},{"$f":"IF(COUNT($H731:J731)>='RFM input'!$AA$7,0,($G660+(SUM($G731:J731)))*K$8)","v":0},{"$f":"IF(COUNT($H731:K731)>='RFM input'!$AA$7,0,($G660+(SUM($G731:K731)))*L$8)","v":0},{"$f":"IF(COUNT($H731:L731)>='RFM input'!$AA$7,0,($G660+(SUM($G731:L731)))*M$8)","v":0},{"$f":"IF(COUNT($H731:M731)>='RFM input'!$AA$7,0,($G660+(SUM($G731:M731)))*N$8)","v":0},{"$f":"IF(COUNT($H731:N731)>='RFM input'!$AA$7,0,($G660+(SUM($G731:N731)))*O$8)","v":0},{"$f":"IF(COUNT($H731:O731)>='RFM input'!$AA$7,0,($G660+(SUM($G731:O731)))*P$8)","v":0},{"$f":"IF(COUNT($H731:P731)>='RFM input'!$AA$7,0,($G660+(SUM($G731:P731)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H731:I731)='RFM input'!$AA$7,SUM($G731:I731),0)","v":0},{"$f":"IF(COUNT($H731:J731)='RFM input'!$AA$7,SUM($G731:J731),0)","v":0},{"$f":"IF(COUNT($H731:K731)='RFM input'!$AA$7,SUM($G731:K731),0)","v":0},{"$f":"IF(COUNT($H731:L731)='RFM input'!$AA$7,SUM($G731:L731),0)","v":0},{"$f":"IF(COUNT($H731:M731)='RFM input'!$AA$7,SUM($G731:M731),0)","v":0},{"$f":"IF(COUNT($H731:N731)='RFM input'!$AA$7,SUM($G731:N731),0)","v":0},{"$f":"IF(COUNT($H731:O731)='RFM input'!$AA$7,SUM($G731:O731),0)","v":0},{"$f":"IF(COUNT($H731:P731)='RFM input'!$AA$7,SUM($G731:P731),0)","v":0},{"$f":"IF(COUNT($H731:Q731)='RFM input'!$AA$7,SUM($G731:Q731),0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"($G661+(SUM($G733:G733)))*H$8","v":0},{"$f":"($G661+(SUM($G733:H733)))*I$8","v":0},{"$f":"IF(COUNT($H733:I733)>='RFM input'!$AA$7,0,($G661+(SUM($G733:I733)))*J$8)","v":0},{"$f":"IF(COUNT($H733:J733)>='RFM input'!$AA$7,0,($G661+(SUM($G733:J733)))*K$8)","v":0},{"$f":"IF(COUNT($H733:K733)>='RFM input'!$AA$7,0,($G661+(SUM($G733:K733)))*L$8)","v":0},{"$f":"IF(COUNT($H733:L733)>='RFM input'!$AA$7,0,($G661+(SUM($G733:L733)))*M$8)","v":0},{"$f":"IF(COUNT($H733:M733)>='RFM input'!$AA$7,0,($G661+(SUM($G733:M733)))*N$8)","v":0},{"$f":"IF(COUNT($H733:N733)>='RFM input'!$AA$7,0,($G661+(SUM($G733:N733)))*O$8)","v":0},{"$f":"IF(COUNT($H733:O733)>='RFM input'!$AA$7,0,($G661+(SUM($G733:O733)))*P$8)","v":0},{"$f":"IF(COUNT($H733:P733)>='RFM input'!$AA$7,0,($G661+(SUM($G733:P733)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H733:I733)='RFM input'!$AA$7,SUM($G733:I733),0)","v":0},{"$f":"IF(COUNT($H733:J733)='RFM input'!$AA$7,SUM($G733:J733),0)","v":0},{"$f":"IF(COUNT($H733:K733)='RFM input'!$AA$7,SUM($G733:K733),0)","v":0},{"$f":"IF(COUNT($H733:L733)='RFM input'!$AA$7,SUM($G733:L733),0)","v":0},{"$f":"IF(COUNT($H733:M733)='RFM input'!$AA$7,SUM($G733:M733),0)","v":0},{"$f":"IF(COUNT($H733:N733)='RFM input'!$AA$7,SUM($G733:N733),0)","v":0},{"$f":"IF(COUNT($H733:O733)='RFM input'!$AA$7,SUM($G733:O733),0)","v":0},{"$f":"IF(COUNT($H733:P733)='RFM input'!$AA$7,SUM($G733:P733),0)","v":0},{"$f":"IF(COUNT($H733:Q733)='RFM input'!$AA$7,SUM($G733:Q733),0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"($G662+(SUM($G735:G735)))*H$8","v":0},{"$f":"($G662+(SUM($G735:H735)))*I$8","v":0},{"$f":"IF(COUNT($H735:I735)>='RFM input'!$AA$7,0,($G662+(SUM($G735:I735)))*J$8)","v":0},{"$f":"IF(COUNT($H735:J735)>='RFM input'!$AA$7,0,($G662+(SUM($G735:J735)))*K$8)","v":0},{"$f":"IF(COUNT($H735:K735)>='RFM input'!$AA$7,0,($G662+(SUM($G735:K735)))*L$8)","v":0},{"$f":"IF(COUNT($H735:L735)>='RFM input'!$AA$7,0,($G662+(SUM($G735:L735)))*M$8)","v":0},{"$f":"IF(COUNT($H735:M735)>='RFM input'!$AA$7,0,($G662+(SUM($G735:M735)))*N$8)","v":0},{"$f":"IF(COUNT($H735:N735)>='RFM input'!$AA$7,0,($G662+(SUM($G735:N735)))*O$8)","v":0},{"$f":"IF(COUNT($H735:O735)>='RFM input'!$AA$7,0,($G662+(SUM($G735:O735)))*P$8)","v":0},{"$f":"IF(COUNT($H735:P735)>='RFM input'!$AA$7,0,($G662+(SUM($G735:P735)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H735:I735)='RFM input'!$AA$7,SUM($G735:I735),0)","v":0},{"$f":"IF(COUNT($H735:J735)='RFM input'!$AA$7,SUM($G735:J735),0)","v":0},{"$f":"IF(COUNT($H735:K735)='RFM input'!$AA$7,SUM($G735:K735),0)","v":0},{"$f":"IF(COUNT($H735:L735)='RFM input'!$AA$7,SUM($G735:L735),0)","v":0},{"$f":"IF(COUNT($H735:M735)='RFM input'!$AA$7,SUM($G735:M735),0)","v":0},{"$f":"IF(COUNT($H735:N735)='RFM input'!$AA$7,SUM($G735:N735),0)","v":0},{"$f":"IF(COUNT($H735:O735)='RFM input'!$AA$7,SUM($G735:O735),0)","v":0},{"$f":"IF(COUNT($H735:P735)='RFM input'!$AA$7,SUM($G735:P735),0)","v":0},{"$f":"IF(COUNT($H735:Q735)='RFM input'!$AA$7,SUM($G735:Q735),0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"($G663+(SUM($G737:G737)))*H$8","v":0},{"$f":"($G663+(SUM($G737:H737)))*I$8","v":0},{"$f":"IF(COUNT($H737:I737)>='RFM input'!$AA$7,0,($G663+(SUM($G737:I737)))*J$8)","v":0},{"$f":"IF(COUNT($H737:J737)>='RFM input'!$AA$7,0,($G663+(SUM($G737:J737)))*K$8)","v":0},{"$f":"IF(COUNT($H737:K737)>='RFM input'!$AA$7,0,($G663+(SUM($G737:K737)))*L$8)","v":0},{"$f":"IF(COUNT($H737:L737)>='RFM input'!$AA$7,0,($G663+(SUM($G737:L737)))*M$8)","v":0},{"$f":"IF(COUNT($H737:M737)>='RFM input'!$AA$7,0,($G663+(SUM($G737:M737)))*N$8)","v":0},{"$f":"IF(COUNT($H737:N737)>='RFM input'!$AA$7,0,($G663+(SUM($G737:N737)))*O$8)","v":0},{"$f":"IF(COUNT($H737:O737)>='RFM input'!$AA$7,0,($G663+(SUM($G737:O737)))*P$8)","v":0},{"$f":"IF(COUNT($H737:P737)>='RFM input'!$AA$7,0,($G663+(SUM($G737:P737)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H737:I737)='RFM input'!$AA$7,SUM($G737:I737),0)","v":0},{"$f":"IF(COUNT($H737:J737)='RFM input'!$AA$7,SUM($G737:J737),0)","v":0},{"$f":"IF(COUNT($H737:K737)='RFM input'!$AA$7,SUM($G737:K737),0)","v":0},{"$f":"IF(COUNT($H737:L737)='RFM input'!$AA$7,SUM($G737:L737),0)","v":0},{"$f":"IF(COUNT($H737:M737)='RFM input'!$AA$7,SUM($G737:M737),0)","v":0},{"$f":"IF(COUNT($H737:N737)='RFM input'!$AA$7,SUM($G737:N737),0)","v":0},{"$f":"IF(COUNT($H737:O737)='RFM input'!$AA$7,SUM($G737:O737),0)","v":0},{"$f":"IF(COUNT($H737:P737)='RFM input'!$AA$7,SUM($G737:P737),0)","v":0},{"$f":"IF(COUNT($H737:Q737)='RFM input'!$AA$7,SUM($G737:Q737),0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"($G664+(SUM($G739:G739)))*H$8","v":0},{"$f":"($G664+(SUM($G739:H739)))*I$8","v":0},{"$f":"IF(COUNT($H739:I739)>='RFM input'!$AA$7,0,($G664+(SUM($G739:I739)))*J$8)","v":0},{"$f":"IF(COUNT($H739:J739)>='RFM input'!$AA$7,0,($G664+(SUM($G739:J739)))*K$8)","v":0},{"$f":"IF(COUNT($H739:K739)>='RFM input'!$AA$7,0,($G664+(SUM($G739:K739)))*L$8)","v":0},{"$f":"IF(COUNT($H739:L739)>='RFM input'!$AA$7,0,($G664+(SUM($G739:L739)))*M$8)","v":0},{"$f":"IF(COUNT($H739:M739)>='RFM input'!$AA$7,0,($G664+(SUM($G739:M739)))*N$8)","v":0},{"$f":"IF(COUNT($H739:N739)>='RFM input'!$AA$7,0,($G664+(SUM($G739:N739)))*O$8)","v":0},{"$f":"IF(COUNT($H739:O739)>='RFM input'!$AA$7,0,($G664+(SUM($G739:O739)))*P$8)","v":0},{"$f":"IF(COUNT($H739:P739)>='RFM input'!$AA$7,0,($G664+(SUM($G739:P739)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H739:I739)='RFM input'!$AA$7,SUM($G739:I739),0)","v":0},{"$f":"IF(COUNT($H739:J739)='RFM input'!$AA$7,SUM($G739:J739),0)","v":0},{"$f":"IF(COUNT($H739:K739)='RFM input'!$AA$7,SUM($G739:K739),0)","v":0},{"$f":"IF(COUNT($H739:L739)='RFM input'!$AA$7,SUM($G739:L739),0)","v":0},{"$f":"IF(COUNT($H739:M739)='RFM input'!$AA$7,SUM($G739:M739),0)","v":0},{"$f":"IF(COUNT($H739:N739)='RFM input'!$AA$7,SUM($G739:N739),0)","v":0},{"$f":"IF(COUNT($H739:O739)='RFM input'!$AA$7,SUM($G739:O739),0)","v":0},{"$f":"IF(COUNT($H739:P739)='RFM input'!$AA$7,SUM($G739:P739),0)","v":0},{"$f":"IF(COUNT($H739:Q739)='RFM input'!$AA$7,SUM($G739:Q739),0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"($G665+(SUM($G741:G741)))*H$8","v":0},{"$f":"($G665+(SUM($G741:H741)))*I$8","v":0},{"$f":"IF(COUNT($H741:I741)>='RFM input'!$AA$7,0,($G665+(SUM($G741:I741)))*J$8)","v":0},{"$f":"IF(COUNT($H741:J741)>='RFM input'!$AA$7,0,($G665+(SUM($G741:J741)))*K$8)","v":0},{"$f":"IF(COUNT($H741:K741)>='RFM input'!$AA$7,0,($G665+(SUM($G741:K741)))*L$8)","v":0},{"$f":"IF(COUNT($H741:L741)>='RFM input'!$AA$7,0,($G665+(SUM($G741:L741)))*M$8)","v":0},{"$f":"IF(COUNT($H741:M741)>='RFM input'!$AA$7,0,($G665+(SUM($G741:M741)))*N$8)","v":0},{"$f":"IF(COUNT($H741:N741)>='RFM input'!$AA$7,0,($G665+(SUM($G741:N741)))*O$8)","v":0},{"$f":"IF(COUNT($H741:O741)>='RFM input'!$AA$7,0,($G665+(SUM($G741:O741)))*P$8)","v":0},{"$f":"IF(COUNT($H741:P741)>='RFM input'!$AA$7,0,($G665+(SUM($G741:P741)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H741:I741)='RFM input'!$AA$7,SUM($G741:I741),0)","v":0},{"$f":"IF(COUNT($H741:J741)='RFM input'!$AA$7,SUM($G741:J741),0)","v":0},{"$f":"IF(COUNT($H741:K741)='RFM input'!$AA$7,SUM($G741:K741),0)","v":0},{"$f":"IF(COUNT($H741:L741)='RFM input'!$AA$7,SUM($G741:L741),0)","v":0},{"$f":"IF(COUNT($H741:M741)='RFM input'!$AA$7,SUM($G741:M741),0)","v":0},{"$f":"IF(COUNT($H741:N741)='RFM input'!$AA$7,SUM($G741:N741),0)","v":0},{"$f":"IF(COUNT($H741:O741)='RFM input'!$AA$7,SUM($G741:O741),0)","v":0},{"$f":"IF(COUNT($H741:P741)='RFM input'!$AA$7,SUM($G741:P741),0)","v":0},{"$f":"IF(COUNT($H741:Q741)='RFM input'!$AA$7,SUM($G741:Q741),0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"($G666+(SUM($G743:G743)))*H$8","v":0},{"$f":"($G666+(SUM($G743:H743)))*I$8","v":0},{"$f":"IF(COUNT($H743:I743)>='RFM input'!$AA$7,0,($G666+(SUM($G743:I743)))*J$8)","v":0},{"$f":"IF(COUNT($H743:J743)>='RFM input'!$AA$7,0,($G666+(SUM($G743:J743)))*K$8)","v":0},{"$f":"IF(COUNT($H743:K743)>='RFM input'!$AA$7,0,($G666+(SUM($G743:K743)))*L$8)","v":0},{"$f":"IF(COUNT($H743:L743)>='RFM input'!$AA$7,0,($G666+(SUM($G743:L743)))*M$8)","v":0},{"$f":"IF(COUNT($H743:M743)>='RFM input'!$AA$7,0,($G666+(SUM($G743:M743)))*N$8)","v":0},{"$f":"IF(COUNT($H743:N743)>='RFM input'!$AA$7,0,($G666+(SUM($G743:N743)))*O$8)","v":0},{"$f":"IF(COUNT($H743:O743)>='RFM input'!$AA$7,0,($G666+(SUM($G743:O743)))*P$8)","v":0},{"$f":"IF(COUNT($H743:P743)>='RFM input'!$AA$7,0,($G666+(SUM($G743:P743)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H743:I743)='RFM input'!$AA$7,SUM($G743:I743),0)","v":0},{"$f":"IF(COUNT($H743:J743)='RFM input'!$AA$7,SUM($G743:J743),0)","v":0},{"$f":"IF(COUNT($H743:K743)='RFM input'!$AA$7,SUM($G743:K743),0)","v":0},{"$f":"IF(COUNT($H743:L743)='RFM input'!$AA$7,SUM($G743:L743),0)","v":0},{"$f":"IF(COUNT($H743:M743)='RFM input'!$AA$7,SUM($G743:M743),0)","v":0},{"$f":"IF(COUNT($H743:N743)='RFM input'!$AA$7,SUM($G743:N743),0)","v":0},{"$f":"IF(COUNT($H743:O743)='RFM input'!$AA$7,SUM($G743:O743),0)","v":0},{"$f":"IF(COUNT($H743:P743)='RFM input'!$AA$7,SUM($G743:P743),0)","v":0},{"$f":"IF(COUNT($H743:Q743)='RFM input'!$AA$7,SUM($G743:Q743),0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"($G667+(SUM($G745:G745)))*H$8","v":0},{"$f":"($G667+(SUM($G745:H745)))*I$8","v":0},{"$f":"IF(COUNT($H745:I745)>='RFM input'!$AA$7,0,($G667+(SUM($G745:I745)))*J$8)","v":0},{"$f":"IF(COUNT($H745:J745)>='RFM input'!$AA$7,0,($G667+(SUM($G745:J745)))*K$8)","v":0},{"$f":"IF(COUNT($H745:K745)>='RFM input'!$AA$7,0,($G667+(SUM($G745:K745)))*L$8)","v":0},{"$f":"IF(COUNT($H745:L745)>='RFM input'!$AA$7,0,($G667+(SUM($G745:L745)))*M$8)","v":0},{"$f":"IF(COUNT($H745:M745)>='RFM input'!$AA$7,0,($G667+(SUM($G745:M745)))*N$8)","v":0},{"$f":"IF(COUNT($H745:N745)>='RFM input'!$AA$7,0,($G667+(SUM($G745:N745)))*O$8)","v":0},{"$f":"IF(COUNT($H745:O745)>='RFM input'!$AA$7,0,($G667+(SUM($G745:O745)))*P$8)","v":0},{"$f":"IF(COUNT($H745:P745)>='RFM input'!$AA$7,0,($G667+(SUM($G745:P745)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H745:I745)='RFM input'!$AA$7,SUM($G745:I745),0)","v":0},{"$f":"IF(COUNT($H745:J745)='RFM input'!$AA$7,SUM($G745:J745),0)","v":0},{"$f":"IF(COUNT($H745:K745)='RFM input'!$AA$7,SUM($G745:K745),0)","v":0},{"$f":"IF(COUNT($H745:L745)='RFM input'!$AA$7,SUM($G745:L745),0)","v":0},{"$f":"IF(COUNT($H745:M745)='RFM input'!$AA$7,SUM($G745:M745),0)","v":0},{"$f":"IF(COUNT($H745:N745)='RFM input'!$AA$7,SUM($G745:N745),0)","v":0},{"$f":"IF(COUNT($H745:O745)='RFM input'!$AA$7,SUM($G745:O745),0)","v":0},{"$f":"IF(COUNT($H745:P745)='RFM input'!$AA$7,SUM($G745:P745),0)","v":0},{"$f":"IF(COUNT($H745:Q745)='RFM input'!$AA$7,SUM($G745:Q745),0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"($G668+(SUM($G747:G747)))*H$8","v":0},{"$f":"($G668+(SUM($G747:H747)))*I$8","v":0},{"$f":"IF(COUNT($H747:I747)>='RFM input'!$AA$7,0,($G668+(SUM($G747:I747)))*J$8)","v":0},{"$f":"IF(COUNT($H747:J747)>='RFM input'!$AA$7,0,($G668+(SUM($G747:J747)))*K$8)","v":0},{"$f":"IF(COUNT($H747:K747)>='RFM input'!$AA$7,0,($G668+(SUM($G747:K747)))*L$8)","v":0},{"$f":"IF(COUNT($H747:L747)>='RFM input'!$AA$7,0,($G668+(SUM($G747:L747)))*M$8)","v":0},{"$f":"IF(COUNT($H747:M747)>='RFM input'!$AA$7,0,($G668+(SUM($G747:M747)))*N$8)","v":0},{"$f":"IF(COUNT($H747:N747)>='RFM input'!$AA$7,0,($G668+(SUM($G747:N747)))*O$8)","v":0},{"$f":"IF(COUNT($H747:O747)>='RFM input'!$AA$7,0,($G668+(SUM($G747:O747)))*P$8)","v":0},{"$f":"IF(COUNT($H747:P747)>='RFM input'!$AA$7,0,($G668+(SUM($G747:P747)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H747:I747)='RFM input'!$AA$7,SUM($G747:I747),0)","v":0},{"$f":"IF(COUNT($H747:J747)='RFM input'!$AA$7,SUM($G747:J747),0)","v":0},{"$f":"IF(COUNT($H747:K747)='RFM input'!$AA$7,SUM($G747:K747),0)","v":0},{"$f":"IF(COUNT($H747:L747)='RFM input'!$AA$7,SUM($G747:L747),0)","v":0},{"$f":"IF(COUNT($H747:M747)='RFM input'!$AA$7,SUM($G747:M747),0)","v":0},{"$f":"IF(COUNT($H747:N747)='RFM input'!$AA$7,SUM($G747:N747),0)","v":0},{"$f":"IF(COUNT($H747:O747)='RFM input'!$AA$7,SUM($G747:O747),0)","v":0},{"$f":"IF(COUNT($H747:P747)='RFM input'!$AA$7,SUM($G747:P747),0)","v":0},{"$f":"IF(COUNT($H747:Q747)='RFM input'!$AA$7,SUM($G747:Q747),0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"($G669+(SUM($G749:G749)))*H$8","v":0},{"$f":"($G669+(SUM($G749:H749)))*I$8","v":0},{"$f":"IF(COUNT($H749:I749)>='RFM input'!$AA$7,0,($G669+(SUM($G749:I749)))*J$8)","v":0},{"$f":"IF(COUNT($H749:J749)>='RFM input'!$AA$7,0,($G669+(SUM($G749:J749)))*K$8)","v":0},{"$f":"IF(COUNT($H749:K749)>='RFM input'!$AA$7,0,($G669+(SUM($G749:K749)))*L$8)","v":0},{"$f":"IF(COUNT($H749:L749)>='RFM input'!$AA$7,0,($G669+(SUM($G749:L749)))*M$8)","v":0},{"$f":"IF(COUNT($H749:M749)>='RFM input'!$AA$7,0,($G669+(SUM($G749:M749)))*N$8)","v":0},{"$f":"IF(COUNT($H749:N749)>='RFM input'!$AA$7,0,($G669+(SUM($G749:N749)))*O$8)","v":0},{"$f":"IF(COUNT($H749:O749)>='RFM input'!$AA$7,0,($G669+(SUM($G749:O749)))*P$8)","v":0},{"$f":"IF(COUNT($H749:P749)>='RFM input'!$AA$7,0,($G669+(SUM($G749:P749)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H749:I749)='RFM input'!$AA$7,SUM($G749:I749),0)","v":0},{"$f":"IF(COUNT($H749:J749)='RFM input'!$AA$7,SUM($G749:J749),0)","v":0},{"$f":"IF(COUNT($H749:K749)='RFM input'!$AA$7,SUM($G749:K749),0)","v":0},{"$f":"IF(COUNT($H749:L749)='RFM input'!$AA$7,SUM($G749:L749),0)","v":0},{"$f":"IF(COUNT($H749:M749)='RFM input'!$AA$7,SUM($G749:M749),0)","v":0},{"$f":"IF(COUNT($H749:N749)='RFM input'!$AA$7,SUM($G749:N749),0)","v":0},{"$f":"IF(COUNT($H749:O749)='RFM input'!$AA$7,SUM($G749:O749),0)","v":0},{"$f":"IF(COUNT($H749:P749)='RFM input'!$AA$7,SUM($G749:P749),0)","v":0},{"$f":"IF(COUNT($H749:Q749)='RFM input'!$AA$7,SUM($G749:Q749),0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"($G670+(SUM($G751:G751)))*H$8","v":0},{"$f":"($G670+(SUM($G751:H751)))*I$8","v":0},{"$f":"IF(COUNT($H751:I751)>='RFM input'!$AA$7,0,($G670+(SUM($G751:I751)))*J$8)","v":0},{"$f":"IF(COUNT($H751:J751)>='RFM input'!$AA$7,0,($G670+(SUM($G751:J751)))*K$8)","v":0},{"$f":"IF(COUNT($H751:K751)>='RFM input'!$AA$7,0,($G670+(SUM($G751:K751)))*L$8)","v":0},{"$f":"IF(COUNT($H751:L751)>='RFM input'!$AA$7,0,($G670+(SUM($G751:L751)))*M$8)","v":0},{"$f":"IF(COUNT($H751:M751)>='RFM input'!$AA$7,0,($G670+(SUM($G751:M751)))*N$8)","v":0},{"$f":"IF(COUNT($H751:N751)>='RFM input'!$AA$7,0,($G670+(SUM($G751:N751)))*O$8)","v":0},{"$f":"IF(COUNT($H751:O751)>='RFM input'!$AA$7,0,($G670+(SUM($G751:O751)))*P$8)","v":0},{"$f":"IF(COUNT($H751:P751)>='RFM input'!$AA$7,0,($G670+(SUM($G751:P751)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H751:I751)='RFM input'!$AA$7,SUM($G751:I751),0)","v":0},{"$f":"IF(COUNT($H751:J751)='RFM input'!$AA$7,SUM($G751:J751),0)","v":0},{"$f":"IF(COUNT($H751:K751)='RFM input'!$AA$7,SUM($G751:K751),0)","v":0},{"$f":"IF(COUNT($H751:L751)='RFM input'!$AA$7,SUM($G751:L751),0)","v":0},{"$f":"IF(COUNT($H751:M751)='RFM input'!$AA$7,SUM($G751:M751),0)","v":0},{"$f":"IF(COUNT($H751:N751)='RFM input'!$AA$7,SUM($G751:N751),0)","v":0},{"$f":"IF(COUNT($H751:O751)='RFM input'!$AA$7,SUM($G751:O751),0)","v":0},{"$f":"IF(COUNT($H751:P751)='RFM input'!$AA$7,SUM($G751:P751),0)","v":0},{"$f":"IF(COUNT($H751:Q751)='RFM input'!$AA$7,SUM($G751:Q751),0)","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"($G671+(SUM($G753:G753)))*H$8","v":0},{"$f":"($G671+(SUM($G753:H753)))*I$8","v":0},{"$f":"IF(COUNT($H753:I753)>='RFM input'!$AA$7,0,($G671+(SUM($G753:I753)))*J$8)","v":0},{"$f":"IF(COUNT($H753:J753)>='RFM input'!$AA$7,0,($G671+(SUM($G753:J753)))*K$8)","v":0},{"$f":"IF(COUNT($H753:K753)>='RFM input'!$AA$7,0,($G671+(SUM($G753:K753)))*L$8)","v":0},{"$f":"IF(COUNT($H753:L753)>='RFM input'!$AA$7,0,($G671+(SUM($G753:L753)))*M$8)","v":0},{"$f":"IF(COUNT($H753:M753)>='RFM input'!$AA$7,0,($G671+(SUM($G753:M753)))*N$8)","v":0},{"$f":"IF(COUNT($H753:N753)>='RFM input'!$AA$7,0,($G671+(SUM($G753:N753)))*O$8)","v":0},{"$f":"IF(COUNT($H753:O753)>='RFM input'!$AA$7,0,($G671+(SUM($G753:O753)))*P$8)","v":0},{"$f":"IF(COUNT($H753:P753)>='RFM input'!$AA$7,0,($G671+(SUM($G753:P753)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H753:I753)='RFM input'!$AA$7,SUM($G753:I753),0)","v":0},{"$f":"IF(COUNT($H753:J753)='RFM input'!$AA$7,SUM($G753:J753),0)","v":0},{"$f":"IF(COUNT($H753:K753)='RFM input'!$AA$7,SUM($G753:K753),0)","v":0},{"$f":"IF(COUNT($H753:L753)='RFM input'!$AA$7,SUM($G753:L753),0)","v":0},{"$f":"IF(COUNT($H753:M753)='RFM input'!$AA$7,SUM($G753:M753),0)","v":0},{"$f":"IF(COUNT($H753:N753)='RFM input'!$AA$7,SUM($G753:N753),0)","v":0},{"$f":"IF(COUNT($H753:O753)='RFM input'!$AA$7,SUM($G753:O753),0)","v":0},{"$f":"IF(COUNT($H753:P753)='RFM input'!$AA$7,SUM($G753:P753),0)","v":0},{"$f":"IF(COUNT($H753:Q753)='RFM input'!$AA$7,SUM($G753:Q753),0)","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"($G672+(SUM($G755:G755)))*H$8","v":0},{"$f":"($G672+(SUM($G755:H755)))*I$8","v":0},{"$f":"IF(COUNT($H755:I755)>='RFM input'!$AA$7,0,($G672+(SUM($G755:I755)))*J$8)","v":0},{"$f":"IF(COUNT($H755:J755)>='RFM input'!$AA$7,0,($G672+(SUM($G755:J755)))*K$8)","v":0},{"$f":"IF(COUNT($H755:K755)>='RFM input'!$AA$7,0,($G672+(SUM($G755:K755)))*L$8)","v":0},{"$f":"IF(COUNT($H755:L755)>='RFM input'!$AA$7,0,($G672+(SUM($G755:L755)))*M$8)","v":0},{"$f":"IF(COUNT($H755:M755)>='RFM input'!$AA$7,0,($G672+(SUM($G755:M755)))*N$8)","v":0},{"$f":"IF(COUNT($H755:N755)>='RFM input'!$AA$7,0,($G672+(SUM($G755:N755)))*O$8)","v":0},{"$f":"IF(COUNT($H755:O755)>='RFM input'!$AA$7,0,($G672+(SUM($G755:O755)))*P$8)","v":0},{"$f":"IF(COUNT($H755:P755)>='RFM input'!$AA$7,0,($G672+(SUM($G755:P755)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H755:I755)='RFM input'!$AA$7,SUM($G755:I755),0)","v":0},{"$f":"IF(COUNT($H755:J755)='RFM input'!$AA$7,SUM($G755:J755),0)","v":0},{"$f":"IF(COUNT($H755:K755)='RFM input'!$AA$7,SUM($G755:K755),0)","v":0},{"$f":"IF(COUNT($H755:L755)='RFM input'!$AA$7,SUM($G755:L755),0)","v":0},{"$f":"IF(COUNT($H755:M755)='RFM input'!$AA$7,SUM($G755:M755),0)","v":0},{"$f":"IF(COUNT($H755:N755)='RFM input'!$AA$7,SUM($G755:N755),0)","v":0},{"$f":"IF(COUNT($H755:O755)='RFM input'!$AA$7,SUM($G755:O755),0)","v":0},{"$f":"IF(COUNT($H755:P755)='RFM input'!$AA$7,SUM($G755:P755),0)","v":0},{"$f":"IF(COUNT($H755:Q755)='RFM input'!$AA$7,SUM($G755:Q755),0)","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"($G673+(SUM($G757:G757)))*H$8","v":0},{"$f":"($G673+(SUM($G757:H757)))*I$8","v":0},{"$f":"IF(COUNT($H757:I757)>='RFM input'!$AA$7,0,($G673+(SUM($G757:I757)))*J$8)","v":0},{"$f":"IF(COUNT($H757:J757)>='RFM input'!$AA$7,0,($G673+(SUM($G757:J757)))*K$8)","v":0},{"$f":"IF(COUNT($H757:K757)>='RFM input'!$AA$7,0,($G673+(SUM($G757:K757)))*L$8)","v":0},{"$f":"IF(COUNT($H757:L757)>='RFM input'!$AA$7,0,($G673+(SUM($G757:L757)))*M$8)","v":0},{"$f":"IF(COUNT($H757:M757)>='RFM input'!$AA$7,0,($G673+(SUM($G757:M757)))*N$8)","v":0},{"$f":"IF(COUNT($H757:N757)>='RFM input'!$AA$7,0,($G673+(SUM($G757:N757)))*O$8)","v":0},{"$f":"IF(COUNT($H757:O757)>='RFM input'!$AA$7,0,($G673+(SUM($G757:O757)))*P$8)","v":0},{"$f":"IF(COUNT($H757:P757)>='RFM input'!$AA$7,0,($G673+(SUM($G757:P757)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H757:I757)='RFM input'!$AA$7,SUM($G757:I757),0)","v":0},{"$f":"IF(COUNT($H757:J757)='RFM input'!$AA$7,SUM($G757:J757),0)","v":0},{"$f":"IF(COUNT($H757:K757)='RFM input'!$AA$7,SUM($G757:K757),0)","v":0},{"$f":"IF(COUNT($H757:L757)='RFM input'!$AA$7,SUM($G757:L757),0)","v":0},{"$f":"IF(COUNT($H757:M757)='RFM input'!$AA$7,SUM($G757:M757),0)","v":0},{"$f":"IF(COUNT($H757:N757)='RFM input'!$AA$7,SUM($G757:N757),0)","v":0},{"$f":"IF(COUNT($H757:O757)='RFM input'!$AA$7,SUM($G757:O757),0)","v":0},{"$f":"IF(COUNT($H757:P757)='RFM input'!$AA$7,SUM($G757:P757),0)","v":0},{"$f":"IF(COUNT($H757:Q757)='RFM input'!$AA$7,SUM($G757:Q757),0)","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"($G674+(SUM($G759:G759)))*H$8","v":0},{"$f":"($G674+(SUM($G759:H759)))*I$8","v":0},{"$f":"IF(COUNT($H759:I759)>='RFM input'!$AA$7,0,($G674+(SUM($G759:I759)))*J$8)","v":0},{"$f":"IF(COUNT($H759:J759)>='RFM input'!$AA$7,0,($G674+(SUM($G759:J759)))*K$8)","v":0},{"$f":"IF(COUNT($H759:K759)>='RFM input'!$AA$7,0,($G674+(SUM($G759:K759)))*L$8)","v":0},{"$f":"IF(COUNT($H759:L759)>='RFM input'!$AA$7,0,($G674+(SUM($G759:L759)))*M$8)","v":0},{"$f":"IF(COUNT($H759:M759)>='RFM input'!$AA$7,0,($G674+(SUM($G759:M759)))*N$8)","v":0},{"$f":"IF(COUNT($H759:N759)>='RFM input'!$AA$7,0,($G674+(SUM($G759:N759)))*O$8)","v":0},{"$f":"IF(COUNT($H759:O759)>='RFM input'!$AA$7,0,($G674+(SUM($G759:O759)))*P$8)","v":0},{"$f":"IF(COUNT($H759:P759)>='RFM input'!$AA$7,0,($G674+(SUM($G759:P759)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H759:I759)='RFM input'!$AA$7,SUM($G759:I759),0)","v":0},{"$f":"IF(COUNT($H759:J759)='RFM input'!$AA$7,SUM($G759:J759),0)","v":0},{"$f":"IF(COUNT($H759:K759)='RFM input'!$AA$7,SUM($G759:K759),0)","v":0},{"$f":"IF(COUNT($H759:L759)='RFM input'!$AA$7,SUM($G759:L759),0)","v":0},{"$f":"IF(COUNT($H759:M759)='RFM input'!$AA$7,SUM($G759:M759),0)","v":0},{"$f":"IF(COUNT($H759:N759)='RFM input'!$AA$7,SUM($G759:N759),0)","v":0},{"$f":"IF(COUNT($H759:O759)='RFM input'!$AA$7,SUM($G759:O759),0)","v":0},{"$f":"IF(COUNT($H759:P759)='RFM input'!$AA$7,SUM($G759:P759),0)","v":0},{"$f":"IF(COUNT($H759:Q759)='RFM input'!$AA$7,SUM($G759:Q759),0)","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"($G675+(SUM($G761:G761)))*H$8","v":0},{"$f":"($G675+(SUM($G761:H761)))*I$8","v":0},{"$f":"IF(COUNT($H761:I761)>='RFM input'!$AA$7,0,($G675+(SUM($G761:I761)))*J$8)","v":0},{"$f":"IF(COUNT($H761:J761)>='RFM input'!$AA$7,0,($G675+(SUM($G761:J761)))*K$8)","v":0},{"$f":"IF(COUNT($H761:K761)>='RFM input'!$AA$7,0,($G675+(SUM($G761:K761)))*L$8)","v":0},{"$f":"IF(COUNT($H761:L761)>='RFM input'!$AA$7,0,($G675+(SUM($G761:L761)))*M$8)","v":0},{"$f":"IF(COUNT($H761:M761)>='RFM input'!$AA$7,0,($G675+(SUM($G761:M761)))*N$8)","v":0},{"$f":"IF(COUNT($H761:N761)>='RFM input'!$AA$7,0,($G675+(SUM($G761:N761)))*O$8)","v":0},{"$f":"IF(COUNT($H761:O761)>='RFM input'!$AA$7,0,($G675+(SUM($G761:O761)))*P$8)","v":0},{"$f":"IF(COUNT($H761:P761)>='RFM input'!$AA$7,0,($G675+(SUM($G761:P761)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H761:I761)='RFM input'!$AA$7,SUM($G761:I761),0)","v":0},{"$f":"IF(COUNT($H761:J761)='RFM input'!$AA$7,SUM($G761:J761),0)","v":0},{"$f":"IF(COUNT($H761:K761)='RFM input'!$AA$7,SUM($G761:K761),0)","v":0},{"$f":"IF(COUNT($H761:L761)='RFM input'!$AA$7,SUM($G761:L761),0)","v":0},{"$f":"IF(COUNT($H761:M761)='RFM input'!$AA$7,SUM($G761:M761),0)","v":0},{"$f":"IF(COUNT($H761:N761)='RFM input'!$AA$7,SUM($G761:N761),0)","v":0},{"$f":"IF(COUNT($H761:O761)='RFM input'!$AA$7,SUM($G761:O761),0)","v":0},{"$f":"IF(COUNT($H761:P761)='RFM input'!$AA$7,SUM($G761:P761),0)","v":0},{"$f":"IF(COUNT($H761:Q761)='RFM input'!$AA$7,SUM($G761:Q761),0)","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"($G676+(SUM($G763:G763)))*H$8","v":0},{"$f":"($G676+(SUM($G763:H763)))*I$8","v":0},{"$f":"IF(COUNT($H763:I763)>='RFM input'!$AA$7,0,($G676+(SUM($G763:I763)))*J$8)","v":0},{"$f":"IF(COUNT($H763:J763)>='RFM input'!$AA$7,0,($G676+(SUM($G763:J763)))*K$8)","v":0},{"$f":"IF(COUNT($H763:K763)>='RFM input'!$AA$7,0,($G676+(SUM($G763:K763)))*L$8)","v":0},{"$f":"IF(COUNT($H763:L763)>='RFM input'!$AA$7,0,($G676+(SUM($G763:L763)))*M$8)","v":0},{"$f":"IF(COUNT($H763:M763)>='RFM input'!$AA$7,0,($G676+(SUM($G763:M763)))*N$8)","v":0},{"$f":"IF(COUNT($H763:N763)>='RFM input'!$AA$7,0,($G676+(SUM($G763:N763)))*O$8)","v":0},{"$f":"IF(COUNT($H763:O763)>='RFM input'!$AA$7,0,($G676+(SUM($G763:O763)))*P$8)","v":0},{"$f":"IF(COUNT($H763:P763)>='RFM input'!$AA$7,0,($G676+(SUM($G763:P763)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H763:I763)='RFM input'!$AA$7,SUM($G763:I763),0)","v":0},{"$f":"IF(COUNT($H763:J763)='RFM input'!$AA$7,SUM($G763:J763),0)","v":0},{"$f":"IF(COUNT($H763:K763)='RFM input'!$AA$7,SUM($G763:K763),0)","v":0},{"$f":"IF(COUNT($H763:L763)='RFM input'!$AA$7,SUM($G763:L763),0)","v":0},{"$f":"IF(COUNT($H763:M763)='RFM input'!$AA$7,SUM($G763:M763),0)","v":0},{"$f":"IF(COUNT($H763:N763)='RFM input'!$AA$7,SUM($G763:N763),0)","v":0},{"$f":"IF(COUNT($H763:O763)='RFM input'!$AA$7,SUM($G763:O763),0)","v":0},{"$f":"IF(COUNT($H763:P763)='RFM input'!$AA$7,SUM($G763:P763),0)","v":0},{"$f":"IF(COUNT($H763:Q763)='RFM input'!$AA$7,SUM($G763:Q763),0)","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"($G677+(SUM($G765:G765)))*H$8","v":0},{"$f":"($G677+(SUM($G765:H765)))*I$8","v":0},{"$f":"IF(COUNT($H765:I765)>='RFM input'!$AA$7,0,($G677+(SUM($G765:I765)))*J$8)","v":0},{"$f":"IF(COUNT($H765:J765)>='RFM input'!$AA$7,0,($G677+(SUM($G765:J765)))*K$8)","v":0},{"$f":"IF(COUNT($H765:K765)>='RFM input'!$AA$7,0,($G677+(SUM($G765:K765)))*L$8)","v":0},{"$f":"IF(COUNT($H765:L765)>='RFM input'!$AA$7,0,($G677+(SUM($G765:L765)))*M$8)","v":0},{"$f":"IF(COUNT($H765:M765)>='RFM input'!$AA$7,0,($G677+(SUM($G765:M765)))*N$8)","v":0},{"$f":"IF(COUNT($H765:N765)>='RFM input'!$AA$7,0,($G677+(SUM($G765:N765)))*O$8)","v":0},{"$f":"IF(COUNT($H765:O765)>='RFM input'!$AA$7,0,($G677+(SUM($G765:O765)))*P$8)","v":0},{"$f":"IF(COUNT($H765:P765)>='RFM input'!$AA$7,0,($G677+(SUM($G765:P765)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H765:I765)='RFM input'!$AA$7,SUM($G765:I765),0)","v":0},{"$f":"IF(COUNT($H765:J765)='RFM input'!$AA$7,SUM($G765:J765),0)","v":0},{"$f":"IF(COUNT($H765:K765)='RFM input'!$AA$7,SUM($G765:K765),0)","v":0},{"$f":"IF(COUNT($H765:L765)='RFM input'!$AA$7,SUM($G765:L765),0)","v":0},{"$f":"IF(COUNT($H765:M765)='RFM input'!$AA$7,SUM($G765:M765),0)","v":0},{"$f":"IF(COUNT($H765:N765)='RFM input'!$AA$7,SUM($G765:N765),0)","v":0},{"$f":"IF(COUNT($H765:O765)='RFM input'!$AA$7,SUM($G765:O765),0)","v":0},{"$f":"IF(COUNT($H765:P765)='RFM input'!$AA$7,SUM($G765:P765),0)","v":0},{"$f":"IF(COUNT($H765:Q765)='RFM input'!$AA$7,SUM($G765:Q765),0)","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"($G678+(SUM($G767:G767)))*H$8","v":0},{"$f":"($G678+(SUM($G767:H767)))*I$8","v":0},{"$f":"IF(COUNT($H767:I767)>='RFM input'!$AA$7,0,($G678+(SUM($G767:I767)))*J$8)","v":0},{"$f":"IF(COUNT($H767:J767)>='RFM input'!$AA$7,0,($G678+(SUM($G767:J767)))*K$8)","v":0},{"$f":"IF(COUNT($H767:K767)>='RFM input'!$AA$7,0,($G678+(SUM($G767:K767)))*L$8)","v":0},{"$f":"IF(COUNT($H767:L767)>='RFM input'!$AA$7,0,($G678+(SUM($G767:L767)))*M$8)","v":0},{"$f":"IF(COUNT($H767:M767)>='RFM input'!$AA$7,0,($G678+(SUM($G767:M767)))*N$8)","v":0},{"$f":"IF(COUNT($H767:N767)>='RFM input'!$AA$7,0,($G678+(SUM($G767:N767)))*O$8)","v":0},{"$f":"IF(COUNT($H767:O767)>='RFM input'!$AA$7,0,($G678+(SUM($G767:O767)))*P$8)","v":0},{"$f":"IF(COUNT($H767:P767)>='RFM input'!$AA$7,0,($G678+(SUM($G767:P767)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H767:I767)='RFM input'!$AA$7,SUM($G767:I767),0)","v":0},{"$f":"IF(COUNT($H767:J767)='RFM input'!$AA$7,SUM($G767:J767),0)","v":0},{"$f":"IF(COUNT($H767:K767)='RFM input'!$AA$7,SUM($G767:K767),0)","v":0},{"$f":"IF(COUNT($H767:L767)='RFM input'!$AA$7,SUM($G767:L767),0)","v":0},{"$f":"IF(COUNT($H767:M767)='RFM input'!$AA$7,SUM($G767:M767),0)","v":0},{"$f":"IF(COUNT($H767:N767)='RFM input'!$AA$7,SUM($G767:N767),0)","v":0},{"$f":"IF(COUNT($H767:O767)='RFM input'!$AA$7,SUM($G767:O767),0)","v":0},{"$f":"IF(COUNT($H767:P767)='RFM input'!$AA$7,SUM($G767:P767),0)","v":0},{"$f":"IF(COUNT($H767:Q767)='RFM input'!$AA$7,SUM($G767:Q767),0)","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"($G679+(SUM($G769:G769)))*H$8","v":0},{"$f":"($G679+(SUM($G769:H769)))*I$8","v":0},{"$f":"IF(COUNT($H769:I769)>='RFM input'!$AA$7,0,($G679+(SUM($G769:I769)))*J$8)","v":0},{"$f":"IF(COUNT($H769:J769)>='RFM input'!$AA$7,0,($G679+(SUM($G769:J769)))*K$8)","v":0},{"$f":"IF(COUNT($H769:K769)>='RFM input'!$AA$7,0,($G679+(SUM($G769:K769)))*L$8)","v":0},{"$f":"IF(COUNT($H769:L769)>='RFM input'!$AA$7,0,($G679+(SUM($G769:L769)))*M$8)","v":0},{"$f":"IF(COUNT($H769:M769)>='RFM input'!$AA$7,0,($G679+(SUM($G769:M769)))*N$8)","v":0},{"$f":"IF(COUNT($H769:N769)>='RFM input'!$AA$7,0,($G679+(SUM($G769:N769)))*O$8)","v":0},{"$f":"IF(COUNT($H769:O769)>='RFM input'!$AA$7,0,($G679+(SUM($G769:O769)))*P$8)","v":0},{"$f":"IF(COUNT($H769:P769)>='RFM input'!$AA$7,0,($G679+(SUM($G769:P769)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H769:I769)='RFM input'!$AA$7,SUM($G769:I769),0)","v":0},{"$f":"IF(COUNT($H769:J769)='RFM input'!$AA$7,SUM($G769:J769),0)","v":0},{"$f":"IF(COUNT($H769:K769)='RFM input'!$AA$7,SUM($G769:K769),0)","v":0},{"$f":"IF(COUNT($H769:L769)='RFM input'!$AA$7,SUM($G769:L769),0)","v":0},{"$f":"IF(COUNT($H769:M769)='RFM input'!$AA$7,SUM($G769:M769),0)","v":0},{"$f":"IF(COUNT($H769:N769)='RFM input'!$AA$7,SUM($G769:N769),0)","v":0},{"$f":"IF(COUNT($H769:O769)='RFM input'!$AA$7,SUM($G769:O769),0)","v":0},{"$f":"IF(COUNT($H769:P769)='RFM input'!$AA$7,SUM($G769:P769),0)","v":0},{"$f":"IF(COUNT($H769:Q769)='RFM input'!$AA$7,SUM($G769:Q769),0)","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"($G680+(SUM($G771:G771)))*H$8","v":0},{"$f":"($G680+(SUM($G771:H771)))*I$8","v":0},{"$f":"IF(COUNT($H771:I771)>='RFM input'!$AA$7,0,($G680+(SUM($G771:I771)))*J$8)","v":0},{"$f":"IF(COUNT($H771:J771)>='RFM input'!$AA$7,0,($G680+(SUM($G771:J771)))*K$8)","v":0},{"$f":"IF(COUNT($H771:K771)>='RFM input'!$AA$7,0,($G680+(SUM($G771:K771)))*L$8)","v":0},{"$f":"IF(COUNT($H771:L771)>='RFM input'!$AA$7,0,($G680+(SUM($G771:L771)))*M$8)","v":0},{"$f":"IF(COUNT($H771:M771)>='RFM input'!$AA$7,0,($G680+(SUM($G771:M771)))*N$8)","v":0},{"$f":"IF(COUNT($H771:N771)>='RFM input'!$AA$7,0,($G680+(SUM($G771:N771)))*O$8)","v":0},{"$f":"IF(COUNT($H771:O771)>='RFM input'!$AA$7,0,($G680+(SUM($G771:O771)))*P$8)","v":0},{"$f":"IF(COUNT($H771:P771)>='RFM input'!$AA$7,0,($G680+(SUM($G771:P771)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H771:I771)='RFM input'!$AA$7,SUM($G771:I771),0)","v":0},{"$f":"IF(COUNT($H771:J771)='RFM input'!$AA$7,SUM($G771:J771),0)","v":0},{"$f":"IF(COUNT($H771:K771)='RFM input'!$AA$7,SUM($G771:K771),0)","v":0},{"$f":"IF(COUNT($H771:L771)='RFM input'!$AA$7,SUM($G771:L771),0)","v":0},{"$f":"IF(COUNT($H771:M771)='RFM input'!$AA$7,SUM($G771:M771),0)","v":0},{"$f":"IF(COUNT($H771:N771)='RFM input'!$AA$7,SUM($G771:N771),0)","v":0},{"$f":"IF(COUNT($H771:O771)='RFM input'!$AA$7,SUM($G771:O771),0)","v":0},{"$f":"IF(COUNT($H771:P771)='RFM input'!$AA$7,SUM($G771:P771),0)","v":0},{"$f":"IF(COUNT($H771:Q771)='RFM input'!$AA$7,SUM($G771:Q771),0)","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"($G681+(SUM($G773:G773)))*H$8","v":0},{"$f":"($G681+(SUM($G773:H773)))*I$8","v":0},{"$f":"IF(COUNT($H773:I773)>='RFM input'!$AA$7,0,($G681+(SUM($G773:I773)))*J$8)","v":0},{"$f":"IF(COUNT($H773:J773)>='RFM input'!$AA$7,0,($G681+(SUM($G773:J773)))*K$8)","v":0},{"$f":"IF(COUNT($H773:K773)>='RFM input'!$AA$7,0,($G681+(SUM($G773:K773)))*L$8)","v":0},{"$f":"IF(COUNT($H773:L773)>='RFM input'!$AA$7,0,($G681+(SUM($G773:L773)))*M$8)","v":0},{"$f":"IF(COUNT($H773:M773)>='RFM input'!$AA$7,0,($G681+(SUM($G773:M773)))*N$8)","v":0},{"$f":"IF(COUNT($H773:N773)>='RFM input'!$AA$7,0,($G681+(SUM($G773:N773)))*O$8)","v":0},{"$f":"IF(COUNT($H773:O773)>='RFM input'!$AA$7,0,($G681+(SUM($G773:O773)))*P$8)","v":0},{"$f":"IF(COUNT($H773:P773)>='RFM input'!$AA$7,0,($G681+(SUM($G773:P773)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H773:I773)='RFM input'!$AA$7,SUM($G773:I773),0)","v":0},{"$f":"IF(COUNT($H773:J773)='RFM input'!$AA$7,SUM($G773:J773),0)","v":0},{"$f":"IF(COUNT($H773:K773)='RFM input'!$AA$7,SUM($G773:K773),0)","v":0},{"$f":"IF(COUNT($H773:L773)='RFM input'!$AA$7,SUM($G773:L773),0)","v":0},{"$f":"IF(COUNT($H773:M773)='RFM input'!$AA$7,SUM($G773:M773),0)","v":0},{"$f":"IF(COUNT($H773:N773)='RFM input'!$AA$7,SUM($G773:N773),0)","v":0},{"$f":"IF(COUNT($H773:O773)='RFM input'!$AA$7,SUM($G773:O773),0)","v":0},{"$f":"IF(COUNT($H773:P773)='RFM input'!$AA$7,SUM($G773:P773),0)","v":0},{"$f":"IF(COUNT($H773:Q773)='RFM input'!$AA$7,SUM($G773:Q773),0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"($G682+(SUM($G775:G775)))*H$8","v":0},{"$f":"($G682+(SUM($G775:H775)))*I$8","v":0},{"$f":"IF(COUNT($H775:I775)>='RFM input'!$AA$7,0,($G682+(SUM($G775:I775)))*J$8)","v":0},{"$f":"IF(COUNT($H775:J775)>='RFM input'!$AA$7,0,($G682+(SUM($G775:J775)))*K$8)","v":0},{"$f":"IF(COUNT($H775:K775)>='RFM input'!$AA$7,0,($G682+(SUM($G775:K775)))*L$8)","v":0},{"$f":"IF(COUNT($H775:L775)>='RFM input'!$AA$7,0,($G682+(SUM($G775:L775)))*M$8)","v":0},{"$f":"IF(COUNT($H775:M775)>='RFM input'!$AA$7,0,($G682+(SUM($G775:M775)))*N$8)","v":0},{"$f":"IF(COUNT($H775:N775)>='RFM input'!$AA$7,0,($G682+(SUM($G775:N775)))*O$8)","v":0},{"$f":"IF(COUNT($H775:O775)>='RFM input'!$AA$7,0,($G682+(SUM($G775:O775)))*P$8)","v":0},{"$f":"IF(COUNT($H775:P775)>='RFM input'!$AA$7,0,($G682+(SUM($G775:P775)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H775:I775)='RFM input'!$AA$7,SUM($G775:I775),0)","v":0},{"$f":"IF(COUNT($H775:J775)='RFM input'!$AA$7,SUM($G775:J775),0)","v":0},{"$f":"IF(COUNT($H775:K775)='RFM input'!$AA$7,SUM($G775:K775),0)","v":0},{"$f":"IF(COUNT($H775:L775)='RFM input'!$AA$7,SUM($G775:L775),0)","v":0},{"$f":"IF(COUNT($H775:M775)='RFM input'!$AA$7,SUM($G775:M775),0)","v":0},{"$f":"IF(COUNT($H775:N775)='RFM input'!$AA$7,SUM($G775:N775),0)","v":0},{"$f":"IF(COUNT($H775:O775)='RFM input'!$AA$7,SUM($G775:O775),0)","v":0},{"$f":"IF(COUNT($H775:P775)='RFM input'!$AA$7,SUM($G775:P775),0)","v":0},{"$f":"IF(COUNT($H775:Q775)='RFM input'!$AA$7,SUM($G775:Q775),0)","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"($G683+(SUM($G777:G777)))*H$8","v":0},{"$f":"($G683+(SUM($G777:H777)))*I$8","v":0},{"$f":"IF(COUNT($H777:I777)>='RFM input'!$AA$7,0,($G683+(SUM($G777:I777)))*J$8)","v":0},{"$f":"IF(COUNT($H777:J777)>='RFM input'!$AA$7,0,($G683+(SUM($G777:J777)))*K$8)","v":0},{"$f":"IF(COUNT($H777:K777)>='RFM input'!$AA$7,0,($G683+(SUM($G777:K777)))*L$8)","v":0},{"$f":"IF(COUNT($H777:L777)>='RFM input'!$AA$7,0,($G683+(SUM($G777:L777)))*M$8)","v":0},{"$f":"IF(COUNT($H777:M777)>='RFM input'!$AA$7,0,($G683+(SUM($G777:M777)))*N$8)","v":0},{"$f":"IF(COUNT($H777:N777)>='RFM input'!$AA$7,0,($G683+(SUM($G777:N777)))*O$8)","v":0},{"$f":"IF(COUNT($H777:O777)>='RFM input'!$AA$7,0,($G683+(SUM($G777:O777)))*P$8)","v":0},{"$f":"IF(COUNT($H777:P777)>='RFM input'!$AA$7,0,($G683+(SUM($G777:P777)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H777:I777)='RFM input'!$AA$7,SUM($G777:I777),0)","v":0},{"$f":"IF(COUNT($H777:J777)='RFM input'!$AA$7,SUM($G777:J777),0)","v":0},{"$f":"IF(COUNT($H777:K777)='RFM input'!$AA$7,SUM($G777:K777),0)","v":0},{"$f":"IF(COUNT($H777:L777)='RFM input'!$AA$7,SUM($G777:L777),0)","v":0},{"$f":"IF(COUNT($H777:M777)='RFM input'!$AA$7,SUM($G777:M777),0)","v":0},{"$f":"IF(COUNT($H777:N777)='RFM input'!$AA$7,SUM($G777:N777),0)","v":0},{"$f":"IF(COUNT($H777:O777)='RFM input'!$AA$7,SUM($G777:O777),0)","v":0},{"$f":"IF(COUNT($H777:P777)='RFM input'!$AA$7,SUM($G777:P777),0)","v":0},{"$f":"IF(COUNT($H777:Q777)='RFM input'!$AA$7,SUM($G777:Q777),0)","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"($G684+(SUM($G779:G779)))*H$8","v":0},{"$f":"($G684+(SUM($G779:H779)))*I$8","v":0},{"$f":"IF(COUNT($H779:I779)>='RFM input'!$AA$7,0,($G684+(SUM($G779:I779)))*J$8)","v":0},{"$f":"IF(COUNT($H779:J779)>='RFM input'!$AA$7,0,($G684+(SUM($G779:J779)))*K$8)","v":0},{"$f":"IF(COUNT($H779:K779)>='RFM input'!$AA$7,0,($G684+(SUM($G779:K779)))*L$8)","v":0},{"$f":"IF(COUNT($H779:L779)>='RFM input'!$AA$7,0,($G684+(SUM($G779:L779)))*M$8)","v":0},{"$f":"IF(COUNT($H779:M779)>='RFM input'!$AA$7,0,($G684+(SUM($G779:M779)))*N$8)","v":0},{"$f":"IF(COUNT($H779:N779)>='RFM input'!$AA$7,0,($G684+(SUM($G779:N779)))*O$8)","v":0},{"$f":"IF(COUNT($H779:O779)>='RFM input'!$AA$7,0,($G684+(SUM($G779:O779)))*P$8)","v":0},{"$f":"IF(COUNT($H779:P779)>='RFM input'!$AA$7,0,($G684+(SUM($G779:P779)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H779:I779)='RFM input'!$AA$7,SUM($G779:I779),0)","v":0},{"$f":"IF(COUNT($H779:J779)='RFM input'!$AA$7,SUM($G779:J779),0)","v":0},{"$f":"IF(COUNT($H779:K779)='RFM input'!$AA$7,SUM($G779:K779),0)","v":0},{"$f":"IF(COUNT($H779:L779)='RFM input'!$AA$7,SUM($G779:L779),0)","v":0},{"$f":"IF(COUNT($H779:M779)='RFM input'!$AA$7,SUM($G779:M779),0)","v":0},{"$f":"IF(COUNT($H779:N779)='RFM input'!$AA$7,SUM($G779:N779),0)","v":0},{"$f":"IF(COUNT($H779:O779)='RFM input'!$AA$7,SUM($G779:O779),0)","v":0},{"$f":"IF(COUNT($H779:P779)='RFM input'!$AA$7,SUM($G779:P779),0)","v":0},{"$f":"IF(COUNT($H779:Q779)='RFM input'!$AA$7,SUM($G779:Q779),0)","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"($G685+(SUM($G781:G781)))*H$8","v":0},{"$f":"($G685+(SUM($G781:H781)))*I$8","v":0},{"$f":"IF(COUNT($H781:I781)>='RFM input'!$AA$7,0,($G685+(SUM($G781:I781)))*J$8)","v":0},{"$f":"IF(COUNT($H781:J781)>='RFM input'!$AA$7,0,($G685+(SUM($G781:J781)))*K$8)","v":0},{"$f":"IF(COUNT($H781:K781)>='RFM input'!$AA$7,0,($G685+(SUM($G781:K781)))*L$8)","v":0},{"$f":"IF(COUNT($H781:L781)>='RFM input'!$AA$7,0,($G685+(SUM($G781:L781)))*M$8)","v":0},{"$f":"IF(COUNT($H781:M781)>='RFM input'!$AA$7,0,($G685+(SUM($G781:M781)))*N$8)","v":0},{"$f":"IF(COUNT($H781:N781)>='RFM input'!$AA$7,0,($G685+(SUM($G781:N781)))*O$8)","v":0},{"$f":"IF(COUNT($H781:O781)>='RFM input'!$AA$7,0,($G685+(SUM($G781:O781)))*P$8)","v":0},{"$f":"IF(COUNT($H781:P781)>='RFM input'!$AA$7,0,($G685+(SUM($G781:P781)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H781:I781)='RFM input'!$AA$7,SUM($G781:I781),0)","v":0},{"$f":"IF(COUNT($H781:J781)='RFM input'!$AA$7,SUM($G781:J781),0)","v":0},{"$f":"IF(COUNT($H781:K781)='RFM input'!$AA$7,SUM($G781:K781),0)","v":0},{"$f":"IF(COUNT($H781:L781)='RFM input'!$AA$7,SUM($G781:L781),0)","v":0},{"$f":"IF(COUNT($H781:M781)='RFM input'!$AA$7,SUM($G781:M781),0)","v":0},{"$f":"IF(COUNT($H781:N781)='RFM input'!$AA$7,SUM($G781:N781),0)","v":0},{"$f":"IF(COUNT($H781:O781)='RFM input'!$AA$7,SUM($G781:O781),0)","v":0},{"$f":"IF(COUNT($H781:P781)='RFM input'!$AA$7,SUM($G781:P781),0)","v":0},{"$f":"IF(COUNT($H781:Q781)='RFM input'!$AA$7,SUM($G781:Q781),0)","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"($G686+(SUM($G783:G783)))*H$8","v":0},{"$f":"($G686+(SUM($G783:H783)))*I$8","v":0},{"$f":"IF(COUNT($H783:I783)>='RFM input'!$AA$7,0,($G686+(SUM($G783:I783)))*J$8)","v":0},{"$f":"IF(COUNT($H783:J783)>='RFM input'!$AA$7,0,($G686+(SUM($G783:J783)))*K$8)","v":0},{"$f":"IF(COUNT($H783:K783)>='RFM input'!$AA$7,0,($G686+(SUM($G783:K783)))*L$8)","v":0},{"$f":"IF(COUNT($H783:L783)>='RFM input'!$AA$7,0,($G686+(SUM($G783:L783)))*M$8)","v":0},{"$f":"IF(COUNT($H783:M783)>='RFM input'!$AA$7,0,($G686+(SUM($G783:M783)))*N$8)","v":0},{"$f":"IF(COUNT($H783:N783)>='RFM input'!$AA$7,0,($G686+(SUM($G783:N783)))*O$8)","v":0},{"$f":"IF(COUNT($H783:O783)>='RFM input'!$AA$7,0,($G686+(SUM($G783:O783)))*P$8)","v":0},{"$f":"IF(COUNT($H783:P783)>='RFM input'!$AA$7,0,($G686+(SUM($G783:P783)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H783:I783)='RFM input'!$AA$7,SUM($G783:I783),0)","v":0},{"$f":"IF(COUNT($H783:J783)='RFM input'!$AA$7,SUM($G783:J783),0)","v":0},{"$f":"IF(COUNT($H783:K783)='RFM input'!$AA$7,SUM($G783:K783),0)","v":0},{"$f":"IF(COUNT($H783:L783)='RFM input'!$AA$7,SUM($G783:L783),0)","v":0},{"$f":"IF(COUNT($H783:M783)='RFM input'!$AA$7,SUM($G783:M783),0)","v":0},{"$f":"IF(COUNT($H783:N783)='RFM input'!$AA$7,SUM($G783:N783),0)","v":0},{"$f":"IF(COUNT($H783:O783)='RFM input'!$AA$7,SUM($G783:O783),0)","v":0},{"$f":"IF(COUNT($H783:P783)='RFM input'!$AA$7,SUM($G783:P783),0)","v":0},{"$f":"IF(COUNT($H783:Q783)='RFM input'!$AA$7,SUM($G783:Q783),0)","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"($G687+(SUM($G785:G785)))*H$8","v":0},{"$f":"($G687+(SUM($G785:H785)))*I$8","v":0},{"$f":"IF(COUNT($H785:I785)>='RFM input'!$AA$7,0,($G687+(SUM($G785:I785)))*J$8)","v":0},{"$f":"IF(COUNT($H785:J785)>='RFM input'!$AA$7,0,($G687+(SUM($G785:J785)))*K$8)","v":0},{"$f":"IF(COUNT($H785:K785)>='RFM input'!$AA$7,0,($G687+(SUM($G785:K785)))*L$8)","v":0},{"$f":"IF(COUNT($H785:L785)>='RFM input'!$AA$7,0,($G687+(SUM($G785:L785)))*M$8)","v":0},{"$f":"IF(COUNT($H785:M785)>='RFM input'!$AA$7,0,($G687+(SUM($G785:M785)))*N$8)","v":0},{"$f":"IF(COUNT($H785:N785)>='RFM input'!$AA$7,0,($G687+(SUM($G785:N785)))*O$8)","v":0},{"$f":"IF(COUNT($H785:O785)>='RFM input'!$AA$7,0,($G687+(SUM($G785:O785)))*P$8)","v":0},{"$f":"IF(COUNT($H785:P785)>='RFM input'!$AA$7,0,($G687+(SUM($G785:P785)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H785:I785)='RFM input'!$AA$7,SUM($G785:I785),0)","v":0},{"$f":"IF(COUNT($H785:J785)='RFM input'!$AA$7,SUM($G785:J785),0)","v":0},{"$f":"IF(COUNT($H785:K785)='RFM input'!$AA$7,SUM($G785:K785),0)","v":0},{"$f":"IF(COUNT($H785:L785)='RFM input'!$AA$7,SUM($G785:L785),0)","v":0},{"$f":"IF(COUNT($H785:M785)='RFM input'!$AA$7,SUM($G785:M785),0)","v":0},{"$f":"IF(COUNT($H785:N785)='RFM input'!$AA$7,SUM($G785:N785),0)","v":0},{"$f":"IF(COUNT($H785:O785)='RFM input'!$AA$7,SUM($G785:O785),0)","v":0},{"$f":"IF(COUNT($H785:P785)='RFM input'!$AA$7,SUM($G785:P785),0)","v":0},{"$f":"IF(COUNT($H785:Q785)='RFM input'!$AA$7,SUM($G785:Q785),0)","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"($G688+(SUM($G787:G787)))*H$8","v":0},{"$f":"($G688+(SUM($G787:H787)))*I$8","v":0},{"$f":"IF(COUNT($H787:I787)>='RFM input'!$AA$7,0,($G688+(SUM($G787:I787)))*J$8)","v":0},{"$f":"IF(COUNT($H787:J787)>='RFM input'!$AA$7,0,($G688+(SUM($G787:J787)))*K$8)","v":0},{"$f":"IF(COUNT($H787:K787)>='RFM input'!$AA$7,0,($G688+(SUM($G787:K787)))*L$8)","v":0},{"$f":"IF(COUNT($H787:L787)>='RFM input'!$AA$7,0,($G688+(SUM($G787:L787)))*M$8)","v":0},{"$f":"IF(COUNT($H787:M787)>='RFM input'!$AA$7,0,($G688+(SUM($G787:M787)))*N$8)","v":0},{"$f":"IF(COUNT($H787:N787)>='RFM input'!$AA$7,0,($G688+(SUM($G787:N787)))*O$8)","v":0},{"$f":"IF(COUNT($H787:O787)>='RFM input'!$AA$7,0,($G688+(SUM($G787:O787)))*P$8)","v":0},{"$f":"IF(COUNT($H787:P787)>='RFM input'!$AA$7,0,($G688+(SUM($G787:P787)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H787:I787)='RFM input'!$AA$7,SUM($G787:I787),0)","v":0},{"$f":"IF(COUNT($H787:J787)='RFM input'!$AA$7,SUM($G787:J787),0)","v":0},{"$f":"IF(COUNT($H787:K787)='RFM input'!$AA$7,SUM($G787:K787),0)","v":0},{"$f":"IF(COUNT($H787:L787)='RFM input'!$AA$7,SUM($G787:L787),0)","v":0},{"$f":"IF(COUNT($H787:M787)='RFM input'!$AA$7,SUM($G787:M787),0)","v":0},{"$f":"IF(COUNT($H787:N787)='RFM input'!$AA$7,SUM($G787:N787),0)","v":0},{"$f":"IF(COUNT($H787:O787)='RFM input'!$AA$7,SUM($G787:O787),0)","v":0},{"$f":"IF(COUNT($H787:P787)='RFM input'!$AA$7,SUM($G787:P787),0)","v":0},{"$f":"IF(COUNT($H787:Q787)='RFM input'!$AA$7,SUM($G787:Q787),0)","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"($G689+(SUM($G789:G789)))*H$8","v":0},{"$f":"($G689+(SUM($G789:H789)))*I$8","v":0},{"$f":"IF(COUNT($H789:I789)>='RFM input'!$AA$7,0,($G689+(SUM($G789:I789)))*J$8)","v":0},{"$f":"IF(COUNT($H789:J789)>='RFM input'!$AA$7,0,($G689+(SUM($G789:J789)))*K$8)","v":0},{"$f":"IF(COUNT($H789:K789)>='RFM input'!$AA$7,0,($G689+(SUM($G789:K789)))*L$8)","v":0},{"$f":"IF(COUNT($H789:L789)>='RFM input'!$AA$7,0,($G689+(SUM($G789:L789)))*M$8)","v":0},{"$f":"IF(COUNT($H789:M789)>='RFM input'!$AA$7,0,($G689+(SUM($G789:M789)))*N$8)","v":0},{"$f":"IF(COUNT($H789:N789)>='RFM input'!$AA$7,0,($G689+(SUM($G789:N789)))*O$8)","v":0},{"$f":"IF(COUNT($H789:O789)>='RFM input'!$AA$7,0,($G689+(SUM($G789:O789)))*P$8)","v":0},{"$f":"IF(COUNT($H789:P789)>='RFM input'!$AA$7,0,($G689+(SUM($G789:P789)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H789:I789)='RFM input'!$AA$7,SUM($G789:I789),0)","v":0},{"$f":"IF(COUNT($H789:J789)='RFM input'!$AA$7,SUM($G789:J789),0)","v":0},{"$f":"IF(COUNT($H789:K789)='RFM input'!$AA$7,SUM($G789:K789),0)","v":0},{"$f":"IF(COUNT($H789:L789)='RFM input'!$AA$7,SUM($G789:L789),0)","v":0},{"$f":"IF(COUNT($H789:M789)='RFM input'!$AA$7,SUM($G789:M789),0)","v":0},{"$f":"IF(COUNT($H789:N789)='RFM input'!$AA$7,SUM($G789:N789),0)","v":0},{"$f":"IF(COUNT($H789:O789)='RFM input'!$AA$7,SUM($G789:O789),0)","v":0},{"$f":"IF(COUNT($H789:P789)='RFM input'!$AA$7,SUM($G789:P789),0)","v":0},{"$f":"IF(COUNT($H789:Q789)='RFM input'!$AA$7,SUM($G789:Q789),0)","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"($G690+(SUM($G791:G791)))*H$8","v":0},{"$f":"($G690+(SUM($G791:H791)))*I$8","v":0},{"$f":"IF(COUNT($H791:I791)>='RFM input'!$AA$7,0,($G690+(SUM($G791:I791)))*J$8)","v":0},{"$f":"IF(COUNT($H791:J791)>='RFM input'!$AA$7,0,($G690+(SUM($G791:J791)))*K$8)","v":0},{"$f":"IF(COUNT($H791:K791)>='RFM input'!$AA$7,0,($G690+(SUM($G791:K791)))*L$8)","v":0},{"$f":"IF(COUNT($H791:L791)>='RFM input'!$AA$7,0,($G690+(SUM($G791:L791)))*M$8)","v":0},{"$f":"IF(COUNT($H791:M791)>='RFM input'!$AA$7,0,($G690+(SUM($G791:M791)))*N$8)","v":0},{"$f":"IF(COUNT($H791:N791)>='RFM input'!$AA$7,0,($G690+(SUM($G791:N791)))*O$8)","v":0},{"$f":"IF(COUNT($H791:O791)>='RFM input'!$AA$7,0,($G690+(SUM($G791:O791)))*P$8)","v":0},{"$f":"IF(COUNT($H791:P791)>='RFM input'!$AA$7,0,($G690+(SUM($G791:P791)))*Q$8)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H791:I791)='RFM input'!$AA$7,SUM($G791:I791),0)","v":0},{"$f":"IF(COUNT($H791:J791)='RFM input'!$AA$7,SUM($G791:J791),0)","v":0},{"$f":"IF(COUNT($H791:K791)='RFM input'!$AA$7,SUM($G791:K791),0)","v":0},{"$f":"IF(COUNT($H791:L791)='RFM input'!$AA$7,SUM($G791:L791),0)","v":0},{"$f":"IF(COUNT($H791:M791)='RFM input'!$AA$7,SUM($G791:M791),0)","v":0},{"$f":"IF(COUNT($H791:N791)='RFM input'!$AA$7,SUM($G791:N791),0)","v":0},{"$f":"IF(COUNT($H791:O791)='RFM input'!$AA$7,SUM($G791:O791),0)","v":0},{"$f":"IF(COUNT($H791:P791)='RFM input'!$AA$7,SUM($G791:P791),0)","v":0},{"$f":"IF(COUNT($H791:Q791)='RFM input'!$AA$7,SUM($G791:Q791),0)","v":0}]
[null,"Total Return at End of Regulatory Period (indexed)",null,null,null,null,null,null,{"$f":"IF(COUNT($H692:I692)='RFM input'!$AA$7, SUM($G692:I692), 0)","v":0},{"$f":"IF(COUNT($H692:J692)='RFM input'!$AA$7, SUM($G692:J692), 0)","v":4.1458622402733042E-2},{"$f":"IF(COUNT($H692:K692)='RFM input'!$AA$7, SUM($G692:K692), 0)","v":0},{"$f":"IF(COUNT($H692:L692)='RFM input'!$AA$7, SUM($G692:L692), 0)","v":0},{"$f":"IF(COUNT($H692:M692)='RFM input'!$AA$7, SUM($G692:M692), 0)","v":0},{"$f":"IF(COUNT($H692:N692)='RFM input'!$AA$7, SUM($G692:N692), 0)","v":0},{"$f":"IF(COUNT($H692:O692)='RFM input'!$AA$7, SUM($G692:O692), 0)","v":0},{"$f":"IF(COUNT($H692:P692)='RFM input'!$AA$7, SUM($G692:P692), 0)","v":0},{"$f":"IF(COUNT($H692:Q692)='RFM input'!$AA$7, SUM($G692:Q692), 0)","v":0}]

{"sheet":"AST actual depreciation","index":6,"n_rows":697,"n_cols":78,"rows_kept":697,"cut":false,"hidden":false,"merged":[[482,2,492,2],[511,2,521,2],[540,2,550,2],[569,2,579,2],[598,2,608,2],[627,2,637,2],[308,2,318,2],[337,2,347,2],[366,2,376,2],[395,2,405,2],[424,2,434,2],[453,2,463,2],[160,0,160,1],[166,17,166,22],[192,2,217,2],[221,2,231,2],[250,2,260,2],[279,2,289,2],[154,0,154,1],[155,0,155,1],[156,0,156,1],[157,0,157,1],[158,0,158,1],[159,0,159,1],[148,0,148,1],[149,0,149,1],[150,0,150,1],[151,0,151,1],[152,0,152,1],[153,0,153,1],[138,0,138,1],[139,0,139,1],[143,17,143,22],[145,0,145,1],[146,0,146,1],[147,0,147,1],[132,0,132,1],[133,0,133,1],[134,0,134,1],[135,0,135,1],[136,0,136,1],[137,0,137,1],[126,0,126,1],[127,0,127,1],[128,0,128,1],[129,0,129,1],[130,0,130,1],[131,0,131,1],[117,0,117,1],[118,0,118,1],[122,17,122,22],[123,0,123,1],[124,0,124,1],[125,0,125,1],[111,0,111,1],[112,0,112,1],[113,0,113,1],[114,0,114,1],[115,0,115,1],[116,0,116,1],[105,0,105,1],[106,0,106,1],[107,0,107,1],[108,0,108,1],[109,0,109,1],[110,0,110,1],[97,0,97,1],[101,5,101,10],[101,11,101,16],[101,17,101,22],[103,0,103,1],[104,0,104,1],[91,0,91,1],[92,0,92,1],[93,0,93,1],[94,0,94,1],[95,0,95,1],[96,0,96,1],[85,0,85,1],[86,0,86,1],[87,0,87,1],[88,0,88,1],[89,0,89,1],[90,0,90,1],[80,5,80,10],[80,11,80,16],[80,17,80,22],[82,0,82,1],[83,0,83,1],[84,0,84,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[65,0,65,1],[66,0,66,1],[67,0,67,1],[68,0,68,1],[69,0,69,1],[70,0,70,1],[54,0,54,1],[54,9,54,10],[61,0,61,1],[62,0,62,1],[63,0,63,1],[64,0,64,1],[51,0,51,1],[51,9,51,10],[52,0,52,1],[52,9,52,10],[53,0,53,1],[53,9,53,10],[48,0,48,1],[48,9,48,10],[49,0,49,1],[49,9,49,10],[50,0,50,1],[50,9,50,10],[45,0,45,1],[45,9,45,10],[46,0,46,1],[46,9,46,10],[47,0,47,1],[47,9,47,10],[42,0,42,1],[42,9,42,10],[43,0,43,1],[43,9,43,10],[44,0,44,1],[44,9,44,10],[39,0,39,1],[39,9,39,10],[40,0,40,1],[40,9,40,10],[41,0,41,1],[41,9,41,10]]}
[]
[null,"AST Distribution Depreciation Schedule ($real 2013-14)",null,null,null,"2002-03","2003-04","2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2080-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75"]
[null,null,null,null,null,1,{"$f":"F3+1","v":2},{"$f":"G3+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BS3+1","v":67},68,69,70,71,72,73]
[]
["CPI"]
[null,null,"2001-09-01","2001-12-01","2002-09-01","2002-12-01","2003-12-01","2004-12-01","2005-12-01","2006-12-01","2007-12-01","2008-12-01","2009-12-01","2010-12-01","2011-12-01","2012-12-01","2013-12-01","2014-12-01","2015-12-01","2016-12-01","2017-12-01","2018-12-01","2019-12-01"]
["ABS Index December",null,134.19999999999999,135.4,138.5,139.5,142.80000000000001,146.5,150.6,155.5,160.1,166,169.5,174,179.4,{"$f":"O7*(102/99.8)","v":183.3547094188377},{"$f":"P7*(104.8/102)","v":188.38797595190383},{"$f":"Q7*(106.6/104.8)","v":191.62364729458918},{"$f":"R7*(1+'RFM input'!I385)","v":194.50520590052284},{"$f":"S7*(1+'RFM input'!J385)","v":199.07607823918514},{"$f":"T7*(1+'RFM input'!K385)","v":203.94315374776301},{"$f":"U7*(1+'RFM input'!L385)","v":208.92922107201113},{"$f":"V7*(1+'RFM input'!M385)","v":214.03718936182287}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-01","2013-09-01","2014-09-01","2015-09-01","2016-09-01","2017-09-01","2018-09-01","2019-09-01"]
["ABS Index Sept",null,null,null,null,null,null,null,null,null,null,null,null,null,null,101.8,104,106.4,108,{"$f":"S9*(1+'RFM input'!J385)","v":110.53800000000001},{"$f":"T9*(1+'RFM input'!K385)","v":113.24046830922995},{"$f":"U9*(1+'RFM input'!L385)","v":116.00900742634852},{"$f":"V9*(1+'RFM input'!M385)","v":118.84523267155767}]
[]
[]
[]
[null,null,null,"TRR 2003-04 to 2007-08",null,null,null,null,null,null,"TRR 2008-09 to 2013-14",null,null,null,null,null,"TRR 2014-15 to 2006-17"]
["Actual Inflation",null,null,"2002-03","1st Qtr 2003","2003-04","2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20"]
["Actual Inflation Rate",null,null,{"$f":"E7/D7-1","v":2.2895125553914264E-2},7.2202166064982976E-3,{"$f":"G7/F7-1","v":2.3655913978494647E-2},2.5910364145658171E-2,2.7986348122866822E-2,{"$f":"J7/I7-1","v":3.253652058432932E-2},2.9581993569131715E-2,3.6851967520299844E-2,2.108433734939763E-2,2.6548672566371723E-2,3.1034482758620641E-2,2.2044088176352838E-2,{"$f":"Q7/P7-1","v":2.7450980392156765E-2},{"$f":"R9/Q9-1","v":2.3076923076923217E-2},{"$f":"S9/R9-1","v":1.5037593984962294E-2},2.3500000000000076E-2,2.4448319213573155E-2,2.4448319213573155E-2,2.4448319213573155E-2]
["Actual Accumulated Index (Real stub value)",null,null,{"$f":"E16/(1+E15)^3","v":0.97864841569564687},{"$f":"F7/$F$7","v":1},{"$f":"E16*(1+E15)^4","v":1.0291951639144503},{"$f":"F16*(1+F15)","v":1.0535417161790932},1.0808393656879351,1.1110881124409762,{"$f":"I16*(1+I15)","v":1.1472390536824155},{"$f":"J16*(1+J15)","v":1.1811766719907055},{"$f":"K16*(1+K15)","v":1.2247053563426429},1.2505274572293854,1.2837273012266257,1.3235671140233141,1.3527439441921649,1.3898780916797928,1.4219522014877883,1.4433349413597849]
["Actual Accumulated Index (Real 2007-08 value)",null,null,{"$f":"$J$7/C7","v":1.1587183308494784},{"$f":"$J$7/D7","v":1.1484490398818317},{"$f":"$K$7/F7","v":1.1476702508960572},{"$f":"$J$7/G7","v":1.0889355742296918},1.0614334470989761,1.0325365205843293,1,0.97126795752654593,0.93674698795180722,0.91740412979351027,0.89367816091954022,0.86677814938684505,0.84808293440006988]
["Actual Accumulated Index (Real 2013-14 value)",null,null,{"$f":"$P$7/C7","v":1.3662795038661528},{"$f":"$P$7/D7","v":1.3541706751760538},{"$f":"$P16/F16","v":1.3143706768375458},1.2839965645576865,1.2515679823811443,1.2174947504570897,1.1791299641082811,1.1452511518977997,1.1045464422821549,1.0817386986362105,1.0537626978094121,1.0220440881763528,{"$f":"$P16/P16","v":1},{"$f":"$P16/Q16","v":0.97328244274809173},{"$f":"$P16/R16","v":0.95132870343798415},0.93723494486853276]
[]
["Decision Inflation"]
["Initial forecast inflation rate (2002 - 2007)",null,null,null,5.6499999999999996E-3,2.0417000000000001E-2,{"$f":"$F$21","v":2.0417000000000001E-2},{"$f":"$F$21","v":2.0417000000000001E-2},{"$f":"$F$21","v":2.0417000000000001E-2},{"$f":"$F$21","v":2.0417000000000001E-2}]
["Initial forecast inflation cumulative index (2002-2007)",null,null,null,{"$f":"E21/E21","v":1},{"$f":"E22*(1+E21)^4","v":1.0227922574675459},{"$f":"F22*(1+F21)","v":1.0436746069882608},{"$f":"G22*(1+G21)","v":1.06498331143914},{"$f":"H22*(1+H21)","v":1.0867270757087928},{"$f":"I22*(1+I21)","v":1.108914782413539}]
["Initial forecast inflation rate (08/09 - 13/14)",null,null,null,null,null,null,null,null,2.5999999999999999E-2,2.5859063306679309E-2,2.5859063306679309E-2,2.5859063306679309E-2,2.5859063306679309E-2,2.5859063306679309E-2,2.5859063306679309E-2]
["Initial forecast inflation cumulative index (08/09 - 13/14)",null,null,null,null,null,null,null,null,{"$f":"J23/J23","v":1},{"$f":"J24*(1+J23)","v":1.026},{"$f":"K24*(1+K23)","v":1.052531398952653},1.0797488750304374,1.1076701695451652,1.1363134825823538,1.1656974848646842]
["Initial forecast inflation (14/15-16/17)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2]
[]
["Rate of Return"]
["Initial forecast nominal vanilla WACC",null,null,null,8.2299999999999998E-2,{"$f":"E28","v":8.2299999999999998E-2},{"$f":"F28","v":8.2299999999999998E-2},{"$f":"G28","v":8.2299999999999998E-2},{"$f":"H28","v":8.2299999999999998E-2},{"$f":"I28","v":8.2299999999999998E-2},9.7603443271767801E-2,{"$f":"K28","v":9.7603443271767801E-2},{"$f":"L28","v":9.7603443271767801E-2},{"$f":"M28","v":9.7603443271767801E-2},{"$f":"N28","v":9.7603443271767801E-2},{"$f":"O28","v":9.7603443271767801E-2},7.8738616643835177E-2,{"$f":"$Q28","v":7.8738616643835177E-2},{"$f":"$Q28","v":7.8738616643835177E-2}]
["Constant real vanilla WACC ($2003-04)",null,null,null,{"$f":"F29","v":6.064481481590378E-2},{"$f":"(1+F28)/(1+F21)-1","v":6.064481481590378E-2},{"$f":"(1+G28)/(1+G21)-1","v":6.064481481590378E-2},{"$f":"(1+H28)/(1+H21)-1","v":6.064481481590378E-2},{"$f":"(1+I28)/(1+I21)-1","v":6.064481481590378E-2},{"$f":"(1+J28)/(1+J21)-1","v":6.064481481590378E-2},{"$f":"(1+K28)/(1+K23)-1","v":6.9935903021447254E-2},{"$f":"(1+L28)/(1+L23)-1","v":6.9935903021447254E-2},6.9935903021447254E-2,6.9935903021447254E-2,6.9935903021447254E-2,6.9935903021447254E-2,{"$f":"(1+Q28)/(1+Q25)-1","v":5.2941548700668806E-2},{"$f":"(1+R28)/(1+R25)-1","v":5.2941548700668806E-2},5.2941548700668806E-2]
["Constant real vanilla WACC ($2007-08)"]
["Nominal vanilla WACC (fixed real time varying)",null,null,null,{"$f":"(1+E29)*(1+E21)^4-1","v":8.4819304516805305E-2},{"$f":"(1+F29)*(1+E15)^4-1","v":9.1610514039465851E-2},{"$f":"(1+G29)*(1+F15)-1","v":8.5735337316925175E-2},8.8126508196987974E-2,9.0328389838055356E-2,{"$f":"(1+J29)*(1+J15)-1","v":9.2020802906920718E-2},{"$f":"(1+K29)*(1+K15)-1","v":0.10936514616839621},9.2494792542983761E-2,9.8341280977768841E-2,0.10314081035659561,{"$f":"(1+O29)*(1+O15)-1","v":9.3521664410697758E-2},9.930669251615365E-2,7.7240199824530453E-2,6.877525619992686E-2,7.7685675095134687E-2]
[]
[]
["Half Nominal WACC factor",null,null,null,{"$f":"(1+E31)^0.125","v":1.010228637693503},{"$f":"(1+F31)^0.5","v":1.0448016625367065},1.0419862462225331,{"$f":"(1+H31)^0.5","v":1.0431330251684048},1.0441879092567847,{"$f":"(1+J31)^0.5","v":1.0449979918195635},{"$f":"(1+K31)^0.5","v":1.0532640438980134},{"$f":"(1+L31)^0.5","v":1.0452247569508597},1.0480177865750986,1.0503051034611779,{"$f":"(1+O31)^0.5","v":1.0457158621780096},1.0484782746991725,1.0379018257159636,1.0338158715167449,1.0381164072950271]
[]
[]
[]
["Opening RAB as at 01/01/03 ('000) and Decision Depreciation"]
["Opening RAB as at 01/01/03 ('000)",null,"Decision RAB Nominal","Underspend Nominal","Actual Nominal","Actual Real (2013-14 value)","Actual Real (2007-08 value)",null,null,"Decision Depreciation (Decision Nominal)",null,null,"1st Qtr 2003","2003-04","2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14"]
["Secondary",null,81973.372000000003,7979,{"$f":"C40-D40","v":73994.372000000003},{"$f":"E40*$D$18","v":101096.99386504755},{"$f":"E40*$D$17","v":85738.635216095383},null,null,{"$f":"A40","v":"Secondary"},null,null,-1108.8710724975001,-5202.6917994003979,-5932.6760805928825,-6779.7471591730027,-7584.1335422165967,-8361.0592076010835,-19269.841317755028,-21728.878932361455,-23452.782468979924,-26238.694870770007,-25457.845565596992,-17589.035848500986]
["Switchgear",null,216279.03900000002,2798,{"$f":"C41-D41","v":213481.03900000002},{"$f":"E41*$D$18","v":291674.76804975083},{"$f":"E41*$D$17","v":247364.39317809243},null,null,{"$f":"A41","v":"Switchgear"},null,null,-3026.0913445326391,-12690.306853134551,-13134.822015066402,-13621.900799356972,-14706.295703154601,-15962.840373109384,-18003.952591472716,-19161.549802371861,-20355.719666232573,-21873.728351892525,-23478.911282192439,-24979.534261116798]
["Transformers",null,158248.74100000001,7722,{"$f":"C42-D42","v":150526.74100000001},205661.60101206889,174418.09407973176,null,null,"Transformers",null,null,-2665.4642796108333,-10955.001144884034,-11523.155520659941,-11917.060013633582,-12337.948892324735,-12768.611448354239,-12899.05082377134,-13250.839524361936,-13882.05276290304,-14764.632068196343,-15349.792678196236,-16559.048932249574]
["Reactive",null,79792.2,46.999999999999901,79745.2,108954.23229170713,92402.225037257827,null,null,"Reactive",null,null,-836.09740999999985,-3553.2949424411909,-3673.1625471806492,-3762.1603731064347,-3888.5687459073133,-3984.6505090718324,-4377.6100385257851,-4677.277752662998,-4808.6475351679428,-5009.0432614015535,-5417.8479341383354,-5569.6136219795017]
["Towers and Conductor",null,1000229.27,4611,995618.27,1360292.8359756775,1153641.1399776454,null,null,"Towers and Conductor",null,null,-7622.6617915132574,-31163.532898061556,-31825.879364772307,-32555.98492339149,-33242.294424558539,-33952.340311029264,-36896.931300435899,-37963.553825226416,-39167.99786949563,-40372.970575424224,-41651.068448396807,-42997.876253157607]
["Establishment",null,38874.605000000003,4869,34005.605000000003,46461.161128068372,39402.917865126677,null,null,"Establishment",null,null,-552.3773561979167,-2566.4048237536917,-2987.8494055185006,-3291.3288524338241,-3601.9547861579863,-3993.6967338728714,-3813.8209626457988,-4296.4997972401134,-4940.1518325577226,-5536.2398575970074,-6302.0059239947277,-6854.6213126306311]
["Communications",null,46961.998999999996,15888,31073.998999999996,42455.767936857323,36006.012254098358,null,null,"Communications",null,null,-1226.5326169420832,-5569.7209355101577,-6219.7631681532694,-6521.3186448531724,-7022.7266920677248,-7414.5882118985874,-1662.515204706724,-2749.9447740326218,-2990.7156971100812,-4303.7849718430698,-5365.5962283028693,-5105.1464153123061]
["Inventory",null,2326.5179173713118,-123.28951630259735,2449.8074336739091,3347.1216850476017,2838.6367804492761,null,null,"Inventory",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["IT",null,18459.648158837026,2735.5216317386817,15724.126527098344,21483.55179017254,18219.8336435454,null,null,"IT",null,null,-707.20047450783852,-3610.0888395357424,-3799.4706975134159,-4276.2213734795541,-4054.6266362325446,-4245.0120898732857,-7638.6942555866935,-9512.0093780191419,-11320.629840305239,-11460.973759468279,-13336.327753857695,-12493.786857090068]
["Vehicles",null,2508.2076955585385,216.82800322583751,2291.3796923327009,3130.6651092093002,2655.0636524421384,null,null,"Vehicles",null,null,-41.198863656911193,-145.32137446903093,-168.33758420565664,-190.33532971895102,-228.22440112318128,-244.25656532894553,-1011.3070735559887,-1129.3061428617034,-1085.1366135776937,-694.06978599535807,-811.17651739172345,-933.87567122280609]
["Other",null,4487.887671219386,270.9014991135823,4216.9861721058041,5761.5817750351453,4886.2991785577688,null,null,"Other",null,null,-151.64229562565322,-672.81231064276301,-912.34680106629071,-1210.1508060959072,-1497.877562851495,-1590.9096562427421,-1869.9197995236384,-2013.1147300126477,-1967.8273193548266,-1618.4827581907387,-1711.9589941756587,-1731.7394477885396]
["Premises",null,5085.3295570137407,329.45686222449638,4755.8726947892446,6497.851385887232,5510.7168706388047,null,null,"Premises",null,null,-171.0205876205344,-761.73463391442863,-817.0795063880264,-888.98468344917978,-1543.4031864857595,-1837.4138190471033,-1360.6252363407457,-1409.9376249991337,-1342.931080685318,-1029.4967508511938,-1071.3710552882314,-1023.9356958713969]
["Land",null,85847.96,0,85847.96,117292.30819672134,99473.604918032797,null,null,"Land"]
["Easements",null,94527.698999999993,0,94527.698999999993,129151.25769132902,109530.9776043219,null,null,"Easements"]
["Equity Raising costs (2003-08)",null,0,0,0,0,0,null,null,"Equity Raising costs (2003-08)"]
[0,null,0,0,0,0,0,null,null,0]
["Sub-total",null,{"$f":"SUM(C40:C55)","v":1835602.476},{"$f":"SUM(D40:D55)","v":47343.418480000008},1788259.0575199998,2443261.6978925797,{"$f":"SUM(G40:G55)","v":2072088.5502560358},null,null,"Sub-total",null,null,{"$f":"SUM(M40:M55)","v":-18109.158092705165},-76890.910555747541,-80994.542691117342,-85015.19295869206,-89708.054573080473,-94355.378925429337,-108804.26860432036,-117892.91228415005,-125314.59268636997,-132902.11701163033,-139953.90238153172,-135838.2143169202]
[]
[]
["Depreciation (Straight Line) of 2002-03 Opening RAB",null,null,null,null,{"$f":"E59+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BQ59+1","v":65},66,67,68,69,70,71,72,73]
[null,"Depreciation (Straight Line) of 2002-03 Opening RAB",null,null,null,"Depreciation of 2003 Opening RAB as per TRR 2003-04 to 2007-08",null,null,null,null,null,"Depreciation of 2003 Opening RAB as per TRR 2008-09 to 2013-14",null,null,null,null,null,"Depreciation of 2003 Opening RAB as per TRR 2013-14 to 2017-18",null,null,null,"(Real 2013-14)"]
[null,null,"Adjusted OAV at 01/04/2008","Opening RAB RL as at 01/01/2003","Opening RAB RL as at 01/04/2008",{"$f":"F2","v":"2002-03"},{"$f":"G2","v":"2003-04"},"2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2080-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67",{"$f":"BS2","v":"2067-68"},"2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75"]
[{"$f":"A40","v":"Secondary"},null,{"$f":"F40-SUM(F62:K62)","v":63216.88531741203},10,{"$f":"IF(OR(D62=\"n/a\",C62<0),\"n/a\",D62-5.25)","v":4.75},{"$f":"-(M40*E$16/E$22*E$18)-SUMIF($B$199:$B$655,$A62,F$199:F$655)","v":1501.6006889271346},6805.8333913724655,7087.1840650386639,7539.2008744187688,7565.9695780080947,7380.3199498703943,{"$f":"IF($E62=\"n/a\",\"n/a\",$C62/$E62)","v":13308.817961560428},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(M$3>$D62,$C62-SUM(L62:$L62),$C62/$E62))","v":13308.817961560428},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(N$3>$D62,$C62-SUM($L62:M62),$C62/$E62))","v":13308.817961560428},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(O$3>$D62,$C62-SUM($L62:N62),$C62/$E62))","v":13308.817961560428},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(P$3>$D62,$C62-SUM($L62:O62),$C62/$E62))","v":9981.6134711703198},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(Q$3>$D62,$C62-SUM($L62:P62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(R$3>$D62,$C62-SUM($L62:Q62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(S$3>$D62,$C62-SUM($L62:R62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(T$3>$D62,$C62-SUM($L62:S62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(U$3>$D62,$C62-SUM($L62:T62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(V$3>$D62,$C62-SUM($L62:U62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(W$3>$D62,$C62-SUM($L62:V62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(X$3>$D62,$C62-SUM($L62:W62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(Y$3>$D62,$C62-SUM($L62:X62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(Z$3>$D62,$C62-SUM($L62:Y62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AA$3>$D62,$C62-SUM($L62:Z62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AB$3>$D62,$C62-SUM($L62:AA62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AC$3>$D62,$C62-SUM($L62:AB62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AD$3>$D62,$C62-SUM($L62:AC62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AE$3>$D62,$C62-SUM($L62:AD62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AF$3>$D62,$C62-SUM($L62:AE62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AG$3>$D62,$C62-SUM($L62:AF62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AH$3>$D62,$C62-SUM($L62:AG62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AI$3>$D62,$C62-SUM($L62:AH62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AJ$3>$D62,$C62-SUM($L62:AI62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AK$3>$D62,$C62-SUM($L62:AJ62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AL$3>$D62,$C62-SUM($L62:AK62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AM$3>$D62,$C62-SUM($L62:AL62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AN$3>$D62,$C62-SUM($L62:AM62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AO$3>$D62,$C62-SUM($L62:AN62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AP$3>$D62,$C62-SUM($L62:AO62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AQ$3>$D62,$C62-SUM($L62:AP62),$C62/$E62))","v":0},{"$f":"IF($E62=\"n/a\",\"n/a\",IF(AR$3>$D62,$C62-SUM($L62:AQ62),$C62/$E62))","v":0}]
[{"$f":"A41","v":"Switchgear"},null,{"$f":"F41-SUM(F63:K63)","v":202756.47628849823},18,{"$f":"IF(OR(D63=\"n/a\",C63<0),\"n/a\",D63-5.25)","v":12.75},4097.8441591701767,16736.214279759792,16921.482419527976,16644.618898322857,17330.946501865881,17187.18550260592,{"$f":"IF($E63=\"n/a\",\"n/a\",$C63/$E63)","v":15902.468728509666},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(M$3>$D63,$C63-SUM(L63:$L63),$C63/$E63))","v":15902.468728509666},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(N$3>$D63,$C63-SUM($L63:M63),$C63/$E63))","v":15902.468728509666},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(O$3>$D63,$C63-SUM($L63:N63),$C63/$E63))","v":15902.468728509666},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(P$3>$D63,$C63-SUM($L63:O63),$C63/$E63))","v":15902.468728509666},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(Q$3>$D63,$C63-SUM($L63:P63),$C63/$E63))","v":15902.468728509666},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(R$3>$D63,$C63-SUM($L63:Q63),$C63/$E63))","v":15902.468728509666},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(S$3>$D63,$C63-SUM($L63:R63),$C63/$E63))","v":15902.468728509666},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(T$3>$D63,$C63-SUM($L63:S63),$C63/$E63))","v":15902.468728509666},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(U$3>$D63,$C63-SUM($L63:T63),$C63/$E63))","v":15902.468728509666},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(V$3>$D63,$C63-SUM($L63:U63),$C63/$E63))","v":15902.468728509666},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(W$3>$D63,$C63-SUM($L63:V63),$C63/$E63))","v":15902.468728509666},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(X$3>$D63,$C63-SUM($L63:W63),$C63/$E63))","v":11926.851546382182},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(Y$3>$D63,$C63-SUM($L63:X63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(Z$3>$D63,$C63-SUM($L63:Y63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AA$3>$D63,$C63-SUM($L63:Z63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AB$3>$D63,$C63-SUM($L63:AA63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AC$3>$D63,$C63-SUM($L63:AB63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AD$3>$D63,$C63-SUM($L63:AC63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AE$3>$D63,$C63-SUM($L63:AD63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AF$3>$D63,$C63-SUM($L63:AE63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AG$3>$D63,$C63-SUM($L63:AF63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AH$3>$D63,$C63-SUM($L63:AG63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AI$3>$D63,$C63-SUM($L63:AH63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AJ$3>$D63,$C63-SUM($L63:AI63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AK$3>$D63,$C63-SUM($L63:AJ63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AL$3>$D63,$C63-SUM($L63:AK63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AM$3>$D63,$C63-SUM($L63:AL63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AN$3>$D63,$C63-SUM($L63:AM63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AO$3>$D63,$C63-SUM($L63:AN63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AP$3>$D63,$C63-SUM($L63:AO63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AQ$3>$D63,$C63-SUM($L63:AP63),$C63/$E63))","v":0},{"$f":"IF($E63=\"n/a\",\"n/a\",IF(AR$3>$D63,$C63-SUM($L63:AQ63),$C63/$E63))","v":0}]
[{"$f":"A42","v":"Transformers"},null,{"$f":"F42-SUM(F64:K64)","v":128929.64419610129},15,9.75,3609.493563178256,14298.157710372192,14676.628925690109,14855.830146796596,14719.410078805289,14572.436391125149,13223.553250882183,{"$f":"IF($E64=\"n/a\",\"n/a\",IF(M$3>$D64,$C64-SUM(L64:$L64),$C64/$E64))","v":13223.553250882183},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(N$3>$D64,$C64-SUM($L64:M64),$C64/$E64))","v":13223.553250882183},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(O$3>$D64,$C64-SUM($L64:N64),$C64/$E64))","v":13223.553250882183},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(P$3>$D64,$C64-SUM($L64:O64),$C64/$E64))","v":13223.553250882183},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(Q$3>$D64,$C64-SUM($L64:P64),$C64/$E64))","v":13223.553250882183},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(R$3>$D64,$C64-SUM($L64:Q64),$C64/$E64))","v":13223.553250882183},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(S$3>$D64,$C64-SUM($L64:R64),$C64/$E64))","v":13223.553250882183},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(T$3>$D64,$C64-SUM($L64:S64),$C64/$E64))","v":13223.553250882183},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(U$3>$D64,$C64-SUM($L64:T64),$C64/$E64))","v":9917.6649381616589},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(V$3>$D64,$C64-SUM($L64:U64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(W$3>$D64,$C64-SUM($L64:V64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(X$3>$D64,$C64-SUM($L64:W64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(Y$3>$D64,$C64-SUM($L64:X64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(Z$3>$D64,$C64-SUM($L64:Y64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AA$3>$D64,$C64-SUM($L64:Z64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AB$3>$D64,$C64-SUM($L64:AA64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AC$3>$D64,$C64-SUM($L64:AB64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AD$3>$D64,$C64-SUM($L64:AC64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AE$3>$D64,$C64-SUM($L64:AD64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AF$3>$D64,$C64-SUM($L64:AE64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AG$3>$D64,$C64-SUM($L64:AF64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AH$3>$D64,$C64-SUM($L64:AG64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AI$3>$D64,$C64-SUM($L64:AH64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AJ$3>$D64,$C64-SUM($L64:AI64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AK$3>$D64,$C64-SUM($L64:AJ64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AL$3>$D64,$C64-SUM($L64:AK64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AM$3>$D64,$C64-SUM($L64:AL64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AN$3>$D64,$C64-SUM($L64:AM64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AO$3>$D64,$C64-SUM($L64:AN64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AP$3>$D64,$C64-SUM($L64:AO64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AQ$3>$D64,$C64-SUM($L64:AP64),$C64/$E64))","v":0},{"$f":"IF($E64=\"n/a\",\"n/a\",IF(AR$3>$D64,$C64-SUM($L64:AQ64),$C64/$E64))","v":0}]
["Reactive",null,84417.227540995722,24,18.75,1132.2185942126498,4699.5840848633816,4735.0201237058627,4650.407960624947,4622.1369752147602,4697.6370120898073,4502.2521355197714,{"$f":"IF($E65=\"n/a\",\"n/a\",IF(M$3>$D65,$C65-SUM(L65:$L65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(N$3>$D65,$C65-SUM($L65:M65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(O$3>$D65,$C65-SUM($L65:N65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(P$3>$D65,$C65-SUM($L65:O65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(Q$3>$D65,$C65-SUM($L65:P65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(R$3>$D65,$C65-SUM($L65:Q65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(S$3>$D65,$C65-SUM($L65:R65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(T$3>$D65,$C65-SUM($L65:S65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(U$3>$D65,$C65-SUM($L65:T65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(V$3>$D65,$C65-SUM($L65:U65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(W$3>$D65,$C65-SUM($L65:V65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(X$3>$D65,$C65-SUM($L65:W65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(Y$3>$D65,$C65-SUM($L65:X65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(Z$3>$D65,$C65-SUM($L65:Y65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AA$3>$D65,$C65-SUM($L65:Z65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AB$3>$D65,$C65-SUM($L65:AA65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AC$3>$D65,$C65-SUM($L65:AB65),$C65/$E65))","v":4502.2521355197714},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AD$3>$D65,$C65-SUM($L65:AC65),$C65/$E65))","v":3376.6891016398731},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AE$3>$D65,$C65-SUM($L65:AD65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AF$3>$D65,$C65-SUM($L65:AE65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AG$3>$D65,$C65-SUM($L65:AF65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AH$3>$D65,$C65-SUM($L65:AG65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AI$3>$D65,$C65-SUM($L65:AH65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AJ$3>$D65,$C65-SUM($L65:AI65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AK$3>$D65,$C65-SUM($L65:AJ65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AL$3>$D65,$C65-SUM($L65:AK65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AM$3>$D65,$C65-SUM($L65:AL65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AN$3>$D65,$C65-SUM($L65:AM65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AO$3>$D65,$C65-SUM($L65:AN65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AP$3>$D65,$C65-SUM($L65:AO65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AQ$3>$D65,$C65-SUM($L65:AP65),$C65/$E65))","v":0},{"$f":"IF($E65=\"n/a\",\"n/a\",IF(AR$3>$D65,$C65-SUM($L65:AQ65),$C65/$E65))","v":0}]
["Towers and Conductor",null,{"$f":"F44-SUM(F66:K66)","v":1147367.2283268939},33,27.75,10322.385064852217,40910.053498000729,40639.719614687783,40413.883379879058,40306.509872788411,40333.056218575482,41346.566786554737,{"$f":"IF($E66=\"n/a\",\"n/a\",IF(M$3>$D66,$C66-SUM(L66:$L66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(N$3>$D66,$C66-SUM($L66:M66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(O$3>$D66,$C66-SUM($L66:N66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(P$3>$D66,$C66-SUM($L66:O66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(Q$3>$D66,$C66-SUM($L66:P66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(R$3>$D66,$C66-SUM($L66:Q66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(S$3>$D66,$C66-SUM($L66:R66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(T$3>$D66,$C66-SUM($L66:S66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(U$3>$D66,$C66-SUM($L66:T66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(V$3>$D66,$C66-SUM($L66:U66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(W$3>$D66,$C66-SUM($L66:V66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(X$3>$D66,$C66-SUM($L66:W66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(Y$3>$D66,$C66-SUM($L66:X66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(Z$3>$D66,$C66-SUM($L66:Y66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AA$3>$D66,$C66-SUM($L66:Z66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AB$3>$D66,$C66-SUM($L66:AA66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AC$3>$D66,$C66-SUM($L66:AB66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AD$3>$D66,$C66-SUM($L66:AC66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AE$3>$D66,$C66-SUM($L66:AD66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AF$3>$D66,$C66-SUM($L66:AE66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AG$3>$D66,$C66-SUM($L66:AF66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AH$3>$D66,$C66-SUM($L66:AG66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AI$3>$D66,$C66-SUM($L66:AH66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AJ$3>$D66,$C66-SUM($L66:AI66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AK$3>$D66,$C66-SUM($L66:AJ66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AL$3>$D66,$C66-SUM($L66:AK66),$C66/$E66))","v":41346.566786554737},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AM$3>$D66,$C66-SUM($L66:AL66),$C66/$E66))","v":31009.925089915749},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AN$3>$D66,$C66-SUM($L66:AM66),$C66/$E66))","v":0},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AO$3>$D66,$C66-SUM($L66:AN66),$C66/$E66))","v":0},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AP$3>$D66,$C66-SUM($L66:AO66),$C66/$E66))","v":0},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AQ$3>$D66,$C66-SUM($L66:AP66),$C66/$E66))","v":0},{"$f":"IF($E66=\"n/a\",\"n/a\",IF(AR$3>$D66,$C66-SUM($L66:AQ66),$C66/$E66))","v":0}]
["Establishment",null,28694.355720906497,18,12.75,748.01321739449645,3372.5271204903906,3597.313227563649,3709.3088091357445,3253.3840076337233,3086.259024943869,2250.5377036005098,{"$f":"IF($E67=\"n/a\",\"n/a\",IF(M$3>$D67,$C67-SUM(L67:$L67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(N$3>$D67,$C67-SUM($L67:M67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(O$3>$D67,$C67-SUM($L67:N67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(P$3>$D67,$C67-SUM($L67:O67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(Q$3>$D67,$C67-SUM($L67:P67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(R$3>$D67,$C67-SUM($L67:Q67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(S$3>$D67,$C67-SUM($L67:R67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(T$3>$D67,$C67-SUM($L67:S67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(U$3>$D67,$C67-SUM($L67:T67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(V$3>$D67,$C67-SUM($L67:U67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(W$3>$D67,$C67-SUM($L67:V67),$C67/$E67))","v":2250.5377036005098},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(X$3>$D67,$C67-SUM($L67:W67),$C67/$E67))","v":1687.9032777003849},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(Y$3>$D67,$C67-SUM($L67:X67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(Z$3>$D67,$C67-SUM($L67:Y67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AA$3>$D67,$C67-SUM($L67:Z67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AB$3>$D67,$C67-SUM($L67:AA67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AC$3>$D67,$C67-SUM($L67:AB67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AD$3>$D67,$C67-SUM($L67:AC67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AE$3>$D67,$C67-SUM($L67:AD67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AF$3>$D67,$C67-SUM($L67:AE67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AG$3>$D67,$C67-SUM($L67:AF67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AH$3>$D67,$C67-SUM($L67:AG67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AI$3>$D67,$C67-SUM($L67:AH67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AJ$3>$D67,$C67-SUM($L67:AI67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AK$3>$D67,$C67-SUM($L67:AJ67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AL$3>$D67,$C67-SUM($L67:AK67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AM$3>$D67,$C67-SUM($L67:AL67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AN$3>$D67,$C67-SUM($L67:AM67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AO$3>$D67,$C67-SUM($L67:AN67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AP$3>$D67,$C67-SUM($L67:AO67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AQ$3>$D67,$C67-SUM($L67:AP67),$C67/$E67))","v":0},{"$f":"IF($E67=\"n/a\",\"n/a\",IF(AR$3>$D67,$C67-SUM($L67:AQ67),$C67/$E67))","v":0}]
["Communications",null,2746.2159532041187,10,4.75,1660.9345020099131,7276.9471034297094,7736.4026195140086,7436.5248343415651,7657.1030610374855,7941.6398633205172,578.15072699034079,{"$f":"IF($E68=\"n/a\",\"n/a\",IF(M$3>$D68,$C68-SUM(L68:$L68),$C68/$E68))","v":578.15072699034079},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(N$3>$D68,$C68-SUM($L68:M68),$C68/$E68))","v":578.15072699034079},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(O$3>$D68,$C68-SUM($L68:N68),$C68/$E68))","v":578.15072699034079},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(P$3>$D68,$C68-SUM($L68:O68),$C68/$E68))","v":433.61304524275556},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(Q$3>$D68,$C68-SUM($L68:P68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(R$3>$D68,$C68-SUM($L68:Q68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(S$3>$D68,$C68-SUM($L68:R68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(T$3>$D68,$C68-SUM($L68:S68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(U$3>$D68,$C68-SUM($L68:T68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(V$3>$D68,$C68-SUM($L68:U68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(W$3>$D68,$C68-SUM($L68:V68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(X$3>$D68,$C68-SUM($L68:W68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(Y$3>$D68,$C68-SUM($L68:X68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(Z$3>$D68,$C68-SUM($L68:Y68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AA$3>$D68,$C68-SUM($L68:Z68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AB$3>$D68,$C68-SUM($L68:AA68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AC$3>$D68,$C68-SUM($L68:AB68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AD$3>$D68,$C68-SUM($L68:AC68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AE$3>$D68,$C68-SUM($L68:AD68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AF$3>$D68,$C68-SUM($L68:AE68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AG$3>$D68,$C68-SUM($L68:AF68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AH$3>$D68,$C68-SUM($L68:AG68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AI$3>$D68,$C68-SUM($L68:AH68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AJ$3>$D68,$C68-SUM($L68:AI68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AK$3>$D68,$C68-SUM($L68:AJ68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AL$3>$D68,$C68-SUM($L68:AK68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AM$3>$D68,$C68-SUM($L68:AL68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AN$3>$D68,$C68-SUM($L68:AM68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AO$3>$D68,$C68-SUM($L68:AN68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AP$3>$D68,$C68-SUM($L68:AO68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AQ$3>$D68,$C68-SUM($L68:AP68),$C68/$E68))","v":0},{"$f":"IF($E68=\"n/a\",\"n/a\",IF(AR$3>$D68,$C68-SUM($L68:AQ68),$C68/$E68))","v":0}]
["Inventory",null,3347.1216850476017,"n/a","n/a",0,0,0,0,0,0,"n/a",{"$f":"IF($E69=\"n/a\",\"n/a\",IF(M$3>$D69,$C69-SUM(L69:$L69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(N$3>$D69,$C69-SUM($L69:M69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(O$3>$D69,$C69-SUM($L69:N69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(P$3>$D69,$C69-SUM($L69:O69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(Q$3>$D69,$C69-SUM($L69:P69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(R$3>$D69,$C69-SUM($L69:Q69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(S$3>$D69,$C69-SUM($L69:R69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(T$3>$D69,$C69-SUM($L69:S69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(U$3>$D69,$C69-SUM($L69:T69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(V$3>$D69,$C69-SUM($L69:U69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(W$3>$D69,$C69-SUM($L69:V69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(X$3>$D69,$C69-SUM($L69:W69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(Y$3>$D69,$C69-SUM($L69:X69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(Z$3>$D69,$C69-SUM($L69:Y69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AA$3>$D69,$C69-SUM($L69:Z69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AB$3>$D69,$C69-SUM($L69:AA69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AC$3>$D69,$C69-SUM($L69:AB69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AD$3>$D69,$C69-SUM($L69:AC69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AE$3>$D69,$C69-SUM($L69:AD69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AF$3>$D69,$C69-SUM($L69:AE69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AG$3>$D69,$C69-SUM($L69:AF69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AH$3>$D69,$C69-SUM($L69:AG69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AI$3>$D69,$C69-SUM($L69:AH69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AJ$3>$D69,$C69-SUM($L69:AI69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AK$3>$D69,$C69-SUM($L69:AJ69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AL$3>$D69,$C69-SUM($L69:AK69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AM$3>$D69,$C69-SUM($L69:AL69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AN$3>$D69,$C69-SUM($L69:AM69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AO$3>$D69,$C69-SUM($L69:AN69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AP$3>$D69,$C69-SUM($L69:AO69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AQ$3>$D69,$C69-SUM($L69:AP69),$C69/$E69))","v":"n/a"},{"$f":"IF($E69=\"n/a\",\"n/a\",IF(AR$3>$D69,$C69-SUM($L69:AQ69),$C69/$E69))","v":"n/a"}]
["IT",null,{"$f":"F48-SUM(F70:K70)","v":6300.9255571961858},8,2.75,957.67014404910537,4229.2900029492439,3511.2941473694264,3424.1512936622039,1782.2050259359944,1278.0156190103785,2291.2456571622492,{"$f":"IF($E70=\"n/a\",\"n/a\",IF(M$3>$D70,$C70-SUM(L70:$L70),$C70/$E70))","v":2291.2456571622492},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(N$3>$D70,$C70-SUM($L70:M70),$C70/$E70))","v":1718.4342428716873},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(O$3>$D70,$C70-SUM($L70:N70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(P$3>$D70,$C70-SUM($L70:O70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(Q$3>$D70,$C70-SUM($L70:P70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(R$3>$D70,$C70-SUM($L70:Q70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(S$3>$D70,$C70-SUM($L70:R70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(T$3>$D70,$C70-SUM($L70:S70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(U$3>$D70,$C70-SUM($L70:T70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(V$3>$D70,$C70-SUM($L70:U70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(W$3>$D70,$C70-SUM($L70:V70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(X$3>$D70,$C70-SUM($L70:W70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(Y$3>$D70,$C70-SUM($L70:X70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(Z$3>$D70,$C70-SUM($L70:Y70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AA$3>$D70,$C70-SUM($L70:Z70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AB$3>$D70,$C70-SUM($L70:AA70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AC$3>$D70,$C70-SUM($L70:AB70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AD$3>$D70,$C70-SUM($L70:AC70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AE$3>$D70,$C70-SUM($L70:AD70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AF$3>$D70,$C70-SUM($L70:AE70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AG$3>$D70,$C70-SUM($L70:AF70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AH$3>$D70,$C70-SUM($L70:AG70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AI$3>$D70,$C70-SUM($L70:AH70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AJ$3>$D70,$C70-SUM($L70:AI70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AK$3>$D70,$C70-SUM($L70:AJ70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AL$3>$D70,$C70-SUM($L70:AK70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AM$3>$D70,$C70-SUM($L70:AL70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AN$3>$D70,$C70-SUM($L70:AM70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AO$3>$D70,$C70-SUM($L70:AN70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AP$3>$D70,$C70-SUM($L70:AO70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AQ$3>$D70,$C70-SUM($L70:AP70),$C70/$E70))","v":0},{"$f":"IF($E70=\"n/a\",\"n/a\",IF(AR$3>$D70,$C70-SUM($L70:AQ70),$C70/$E70))","v":0}]
["Vehicles",null,{"$f":"F49-SUM(F71:K71)","v":2259.6152321597347},8,2.75,55.790293014765616,238.46125295488503,209.88559465229525,181.55351145604746,134.30524511880418,51.053979852768009,821.67826623990356,{"$f":"IF($E71=\"n/a\",\"n/a\",IF(M$3>$D71,$C71-SUM(L71:$L71),$C71/$E71))","v":821.67826623990356},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(N$3>$D71,$C71-SUM($L71:M71),$C71/$E71))","v":616.25869967992753},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(O$3>$D71,$C71-SUM($L71:N71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(P$3>$D71,$C71-SUM($L71:O71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(Q$3>$D71,$C71-SUM($L71:P71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(R$3>$D71,$C71-SUM($L71:Q71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(S$3>$D71,$C71-SUM($L71:R71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(T$3>$D71,$C71-SUM($L71:S71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(U$3>$D71,$C71-SUM($L71:T71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(V$3>$D71,$C71-SUM($L71:U71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(W$3>$D71,$C71-SUM($L71:V71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(X$3>$D71,$C71-SUM($L71:W71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(Y$3>$D71,$C71-SUM($L71:X71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(Z$3>$D71,$C71-SUM($L71:Y71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AA$3>$D71,$C71-SUM($L71:Z71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AB$3>$D71,$C71-SUM($L71:AA71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AC$3>$D71,$C71-SUM($L71:AB71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AD$3>$D71,$C71-SUM($L71:AC71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AE$3>$D71,$C71-SUM($L71:AD71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AF$3>$D71,$C71-SUM($L71:AE71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AG$3>$D71,$C71-SUM($L71:AF71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AH$3>$D71,$C71-SUM($L71:AG71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AI$3>$D71,$C71-SUM($L71:AH71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AJ$3>$D71,$C71-SUM($L71:AI71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AK$3>$D71,$C71-SUM($L71:AJ71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AL$3>$D71,$C71-SUM($L71:AK71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AM$3>$D71,$C71-SUM($L71:AL71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AN$3>$D71,$C71-SUM($L71:AM71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AO$3>$D71,$C71-SUM($L71:AN71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AP$3>$D71,$C71-SUM($L71:AO71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AQ$3>$D71,$C71-SUM($L71:AP71),$C71/$E71))","v":0},{"$f":"IF($E71=\"n/a\",\"n/a\",IF(AR$3>$D71,$C71-SUM($L71:AQ71),$C71/$E71))","v":0}]
["Other",null,1779.4469110557875,8,2.75,205.34954985263758,811.1828087547309,819.92756974679833,702.76284855497056,695.27588342828312,747.63620364193707,647.07160402028637,{"$f":"IF($E72=\"n/a\",\"n/a\",IF(M$3>$D72,$C72-SUM(L72:$L72),$C72/$E72))","v":647.07160402028637},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(N$3>$D72,$C72-SUM($L72:M72),$C72/$E72))","v":485.30370301521475},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(O$3>$D72,$C72-SUM($L72:N72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(P$3>$D72,$C72-SUM($L72:O72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(Q$3>$D72,$C72-SUM($L72:P72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(R$3>$D72,$C72-SUM($L72:Q72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(S$3>$D72,$C72-SUM($L72:R72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(T$3>$D72,$C72-SUM($L72:S72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(U$3>$D72,$C72-SUM($L72:T72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(V$3>$D72,$C72-SUM($L72:U72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(W$3>$D72,$C72-SUM($L72:V72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(X$3>$D72,$C72-SUM($L72:W72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(Y$3>$D72,$C72-SUM($L72:X72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(Z$3>$D72,$C72-SUM($L72:Y72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AA$3>$D72,$C72-SUM($L72:Z72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AB$3>$D72,$C72-SUM($L72:AA72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AC$3>$D72,$C72-SUM($L72:AB72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AD$3>$D72,$C72-SUM($L72:AC72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AE$3>$D72,$C72-SUM($L72:AD72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AF$3>$D72,$C72-SUM($L72:AE72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AG$3>$D72,$C72-SUM($L72:AF72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AH$3>$D72,$C72-SUM($L72:AG72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AI$3>$D72,$C72-SUM($L72:AH72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AJ$3>$D72,$C72-SUM($L72:AI72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AK$3>$D72,$C72-SUM($L72:AJ72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AL$3>$D72,$C72-SUM($L72:AK72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AM$3>$D72,$C72-SUM($L72:AL72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AN$3>$D72,$C72-SUM($L72:AM72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AO$3>$D72,$C72-SUM($L72:AN72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AP$3>$D72,$C72-SUM($L72:AO72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AQ$3>$D72,$C72-SUM($L72:AP72),$C72/$E72))","v":0},{"$f":"IF($E72=\"n/a\",\"n/a\",IF(AR$3>$D72,$C72-SUM($L72:AQ72),$C72/$E72))","v":0}]
["Premises",null,1446.6773382351848,8,2.75,231.59106460710453,915.24054035170991,901.2169183722358,886.52384655914773,904.9764310942893,1211.6252466675601,526.06448663097626,{"$f":"IF($E73=\"n/a\",\"n/a\",IF(M$3>$D73,$C73-SUM(L73:$L73),$C73/$E73))","v":526.06448663097626},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(N$3>$D73,$C73-SUM($L73:M73),$C73/$E73))","v":394.54836497323231},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(O$3>$D73,$C73-SUM($L73:N73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(P$3>$D73,$C73-SUM($L73:O73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(Q$3>$D73,$C73-SUM($L73:P73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(R$3>$D73,$C73-SUM($L73:Q73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(S$3>$D73,$C73-SUM($L73:R73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(T$3>$D73,$C73-SUM($L73:S73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(U$3>$D73,$C73-SUM($L73:T73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(V$3>$D73,$C73-SUM($L73:U73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(W$3>$D73,$C73-SUM($L73:V73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(X$3>$D73,$C73-SUM($L73:W73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(Y$3>$D73,$C73-SUM($L73:X73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(Z$3>$D73,$C73-SUM($L73:Y73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AA$3>$D73,$C73-SUM($L73:Z73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AB$3>$D73,$C73-SUM($L73:AA73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AC$3>$D73,$C73-SUM($L73:AB73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AD$3>$D73,$C73-SUM($L73:AC73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AE$3>$D73,$C73-SUM($L73:AD73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AF$3>$D73,$C73-SUM($L73:AE73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AG$3>$D73,$C73-SUM($L73:AF73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AH$3>$D73,$C73-SUM($L73:AG73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AI$3>$D73,$C73-SUM($L73:AH73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AJ$3>$D73,$C73-SUM($L73:AI73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AK$3>$D73,$C73-SUM($L73:AJ73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AL$3>$D73,$C73-SUM($L73:AK73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AM$3>$D73,$C73-SUM($L73:AL73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AN$3>$D73,$C73-SUM($L73:AM73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AO$3>$D73,$C73-SUM($L73:AN73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AP$3>$D73,$C73-SUM($L73:AO73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AQ$3>$D73,$C73-SUM($L73:AP73),$C73/$E73))","v":0},{"$f":"IF($E73=\"n/a\",\"n/a\",IF(AR$3>$D73,$C73-SUM($L73:AQ73),$C73/$E73))","v":0}]
["Land",null,117292.30819672134,"n/a","n/a",0,0,0,0,0,0,"n/a",{"$f":"IF($E74=\"n/a\",\"n/a\",IF(M$3>$D74,$C74-SUM(L74:$L74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(N$3>$D74,$C74-SUM($L74:M74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(O$3>$D74,$C74-SUM($L74:N74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(P$3>$D74,$C74-SUM($L74:O74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(Q$3>$D74,$C74-SUM($L74:P74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(R$3>$D74,$C74-SUM($L74:Q74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(S$3>$D74,$C74-SUM($L74:R74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(T$3>$D74,$C74-SUM($L74:S74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(U$3>$D74,$C74-SUM($L74:T74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(V$3>$D74,$C74-SUM($L74:U74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(W$3>$D74,$C74-SUM($L74:V74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(X$3>$D74,$C74-SUM($L74:W74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(Y$3>$D74,$C74-SUM($L74:X74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(Z$3>$D74,$C74-SUM($L74:Y74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AA$3>$D74,$C74-SUM($L74:Z74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AB$3>$D74,$C74-SUM($L74:AA74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AC$3>$D74,$C74-SUM($L74:AB74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AD$3>$D74,$C74-SUM($L74:AC74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AE$3>$D74,$C74-SUM($L74:AD74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AF$3>$D74,$C74-SUM($L74:AE74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AG$3>$D74,$C74-SUM($L74:AF74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AH$3>$D74,$C74-SUM($L74:AG74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AI$3>$D74,$C74-SUM($L74:AH74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AJ$3>$D74,$C74-SUM($L74:AI74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AK$3>$D74,$C74-SUM($L74:AJ74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AL$3>$D74,$C74-SUM($L74:AK74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AM$3>$D74,$C74-SUM($L74:AL74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AN$3>$D74,$C74-SUM($L74:AM74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AO$3>$D74,$C74-SUM($L74:AN74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AP$3>$D74,$C74-SUM($L74:AO74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AQ$3>$D74,$C74-SUM($L74:AP74),$C74/$E74))","v":"n/a"},{"$f":"IF($E74=\"n/a\",\"n/a\",IF(AR$3>$D74,$C74-SUM($L74:AQ74),$C74/$E74))","v":"n/a"}]
["Easements",null,129151.25769132902,"n/a","n/a",0,0,0,0,0,0,"n/a",{"$f":"IF($E75=\"n/a\",\"n/a\",IF(M$3>$D75,$C75-SUM(L75:$L75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(N$3>$D75,$C75-SUM($L75:M75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(O$3>$D75,$C75-SUM($L75:N75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(P$3>$D75,$C75-SUM($L75:O75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(Q$3>$D75,$C75-SUM($L75:P75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(R$3>$D75,$C75-SUM($L75:Q75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(S$3>$D75,$C75-SUM($L75:R75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(T$3>$D75,$C75-SUM($L75:S75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(U$3>$D75,$C75-SUM($L75:T75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(V$3>$D75,$C75-SUM($L75:U75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(W$3>$D75,$C75-SUM($L75:V75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(X$3>$D75,$C75-SUM($L75:W75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(Y$3>$D75,$C75-SUM($L75:X75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(Z$3>$D75,$C75-SUM($L75:Y75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AA$3>$D75,$C75-SUM($L75:Z75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AB$3>$D75,$C75-SUM($L75:AA75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AC$3>$D75,$C75-SUM($L75:AB75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AD$3>$D75,$C75-SUM($L75:AC75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AE$3>$D75,$C75-SUM($L75:AD75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AF$3>$D75,$C75-SUM($L75:AE75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AG$3>$D75,$C75-SUM($L75:AF75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AH$3>$D75,$C75-SUM($L75:AG75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AI$3>$D75,$C75-SUM($L75:AH75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AJ$3>$D75,$C75-SUM($L75:AI75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AK$3>$D75,$C75-SUM($L75:AJ75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AL$3>$D75,$C75-SUM($L75:AK75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AM$3>$D75,$C75-SUM($L75:AL75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AN$3>$D75,$C75-SUM($L75:AM75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AO$3>$D75,$C75-SUM($L75:AN75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AP$3>$D75,$C75-SUM($L75:AO75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AQ$3>$D75,$C75-SUM($L75:AP75),$C75/$E75))","v":"n/a"},{"$f":"IF($E75=\"n/a\",\"n/a\",IF(AR$3>$D75,$C75-SUM($L75:AQ75),$C75/$E75))","v":"n/a"}]
["Equity Raising costs (2003-08)",null,0,"n/a","n/a",0,0,0,0,0,0,"n/a",{"$f":"IF($E76=\"n/a\",\"n/a\",IF(M$3>$D76,$C76-SUM(L76:$L76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(N$3>$D76,$C76-SUM($L76:M76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(O$3>$D76,$C76-SUM($L76:N76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(P$3>$D76,$C76-SUM($L76:O76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(Q$3>$D76,$C76-SUM($L76:P76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(R$3>$D76,$C76-SUM($L76:Q76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(S$3>$D76,$C76-SUM($L76:R76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(T$3>$D76,$C76-SUM($L76:S76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(U$3>$D76,$C76-SUM($L76:T76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(V$3>$D76,$C76-SUM($L76:U76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(W$3>$D76,$C76-SUM($L76:V76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(X$3>$D76,$C76-SUM($L76:W76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(Y$3>$D76,$C76-SUM($L76:X76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(Z$3>$D76,$C76-SUM($L76:Y76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AA$3>$D76,$C76-SUM($L76:Z76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AB$3>$D76,$C76-SUM($L76:AA76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AC$3>$D76,$C76-SUM($L76:AB76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AD$3>$D76,$C76-SUM($L76:AC76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AE$3>$D76,$C76-SUM($L76:AD76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AF$3>$D76,$C76-SUM($L76:AE76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AG$3>$D76,$C76-SUM($L76:AF76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AH$3>$D76,$C76-SUM($L76:AG76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AI$3>$D76,$C76-SUM($L76:AH76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AJ$3>$D76,$C76-SUM($L76:AI76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AK$3>$D76,$C76-SUM($L76:AJ76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AL$3>$D76,$C76-SUM($L76:AK76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AM$3>$D76,$C76-SUM($L76:AL76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AN$3>$D76,$C76-SUM($L76:AM76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AO$3>$D76,$C76-SUM($L76:AN76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AP$3>$D76,$C76-SUM($L76:AO76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AQ$3>$D76,$C76-SUM($L76:AP76),$C76/$E76))","v":"n/a"},{"$f":"IF($E76=\"n/a\",\"n/a\",IF(AR$3>$D76,$C76-SUM($L76:AQ76),$C76/$E76))","v":"n/a"}]
[0,null,0,"n/a","n/a",0,0,0,0,0,0,"n/a",{"$f":"IF($E77=\"n/a\",\"n/a\",IF(M$3>$D77,$C77-SUM(L77:$L77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(N$3>$D77,$C77-SUM($L77:M77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(O$3>$D77,$C77-SUM($L77:N77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(P$3>$D77,$C77-SUM($L77:O77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(Q$3>$D77,$C77-SUM($L77:P77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(R$3>$D77,$C77-SUM($L77:Q77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(S$3>$D77,$C77-SUM($L77:R77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(T$3>$D77,$C77-SUM($L77:S77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(U$3>$D77,$C77-SUM($L77:T77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(V$3>$D77,$C77-SUM($L77:U77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(W$3>$D77,$C77-SUM($L77:V77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(X$3>$D77,$C77-SUM($L77:W77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(Y$3>$D77,$C77-SUM($L77:X77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(Z$3>$D77,$C77-SUM($L77:Y77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AA$3>$D77,$C77-SUM($L77:Z77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AB$3>$D77,$C77-SUM($L77:AA77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AC$3>$D77,$C77-SUM($L77:AB77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AD$3>$D77,$C77-SUM($L77:AC77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AE$3>$D77,$C77-SUM($L77:AD77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AF$3>$D77,$C77-SUM($L77:AE77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AG$3>$D77,$C77-SUM($L77:AF77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AH$3>$D77,$C77-SUM($L77:AG77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AI$3>$D77,$C77-SUM($L77:AH77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AJ$3>$D77,$C77-SUM($L77:AI77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AK$3>$D77,$C77-SUM($L77:AJ77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AL$3>$D77,$C77-SUM($L77:AK77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AM$3>$D77,$C77-SUM($L77:AL77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AN$3>$D77,$C77-SUM($L77:AM77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AO$3>$D77,$C77-SUM($L77:AN77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AP$3>$D77,$C77-SUM($L77:AO77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AQ$3>$D77,$C77-SUM($L77:AP77),$C77/$E77))","v":"n/a"},{"$f":"IF($E77=\"n/a\",\"n/a\",IF(AR$3>$D77,$C77-SUM($L77:AQ77),$C77/$E77))","v":"n/a"}]
["Sub-total",null,{"$f":"SUM(C62:C77)","v":1919705.3859557568},null,null,{"$f":"SUM(F62:F77)","v":24522.890841268458},{"$f":"SUM(G62:G77)","v":100293.49179329921},100836.07522586879,100444.7664037519,98972.222660931016,98486.865011703776,95398.407307671048,95398.407307671048,94326.892304157707,91112.34729361764,87640.605121479952,77225.378605066857,77225.378605066857,77225.378605066857,77225.378605066857,73919.490292346338,64001.825354184679,64001.825354184679,59463.573746157082,45848.818922074512,45848.818922074512,45848.818922074512,45848.818922074512,45848.818922074512,44723.25588819461,41346.566786554737,41346.566786554737,41346.566786554737,41346.566786554737,41346.566786554737,41346.566786554737,41346.566786554737,41346.566786554737,31009.925089915749,0,0,0,0,0]
[]
["Nominal Capex as per Reg Accounts and Forecasts"]
[null,"Nominal Capex as per Reg Accounts",null,null,null,"Nominal",null,null,null,null,null,"Nominal",null,null,null,null,null,"Nominal"]
[null,null,"Standard Life 2002-2008","Proposed Standard Life from 2008 to 2014","Proposed Standard Life from 2014 to 2020",{"$f":"F2","v":"2002-03"},{"$f":"G2","v":"2003-04"},"2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2080-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67",{"$f":"BS2","v":"2067-68"},"2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75"]
["Secondary",null,25,15,15,1375,9596.3149999999987,8783.8380213016517,15361.608971996598,18573.873366674292,18732.176215578311,7114.0047023382567,2907.5377874831497,10000.282885321434,11822.927495218299,13477.059207925748,{"$f":"'RFM input'!G223*1000","v":19751.569989496598},{"$f":"'RFM input'!H223*1000","v":40112.395986908166},{"$f":"'RFM input'!I223*1000","v":29758.079127640292},{"$f":"'RFM input'!J223*1000","v":22948.498592767293},0,0,0]
["Switchgear",null,45,45,45,1578,1804.175,18664.436822053038,10937.275392003299,46381.297832742079,47671.714760114271,6185.2527120347668,26042.09819347454,48763.049940649842,32798.176547020419,30047.232126262501,{"$f":"'RFM input'!G224*1000","v":28334.976189390582},{"$f":"'RFM input'!H224*1000","v":38119.500725857441},{"$f":"'RFM input'!I224*1000","v":43867.901598456992},{"$f":"'RFM input'!J224*1000","v":52053.710524416158},0,0,0]
["Transformers",null,45,45,45,6280,2229.248,750.01302049999993,12321.244996839758,12921.25731822608,12316.655489399336,4748.2420277257279,6058.4698151459288,10742.147775331678,8926.1229344597214,31745.216444802885,{"$f":"'RFM input'!G225*1000","v":37298.172642026977},{"$f":"'RFM input'!H225*1000","v":10467.911740807915},{"$f":"'RFM input'!I225*1000","v":29323.156404530873},{"$f":"'RFM input'!J225*1000","v":27458.579687134206},0,0,0]
["Reactive",null,40,40,40,0,754.32600000000002,3061.4579406553512,2757.6959607053113,-1734.9771822798921,107.41420130617492,3.0506341239812369,977.77923188388775,46.437706515155391,520.7217664160637,5186.4233332356716,{"$f":"'RFM input'!G226*1000","v":1542.7229361234838},{"$f":"'RFM input'!H226*1000","v":4950.8591996196183},{"$f":"'RFM input'!I226*1000","v":3159.8948049190699},{"$f":"'RFM input'!J226*1000","v":10613.927758101818},0,0,0]
["Towers and Conductor",null,60,60,60,13456,13288.32,14703.020814976366,6171.1043893891374,551.35509754618033,2356.2396072502011,5373.2404234088071,18850.413130018962,9042.788819159503,40476.023009096949,37671.501672084109,{"$f":"'RFM input'!G227*1000","v":27536.937860620652},{"$f":"'RFM input'!H227*1000","v":24244.524439198947},{"$f":"'RFM input'!I227*1000","v":23469.053904893062},{"$f":"'RFM input'!J227*1000","v":11024.387464316847},0,0,0]
["Establishment",null,45,45,45,717,8308.4680000000008,6592.3401861844077,26159.263039129535,19655.688081890312,14142.512632023376,12221.990218235274,10938.157138145752,6266.9510579040616,6292.569670330643,21123.723630333392,{"$f":"'RFM input'!G228*1000","v":23079.025485368489},{"$f":"'RFM input'!H228*1000","v":29315.77284673446},{"$f":"'RFM input'!I228*1000","v":6676.5044066210985},{"$f":"'RFM input'!J228*1000","v":14595.581028404371},0,0,0]
["Communications",null,15,15,15,982,2574.48,5848.0823727879515,2732.5219561541676,219.19466637632502,1132.8154523602714,326.53203990832304,1996.0558232233959,11787.99756800077,6611.4127277479092,5827.2848115700881,{"$f":"'RFM input'!G229*1000","v":8645.5223725876149},{"$f":"'RFM input'!H229*1000","v":19610.147351293614},{"$f":"'RFM input'!I229*1000","v":7599.0782912310688},{"$f":"'RFM input'!J229*1000","v":15348.953923201743},0,0,0]
["Inventory",null,"n/a","n/a","n/a",34.418480000000002,1578.05258,397.57900999999998,1653.5878700000001,-129.32106000000053,0,0,0,0,0,0,{"$f":"'RFM input'!G230*1000","v":0},{"$f":"'RFM input'!H230*1000","v":0},{"$f":"'RFM input'!I230*1000","v":0},{"$f":"'RFM input'!J230*1000","v":0},0,0,0]
["IT",null,10,5,5,3986.8483900000001,6320.2018479427115,4441.1027029653269,9631.3948491237425,4998.4626164749779,9661.5777238275296,2777.2882396711284,12100.843923290508,4614.2852957162841,8913.1624627816454,8364.1409152646102,{"$f":"'RFM input'!G231*1000","v":14738.750980357643},{"$f":"'RFM input'!H231*1000","v":3803.7088043039448},{"$f":"'RFM input'!I231*1000","v":32908.70454777222},{"$f":"'RFM input'!J231*1000","v":19488.253484733759},0,0,0]
["Vehicles",null,10,7,7,317.85222999999996,1323.3191772686262,929.97954000000004,1477.10646,960.62764248041708,988.92180108156833,427.29831163171673,523.02240367074944,-10.274339173780772,177.28579657636826,932.59868584292678,{"$f":"'RFM input'!G232*1000","v":1611.8188331765914},{"$f":"'RFM input'!H232*1000","v":671.48575391744714},{"$f":"'RFM input'!I232*1000","v":1374.7690869274809},{"$f":"'RFM input'!J232*1000","v":891.80710357048497},0,0,0]
["Other",null,10,10,10,575.12257000000011,2067.4917319485689,3526.2205099999996,2565.1204108266547,187.3773122388601,2240.7099944488282,415.21095910851022,1872.0587826366798,4436.7352786383635,2184.4912304845234,4483.092716434564,{"$f":"'RFM input'!G233*1000","v":5578.4043567278404},{"$f":"'RFM input'!H233*1000","v":13746.847403426395},{"$f":"'RFM input'!I233*1000","v":2024.3370101221262},{"$f":"'RFM input'!J233*1000","v":2582.7785121314364},0,0,0]
["Premises",null,10,10,10,674.17681000000005,477.69766284009137,634.10446999999999,5925.2014609521011,106.73114893948701,145.44680535415355,-20.064185163286577,350.40062433784232,82.982026031278366,138.55299403522781,63.726524792831306,{"$f":"'RFM input'!G234*1000","v":244.42758245008338},{"$f":"'RFM input'!H234*1000","v":444.67737042457031},{"$f":"'RFM input'!I234*1000","v":2719.9622810353035},{"$f":"'RFM input'!J234*1000","v":529.05572927433207},0,0,0]
["Land",null,"n/a","n/a","n/a",null,null,null,null,null,0,0,191.69200000000001,0,0,0,{"$f":"'RFM input'!G235*1000","v":0},{"$f":"'RFM input'!H235*1000","v":0},{"$f":"'RFM input'!I235*1000","v":0},{"$f":"'RFM input'!J235*1000","v":0},0,0,0]
["Easements",null,"n/a","n/a","n/a",0,57,0,0,null,0,0,0,0,0,0,{"$f":"'RFM input'!G236*1000","v":0},{"$f":"'RFM input'!H236*1000","v":0},{"$f":"'RFM input'!I236*1000","v":0},{"$f":"'RFM input'!J236*1000","v":0},0,0,0]
[0,null,"n/a","n/a","n/a",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[0,null,"n/a","n/a","n/a",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
["Sub-total",null,null,null,null,{"$f":"SUM(F83:F98)","v":29976.41848},{"$f":"SUM(G83:G98)","v":50379.095000000001},68332.175411424105,97693.125757120302,102691.56684130913,109496.18468274403,39572.046083023204,82808.528853311393,105773.38401409458,118861.44663416778,158922.00006854933,168362.32922832656,{"$f":"SUM(R83:R98)","v":185487.83162249255},{"$f":"SUM(S83:S98)","v":182881.4414641496},177535.53380805242,0,0,0,0,0,0]
[]
[]
[null,"Disposals as per Reg Accounts",null,null,null,"Nominal",null,null,null,null,null,"Nominal",null,null,null,null,null,"Nominal"]
[null,null,null,null,null,{"$f":"F2","v":"2002-03"},{"$f":"G2","v":"2003-04"},"2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2080-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67",{"$f":"BS2","v":"2067-68"},"2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75"]
["Secondary",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-'RFM input'!G277*1000","v":0},{"$f":"-'RFM input'!H277*1000","v":0},{"$f":"-'RFM input'!I277*1000","v":0},{"$f":"-'RFM input'!J277*1000","v":0},0,0,0]
["Switchgear",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-'RFM input'!G278*1000","v":0},{"$f":"-'RFM input'!H278*1000","v":0},{"$f":"-'RFM input'!I278*1000","v":0},{"$f":"-'RFM input'!J278*1000","v":0},0,0,0]
["Transformers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-'RFM input'!G279*1000","v":0},{"$f":"-'RFM input'!H279*1000","v":0},{"$f":"-'RFM input'!I279*1000","v":0},{"$f":"-'RFM input'!J279*1000","v":0},0,0,0]
["Reactive",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-'RFM input'!G280*1000","v":0},{"$f":"-'RFM input'!H280*1000","v":0},{"$f":"-'RFM input'!I280*1000","v":0},{"$f":"-'RFM input'!J280*1000","v":0},0,0,0]
["Towers and Conductor",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-'RFM input'!G281*1000","v":0},{"$f":"-'RFM input'!H281*1000","v":0},{"$f":"-'RFM input'!I281*1000","v":0},{"$f":"-'RFM input'!J281*1000","v":0},0,0,0]
["Establishment",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-'RFM input'!G282*1000","v":0},{"$f":"-'RFM input'!H282*1000","v":0},{"$f":"-'RFM input'!I282*1000","v":0},{"$f":"-'RFM input'!J282*1000","v":0},0,0,0]
["Communications",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-'RFM input'!G283*1000","v":0},{"$f":"-'RFM input'!H283*1000","v":0},{"$f":"-'RFM input'!I283*1000","v":0},{"$f":"-'RFM input'!J283*1000","v":0},0,0,0]
["Inventory",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-'RFM input'!G284*1000","v":0},{"$f":"-'RFM input'!H284*1000","v":0},{"$f":"-'RFM input'!I284*1000","v":0},{"$f":"-'RFM input'!J284*1000","v":0},0,0,0]
["IT",null,null,null,null,0,0,0,0,0,-51.79999999999999,-194.38300000000001,0,-0.754,0,0,{"$f":"-'RFM input'!G285*1000","v":0},{"$f":"-'RFM input'!H285*1000","v":0},{"$f":"-'RFM input'!I285*1000","v":0},{"$f":"-'RFM input'!J285*1000","v":0},0,0,0]
["Vehicles",null,null,null,null,-656,-926,-542,-791,-196.64682999999999,-2.2199999999999998,-476.95289511527199,-31.290331880908809,-141.208,0,0,{"$f":"-'RFM input'!G286*1000","v":-180},{"$f":"-'RFM input'!H286*1000","v":-80},{"$f":"-'RFM input'!I286*1000","v":0},{"$f":"-'RFM input'!J286*1000","v":0},0,0,0]
["Other",null,null,null,null,0,0,0,0,0,-17.02,-11.655238422892385,0,-8.1669999999999998,0,0,{"$f":"-'RFM input'!G287*1000","v":-190},{"$f":"-'RFM input'!H287*1000","v":0},{"$f":"-'RFM input'!I287*1000","v":0},{"$f":"-'RFM input'!J287*1000","v":0},0,0,0]
["Premises",null,null,null,null,0,0,0,0,0,-2.96,0,0,0,0,0,{"$f":"-'RFM input'!G288*1000","v":0},{"$f":"-'RFM input'!H288*1000","v":0},{"$f":"-'RFM input'!I288*1000","v":0},{"$f":"-'RFM input'!J288*1000","v":0},0,0,0]
["Land",null,null,null,null,-61,0,-1522,-786,0,0,0,0,-474,-968,-2110.27171260261,{"$f":"-'RFM input'!G289*1000","v":-40},{"$f":"-'RFM input'!H289*1000","v":-7340},{"$f":"-'RFM input'!I289*1000","v":0},{"$f":"-'RFM input'!J289*1000","v":0},0,0,0]
["Easements",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"-'RFM input'!G290*1000","v":-10},{"$f":"-'RFM input'!H290*1000","v":0},{"$f":"-'RFM input'!I290*1000","v":0},{"$f":"-'RFM input'!J290*1000","v":0},0,0,0]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["Sub-total",null,null,null,null,{"$f":"SUM(F104:F119)","v":-717},{"$f":"SUM(G104:G119)","v":-926},-2064,-1577,-196.64682999999999,-73.999999999999986,-682.99113353816438,-31.290331880908809,-624.12900000000002,-968,-2110.27171260261,-420,{"$f":"SUM(R104:R119)","v":-7420},{"$f":"SUM(S104:S119)","v":0},0,0,0,0,0,0,0]
[]
[]
[null,"Real  2013-14 NET Capex including idc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Real 2013-14"]
[null,null,"Standard Life 2002-2008","Proposed Standard Life from 2008 to 2014","Proposed Standard Life from 2014 to 2020",{"$f":"F2","v":"2002-03"},{"$f":"G2","v":"2003-04"},"2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2080-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67",{"$f":"BS2","v":"2067-68"},"2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75"]
[{"$f":"A40","v":"Secondary"},null,25,15,15,{"$f":"(F104+F83)*E$34*E$18","v":1881.0302450329443},{"$f":"(G104+G83)*F$34*F$18","v":13178.203565331025},11751.95627153858,20055.377713857084,23612.840729156167,23081.57107481105,8581.2814008774549,3356.7503016307828,11337.13466779977,13085.289121803791,14403.845772570101,20709.092025187347,40520.404207277432,29267.03251278164,22327.947640112063,0,0,0]
[{"$f":"A41","v":"Switchgear"},null,45,45,45,{"$f":"(F105+F84)*E$34*E$18","v":2158.7387102996267},2477.5953496192137,24971.276204517024,14279.18062144181,58964.233087812456,58740.536061080726,7460.972585534716,30065.583787894531,55281.762559062183,36300.114583236922,32113.511617191318,29708.606948694371,38507.237964430737,43144.024748460091,50646.124772146213,0,0,0]
["Transformers",null,45,45,45,8591.1781373141039,3061.3296814044829,1003.4474905645436,16086.024762579013,16426.707830535102,15176.440570002173,5727.5757754271517,6994.4990799298239,12178.173092393123,9879.1859614641508,33928.262437171012,39106.32370114432,10574.387405880219,28839.286574504062,26716.071513253886,0,0,0]
["Reactive",null,40,40,40,0,1035.8832096093024,4095.9452756853948,3600.3151891669736,-2205.6648640342614,132.35453763405653,3.6798330847880778,1128.8454257358733,52.645563976879174,576.32044756481559,5543.0818141136087,1617.511482405592,5001.2174791897278,3107.7524727272139,10326.916259067202,0,0,0]
["Towers and Conductor",null,60,60,60,18408.103983391495,18248.274051160221,19671.270947630554,8056.6970339145764,700.93404033460467,2903.3312167329168,6481.4812524210929,21762.788512141644,10251.641457639638,44797.742673210647,40262.084757089222,28871.881098601865,24491.130632291111,23081.784302426389,10726.276713595302,0,0,0]
["Establishment",null,45,45,45,980.87177140990639,11409.659084767305,8819.9365023884166,34152.275449939116,24988.14452629986,17426.240642610934,14742.79842786386,12628.094613531635,7104.7258277319106,6964.4420545310722,22576.353833541245,24197.856822637386,29613.961873185279,6566.3334888714035,14200.901538802051,0,0,0]
["Communications",null,15,15,15,1343.3976004526194,3535.4218275320709,7824.1889423155862,3567.4492198037442,278.66071032395701,1395.842110248406,393.87988033447255,2304.4450240754936,13363.833545977266,7317.3287310730884,6228.0138718492908,9064.6423810837587,19809.614401942788,7473.6837167039466,14933.902457381402,0,0,0]
["Inventory",null,"n/a","n/a","n/a",47.085237722226545,2167.0712284909187,531.92364529841609,2158.8447783274137,-164.40499686966609,0,0,0,0,0,0,0,0,0,0,0,0,0]
["IT",null,10,5,5,5454.0962937824734,8679.2593330013024,5941.7813302215463,12574.285803173158,6354.5120246826637,11841.057066353957,3115.6342483346448,13970.415677608056,5230.274602573214,9864.8416699059744,8939.3237727013893,15453.26019910612,3842.3987010768401,32365.668557503701,18961.271110847665,0,0,0]
["Vehicles",null,10,7,7,-462.5935873894137,545.62120964722396,519.08044948852466,895.74758948111207,971.24368671527577,1215.8025575463112,-59.895933661064007,567.70432611673948,-171.73270983436507,196.2150158096895,996.73136634164462,1501.2309398907748,597.50212476471347,1352.0836271754424,867.69172428027787,0,0,0]
["Other",null,10,10,10,786.78032637896513,2839.1968076555481,4717.7542592231912,3348.8978149641325,238.21152124855851,2740.0051155045276,486.78983849967796,2161.2905291682814,5020.5854710534568,2417.7344694447124,4791.3847580101528,5649.6249033235108,13886.675170049723,1990.9328434119752,2512.9375306083243,0,0,0]
["Premises",null,10,10,10,922.28870553442107,656.00150095006165,848.37265725476823,7735.6579995439897,135.68659433577295,175.57059506356603,-24.202460663103153,404.53727084861947,94.075179163617221,153.34662133179535,68.108852278247269,256.27700993615315,449.20046155591615,2675.079401837465,514.74951941568941,0,0,0]
["Land",null,"n/a","n/a","n/a",-83.449341779643362,0,-2036.2940894293922,-1026.1637899928155,0,0,0,221.30827726136204,-537.36498198714344,-1071.3556244871647,-2255.3902759935727,-41.939130987966905,-7414.6597221090433,0,0,0,0,0]
["Easements",null,"n/a","n/a","n/a",0,78.275630095913755,0,0,0,0,0,0,0,0,0,-10.484782746991726,0,0,0,0,0,0]
["Equity Raising costs (2003-08)",null,27.570707579950131,{"$f":"C139","v":27.570707579950131},"n/a",0,0,0,0,0,0,0,0,0,0,0,53400,0,0,0,0,0,0]
[0,null,"n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Q119+Q98)*P$34*P$18","v":0},0,0,0,0,0,0]
["Sub-total",null,null,null,null,{"$f":"SUM(F125:F140)","v":40027.528082149729},{"$f":"SUM(G125:G140)","v":67911.792479264594},88660.639886697158,125484.5901861993,130301.10489054048,134828.75154758862,46909.994848053699,95566.26282594286,119205.75427554954,130481.2057248895,167595.31257686365,229483.88359827627,{"$f":"SUM(R125:R140)","v":179879.07069953543},{"$f":"SUM(S125:S140)","v":179863.66224640331},172734.79077951011,0,0,0,0,0,0]
[]
["Depreciation for Group 3 assets based on Opening RAB as at 1/4/08"]
[null,"Group 3",null,null,null,null,null,null,null,null,null,"Depreciation for Group 3 assets based on Opening RAB as at 1/4/08",null,null,null,null,null," Real 2013-14"]
[null,null," OAV 1/4/08"," OAV 1/4/08 in 2013-14","Group 3 RL as at 01/04/2008",{"$f":"F2","v":"2002-03"},"2003-04","2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2080-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66",{"$f":"BR2","v":"2066-67"},"2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75"]
[{"$f":"A40","v":"Secondary"},null,17805.840342812513,{"$f":"C146*$J$18","v":20995.399884338301},11.51,null,null,null,null,null,null,{"$f":"IF($E146=\"n/a\",\"n/a\",IF(L$3-6>$E146,$D146-SUM($F146:K146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(M$3-6>$E146,$D146-SUM($F146:L146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(N$3-6>$E146,$D146-SUM($F146:M146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(O$3-6>$E146,$D146-SUM($F146:N146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(P$3-6>$E146,$D146-SUM($F146:O146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(Q$3-6>$E146,$D146-SUM($F146:P146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(R$3-6>$E146,$D146-SUM($F146:Q146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(S$3-6>$E146,$D146-SUM($F146:R146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(T$3-6>$E146,$D146-SUM($F146:S146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(U$3-6>$E146,$D146-SUM($F146:T146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(V$3-6>$E146,$D146-SUM($F146:U146),$D146/$E146))","v":1824.1007718799567},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(W$3-6>$E146,$D146-SUM($F146:V146),$D146/$E146))","v":930.29139365877927},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(X$3-6>$E146,$D146-SUM($F146:W146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(Y$3-6>$E146,$D146-SUM($F146:X146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(Z$3-6>$E146,$D146-SUM($F146:Y146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AA$3-6>$E146,$D146-SUM($F146:Z146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AB$3-6>$E146,$D146-SUM($F146:AA146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AC$3-6>$E146,$D146-SUM($F146:AB146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AD$3-6>$E146,$D146-SUM($F146:AC146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AE$3-6>$E146,$D146-SUM($F146:AD146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AF$3-6>$E146,$D146-SUM($F146:AE146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AG$3-6>$E146,$D146-SUM($F146:AF146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AH$3-6>$E146,$D146-SUM($F146:AG146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AI$3-6>$E146,$D146-SUM($F146:AH146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AJ$3-6>$E146,$D146-SUM($F146:AI146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AK$3-6>$E146,$D146-SUM($F146:AJ146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AL$3-6>$E146,$D146-SUM($F146:AK146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AM$3-6>$E146,$D146-SUM($F146:AL146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AN$3-6>$E146,$D146-SUM($F146:AM146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AO$3-6>$E146,$D146-SUM($F146:AN146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AP$3-6>$E146,$D146-SUM($F146:AO146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AQ$3-6>$E146,$D146-SUM($F146:AP146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AR$3-6>$E146,$D146-SUM($F146:AQ146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AS$3-6>$E146,$D146-SUM($F146:AR146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AT$3-6>$E146,$D146-SUM($F146:AS146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AU$3-6>$E146,$D146-SUM($F146:AT146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AV$3-6>$E146,$D146-SUM($F146:AU146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AW$3-6>$E146,$D146-SUM($F146:AV146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AX$3-6>$E146,$D146-SUM($F146:AW146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AY$3-6>$E146,$D146-SUM($F146:AX146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(AZ$3-6>$E146,$D146-SUM($F146:AY146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BA$3-6>$E146,$D146-SUM($F146:AZ146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BB$3-6>$E146,$D146-SUM($F146:BA146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BC$3-6>$E146,$D146-SUM($F146:BB146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BD$3-6>$E146,$D146-SUM($F146:BC146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BE$3-6>$E146,$D146-SUM($F146:BD146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BF$3-6>$E146,$D146-SUM($F146:BE146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BG$3-6>$E146,$D146-SUM($F146:BF146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BH$3-6>$E146,$D146-SUM($F146:BG146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BI$3-6>$E146,$D146-SUM($F146:BH146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BJ$3-6>$E146,$D146-SUM($F146:BI146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BK$3-6>$E146,$D146-SUM($F146:BJ146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BL$3-6>$E146,$D146-SUM($F146:BK146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BM$3-6>$E146,$D146-SUM($F146:BL146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BN$3-6>$E146,$D146-SUM($F146:BM146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BO$3-6>$E146,$D146-SUM($F146:BN146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BP$3-6>$E146,$D146-SUM($F146:BO146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BQ$3-6>$E146,$D146-SUM($F146:BP146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BR$3-6>$E146,$D146-SUM($F146:BQ146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BS$3-6>$E146,$D146-SUM($F146:BR146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BT$3-6>$E146,$D146-SUM($F146:BS146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BU$3-6>$E146,$D146-SUM($F146:BT146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BV$3-6>$E146,$D146-SUM($F146:BU146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BW$3-6>$E146,$D146-SUM($F146:BV146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BX$3-6>$E146,$D146-SUM($F146:BW146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BY$3-6>$E146,$D146-SUM($F146:BX146),$D146/$E146))","v":0},{"$f":"IF($E146=\"n/a\",\"n/a\",IF(BZ$3-6>$E146,$D146-SUM($F146:BY146),$D146/$E146))","v":0}]
["Switchgear",null,59496.41665183803,{"$f":"C147*$J$18","v":70154.007631253116},42.4,null,null,null,null,null,null,{"$f":"IF($E147=\"n/a\",\"n/a\",IF(L$3-6>$E147,$D147-SUM($F147:K147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(M$3-6>$E147,$D147-SUM($F147:L147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(N$3-6>$E147,$D147-SUM($F147:M147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(O$3-6>$E147,$D147-SUM($F147:N147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(P$3-6>$E147,$D147-SUM($F147:O147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(Q$3-6>$E147,$D147-SUM($F147:P147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(R$3-6>$E147,$D147-SUM($F147:Q147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(S$3-6>$E147,$D147-SUM($F147:R147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(T$3-6>$E147,$D147-SUM($F147:S147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(U$3-6>$E147,$D147-SUM($F147:T147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(V$3-6>$E147,$D147-SUM($F147:U147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(W$3-6>$E147,$D147-SUM($F147:V147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(X$3-6>$E147,$D147-SUM($F147:W147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(Y$3-6>$E147,$D147-SUM($F147:X147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(Z$3-6>$E147,$D147-SUM($F147:Y147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AA$3-6>$E147,$D147-SUM($F147:Z147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AB$3-6>$E147,$D147-SUM($F147:AA147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AC$3-6>$E147,$D147-SUM($F147:AB147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AD$3-6>$E147,$D147-SUM($F147:AC147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AE$3-6>$E147,$D147-SUM($F147:AD147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AF$3-6>$E147,$D147-SUM($F147:AE147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AG$3-6>$E147,$D147-SUM($F147:AF147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AH$3-6>$E147,$D147-SUM($F147:AG147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AI$3-6>$E147,$D147-SUM($F147:AH147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AJ$3-6>$E147,$D147-SUM($F147:AI147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AK$3-6>$E147,$D147-SUM($F147:AJ147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AL$3-6>$E147,$D147-SUM($F147:AK147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AM$3-6>$E147,$D147-SUM($F147:AL147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AN$3-6>$E147,$D147-SUM($F147:AM147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AO$3-6>$E147,$D147-SUM($F147:AN147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AP$3-6>$E147,$D147-SUM($F147:AO147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AQ$3-6>$E147,$D147-SUM($F147:AP147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AR$3-6>$E147,$D147-SUM($F147:AQ147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AS$3-6>$E147,$D147-SUM($F147:AR147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AT$3-6>$E147,$D147-SUM($F147:AS147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AU$3-6>$E147,$D147-SUM($F147:AT147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AV$3-6>$E147,$D147-SUM($F147:AU147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AW$3-6>$E147,$D147-SUM($F147:AV147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AX$3-6>$E147,$D147-SUM($F147:AW147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AY$3-6>$E147,$D147-SUM($F147:AX147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(AZ$3-6>$E147,$D147-SUM($F147:AY147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BA$3-6>$E147,$D147-SUM($F147:AZ147),$D147/$E147))","v":1654.5756516804981},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BB$3-6>$E147,$D147-SUM($F147:BA147),$D147/$E147))","v":661.83026067219907},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BC$3-6>$E147,$D147-SUM($F147:BB147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BD$3-6>$E147,$D147-SUM($F147:BC147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BE$3-6>$E147,$D147-SUM($F147:BD147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BF$3-6>$E147,$D147-SUM($F147:BE147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BG$3-6>$E147,$D147-SUM($F147:BF147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BH$3-6>$E147,$D147-SUM($F147:BG147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BI$3-6>$E147,$D147-SUM($F147:BH147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BJ$3-6>$E147,$D147-SUM($F147:BI147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BK$3-6>$E147,$D147-SUM($F147:BJ147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BL$3-6>$E147,$D147-SUM($F147:BK147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BM$3-6>$E147,$D147-SUM($F147:BL147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BN$3-6>$E147,$D147-SUM($F147:BM147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BO$3-6>$E147,$D147-SUM($F147:BN147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BP$3-6>$E147,$D147-SUM($F147:BO147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BQ$3-6>$E147,$D147-SUM($F147:BP147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BR$3-6>$E147,$D147-SUM($F147:BQ147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BS$3-6>$E147,$D147-SUM($F147:BR147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BT$3-6>$E147,$D147-SUM($F147:BS147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BU$3-6>$E147,$D147-SUM($F147:BT147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BV$3-6>$E147,$D147-SUM($F147:BU147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BW$3-6>$E147,$D147-SUM($F147:BV147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BX$3-6>$E147,$D147-SUM($F147:BW147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BY$3-6>$E147,$D147-SUM($F147:BX147),$D147/$E147))","v":0},{"$f":"IF($E147=\"n/a\",\"n/a\",IF(BZ$3-6>$E147,$D147-SUM($F147:BY147),$D147/$E147))","v":0}]
["Transformers",null,15202.390413786939,17925.59406296867,41.86,null,null,null,null,null,null,{"$f":"IF($E148=\"n/a\",\"n/a\",IF(L$3-6>$E148,$D148-SUM($F148:K148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(M$3-6>$E148,$D148-SUM($F148:L148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(N$3-6>$E148,$D148-SUM($F148:M148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(O$3-6>$E148,$D148-SUM($F148:N148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(P$3-6>$E148,$D148-SUM($F148:O148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(Q$3-6>$E148,$D148-SUM($F148:P148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(R$3-6>$E148,$D148-SUM($F148:Q148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(S$3-6>$E148,$D148-SUM($F148:R148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(T$3-6>$E148,$D148-SUM($F148:S148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(U$3-6>$E148,$D148-SUM($F148:T148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(V$3-6>$E148,$D148-SUM($F148:U148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(W$3-6>$E148,$D148-SUM($F148:V148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(X$3-6>$E148,$D148-SUM($F148:W148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(Y$3-6>$E148,$D148-SUM($F148:X148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(Z$3-6>$E148,$D148-SUM($F148:Y148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AA$3-6>$E148,$D148-SUM($F148:Z148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AB$3-6>$E148,$D148-SUM($F148:AA148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AC$3-6>$E148,$D148-SUM($F148:AB148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AD$3-6>$E148,$D148-SUM($F148:AC148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AE$3-6>$E148,$D148-SUM($F148:AD148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AF$3-6>$E148,$D148-SUM($F148:AE148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AG$3-6>$E148,$D148-SUM($F148:AF148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AH$3-6>$E148,$D148-SUM($F148:AG148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AI$3-6>$E148,$D148-SUM($F148:AH148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AJ$3-6>$E148,$D148-SUM($F148:AI148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AK$3-6>$E148,$D148-SUM($F148:AJ148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AL$3-6>$E148,$D148-SUM($F148:AK148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AM$3-6>$E148,$D148-SUM($F148:AL148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AN$3-6>$E148,$D148-SUM($F148:AM148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AO$3-6>$E148,$D148-SUM($F148:AN148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AP$3-6>$E148,$D148-SUM($F148:AO148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AQ$3-6>$E148,$D148-SUM($F148:AP148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AR$3-6>$E148,$D148-SUM($F148:AQ148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AS$3-6>$E148,$D148-SUM($F148:AR148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AT$3-6>$E148,$D148-SUM($F148:AS148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AU$3-6>$E148,$D148-SUM($F148:AT148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AV$3-6>$E148,$D148-SUM($F148:AU148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AW$3-6>$E148,$D148-SUM($F148:AV148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AX$3-6>$E148,$D148-SUM($F148:AW148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AY$3-6>$E148,$D148-SUM($F148:AX148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(AZ$3-6>$E148,$D148-SUM($F148:AY148),$D148/$E148))","v":428.22728291850621},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BA$3-6>$E148,$D148-SUM($F148:AZ148),$D148/$E148))","v":368.27546330992845},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BB$3-6>$E148,$D148-SUM($F148:BA148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BC$3-6>$E148,$D148-SUM($F148:BB148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BD$3-6>$E148,$D148-SUM($F148:BC148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BE$3-6>$E148,$D148-SUM($F148:BD148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BF$3-6>$E148,$D148-SUM($F148:BE148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BG$3-6>$E148,$D148-SUM($F148:BF148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BH$3-6>$E148,$D148-SUM($F148:BG148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BI$3-6>$E148,$D148-SUM($F148:BH148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BJ$3-6>$E148,$D148-SUM($F148:BI148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BK$3-6>$E148,$D148-SUM($F148:BJ148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BL$3-6>$E148,$D148-SUM($F148:BK148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BM$3-6>$E148,$D148-SUM($F148:BL148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BN$3-6>$E148,$D148-SUM($F148:BM148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BO$3-6>$E148,$D148-SUM($F148:BN148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BP$3-6>$E148,$D148-SUM($F148:BO148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BQ$3-6>$E148,$D148-SUM($F148:BP148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BR$3-6>$E148,$D148-SUM($F148:BQ148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BS$3-6>$E148,$D148-SUM($F148:BR148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BT$3-6>$E148,$D148-SUM($F148:BS148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BU$3-6>$E148,$D148-SUM($F148:BT148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BV$3-6>$E148,$D148-SUM($F148:BU148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BW$3-6>$E148,$D148-SUM($F148:BV148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BX$3-6>$E148,$D148-SUM($F148:BW148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BY$3-6>$E148,$D148-SUM($F148:BX148),$D148/$E148))","v":0},{"$f":"IF($E148=\"n/a\",\"n/a\",IF(BZ$3-6>$E148,$D148-SUM($F148:BY148),$D148/$E148))","v":0}]
["Reactive",null,12624.618775203748,14886.066283286726,37.24,null,null,null,null,null,null,{"$f":"IF($E149=\"n/a\",\"n/a\",IF(L$3-6>$E149,$D149-SUM($F149:K149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(M$3-6>$E149,$D149-SUM($F149:L149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(N$3-6>$E149,$D149-SUM($F149:M149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(O$3-6>$E149,$D149-SUM($F149:N149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(P$3-6>$E149,$D149-SUM($F149:O149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(Q$3-6>$E149,$D149-SUM($F149:P149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(R$3-6>$E149,$D149-SUM($F149:Q149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(S$3-6>$E149,$D149-SUM($F149:R149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(T$3-6>$E149,$D149-SUM($F149:S149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(U$3-6>$E149,$D149-SUM($F149:T149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(V$3-6>$E149,$D149-SUM($F149:U149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(W$3-6>$E149,$D149-SUM($F149:V149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(X$3-6>$E149,$D149-SUM($F149:W149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(Y$3-6>$E149,$D149-SUM($F149:X149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(Z$3-6>$E149,$D149-SUM($F149:Y149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AA$3-6>$E149,$D149-SUM($F149:Z149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AB$3-6>$E149,$D149-SUM($F149:AA149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AC$3-6>$E149,$D149-SUM($F149:AB149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AD$3-6>$E149,$D149-SUM($F149:AC149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AE$3-6>$E149,$D149-SUM($F149:AD149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AF$3-6>$E149,$D149-SUM($F149:AE149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AG$3-6>$E149,$D149-SUM($F149:AF149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AH$3-6>$E149,$D149-SUM($F149:AG149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AI$3-6>$E149,$D149-SUM($F149:AH149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AJ$3-6>$E149,$D149-SUM($F149:AI149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AK$3-6>$E149,$D149-SUM($F149:AJ149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AL$3-6>$E149,$D149-SUM($F149:AK149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AM$3-6>$E149,$D149-SUM($F149:AL149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AN$3-6>$E149,$D149-SUM($F149:AM149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AO$3-6>$E149,$D149-SUM($F149:AN149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AP$3-6>$E149,$D149-SUM($F149:AO149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AQ$3-6>$E149,$D149-SUM($F149:AP149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AR$3-6>$E149,$D149-SUM($F149:AQ149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AS$3-6>$E149,$D149-SUM($F149:AR149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AT$3-6>$E149,$D149-SUM($F149:AS149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AU$3-6>$E149,$D149-SUM($F149:AT149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AV$3-6>$E149,$D149-SUM($F149:AU149),$D149/$E149))","v":399.73325143090022},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AW$3-6>$E149,$D149-SUM($F149:AV149),$D149/$E149))","v":95.935980343421761},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AX$3-6>$E149,$D149-SUM($F149:AW149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AY$3-6>$E149,$D149-SUM($F149:AX149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(AZ$3-6>$E149,$D149-SUM($F149:AY149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BA$3-6>$E149,$D149-SUM($F149:AZ149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BB$3-6>$E149,$D149-SUM($F149:BA149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BC$3-6>$E149,$D149-SUM($F149:BB149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BD$3-6>$E149,$D149-SUM($F149:BC149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BE$3-6>$E149,$D149-SUM($F149:BD149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BF$3-6>$E149,$D149-SUM($F149:BE149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BG$3-6>$E149,$D149-SUM($F149:BF149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BH$3-6>$E149,$D149-SUM($F149:BG149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BI$3-6>$E149,$D149-SUM($F149:BH149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BJ$3-6>$E149,$D149-SUM($F149:BI149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BK$3-6>$E149,$D149-SUM($F149:BJ149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BL$3-6>$E149,$D149-SUM($F149:BK149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BM$3-6>$E149,$D149-SUM($F149:BL149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BN$3-6>$E149,$D149-SUM($F149:BM149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BO$3-6>$E149,$D149-SUM($F149:BN149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BP$3-6>$E149,$D149-SUM($F149:BO149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BQ$3-6>$E149,$D149-SUM($F149:BP149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BR$3-6>$E149,$D149-SUM($F149:BQ149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BS$3-6>$E149,$D149-SUM($F149:BR149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BT$3-6>$E149,$D149-SUM($F149:BS149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BU$3-6>$E149,$D149-SUM($F149:BT149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BV$3-6>$E149,$D149-SUM($F149:BU149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BW$3-6>$E149,$D149-SUM($F149:BV149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BX$3-6>$E149,$D149-SUM($F149:BW149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BY$3-6>$E149,$D149-SUM($F149:BX149),$D149/$E149))","v":0},{"$f":"IF($E149=\"n/a\",\"n/a\",IF(BZ$3-6>$E149,$D149-SUM($F149:BY149),$D149/$E149))","v":0}]
["Towers and Conductor",null,5911.0622347904191,6969.9106007502423,54.7,null,null,null,null,null,null,{"$f":"IF($E150=\"n/a\",\"n/a\",IF(L$3-6>$E150,$D150-SUM($F150:K150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(M$3-6>$E150,$D150-SUM($F150:L150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(N$3-6>$E150,$D150-SUM($F150:M150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(O$3-6>$E150,$D150-SUM($F150:N150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(P$3-6>$E150,$D150-SUM($F150:O150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(Q$3-6>$E150,$D150-SUM($F150:P150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(R$3-6>$E150,$D150-SUM($F150:Q150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(S$3-6>$E150,$D150-SUM($F150:R150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(T$3-6>$E150,$D150-SUM($F150:S150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(U$3-6>$E150,$D150-SUM($F150:T150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(V$3-6>$E150,$D150-SUM($F150:U150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(W$3-6>$E150,$D150-SUM($F150:V150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(X$3-6>$E150,$D150-SUM($F150:W150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(Y$3-6>$E150,$D150-SUM($F150:X150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(Z$3-6>$E150,$D150-SUM($F150:Y150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AA$3-6>$E150,$D150-SUM($F150:Z150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AB$3-6>$E150,$D150-SUM($F150:AA150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AC$3-6>$E150,$D150-SUM($F150:AB150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AD$3-6>$E150,$D150-SUM($F150:AC150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AE$3-6>$E150,$D150-SUM($F150:AD150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AF$3-6>$E150,$D150-SUM($F150:AE150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AG$3-6>$E150,$D150-SUM($F150:AF150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AH$3-6>$E150,$D150-SUM($F150:AG150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AI$3-6>$E150,$D150-SUM($F150:AH150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AJ$3-6>$E150,$D150-SUM($F150:AI150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AK$3-6>$E150,$D150-SUM($F150:AJ150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AL$3-6>$E150,$D150-SUM($F150:AK150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AM$3-6>$E150,$D150-SUM($F150:AL150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AN$3-6>$E150,$D150-SUM($F150:AM150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AO$3-6>$E150,$D150-SUM($F150:AN150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AP$3-6>$E150,$D150-SUM($F150:AO150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AQ$3-6>$E150,$D150-SUM($F150:AP150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AR$3-6>$E150,$D150-SUM($F150:AQ150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AS$3-6>$E150,$D150-SUM($F150:AR150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AT$3-6>$E150,$D150-SUM($F150:AS150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AU$3-6>$E150,$D150-SUM($F150:AT150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AV$3-6>$E150,$D150-SUM($F150:AU150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AW$3-6>$E150,$D150-SUM($F150:AV150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AX$3-6>$E150,$D150-SUM($F150:AW150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AY$3-6>$E150,$D150-SUM($F150:AX150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(AZ$3-6>$E150,$D150-SUM($F150:AY150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BA$3-6>$E150,$D150-SUM($F150:AZ150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BB$3-6>$E150,$D150-SUM($F150:BA150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BC$3-6>$E150,$D150-SUM($F150:BB150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BD$3-6>$E150,$D150-SUM($F150:BC150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BE$3-6>$E150,$D150-SUM($F150:BD150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BF$3-6>$E150,$D150-SUM($F150:BE150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BG$3-6>$E150,$D150-SUM($F150:BF150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BH$3-6>$E150,$D150-SUM($F150:BG150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BI$3-6>$E150,$D150-SUM($F150:BH150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BJ$3-6>$E150,$D150-SUM($F150:BI150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BK$3-6>$E150,$D150-SUM($F150:BJ150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BL$3-6>$E150,$D150-SUM($F150:BK150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BM$3-6>$E150,$D150-SUM($F150:BL150),$D150/$E150))","v":127.42066911792033},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BN$3-6>$E150,$D150-SUM($F150:BM150),$D150/$E150))","v":89.194468382540435},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BO$3-6>$E150,$D150-SUM($F150:BN150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BP$3-6>$E150,$D150-SUM($F150:BO150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BQ$3-6>$E150,$D150-SUM($F150:BP150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BR$3-6>$E150,$D150-SUM($F150:BQ150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BS$3-6>$E150,$D150-SUM($F150:BR150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BT$3-6>$E150,$D150-SUM($F150:BS150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BU$3-6>$E150,$D150-SUM($F150:BT150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BV$3-6>$E150,$D150-SUM($F150:BU150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BW$3-6>$E150,$D150-SUM($F150:BV150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BX$3-6>$E150,$D150-SUM($F150:BW150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BY$3-6>$E150,$D150-SUM($F150:BX150),$D150/$E150))","v":0},{"$f":"IF($E150=\"n/a\",\"n/a\",IF(BZ$3-6>$E150,$D150-SUM($F150:BY150),$D150/$E150))","v":0}]
["Establishment",null,4107.8273309182214,4843.6622932686187,40.97,null,null,null,null,null,null,{"$f":"IF($E151=\"n/a\",\"n/a\",IF(L$3-6>$E151,$D151-SUM($F151:K151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(M$3-6>$E151,$D151-SUM($F151:L151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(N$3-6>$E151,$D151-SUM($F151:M151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(O$3-6>$E151,$D151-SUM($F151:N151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(P$3-6>$E151,$D151-SUM($F151:O151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(Q$3-6>$E151,$D151-SUM($F151:P151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(R$3-6>$E151,$D151-SUM($F151:Q151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(S$3-6>$E151,$D151-SUM($F151:R151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(T$3-6>$E151,$D151-SUM($F151:S151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(U$3-6>$E151,$D151-SUM($F151:T151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(V$3-6>$E151,$D151-SUM($F151:U151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(W$3-6>$E151,$D151-SUM($F151:V151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(X$3-6>$E151,$D151-SUM($F151:W151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(Y$3-6>$E151,$D151-SUM($F151:X151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(Z$3-6>$E151,$D151-SUM($F151:Y151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AA$3-6>$E151,$D151-SUM($F151:Z151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AB$3-6>$E151,$D151-SUM($F151:AA151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AC$3-6>$E151,$D151-SUM($F151:AB151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AD$3-6>$E151,$D151-SUM($F151:AC151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AE$3-6>$E151,$D151-SUM($F151:AD151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AF$3-6>$E151,$D151-SUM($F151:AE151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AG$3-6>$E151,$D151-SUM($F151:AF151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AH$3-6>$E151,$D151-SUM($F151:AG151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AI$3-6>$E151,$D151-SUM($F151:AH151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AJ$3-6>$E151,$D151-SUM($F151:AI151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AK$3-6>$E151,$D151-SUM($F151:AJ151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AL$3-6>$E151,$D151-SUM($F151:AK151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AM$3-6>$E151,$D151-SUM($F151:AL151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AN$3-6>$E151,$D151-SUM($F151:AM151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AO$3-6>$E151,$D151-SUM($F151:AN151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AP$3-6>$E151,$D151-SUM($F151:AO151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AQ$3-6>$E151,$D151-SUM($F151:AP151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AR$3-6>$E151,$D151-SUM($F151:AQ151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AS$3-6>$E151,$D151-SUM($F151:AR151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AT$3-6>$E151,$D151-SUM($F151:AS151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AU$3-6>$E151,$D151-SUM($F151:AT151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AV$3-6>$E151,$D151-SUM($F151:AU151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AW$3-6>$E151,$D151-SUM($F151:AV151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AX$3-6>$E151,$D151-SUM($F151:AW151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AY$3-6>$E151,$D151-SUM($F151:AX151),$D151/$E151))","v":118.22461052644908},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(AZ$3-6>$E151,$D151-SUM($F151:AY151),$D151/$E151))","v":114.67787221065555},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BA$3-6>$E151,$D151-SUM($F151:AZ151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BB$3-6>$E151,$D151-SUM($F151:BA151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BC$3-6>$E151,$D151-SUM($F151:BB151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BD$3-6>$E151,$D151-SUM($F151:BC151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BE$3-6>$E151,$D151-SUM($F151:BD151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BF$3-6>$E151,$D151-SUM($F151:BE151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BG$3-6>$E151,$D151-SUM($F151:BF151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BH$3-6>$E151,$D151-SUM($F151:BG151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BI$3-6>$E151,$D151-SUM($F151:BH151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BJ$3-6>$E151,$D151-SUM($F151:BI151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BK$3-6>$E151,$D151-SUM($F151:BJ151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BL$3-6>$E151,$D151-SUM($F151:BK151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BM$3-6>$E151,$D151-SUM($F151:BL151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BN$3-6>$E151,$D151-SUM($F151:BM151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BO$3-6>$E151,$D151-SUM($F151:BN151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BP$3-6>$E151,$D151-SUM($F151:BO151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BQ$3-6>$E151,$D151-SUM($F151:BP151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BR$3-6>$E151,$D151-SUM($F151:BQ151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BS$3-6>$E151,$D151-SUM($F151:BR151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BT$3-6>$E151,$D151-SUM($F151:BS151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BU$3-6>$E151,$D151-SUM($F151:BT151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BV$3-6>$E151,$D151-SUM($F151:BU151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BW$3-6>$E151,$D151-SUM($F151:BV151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BX$3-6>$E151,$D151-SUM($F151:BW151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BY$3-6>$E151,$D151-SUM($F151:BX151),$D151/$E151))","v":0},{"$f":"IF($E151=\"n/a\",\"n/a\",IF(BZ$3-6>$E151,$D151-SUM($F151:BY151),$D151/$E151))","v":0}]
["Communications",null,1366.5862382849805,1611.3827820998399,13.13,null,null,null,null,null,null,{"$f":"IF($E152=\"n/a\",\"n/a\",IF(L$3-6>$E152,$D152-SUM($F152:K152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(M$3-6>$E152,$D152-SUM($F152:L152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(N$3-6>$E152,$D152-SUM($F152:M152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(O$3-6>$E152,$D152-SUM($F152:N152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(P$3-6>$E152,$D152-SUM($F152:O152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(Q$3-6>$E152,$D152-SUM($F152:P152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(R$3-6>$E152,$D152-SUM($F152:Q152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(S$3-6>$E152,$D152-SUM($F152:R152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(T$3-6>$E152,$D152-SUM($F152:S152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(U$3-6>$E152,$D152-SUM($F152:T152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(V$3-6>$E152,$D152-SUM($F152:U152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(W$3-6>$E152,$D152-SUM($F152:V152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(X$3-6>$E152,$D152-SUM($F152:W152),$D152/$E152))","v":122.72526900988879},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(Y$3-6>$E152,$D152-SUM($F152:X152),$D152/$E152))","v":15.954284971286143},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(Z$3-6>$E152,$D152-SUM($F152:Y152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AA$3-6>$E152,$D152-SUM($F152:Z152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AB$3-6>$E152,$D152-SUM($F152:AA152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AC$3-6>$E152,$D152-SUM($F152:AB152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AD$3-6>$E152,$D152-SUM($F152:AC152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AE$3-6>$E152,$D152-SUM($F152:AD152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AF$3-6>$E152,$D152-SUM($F152:AE152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AG$3-6>$E152,$D152-SUM($F152:AF152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AH$3-6>$E152,$D152-SUM($F152:AG152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AI$3-6>$E152,$D152-SUM($F152:AH152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AJ$3-6>$E152,$D152-SUM($F152:AI152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AK$3-6>$E152,$D152-SUM($F152:AJ152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AL$3-6>$E152,$D152-SUM($F152:AK152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AM$3-6>$E152,$D152-SUM($F152:AL152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AN$3-6>$E152,$D152-SUM($F152:AM152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AO$3-6>$E152,$D152-SUM($F152:AN152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AP$3-6>$E152,$D152-SUM($F152:AO152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AQ$3-6>$E152,$D152-SUM($F152:AP152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AR$3-6>$E152,$D152-SUM($F152:AQ152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AS$3-6>$E152,$D152-SUM($F152:AR152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AT$3-6>$E152,$D152-SUM($F152:AS152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AU$3-6>$E152,$D152-SUM($F152:AT152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AV$3-6>$E152,$D152-SUM($F152:AU152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AW$3-6>$E152,$D152-SUM($F152:AV152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AX$3-6>$E152,$D152-SUM($F152:AW152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AY$3-6>$E152,$D152-SUM($F152:AX152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(AZ$3-6>$E152,$D152-SUM($F152:AY152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BA$3-6>$E152,$D152-SUM($F152:AZ152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BB$3-6>$E152,$D152-SUM($F152:BA152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BC$3-6>$E152,$D152-SUM($F152:BB152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BD$3-6>$E152,$D152-SUM($F152:BC152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BE$3-6>$E152,$D152-SUM($F152:BD152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BF$3-6>$E152,$D152-SUM($F152:BE152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BG$3-6>$E152,$D152-SUM($F152:BF152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BH$3-6>$E152,$D152-SUM($F152:BG152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BI$3-6>$E152,$D152-SUM($F152:BH152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BJ$3-6>$E152,$D152-SUM($F152:BI152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BK$3-6>$E152,$D152-SUM($F152:BJ152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BL$3-6>$E152,$D152-SUM($F152:BK152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BM$3-6>$E152,$D152-SUM($F152:BL152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BN$3-6>$E152,$D152-SUM($F152:BM152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BO$3-6>$E152,$D152-SUM($F152:BN152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BP$3-6>$E152,$D152-SUM($F152:BO152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BQ$3-6>$E152,$D152-SUM($F152:BP152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BR$3-6>$E152,$D152-SUM($F152:BQ152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BS$3-6>$E152,$D152-SUM($F152:BR152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BT$3-6>$E152,$D152-SUM($F152:BS152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BU$3-6>$E152,$D152-SUM($F152:BT152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BV$3-6>$E152,$D152-SUM($F152:BU152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BW$3-6>$E152,$D152-SUM($F152:BV152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BX$3-6>$E152,$D152-SUM($F152:BW152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BY$3-6>$E152,$D152-SUM($F152:BX152),$D152/$E152))","v":0},{"$f":"IF($E152=\"n/a\",\"n/a\",IF(BZ$3-6>$E152,$D152-SUM($F152:BY152),$D152/$E152))","v":0}]
["Inventory",null,0,0,null,null,null,null,null,null,null,{"$f":"IF($E153=\"n/a\",\"n/a\",IF(L$3-6>$E153,$D153-SUM($F153:K153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(M$3-6>$E153,$D153-SUM($F153:L153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(N$3-6>$E153,$D153-SUM($F153:M153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(O$3-6>$E153,$D153-SUM($F153:N153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(P$3-6>$E153,$D153-SUM($F153:O153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(Q$3-6>$E153,$D153-SUM($F153:P153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(R$3-6>$E153,$D153-SUM($F153:Q153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(S$3-6>$E153,$D153-SUM($F153:R153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(T$3-6>$E153,$D153-SUM($F153:S153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(U$3-6>$E153,$D153-SUM($F153:T153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(V$3-6>$E153,$D153-SUM($F153:U153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(W$3-6>$E153,$D153-SUM($F153:V153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(X$3-6>$E153,$D153-SUM($F153:W153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(Y$3-6>$E153,$D153-SUM($F153:X153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(Z$3-6>$E153,$D153-SUM($F153:Y153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AA$3-6>$E153,$D153-SUM($F153:Z153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AB$3-6>$E153,$D153-SUM($F153:AA153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AC$3-6>$E153,$D153-SUM($F153:AB153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AD$3-6>$E153,$D153-SUM($F153:AC153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AE$3-6>$E153,$D153-SUM($F153:AD153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AF$3-6>$E153,$D153-SUM($F153:AE153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AG$3-6>$E153,$D153-SUM($F153:AF153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AH$3-6>$E153,$D153-SUM($F153:AG153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AI$3-6>$E153,$D153-SUM($F153:AH153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AJ$3-6>$E153,$D153-SUM($F153:AI153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AK$3-6>$E153,$D153-SUM($F153:AJ153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AL$3-6>$E153,$D153-SUM($F153:AK153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AM$3-6>$E153,$D153-SUM($F153:AL153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AN$3-6>$E153,$D153-SUM($F153:AM153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AO$3-6>$E153,$D153-SUM($F153:AN153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AP$3-6>$E153,$D153-SUM($F153:AO153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AQ$3-6>$E153,$D153-SUM($F153:AP153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AR$3-6>$E153,$D153-SUM($F153:AQ153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AS$3-6>$E153,$D153-SUM($F153:AR153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AT$3-6>$E153,$D153-SUM($F153:AS153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AU$3-6>$E153,$D153-SUM($F153:AT153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AV$3-6>$E153,$D153-SUM($F153:AU153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AW$3-6>$E153,$D153-SUM($F153:AV153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AX$3-6>$E153,$D153-SUM($F153:AW153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AY$3-6>$E153,$D153-SUM($F153:AX153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(AZ$3-6>$E153,$D153-SUM($F153:AY153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BA$3-6>$E153,$D153-SUM($F153:AZ153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BB$3-6>$E153,$D153-SUM($F153:BA153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BC$3-6>$E153,$D153-SUM($F153:BB153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BD$3-6>$E153,$D153-SUM($F153:BC153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BE$3-6>$E153,$D153-SUM($F153:BD153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BF$3-6>$E153,$D153-SUM($F153:BE153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BG$3-6>$E153,$D153-SUM($F153:BF153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BH$3-6>$E153,$D153-SUM($F153:BG153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BI$3-6>$E153,$D153-SUM($F153:BH153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BJ$3-6>$E153,$D153-SUM($F153:BI153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BK$3-6>$E153,$D153-SUM($F153:BJ153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BL$3-6>$E153,$D153-SUM($F153:BK153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BM$3-6>$E153,$D153-SUM($F153:BL153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BN$3-6>$E153,$D153-SUM($F153:BM153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BO$3-6>$E153,$D153-SUM($F153:BN153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BP$3-6>$E153,$D153-SUM($F153:BO153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BQ$3-6>$E153,$D153-SUM($F153:BP153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BR$3-6>$E153,$D153-SUM($F153:BQ153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BS$3-6>$E153,$D153-SUM($F153:BR153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BT$3-6>$E153,$D153-SUM($F153:BS153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BU$3-6>$E153,$D153-SUM($F153:BT153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BV$3-6>$E153,$D153-SUM($F153:BU153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BW$3-6>$E153,$D153-SUM($F153:BV153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BX$3-6>$E153,$D153-SUM($F153:BW153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BY$3-6>$E153,$D153-SUM($F153:BX153),$D153/$E153))","v":0},{"$f":"IF($E153=\"n/a\",\"n/a\",IF(BZ$3-6>$E153,$D153-SUM($F153:BY153),$D153/$E153))","v":0}]
["IT",null,0,0,null,null,null,null,null,null,null,{"$f":"IF($E154=\"n/a\",\"n/a\",IF(L$3-6>$E154,$D154-SUM($F154:K154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(M$3-6>$E154,$D154-SUM($F154:L154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(N$3-6>$E154,$D154-SUM($F154:M154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(O$3-6>$E154,$D154-SUM($F154:N154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(P$3-6>$E154,$D154-SUM($F154:O154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(Q$3-6>$E154,$D154-SUM($F154:P154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(R$3-6>$E154,$D154-SUM($F154:Q154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(S$3-6>$E154,$D154-SUM($F154:R154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(T$3-6>$E154,$D154-SUM($F154:S154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(U$3-6>$E154,$D154-SUM($F154:T154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(V$3-6>$E154,$D154-SUM($F154:U154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(W$3-6>$E154,$D154-SUM($F154:V154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(X$3-6>$E154,$D154-SUM($F154:W154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(Y$3-6>$E154,$D154-SUM($F154:X154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(Z$3-6>$E154,$D154-SUM($F154:Y154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AA$3-6>$E154,$D154-SUM($F154:Z154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AB$3-6>$E154,$D154-SUM($F154:AA154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AC$3-6>$E154,$D154-SUM($F154:AB154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AD$3-6>$E154,$D154-SUM($F154:AC154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AE$3-6>$E154,$D154-SUM($F154:AD154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AF$3-6>$E154,$D154-SUM($F154:AE154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AG$3-6>$E154,$D154-SUM($F154:AF154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AH$3-6>$E154,$D154-SUM($F154:AG154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AI$3-6>$E154,$D154-SUM($F154:AH154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AJ$3-6>$E154,$D154-SUM($F154:AI154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AK$3-6>$E154,$D154-SUM($F154:AJ154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AL$3-6>$E154,$D154-SUM($F154:AK154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AM$3-6>$E154,$D154-SUM($F154:AL154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AN$3-6>$E154,$D154-SUM($F154:AM154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AO$3-6>$E154,$D154-SUM($F154:AN154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AP$3-6>$E154,$D154-SUM($F154:AO154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AQ$3-6>$E154,$D154-SUM($F154:AP154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AR$3-6>$E154,$D154-SUM($F154:AQ154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AS$3-6>$E154,$D154-SUM($F154:AR154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AT$3-6>$E154,$D154-SUM($F154:AS154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AU$3-6>$E154,$D154-SUM($F154:AT154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AV$3-6>$E154,$D154-SUM($F154:AU154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AW$3-6>$E154,$D154-SUM($F154:AV154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AX$3-6>$E154,$D154-SUM($F154:AW154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AY$3-6>$E154,$D154-SUM($F154:AX154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(AZ$3-6>$E154,$D154-SUM($F154:AY154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BA$3-6>$E154,$D154-SUM($F154:AZ154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BB$3-6>$E154,$D154-SUM($F154:BA154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BC$3-6>$E154,$D154-SUM($F154:BB154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BD$3-6>$E154,$D154-SUM($F154:BC154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BE$3-6>$E154,$D154-SUM($F154:BD154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BF$3-6>$E154,$D154-SUM($F154:BE154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BG$3-6>$E154,$D154-SUM($F154:BF154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BH$3-6>$E154,$D154-SUM($F154:BG154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BI$3-6>$E154,$D154-SUM($F154:BH154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BJ$3-6>$E154,$D154-SUM($F154:BI154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BK$3-6>$E154,$D154-SUM($F154:BJ154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BL$3-6>$E154,$D154-SUM($F154:BK154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BM$3-6>$E154,$D154-SUM($F154:BL154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BN$3-6>$E154,$D154-SUM($F154:BM154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BO$3-6>$E154,$D154-SUM($F154:BN154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BP$3-6>$E154,$D154-SUM($F154:BO154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BQ$3-6>$E154,$D154-SUM($F154:BP154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BR$3-6>$E154,$D154-SUM($F154:BQ154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BS$3-6>$E154,$D154-SUM($F154:BR154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BT$3-6>$E154,$D154-SUM($F154:BS154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BU$3-6>$E154,$D154-SUM($F154:BT154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BV$3-6>$E154,$D154-SUM($F154:BU154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BW$3-6>$E154,$D154-SUM($F154:BV154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BX$3-6>$E154,$D154-SUM($F154:BW154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BY$3-6>$E154,$D154-SUM($F154:BX154),$D154/$E154))","v":0},{"$f":"IF($E154=\"n/a\",\"n/a\",IF(BZ$3-6>$E154,$D154-SUM($F154:BY154),$D154/$E154))","v":0}]
["Vehicles",null,0,0,null,null,null,null,null,null,null,{"$f":"IF($E155=\"n/a\",\"n/a\",IF(L$3-6>$E155,$D155-SUM($F155:K155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(M$3-6>$E155,$D155-SUM($F155:L155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(N$3-6>$E155,$D155-SUM($F155:M155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(O$3-6>$E155,$D155-SUM($F155:N155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(P$3-6>$E155,$D155-SUM($F155:O155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(Q$3-6>$E155,$D155-SUM($F155:P155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(R$3-6>$E155,$D155-SUM($F155:Q155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(S$3-6>$E155,$D155-SUM($F155:R155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(T$3-6>$E155,$D155-SUM($F155:S155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(U$3-6>$E155,$D155-SUM($F155:T155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(V$3-6>$E155,$D155-SUM($F155:U155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(W$3-6>$E155,$D155-SUM($F155:V155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(X$3-6>$E155,$D155-SUM($F155:W155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(Y$3-6>$E155,$D155-SUM($F155:X155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(Z$3-6>$E155,$D155-SUM($F155:Y155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AA$3-6>$E155,$D155-SUM($F155:Z155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AB$3-6>$E155,$D155-SUM($F155:AA155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AC$3-6>$E155,$D155-SUM($F155:AB155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AD$3-6>$E155,$D155-SUM($F155:AC155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AE$3-6>$E155,$D155-SUM($F155:AD155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AF$3-6>$E155,$D155-SUM($F155:AE155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AG$3-6>$E155,$D155-SUM($F155:AF155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AH$3-6>$E155,$D155-SUM($F155:AG155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AI$3-6>$E155,$D155-SUM($F155:AH155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AJ$3-6>$E155,$D155-SUM($F155:AI155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AK$3-6>$E155,$D155-SUM($F155:AJ155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AL$3-6>$E155,$D155-SUM($F155:AK155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AM$3-6>$E155,$D155-SUM($F155:AL155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AN$3-6>$E155,$D155-SUM($F155:AM155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AO$3-6>$E155,$D155-SUM($F155:AN155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AP$3-6>$E155,$D155-SUM($F155:AO155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AQ$3-6>$E155,$D155-SUM($F155:AP155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AR$3-6>$E155,$D155-SUM($F155:AQ155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AS$3-6>$E155,$D155-SUM($F155:AR155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AT$3-6>$E155,$D155-SUM($F155:AS155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AU$3-6>$E155,$D155-SUM($F155:AT155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AV$3-6>$E155,$D155-SUM($F155:AU155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AW$3-6>$E155,$D155-SUM($F155:AV155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AX$3-6>$E155,$D155-SUM($F155:AW155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AY$3-6>$E155,$D155-SUM($F155:AX155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(AZ$3-6>$E155,$D155-SUM($F155:AY155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BA$3-6>$E155,$D155-SUM($F155:AZ155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BB$3-6>$E155,$D155-SUM($F155:BA155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BC$3-6>$E155,$D155-SUM($F155:BB155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BD$3-6>$E155,$D155-SUM($F155:BC155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BE$3-6>$E155,$D155-SUM($F155:BD155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BF$3-6>$E155,$D155-SUM($F155:BE155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BG$3-6>$E155,$D155-SUM($F155:BF155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BH$3-6>$E155,$D155-SUM($F155:BG155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BI$3-6>$E155,$D155-SUM($F155:BH155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BJ$3-6>$E155,$D155-SUM($F155:BI155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BK$3-6>$E155,$D155-SUM($F155:BJ155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BL$3-6>$E155,$D155-SUM($F155:BK155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BM$3-6>$E155,$D155-SUM($F155:BL155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BN$3-6>$E155,$D155-SUM($F155:BM155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BO$3-6>$E155,$D155-SUM($F155:BN155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BP$3-6>$E155,$D155-SUM($F155:BO155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BQ$3-6>$E155,$D155-SUM($F155:BP155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BR$3-6>$E155,$D155-SUM($F155:BQ155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BS$3-6>$E155,$D155-SUM($F155:BR155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BT$3-6>$E155,$D155-SUM($F155:BS155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BU$3-6>$E155,$D155-SUM($F155:BT155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BV$3-6>$E155,$D155-SUM($F155:BU155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BW$3-6>$E155,$D155-SUM($F155:BV155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BX$3-6>$E155,$D155-SUM($F155:BW155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BY$3-6>$E155,$D155-SUM($F155:BX155),$D155/$E155))","v":0},{"$f":"IF($E155=\"n/a\",\"n/a\",IF(BZ$3-6>$E155,$D155-SUM($F155:BY155),$D155/$E155))","v":0}]
["Other",null,0,0,null,null,null,null,null,null,null,{"$f":"IF($E156=\"n/a\",\"n/a\",IF(L$3-6>$E156,$D156-SUM($F156:K156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(M$3-6>$E156,$D156-SUM($F156:L156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(N$3-6>$E156,$D156-SUM($F156:M156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(O$3-6>$E156,$D156-SUM($F156:N156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(P$3-6>$E156,$D156-SUM($F156:O156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(Q$3-6>$E156,$D156-SUM($F156:P156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(R$3-6>$E156,$D156-SUM($F156:Q156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(S$3-6>$E156,$D156-SUM($F156:R156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(T$3-6>$E156,$D156-SUM($F156:S156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(U$3-6>$E156,$D156-SUM($F156:T156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(V$3-6>$E156,$D156-SUM($F156:U156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(W$3-6>$E156,$D156-SUM($F156:V156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(X$3-6>$E156,$D156-SUM($F156:W156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(Y$3-6>$E156,$D156-SUM($F156:X156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(Z$3-6>$E156,$D156-SUM($F156:Y156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AA$3-6>$E156,$D156-SUM($F156:Z156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AB$3-6>$E156,$D156-SUM($F156:AA156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AC$3-6>$E156,$D156-SUM($F156:AB156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AD$3-6>$E156,$D156-SUM($F156:AC156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AE$3-6>$E156,$D156-SUM($F156:AD156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AF$3-6>$E156,$D156-SUM($F156:AE156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AG$3-6>$E156,$D156-SUM($F156:AF156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AH$3-6>$E156,$D156-SUM($F156:AG156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AI$3-6>$E156,$D156-SUM($F156:AH156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AJ$3-6>$E156,$D156-SUM($F156:AI156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AK$3-6>$E156,$D156-SUM($F156:AJ156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AL$3-6>$E156,$D156-SUM($F156:AK156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AM$3-6>$E156,$D156-SUM($F156:AL156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AN$3-6>$E156,$D156-SUM($F156:AM156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AO$3-6>$E156,$D156-SUM($F156:AN156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AP$3-6>$E156,$D156-SUM($F156:AO156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AQ$3-6>$E156,$D156-SUM($F156:AP156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AR$3-6>$E156,$D156-SUM($F156:AQ156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AS$3-6>$E156,$D156-SUM($F156:AR156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AT$3-6>$E156,$D156-SUM($F156:AS156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AU$3-6>$E156,$D156-SUM($F156:AT156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AV$3-6>$E156,$D156-SUM($F156:AU156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AW$3-6>$E156,$D156-SUM($F156:AV156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AX$3-6>$E156,$D156-SUM($F156:AW156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AY$3-6>$E156,$D156-SUM($F156:AX156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(AZ$3-6>$E156,$D156-SUM($F156:AY156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BA$3-6>$E156,$D156-SUM($F156:AZ156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BB$3-6>$E156,$D156-SUM($F156:BA156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BC$3-6>$E156,$D156-SUM($F156:BB156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BD$3-6>$E156,$D156-SUM($F156:BC156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BE$3-6>$E156,$D156-SUM($F156:BD156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BF$3-6>$E156,$D156-SUM($F156:BE156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BG$3-6>$E156,$D156-SUM($F156:BF156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BH$3-6>$E156,$D156-SUM($F156:BG156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BI$3-6>$E156,$D156-SUM($F156:BH156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BJ$3-6>$E156,$D156-SUM($F156:BI156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BK$3-6>$E156,$D156-SUM($F156:BJ156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BL$3-6>$E156,$D156-SUM($F156:BK156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BM$3-6>$E156,$D156-SUM($F156:BL156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BN$3-6>$E156,$D156-SUM($F156:BM156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BO$3-6>$E156,$D156-SUM($F156:BN156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BP$3-6>$E156,$D156-SUM($F156:BO156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BQ$3-6>$E156,$D156-SUM($F156:BP156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BR$3-6>$E156,$D156-SUM($F156:BQ156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BS$3-6>$E156,$D156-SUM($F156:BR156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BT$3-6>$E156,$D156-SUM($F156:BS156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BU$3-6>$E156,$D156-SUM($F156:BT156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BV$3-6>$E156,$D156-SUM($F156:BU156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BW$3-6>$E156,$D156-SUM($F156:BV156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BX$3-6>$E156,$D156-SUM($F156:BW156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BY$3-6>$E156,$D156-SUM($F156:BX156),$D156/$E156))","v":0},{"$f":"IF($E156=\"n/a\",\"n/a\",IF(BZ$3-6>$E156,$D156-SUM($F156:BY156),$D156/$E156))","v":0}]
["Premises",null,0,0,null,null,null,null,null,null,null,{"$f":"IF($E157=\"n/a\",\"n/a\",IF(L$3-6>$E157,$D157-SUM($F157:K157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(M$3-6>$E157,$D157-SUM($F157:L157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(N$3-6>$E157,$D157-SUM($F157:M157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(O$3-6>$E157,$D157-SUM($F157:N157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(P$3-6>$E157,$D157-SUM($F157:O157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(Q$3-6>$E157,$D157-SUM($F157:P157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(R$3-6>$E157,$D157-SUM($F157:Q157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(S$3-6>$E157,$D157-SUM($F157:R157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(T$3-6>$E157,$D157-SUM($F157:S157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(U$3-6>$E157,$D157-SUM($F157:T157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(V$3-6>$E157,$D157-SUM($F157:U157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(W$3-6>$E157,$D157-SUM($F157:V157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(X$3-6>$E157,$D157-SUM($F157:W157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(Y$3-6>$E157,$D157-SUM($F157:X157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(Z$3-6>$E157,$D157-SUM($F157:Y157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AA$3-6>$E157,$D157-SUM($F157:Z157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AB$3-6>$E157,$D157-SUM($F157:AA157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AC$3-6>$E157,$D157-SUM($F157:AB157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AD$3-6>$E157,$D157-SUM($F157:AC157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AE$3-6>$E157,$D157-SUM($F157:AD157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AF$3-6>$E157,$D157-SUM($F157:AE157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AG$3-6>$E157,$D157-SUM($F157:AF157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AH$3-6>$E157,$D157-SUM($F157:AG157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AI$3-6>$E157,$D157-SUM($F157:AH157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AJ$3-6>$E157,$D157-SUM($F157:AI157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AK$3-6>$E157,$D157-SUM($F157:AJ157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AL$3-6>$E157,$D157-SUM($F157:AK157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AM$3-6>$E157,$D157-SUM($F157:AL157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AN$3-6>$E157,$D157-SUM($F157:AM157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AO$3-6>$E157,$D157-SUM($F157:AN157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AP$3-6>$E157,$D157-SUM($F157:AO157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AQ$3-6>$E157,$D157-SUM($F157:AP157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AR$3-6>$E157,$D157-SUM($F157:AQ157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AS$3-6>$E157,$D157-SUM($F157:AR157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AT$3-6>$E157,$D157-SUM($F157:AS157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AU$3-6>$E157,$D157-SUM($F157:AT157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AV$3-6>$E157,$D157-SUM($F157:AU157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AW$3-6>$E157,$D157-SUM($F157:AV157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AX$3-6>$E157,$D157-SUM($F157:AW157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AY$3-6>$E157,$D157-SUM($F157:AX157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(AZ$3-6>$E157,$D157-SUM($F157:AY157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BA$3-6>$E157,$D157-SUM($F157:AZ157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BB$3-6>$E157,$D157-SUM($F157:BA157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BC$3-6>$E157,$D157-SUM($F157:BB157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BD$3-6>$E157,$D157-SUM($F157:BC157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BE$3-6>$E157,$D157-SUM($F157:BD157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BF$3-6>$E157,$D157-SUM($F157:BE157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BG$3-6>$E157,$D157-SUM($F157:BF157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BH$3-6>$E157,$D157-SUM($F157:BG157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BI$3-6>$E157,$D157-SUM($F157:BH157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BJ$3-6>$E157,$D157-SUM($F157:BI157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BK$3-6>$E157,$D157-SUM($F157:BJ157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BL$3-6>$E157,$D157-SUM($F157:BK157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BM$3-6>$E157,$D157-SUM($F157:BL157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BN$3-6>$E157,$D157-SUM($F157:BM157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BO$3-6>$E157,$D157-SUM($F157:BN157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BP$3-6>$E157,$D157-SUM($F157:BO157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BQ$3-6>$E157,$D157-SUM($F157:BP157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BR$3-6>$E157,$D157-SUM($F157:BQ157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BS$3-6>$E157,$D157-SUM($F157:BR157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BT$3-6>$E157,$D157-SUM($F157:BS157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BU$3-6>$E157,$D157-SUM($F157:BT157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BV$3-6>$E157,$D157-SUM($F157:BU157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BW$3-6>$E157,$D157-SUM($F157:BV157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BX$3-6>$E157,$D157-SUM($F157:BW157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BY$3-6>$E157,$D157-SUM($F157:BX157),$D157/$E157))","v":0},{"$f":"IF($E157=\"n/a\",\"n/a\",IF(BZ$3-6>$E157,$D157-SUM($F157:BY157),$D157/$E157))","v":0}]
["Land",null,0,0,null,null,null,null,null,null,null,{"$f":"IF($E158=\"n/a\",\"n/a\",IF(L$3-6>$E158,$D158-SUM($F158:K158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(M$3-6>$E158,$D158-SUM($F158:L158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(N$3-6>$E158,$D158-SUM($F158:M158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(O$3-6>$E158,$D158-SUM($F158:N158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(P$3-6>$E158,$D158-SUM($F158:O158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(Q$3-6>$E158,$D158-SUM($F158:P158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(R$3-6>$E158,$D158-SUM($F158:Q158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(S$3-6>$E158,$D158-SUM($F158:R158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(T$3-6>$E158,$D158-SUM($F158:S158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(U$3-6>$E158,$D158-SUM($F158:T158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(V$3-6>$E158,$D158-SUM($F158:U158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(W$3-6>$E158,$D158-SUM($F158:V158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(X$3-6>$E158,$D158-SUM($F158:W158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(Y$3-6>$E158,$D158-SUM($F158:X158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(Z$3-6>$E158,$D158-SUM($F158:Y158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AA$3-6>$E158,$D158-SUM($F158:Z158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AB$3-6>$E158,$D158-SUM($F158:AA158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AC$3-6>$E158,$D158-SUM($F158:AB158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AD$3-6>$E158,$D158-SUM($F158:AC158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AE$3-6>$E158,$D158-SUM($F158:AD158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AF$3-6>$E158,$D158-SUM($F158:AE158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AG$3-6>$E158,$D158-SUM($F158:AF158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AH$3-6>$E158,$D158-SUM($F158:AG158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AI$3-6>$E158,$D158-SUM($F158:AH158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AJ$3-6>$E158,$D158-SUM($F158:AI158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AK$3-6>$E158,$D158-SUM($F158:AJ158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AL$3-6>$E158,$D158-SUM($F158:AK158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AM$3-6>$E158,$D158-SUM($F158:AL158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AN$3-6>$E158,$D158-SUM($F158:AM158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AO$3-6>$E158,$D158-SUM($F158:AN158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AP$3-6>$E158,$D158-SUM($F158:AO158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AQ$3-6>$E158,$D158-SUM($F158:AP158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AR$3-6>$E158,$D158-SUM($F158:AQ158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AS$3-6>$E158,$D158-SUM($F158:AR158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AT$3-6>$E158,$D158-SUM($F158:AS158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AU$3-6>$E158,$D158-SUM($F158:AT158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AV$3-6>$E158,$D158-SUM($F158:AU158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AW$3-6>$E158,$D158-SUM($F158:AV158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AX$3-6>$E158,$D158-SUM($F158:AW158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AY$3-6>$E158,$D158-SUM($F158:AX158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(AZ$3-6>$E158,$D158-SUM($F158:AY158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BA$3-6>$E158,$D158-SUM($F158:AZ158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BB$3-6>$E158,$D158-SUM($F158:BA158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BC$3-6>$E158,$D158-SUM($F158:BB158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BD$3-6>$E158,$D158-SUM($F158:BC158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BE$3-6>$E158,$D158-SUM($F158:BD158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BF$3-6>$E158,$D158-SUM($F158:BE158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BG$3-6>$E158,$D158-SUM($F158:BF158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BH$3-6>$E158,$D158-SUM($F158:BG158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BI$3-6>$E158,$D158-SUM($F158:BH158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BJ$3-6>$E158,$D158-SUM($F158:BI158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BK$3-6>$E158,$D158-SUM($F158:BJ158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BL$3-6>$E158,$D158-SUM($F158:BK158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BM$3-6>$E158,$D158-SUM($F158:BL158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BN$3-6>$E158,$D158-SUM($F158:BM158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BO$3-6>$E158,$D158-SUM($F158:BN158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BP$3-6>$E158,$D158-SUM($F158:BO158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BQ$3-6>$E158,$D158-SUM($F158:BP158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BR$3-6>$E158,$D158-SUM($F158:BQ158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BS$3-6>$E158,$D158-SUM($F158:BR158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BT$3-6>$E158,$D158-SUM($F158:BS158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BU$3-6>$E158,$D158-SUM($F158:BT158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BV$3-6>$E158,$D158-SUM($F158:BU158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BW$3-6>$E158,$D158-SUM($F158:BV158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BX$3-6>$E158,$D158-SUM($F158:BW158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BY$3-6>$E158,$D158-SUM($F158:BX158),$D158/$E158))","v":0},{"$f":"IF($E158=\"n/a\",\"n/a\",IF(BZ$3-6>$E158,$D158-SUM($F158:BY158),$D158/$E158))","v":0}]
["Easements",null,0,0,null,null,null,null,null,null,null,{"$f":"IF($E159=\"n/a\",\"n/a\",IF(L$3-6>$E159,$D159-SUM($F159:K159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(M$3-6>$E159,$D159-SUM($F159:L159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(N$3-6>$E159,$D159-SUM($F159:M159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(O$3-6>$E159,$D159-SUM($F159:N159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(P$3-6>$E159,$D159-SUM($F159:O159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(Q$3-6>$E159,$D159-SUM($F159:P159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(R$3-6>$E159,$D159-SUM($F159:Q159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(S$3-6>$E159,$D159-SUM($F159:R159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(T$3-6>$E159,$D159-SUM($F159:S159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(U$3-6>$E159,$D159-SUM($F159:T159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(V$3-6>$E159,$D159-SUM($F159:U159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(W$3-6>$E159,$D159-SUM($F159:V159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(X$3-6>$E159,$D159-SUM($F159:W159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(Y$3-6>$E159,$D159-SUM($F159:X159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(Z$3-6>$E159,$D159-SUM($F159:Y159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AA$3-6>$E159,$D159-SUM($F159:Z159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AB$3-6>$E159,$D159-SUM($F159:AA159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AC$3-6>$E159,$D159-SUM($F159:AB159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AD$3-6>$E159,$D159-SUM($F159:AC159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AE$3-6>$E159,$D159-SUM($F159:AD159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AF$3-6>$E159,$D159-SUM($F159:AE159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AG$3-6>$E159,$D159-SUM($F159:AF159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AH$3-6>$E159,$D159-SUM($F159:AG159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AI$3-6>$E159,$D159-SUM($F159:AH159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AJ$3-6>$E159,$D159-SUM($F159:AI159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AK$3-6>$E159,$D159-SUM($F159:AJ159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AL$3-6>$E159,$D159-SUM($F159:AK159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AM$3-6>$E159,$D159-SUM($F159:AL159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AN$3-6>$E159,$D159-SUM($F159:AM159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AO$3-6>$E159,$D159-SUM($F159:AN159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AP$3-6>$E159,$D159-SUM($F159:AO159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AQ$3-6>$E159,$D159-SUM($F159:AP159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AR$3-6>$E159,$D159-SUM($F159:AQ159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AS$3-6>$E159,$D159-SUM($F159:AR159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AT$3-6>$E159,$D159-SUM($F159:AS159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AU$3-6>$E159,$D159-SUM($F159:AT159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AV$3-6>$E159,$D159-SUM($F159:AU159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AW$3-6>$E159,$D159-SUM($F159:AV159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AX$3-6>$E159,$D159-SUM($F159:AW159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AY$3-6>$E159,$D159-SUM($F159:AX159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(AZ$3-6>$E159,$D159-SUM($F159:AY159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BA$3-6>$E159,$D159-SUM($F159:AZ159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BB$3-6>$E159,$D159-SUM($F159:BA159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BC$3-6>$E159,$D159-SUM($F159:BB159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BD$3-6>$E159,$D159-SUM($F159:BC159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BE$3-6>$E159,$D159-SUM($F159:BD159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BF$3-6>$E159,$D159-SUM($F159:BE159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BG$3-6>$E159,$D159-SUM($F159:BF159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BH$3-6>$E159,$D159-SUM($F159:BG159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BI$3-6>$E159,$D159-SUM($F159:BH159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BJ$3-6>$E159,$D159-SUM($F159:BI159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BK$3-6>$E159,$D159-SUM($F159:BJ159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BL$3-6>$E159,$D159-SUM($F159:BK159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BM$3-6>$E159,$D159-SUM($F159:BL159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BN$3-6>$E159,$D159-SUM($F159:BM159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BO$3-6>$E159,$D159-SUM($F159:BN159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BP$3-6>$E159,$D159-SUM($F159:BO159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BQ$3-6>$E159,$D159-SUM($F159:BP159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BR$3-6>$E159,$D159-SUM($F159:BQ159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BS$3-6>$E159,$D159-SUM($F159:BR159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BT$3-6>$E159,$D159-SUM($F159:BS159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BU$3-6>$E159,$D159-SUM($F159:BT159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BV$3-6>$E159,$D159-SUM($F159:BU159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BW$3-6>$E159,$D159-SUM($F159:BV159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BX$3-6>$E159,$D159-SUM($F159:BW159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BY$3-6>$E159,$D159-SUM($F159:BX159),$D159/$E159))","v":0},{"$f":"IF($E159=\"n/a\",\"n/a\",IF(BZ$3-6>$E159,$D159-SUM($F159:BY159),$D159/$E159))","v":0}]
["Equity Raising costs (2003-08)",null,0,0,null,null,null,null,null,null,null,{"$f":"IF($E160=\"n/a\",\"n/a\",IF(L$3-6>$E160,$D160-SUM($F160:K160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(M$3-6>$E160,$D160-SUM($F160:L160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(N$3-6>$E160,$D160-SUM($F160:M160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(O$3-6>$E160,$D160-SUM($F160:N160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(P$3-6>$E160,$D160-SUM($F160:O160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(Q$3-6>$E160,$D160-SUM($F160:P160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(R$3-6>$E160,$D160-SUM($F160:Q160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(S$3-6>$E160,$D160-SUM($F160:R160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(T$3-6>$E160,$D160-SUM($F160:S160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(U$3-6>$E160,$D160-SUM($F160:T160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(V$3-6>$E160,$D160-SUM($F160:U160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(W$3-6>$E160,$D160-SUM($F160:V160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(X$3-6>$E160,$D160-SUM($F160:W160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(Y$3-6>$E160,$D160-SUM($F160:X160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(Z$3-6>$E160,$D160-SUM($F160:Y160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AA$3-6>$E160,$D160-SUM($F160:Z160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AB$3-6>$E160,$D160-SUM($F160:AA160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AC$3-6>$E160,$D160-SUM($F160:AB160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AD$3-6>$E160,$D160-SUM($F160:AC160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AE$3-6>$E160,$D160-SUM($F160:AD160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AF$3-6>$E160,$D160-SUM($F160:AE160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AG$3-6>$E160,$D160-SUM($F160:AF160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AH$3-6>$E160,$D160-SUM($F160:AG160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AI$3-6>$E160,$D160-SUM($F160:AH160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AJ$3-6>$E160,$D160-SUM($F160:AI160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AK$3-6>$E160,$D160-SUM($F160:AJ160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AL$3-6>$E160,$D160-SUM($F160:AK160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AM$3-6>$E160,$D160-SUM($F160:AL160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AN$3-6>$E160,$D160-SUM($F160:AM160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AO$3-6>$E160,$D160-SUM($F160:AN160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AP$3-6>$E160,$D160-SUM($F160:AO160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AQ$3-6>$E160,$D160-SUM($F160:AP160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AR$3-6>$E160,$D160-SUM($F160:AQ160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AS$3-6>$E160,$D160-SUM($F160:AR160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AT$3-6>$E160,$D160-SUM($F160:AS160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AU$3-6>$E160,$D160-SUM($F160:AT160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AV$3-6>$E160,$D160-SUM($F160:AU160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AW$3-6>$E160,$D160-SUM($F160:AV160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AX$3-6>$E160,$D160-SUM($F160:AW160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AY$3-6>$E160,$D160-SUM($F160:AX160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(AZ$3-6>$E160,$D160-SUM($F160:AY160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BA$3-6>$E160,$D160-SUM($F160:AZ160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BB$3-6>$E160,$D160-SUM($F160:BA160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BC$3-6>$E160,$D160-SUM($F160:BB160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BD$3-6>$E160,$D160-SUM($F160:BC160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BE$3-6>$E160,$D160-SUM($F160:BD160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BF$3-6>$E160,$D160-SUM($F160:BE160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BG$3-6>$E160,$D160-SUM($F160:BF160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BH$3-6>$E160,$D160-SUM($F160:BG160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BI$3-6>$E160,$D160-SUM($F160:BH160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BJ$3-6>$E160,$D160-SUM($F160:BI160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BK$3-6>$E160,$D160-SUM($F160:BJ160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BL$3-6>$E160,$D160-SUM($F160:BK160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BM$3-6>$E160,$D160-SUM($F160:BL160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BN$3-6>$E160,$D160-SUM($F160:BM160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BO$3-6>$E160,$D160-SUM($F160:BN160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BP$3-6>$E160,$D160-SUM($F160:BO160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BQ$3-6>$E160,$D160-SUM($F160:BP160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BR$3-6>$E160,$D160-SUM($F160:BQ160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BS$3-6>$E160,$D160-SUM($F160:BR160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BT$3-6>$E160,$D160-SUM($F160:BS160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BU$3-6>$E160,$D160-SUM($F160:BT160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BV$3-6>$E160,$D160-SUM($F160:BU160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BW$3-6>$E160,$D160-SUM($F160:BV160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BX$3-6>$E160,$D160-SUM($F160:BW160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BY$3-6>$E160,$D160-SUM($F160:BX160),$D160/$E160))","v":0},{"$f":"IF($E160=\"n/a\",\"n/a\",IF(BZ$3-6>$E160,$D160-SUM($F160:BY160),$D160/$E160))","v":0}]
[0,null,0,0,null,null,null,null,null,null,null,{"$f":"IF($E161=\"n/a\",\"n/a\",IF(L$3-6>$E161,$D161-SUM($F161:K161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(M$3-6>$E161,$D161-SUM($F161:L161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(N$3-6>$E161,$D161-SUM($F161:M161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(O$3-6>$E161,$D161-SUM($F161:N161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(P$3-6>$E161,$D161-SUM($F161:O161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(Q$3-6>$E161,$D161-SUM($F161:P161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(R$3-6>$E161,$D161-SUM($F161:Q161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(S$3-6>$E161,$D161-SUM($F161:R161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(T$3-6>$E161,$D161-SUM($F161:S161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(U$3-6>$E161,$D161-SUM($F161:T161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(V$3-6>$E161,$D161-SUM($F161:U161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(W$3-6>$E161,$D161-SUM($F161:V161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(X$3-6>$E161,$D161-SUM($F161:W161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(Y$3-6>$E161,$D161-SUM($F161:X161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(Z$3-6>$E161,$D161-SUM($F161:Y161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AA$3-6>$E161,$D161-SUM($F161:Z161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AB$3-6>$E161,$D161-SUM($F161:AA161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AC$3-6>$E161,$D161-SUM($F161:AB161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AD$3-6>$E161,$D161-SUM($F161:AC161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AE$3-6>$E161,$D161-SUM($F161:AD161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AF$3-6>$E161,$D161-SUM($F161:AE161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AG$3-6>$E161,$D161-SUM($F161:AF161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AH$3-6>$E161,$D161-SUM($F161:AG161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AI$3-6>$E161,$D161-SUM($F161:AH161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AJ$3-6>$E161,$D161-SUM($F161:AI161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AK$3-6>$E161,$D161-SUM($F161:AJ161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AL$3-6>$E161,$D161-SUM($F161:AK161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AM$3-6>$E161,$D161-SUM($F161:AL161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AN$3-6>$E161,$D161-SUM($F161:AM161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AO$3-6>$E161,$D161-SUM($F161:AN161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AP$3-6>$E161,$D161-SUM($F161:AO161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AQ$3-6>$E161,$D161-SUM($F161:AP161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AR$3-6>$E161,$D161-SUM($F161:AQ161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AS$3-6>$E161,$D161-SUM($F161:AR161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AT$3-6>$E161,$D161-SUM($F161:AS161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AU$3-6>$E161,$D161-SUM($F161:AT161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AV$3-6>$E161,$D161-SUM($F161:AU161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AW$3-6>$E161,$D161-SUM($F161:AV161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AX$3-6>$E161,$D161-SUM($F161:AW161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AY$3-6>$E161,$D161-SUM($F161:AX161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(AZ$3-6>$E161,$D161-SUM($F161:AY161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BA$3-6>$E161,$D161-SUM($F161:AZ161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BB$3-6>$E161,$D161-SUM($F161:BA161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BC$3-6>$E161,$D161-SUM($F161:BB161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BD$3-6>$E161,$D161-SUM($F161:BC161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BE$3-6>$E161,$D161-SUM($F161:BD161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BF$3-6>$E161,$D161-SUM($F161:BE161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BG$3-6>$E161,$D161-SUM($F161:BF161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BH$3-6>$E161,$D161-SUM($F161:BG161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BI$3-6>$E161,$D161-SUM($F161:BH161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BJ$3-6>$E161,$D161-SUM($F161:BI161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BK$3-6>$E161,$D161-SUM($F161:BJ161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BL$3-6>$E161,$D161-SUM($F161:BK161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BM$3-6>$E161,$D161-SUM($F161:BL161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BN$3-6>$E161,$D161-SUM($F161:BM161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BO$3-6>$E161,$D161-SUM($F161:BN161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BP$3-6>$E161,$D161-SUM($F161:BO161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BQ$3-6>$E161,$D161-SUM($F161:BP161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BR$3-6>$E161,$D161-SUM($F161:BQ161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BS$3-6>$E161,$D161-SUM($F161:BR161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BT$3-6>$E161,$D161-SUM($F161:BS161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BU$3-6>$E161,$D161-SUM($F161:BT161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BV$3-6>$E161,$D161-SUM($F161:BU161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BW$3-6>$E161,$D161-SUM($F161:BV161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BX$3-6>$E161,$D161-SUM($F161:BW161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BY$3-6>$E161,$D161-SUM($F161:BX161),$D161/$E161))","v":0},{"$f":"IF($E161=\"n/a\",\"n/a\",IF(BZ$3-6>$E161,$D161-SUM($F161:BY161),$D161/$E161))","v":0}]
["Sub-total",null,{"$f":"SUM(C146:C161)","v":116514.74198763484},{"$f":"SUM(D146:D161)","v":137386.02353796549},null,{"$f":"SUM(F146:F161)","v":0},{"$f":"SUM(G146:G161)","v":0},0,0,0,0,4675.0075065641204,4675.0075065641204,4675.0075065641204,4675.0075065641204,4675.0075065641204,4675.0075065641204,{"$f":"SUM(R146:R161)","v":4675.0075065641204},{"$f":"SUM(S146:S161)","v":4675.0075065641204},4675.0075065641204,4675.0075065641204,4675.0075065641204,3781.1981283429418,2850.9067346841625,2744.1357506455597,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2728.1814656742736,2424.3841945867953,2328.4482142433735,2328.4482142433735,2324.9014759275801,2150.2717841083468,789.25092979011936,127.42066911792033,127.42066911792033,127.42066911792033,127.42066911792033,127.42066911792033,127.42066911792033,127.42066911792033,127.42066911792033,127.42066911792033,127.42066911792033,127.42066911792033,89.194468382540435,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Depreciation for Group 3 assets based on Opening RAB as at 1/4/14"]
[null,"Group 3",null,null,null,null,null,null,null,null,null,"Depreciation for Group 3 assets based on Opening RAB as at 1/4/08",null,null,null,null,null," Real 2013-14"]
[null,null,null," OAV 1/4/14 in 2013-14","Group 3 RL as at 01/04/2014",{"$f":"F2","v":"2002-03"},{"$f":"G2","v":"2003-04"},{"$f":"H2","v":"2004-05"},"2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2080-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68",{"$f":"BT2","v":"2068-69"},"2069-70","2070-71","2071-72","2072-73","2073-74","2074-75"]
[{"$f":"A40","v":"Secondary"},null,null,25801.917933809822,9.7805346956875781,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E169=\"n/a\",\"n/a\",IF(R$3-12>$E169,$D169-SUM($F169:Q169),$D169/$E169))","v":2638.0886870312288},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(S$3-12>$E169,$D169-SUM($F169:R169),$D169/$E169))","v":2638.0886870312288},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(T$3-12>$E169,$D169-SUM($F169:S169),$D169/$E169))","v":2638.0886870312288},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(U$3-12>$E169,$D169-SUM($F169:T169),$D169/$E169))","v":2638.0886870312288},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(V$3-12>$E169,$D169-SUM($F169:U169),$D169/$E169))","v":2638.0886870312288},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(W$3-12>$E169,$D169-SUM($F169:V169),$D169/$E169))","v":2638.0886870312288},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(X$3-12>$E169,$D169-SUM($F169:W169),$D169/$E169))","v":2638.0886870312288},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(Y$3-12>$E169,$D169-SUM($F169:X169),$D169/$E169))","v":2638.0886870312288},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(Z$3-12>$E169,$D169-SUM($F169:Y169),$D169/$E169))","v":2638.0886870312288},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AA$3-12>$E169,$D169-SUM($F169:Z169),$D169/$E169))","v":2059.1197505287673},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AB$3-12>$E169,$D169-SUM($F169:AA169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AC$3-12>$E169,$D169-SUM($F169:AB169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AD$3-12>$E169,$D169-SUM($F169:AC169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AE$3-12>$E169,$D169-SUM($F169:AD169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AF$3-12>$E169,$D169-SUM($F169:AE169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AG$3-12>$E169,$D169-SUM($F169:AF169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AH$3-12>$E169,$D169-SUM($F169:AG169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AI$3-12>$E169,$D169-SUM($F169:AH169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AJ$3-12>$E169,$D169-SUM($F169:AI169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AK$3-12>$E169,$D169-SUM($F169:AJ169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AL$3-12>$E169,$D169-SUM($F169:AK169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AM$3-12>$E169,$D169-SUM($F169:AL169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AN$3-12>$E169,$D169-SUM($F169:AM169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AO$3-12>$E169,$D169-SUM($F169:AN169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AP$3-12>$E169,$D169-SUM($F169:AO169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AQ$3-12>$E169,$D169-SUM($F169:AP169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AR$3-12>$E169,$D169-SUM($F169:AQ169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AS$3-12>$E169,$D169-SUM($F169:AR169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AT$3-12>$E169,$D169-SUM($F169:AS169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AU$3-12>$E169,$D169-SUM($F169:AT169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AV$3-12>$E169,$D169-SUM($F169:AU169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AW$3-12>$E169,$D169-SUM($F169:AV169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AX$3-12>$E169,$D169-SUM($F169:AW169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AY$3-12>$E169,$D169-SUM($F169:AX169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(AZ$3-12>$E169,$D169-SUM($F169:AY169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BA$3-12>$E169,$D169-SUM($F169:AZ169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BB$3-12>$E169,$D169-SUM($F169:BA169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BC$3-12>$E169,$D169-SUM($F169:BB169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BD$3-12>$E169,$D169-SUM($F169:BC169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BE$3-12>$E169,$D169-SUM($F169:BD169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BF$3-12>$E169,$D169-SUM($F169:BE169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BG$3-12>$E169,$D169-SUM($F169:BF169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BH$3-12>$E169,$D169-SUM($F169:BG169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BI$3-12>$E169,$D169-SUM($F169:BH169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BJ$3-12>$E169,$D169-SUM($F169:BI169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BK$3-12>$E169,$D169-SUM($F169:BJ169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BL$3-12>$E169,$D169-SUM($F169:BK169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BM$3-12>$E169,$D169-SUM($F169:BL169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BN$3-12>$E169,$D169-SUM($F169:BM169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BO$3-12>$E169,$D169-SUM($F169:BN169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BP$3-12>$E169,$D169-SUM($F169:BO169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BQ$3-12>$E169,$D169-SUM($F169:BP169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BR$3-12>$E169,$D169-SUM($F169:BQ169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BS$3-12>$E169,$D169-SUM($F169:BR169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BT$3-12>$E169,$D169-SUM($F169:BS169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BU$3-12>$E169,$D169-SUM($F169:BT169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BV$3-12>$E169,$D169-SUM($F169:BU169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BW$3-12>$E169,$D169-SUM($F169:BV169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BX$3-12>$E169,$D169-SUM($F169:BW169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BY$3-12>$E169,$D169-SUM($F169:BX169),$D169/$E169))","v":0},{"$f":"IF($E169=\"n/a\",\"n/a\",IF(BZ$3-12>$E169,$D169-SUM($F169:BY169),$D169/$E169))","v":0}]
[{"$f":"A41","v":"Switchgear"},null,null,64455.035043619326,39.548151979294147,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E170=\"n/a\",\"n/a\",IF(R$3-12>$E170,$D170-SUM($F170:Q170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(S$3-12>$E170,$D170-SUM($F170:R170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(T$3-12>$E170,$D170-SUM($F170:S170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(U$3-12>$E170,$D170-SUM($F170:T170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(V$3-12>$E170,$D170-SUM($F170:U170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(W$3-12>$E170,$D170-SUM($F170:V170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(X$3-12>$E170,$D170-SUM($F170:W170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(Y$3-12>$E170,$D170-SUM($F170:X170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(Z$3-12>$E170,$D170-SUM($F170:Y170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AA$3-12>$E170,$D170-SUM($F170:Z170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AB$3-12>$E170,$D170-SUM($F170:AA170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AC$3-12>$E170,$D170-SUM($F170:AB170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AD$3-12>$E170,$D170-SUM($F170:AC170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AE$3-12>$E170,$D170-SUM($F170:AD170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AF$3-12>$E170,$D170-SUM($F170:AE170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AG$3-12>$E170,$D170-SUM($F170:AF170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AH$3-12>$E170,$D170-SUM($F170:AG170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AI$3-12>$E170,$D170-SUM($F170:AH170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AJ$3-12>$E170,$D170-SUM($F170:AI170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AK$3-12>$E170,$D170-SUM($F170:AJ170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AL$3-12>$E170,$D170-SUM($F170:AK170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AM$3-12>$E170,$D170-SUM($F170:AL170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AN$3-12>$E170,$D170-SUM($F170:AM170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AO$3-12>$E170,$D170-SUM($F170:AN170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AP$3-12>$E170,$D170-SUM($F170:AO170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AQ$3-12>$E170,$D170-SUM($F170:AP170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AR$3-12>$E170,$D170-SUM($F170:AQ170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AS$3-12>$E170,$D170-SUM($F170:AR170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AT$3-12>$E170,$D170-SUM($F170:AS170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AU$3-12>$E170,$D170-SUM($F170:AT170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AV$3-12>$E170,$D170-SUM($F170:AU170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AW$3-12>$E170,$D170-SUM($F170:AV170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AX$3-12>$E170,$D170-SUM($F170:AW170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AY$3-12>$E170,$D170-SUM($F170:AX170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(AZ$3-12>$E170,$D170-SUM($F170:AY170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BA$3-12>$E170,$D170-SUM($F170:AZ170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BB$3-12>$E170,$D170-SUM($F170:BA170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BC$3-12>$E170,$D170-SUM($F170:BB170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BD$3-12>$E170,$D170-SUM($F170:BC170),$D170/$E170))","v":1629.7862685812838},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BE$3-12>$E170,$D170-SUM($F170:BD170),$D170/$E170))","v":893.37056894920534},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BF$3-12>$E170,$D170-SUM($F170:BE170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BG$3-12>$E170,$D170-SUM($F170:BF170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BH$3-12>$E170,$D170-SUM($F170:BG170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BI$3-12>$E170,$D170-SUM($F170:BH170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BJ$3-12>$E170,$D170-SUM($F170:BI170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BK$3-12>$E170,$D170-SUM($F170:BJ170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BL$3-12>$E170,$D170-SUM($F170:BK170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BM$3-12>$E170,$D170-SUM($F170:BL170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BN$3-12>$E170,$D170-SUM($F170:BM170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BO$3-12>$E170,$D170-SUM($F170:BN170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BP$3-12>$E170,$D170-SUM($F170:BO170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BQ$3-12>$E170,$D170-SUM($F170:BP170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BR$3-12>$E170,$D170-SUM($F170:BQ170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BS$3-12>$E170,$D170-SUM($F170:BR170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BT$3-12>$E170,$D170-SUM($F170:BS170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BU$3-12>$E170,$D170-SUM($F170:BT170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BV$3-12>$E170,$D170-SUM($F170:BU170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BW$3-12>$E170,$D170-SUM($F170:BV170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BX$3-12>$E170,$D170-SUM($F170:BW170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BY$3-12>$E170,$D170-SUM($F170:BX170),$D170/$E170))","v":0},{"$f":"IF($E170=\"n/a\",\"n/a\",IF(BZ$3-12>$E170,$D170-SUM($F170:BY170),$D170/$E170))","v":0}]
["Transformers",null,null,45354.417822658681,39.299361248056258,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E171=\"n/a\",\"n/a\",IF(R$3-12>$E171,$D171-SUM($F171:Q171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(S$3-12>$E171,$D171-SUM($F171:R171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(T$3-12>$E171,$D171-SUM($F171:S171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(U$3-12>$E171,$D171-SUM($F171:T171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(V$3-12>$E171,$D171-SUM($F171:U171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(W$3-12>$E171,$D171-SUM($F171:V171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(X$3-12>$E171,$D171-SUM($F171:W171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(Y$3-12>$E171,$D171-SUM($F171:X171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(Z$3-12>$E171,$D171-SUM($F171:Y171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AA$3-12>$E171,$D171-SUM($F171:Z171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AB$3-12>$E171,$D171-SUM($F171:AA171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AC$3-12>$E171,$D171-SUM($F171:AB171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AD$3-12>$E171,$D171-SUM($F171:AC171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AE$3-12>$E171,$D171-SUM($F171:AD171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AF$3-12>$E171,$D171-SUM($F171:AE171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AG$3-12>$E171,$D171-SUM($F171:AF171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AH$3-12>$E171,$D171-SUM($F171:AG171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AI$3-12>$E171,$D171-SUM($F171:AH171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AJ$3-12>$E171,$D171-SUM($F171:AI171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AK$3-12>$E171,$D171-SUM($F171:AJ171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AL$3-12>$E171,$D171-SUM($F171:AK171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AM$3-12>$E171,$D171-SUM($F171:AL171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AN$3-12>$E171,$D171-SUM($F171:AM171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AO$3-12>$E171,$D171-SUM($F171:AN171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AP$3-12>$E171,$D171-SUM($F171:AO171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AQ$3-12>$E171,$D171-SUM($F171:AP171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AR$3-12>$E171,$D171-SUM($F171:AQ171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AS$3-12>$E171,$D171-SUM($F171:AR171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AT$3-12>$E171,$D171-SUM($F171:AS171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AU$3-12>$E171,$D171-SUM($F171:AT171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AV$3-12>$E171,$D171-SUM($F171:AU171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AW$3-12>$E171,$D171-SUM($F171:AV171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AX$3-12>$E171,$D171-SUM($F171:AW171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AY$3-12>$E171,$D171-SUM($F171:AX171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(AZ$3-12>$E171,$D171-SUM($F171:AY171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BA$3-12>$E171,$D171-SUM($F171:AZ171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BB$3-12>$E171,$D171-SUM($F171:BA171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BC$3-12>$E171,$D171-SUM($F171:BB171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BD$3-12>$E171,$D171-SUM($F171:BC171),$D171/$E171))","v":1154.0751905961806},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BE$3-12>$E171,$D171-SUM($F171:BD171),$D171/$E171))","v":345.48538940763683},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BF$3-12>$E171,$D171-SUM($F171:BE171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BG$3-12>$E171,$D171-SUM($F171:BF171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BH$3-12>$E171,$D171-SUM($F171:BG171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BI$3-12>$E171,$D171-SUM($F171:BH171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BJ$3-12>$E171,$D171-SUM($F171:BI171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BK$3-12>$E171,$D171-SUM($F171:BJ171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BL$3-12>$E171,$D171-SUM($F171:BK171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BM$3-12>$E171,$D171-SUM($F171:BL171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BN$3-12>$E171,$D171-SUM($F171:BM171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BO$3-12>$E171,$D171-SUM($F171:BN171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BP$3-12>$E171,$D171-SUM($F171:BO171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BQ$3-12>$E171,$D171-SUM($F171:BP171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BR$3-12>$E171,$D171-SUM($F171:BQ171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BS$3-12>$E171,$D171-SUM($F171:BR171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BT$3-12>$E171,$D171-SUM($F171:BS171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BU$3-12>$E171,$D171-SUM($F171:BT171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BV$3-12>$E171,$D171-SUM($F171:BU171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BW$3-12>$E171,$D171-SUM($F171:BV171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BX$3-12>$E171,$D171-SUM($F171:BW171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BY$3-12>$E171,$D171-SUM($F171:BX171),$D171/$E171))","v":0},{"$f":"IF($E171=\"n/a\",\"n/a\",IF(BZ$3-12>$E171,$D171-SUM($F171:BY171),$D171/$E171))","v":0}]
["Reactive",null,null,100.82534870465435,35.827397260273969,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E172=\"n/a\",\"n/a\",IF(R$3-12>$E172,$D172-SUM($F172:Q172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(S$3-12>$E172,$D172-SUM($F172:R172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(T$3-12>$E172,$D172-SUM($F172:S172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(U$3-12>$E172,$D172-SUM($F172:T172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(V$3-12>$E172,$D172-SUM($F172:U172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(W$3-12>$E172,$D172-SUM($F172:V172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(X$3-12>$E172,$D172-SUM($F172:W172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(Y$3-12>$E172,$D172-SUM($F172:X172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(Z$3-12>$E172,$D172-SUM($F172:Y172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AA$3-12>$E172,$D172-SUM($F172:Z172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AB$3-12>$E172,$D172-SUM($F172:AA172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AC$3-12>$E172,$D172-SUM($F172:AB172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AD$3-12>$E172,$D172-SUM($F172:AC172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AE$3-12>$E172,$D172-SUM($F172:AD172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AF$3-12>$E172,$D172-SUM($F172:AE172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AG$3-12>$E172,$D172-SUM($F172:AF172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AH$3-12>$E172,$D172-SUM($F172:AG172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AI$3-12>$E172,$D172-SUM($F172:AH172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AJ$3-12>$E172,$D172-SUM($F172:AI172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AK$3-12>$E172,$D172-SUM($F172:AJ172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AL$3-12>$E172,$D172-SUM($F172:AK172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AM$3-12>$E172,$D172-SUM($F172:AL172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AN$3-12>$E172,$D172-SUM($F172:AM172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AO$3-12>$E172,$D172-SUM($F172:AN172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AP$3-12>$E172,$D172-SUM($F172:AO172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AQ$3-12>$E172,$D172-SUM($F172:AP172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AR$3-12>$E172,$D172-SUM($F172:AQ172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AS$3-12>$E172,$D172-SUM($F172:AR172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AT$3-12>$E172,$D172-SUM($F172:AS172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AU$3-12>$E172,$D172-SUM($F172:AT172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AV$3-12>$E172,$D172-SUM($F172:AU172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AW$3-12>$E172,$D172-SUM($F172:AV172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AX$3-12>$E172,$D172-SUM($F172:AW172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AY$3-12>$E172,$D172-SUM($F172:AX172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(AZ$3-12>$E172,$D172-SUM($F172:AY172),$D172/$E172))","v":2.8141968553337033},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BA$3-12>$E172,$D172-SUM($F172:AZ172),$D172/$E172))","v":2.3284587679746807},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BB$3-12>$E172,$D172-SUM($F172:BA172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BC$3-12>$E172,$D172-SUM($F172:BB172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BD$3-12>$E172,$D172-SUM($F172:BC172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BE$3-12>$E172,$D172-SUM($F172:BD172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BF$3-12>$E172,$D172-SUM($F172:BE172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BG$3-12>$E172,$D172-SUM($F172:BF172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BH$3-12>$E172,$D172-SUM($F172:BG172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BI$3-12>$E172,$D172-SUM($F172:BH172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BJ$3-12>$E172,$D172-SUM($F172:BI172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BK$3-12>$E172,$D172-SUM($F172:BJ172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BL$3-12>$E172,$D172-SUM($F172:BK172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BM$3-12>$E172,$D172-SUM($F172:BL172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BN$3-12>$E172,$D172-SUM($F172:BM172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BO$3-12>$E172,$D172-SUM($F172:BN172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BP$3-12>$E172,$D172-SUM($F172:BO172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BQ$3-12>$E172,$D172-SUM($F172:BP172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BR$3-12>$E172,$D172-SUM($F172:BQ172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BS$3-12>$E172,$D172-SUM($F172:BR172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BT$3-12>$E172,$D172-SUM($F172:BS172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BU$3-12>$E172,$D172-SUM($F172:BT172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BV$3-12>$E172,$D172-SUM($F172:BU172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BW$3-12>$E172,$D172-SUM($F172:BV172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BX$3-12>$E172,$D172-SUM($F172:BW172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BY$3-12>$E172,$D172-SUM($F172:BX172),$D172/$E172))","v":0},{"$f":"IF($E172=\"n/a\",\"n/a\",IF(BZ$3-12>$E172,$D172-SUM($F172:BY172),$D172/$E172))","v":0}]
["Towers and Conductor",null,null,3977.7804257033786,53.67781740899143,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E173=\"n/a\",\"n/a\",IF(R$3-12>$E173,$D173-SUM($F173:Q173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(S$3-12>$E173,$D173-SUM($F173:R173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(T$3-12>$E173,$D173-SUM($F173:S173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(U$3-12>$E173,$D173-SUM($F173:T173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(V$3-12>$E173,$D173-SUM($F173:U173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(W$3-12>$E173,$D173-SUM($F173:V173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(X$3-12>$E173,$D173-SUM($F173:W173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(Y$3-12>$E173,$D173-SUM($F173:X173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(Z$3-12>$E173,$D173-SUM($F173:Y173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AA$3-12>$E173,$D173-SUM($F173:Z173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AB$3-12>$E173,$D173-SUM($F173:AA173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AC$3-12>$E173,$D173-SUM($F173:AB173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AD$3-12>$E173,$D173-SUM($F173:AC173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AE$3-12>$E173,$D173-SUM($F173:AD173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AF$3-12>$E173,$D173-SUM($F173:AE173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AG$3-12>$E173,$D173-SUM($F173:AF173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AH$3-12>$E173,$D173-SUM($F173:AG173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AI$3-12>$E173,$D173-SUM($F173:AH173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AJ$3-12>$E173,$D173-SUM($F173:AI173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AK$3-12>$E173,$D173-SUM($F173:AJ173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AL$3-12>$E173,$D173-SUM($F173:AK173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AM$3-12>$E173,$D173-SUM($F173:AL173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AN$3-12>$E173,$D173-SUM($F173:AM173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AO$3-12>$E173,$D173-SUM($F173:AN173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AP$3-12>$E173,$D173-SUM($F173:AO173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AQ$3-12>$E173,$D173-SUM($F173:AP173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AR$3-12>$E173,$D173-SUM($F173:AQ173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AS$3-12>$E173,$D173-SUM($F173:AR173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AT$3-12>$E173,$D173-SUM($F173:AS173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AU$3-12>$E173,$D173-SUM($F173:AT173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AV$3-12>$E173,$D173-SUM($F173:AU173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AW$3-12>$E173,$D173-SUM($F173:AV173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AX$3-12>$E173,$D173-SUM($F173:AW173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AY$3-12>$E173,$D173-SUM($F173:AX173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(AZ$3-12>$E173,$D173-SUM($F173:AY173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BA$3-12>$E173,$D173-SUM($F173:AZ173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BB$3-12>$E173,$D173-SUM($F173:BA173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BC$3-12>$E173,$D173-SUM($F173:BB173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BD$3-12>$E173,$D173-SUM($F173:BC173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BE$3-12>$E173,$D173-SUM($F173:BD173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BF$3-12>$E173,$D173-SUM($F173:BE173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BG$3-12>$E173,$D173-SUM($F173:BF173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BH$3-12>$E173,$D173-SUM($F173:BG173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BI$3-12>$E173,$D173-SUM($F173:BH173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BJ$3-12>$E173,$D173-SUM($F173:BI173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BK$3-12>$E173,$D173-SUM($F173:BJ173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BL$3-12>$E173,$D173-SUM($F173:BK173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BM$3-12>$E173,$D173-SUM($F173:BL173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BN$3-12>$E173,$D173-SUM($F173:BM173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BO$3-12>$E173,$D173-SUM($F173:BN173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BP$3-12>$E173,$D173-SUM($F173:BO173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BQ$3-12>$E173,$D173-SUM($F173:BP173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BR$3-12>$E173,$D173-SUM($F173:BQ173),$D173/$E173))","v":74.104734836649129},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BS$3-12>$E173,$D173-SUM($F173:BR173),$D173/$E173))","v":50.229479360972164},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BT$3-12>$E173,$D173-SUM($F173:BS173),$D173/$E173))","v":0},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BU$3-12>$E173,$D173-SUM($F173:BT173),$D173/$E173))","v":0},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BV$3-12>$E173,$D173-SUM($F173:BU173),$D173/$E173))","v":0},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BW$3-12>$E173,$D173-SUM($F173:BV173),$D173/$E173))","v":0},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BX$3-12>$E173,$D173-SUM($F173:BW173),$D173/$E173))","v":0},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BY$3-12>$E173,$D173-SUM($F173:BX173),$D173/$E173))","v":0},{"$f":"IF($E173=\"n/a\",\"n/a\",IF(BZ$3-12>$E173,$D173-SUM($F173:BY173),$D173/$E173))","v":0}]
["Establishment",null,null,4266.5843748716816,39.350624798057403,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E174=\"n/a\",\"n/a\",IF(R$3-12>$E174,$D174-SUM($F174:Q174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(S$3-12>$E174,$D174-SUM($F174:R174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(T$3-12>$E174,$D174-SUM($F174:S174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(U$3-12>$E174,$D174-SUM($F174:T174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(V$3-12>$E174,$D174-SUM($F174:U174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(W$3-12>$E174,$D174-SUM($F174:V174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(X$3-12>$E174,$D174-SUM($F174:W174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(Y$3-12>$E174,$D174-SUM($F174:X174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(Z$3-12>$E174,$D174-SUM($F174:Y174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AA$3-12>$E174,$D174-SUM($F174:Z174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AB$3-12>$E174,$D174-SUM($F174:AA174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AC$3-12>$E174,$D174-SUM($F174:AB174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AD$3-12>$E174,$D174-SUM($F174:AC174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AE$3-12>$E174,$D174-SUM($F174:AD174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AF$3-12>$E174,$D174-SUM($F174:AE174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AG$3-12>$E174,$D174-SUM($F174:AF174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AH$3-12>$E174,$D174-SUM($F174:AG174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AI$3-12>$E174,$D174-SUM($F174:AH174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AJ$3-12>$E174,$D174-SUM($F174:AI174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AK$3-12>$E174,$D174-SUM($F174:AJ174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AL$3-12>$E174,$D174-SUM($F174:AK174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AM$3-12>$E174,$D174-SUM($F174:AL174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AN$3-12>$E174,$D174-SUM($F174:AM174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AO$3-12>$E174,$D174-SUM($F174:AN174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AP$3-12>$E174,$D174-SUM($F174:AO174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AQ$3-12>$E174,$D174-SUM($F174:AP174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AR$3-12>$E174,$D174-SUM($F174:AQ174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AS$3-12>$E174,$D174-SUM($F174:AR174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AT$3-12>$E174,$D174-SUM($F174:AS174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AU$3-12>$E174,$D174-SUM($F174:AT174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AV$3-12>$E174,$D174-SUM($F174:AU174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AW$3-12>$E174,$D174-SUM($F174:AV174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AX$3-12>$E174,$D174-SUM($F174:AW174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AY$3-12>$E174,$D174-SUM($F174:AX174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(AZ$3-12>$E174,$D174-SUM($F174:AY174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BA$3-12>$E174,$D174-SUM($F174:AZ174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BB$3-12>$E174,$D174-SUM($F174:BA174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BC$3-12>$E174,$D174-SUM($F174:BB174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BD$3-12>$E174,$D174-SUM($F174:BC174),$D174/$E174))","v":108.42481909162234},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BE$3-12>$E174,$D174-SUM($F174:BD174),$D174/$E174))","v":38.016430298410341},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BF$3-12>$E174,$D174-SUM($F174:BE174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BG$3-12>$E174,$D174-SUM($F174:BF174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BH$3-12>$E174,$D174-SUM($F174:BG174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BI$3-12>$E174,$D174-SUM($F174:BH174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BJ$3-12>$E174,$D174-SUM($F174:BI174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BK$3-12>$E174,$D174-SUM($F174:BJ174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BL$3-12>$E174,$D174-SUM($F174:BK174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BM$3-12>$E174,$D174-SUM($F174:BL174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BN$3-12>$E174,$D174-SUM($F174:BM174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BO$3-12>$E174,$D174-SUM($F174:BN174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BP$3-12>$E174,$D174-SUM($F174:BO174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BQ$3-12>$E174,$D174-SUM($F174:BP174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BR$3-12>$E174,$D174-SUM($F174:BQ174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BS$3-12>$E174,$D174-SUM($F174:BR174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BT$3-12>$E174,$D174-SUM($F174:BS174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BU$3-12>$E174,$D174-SUM($F174:BT174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BV$3-12>$E174,$D174-SUM($F174:BU174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BW$3-12>$E174,$D174-SUM($F174:BV174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BX$3-12>$E174,$D174-SUM($F174:BW174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BY$3-12>$E174,$D174-SUM($F174:BX174),$D174/$E174))","v":0},{"$f":"IF($E174=\"n/a\",\"n/a\",IF(BZ$3-12>$E174,$D174-SUM($F174:BY174),$D174/$E174))","v":0}]
["Communications",null,null,623.13249085487087,10.554510238045012,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E175=\"n/a\",\"n/a\",IF(R$3-12>$E175,$D175-SUM($F175:Q175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(S$3-12>$E175,$D175-SUM($F175:R175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(T$3-12>$E175,$D175-SUM($F175:S175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(U$3-12>$E175,$D175-SUM($F175:T175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(V$3-12>$E175,$D175-SUM($F175:U175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(W$3-12>$E175,$D175-SUM($F175:V175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(X$3-12>$E175,$D175-SUM($F175:W175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(Y$3-12>$E175,$D175-SUM($F175:X175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(Z$3-12>$E175,$D175-SUM($F175:Y175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AA$3-12>$E175,$D175-SUM($F175:Z175),$D175/$E175))","v":59.039451078337514},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AB$3-12>$E175,$D175-SUM($F175:AA175),$D175/$E175))","v":32.737980071495826},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AC$3-12>$E175,$D175-SUM($F175:AB175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AD$3-12>$E175,$D175-SUM($F175:AC175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AE$3-12>$E175,$D175-SUM($F175:AD175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AF$3-12>$E175,$D175-SUM($F175:AE175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AG$3-12>$E175,$D175-SUM($F175:AF175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AH$3-12>$E175,$D175-SUM($F175:AG175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AI$3-12>$E175,$D175-SUM($F175:AH175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AJ$3-12>$E175,$D175-SUM($F175:AI175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AK$3-12>$E175,$D175-SUM($F175:AJ175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AL$3-12>$E175,$D175-SUM($F175:AK175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AM$3-12>$E175,$D175-SUM($F175:AL175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AN$3-12>$E175,$D175-SUM($F175:AM175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AO$3-12>$E175,$D175-SUM($F175:AN175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AP$3-12>$E175,$D175-SUM($F175:AO175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AQ$3-12>$E175,$D175-SUM($F175:AP175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AR$3-12>$E175,$D175-SUM($F175:AQ175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AS$3-12>$E175,$D175-SUM($F175:AR175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AT$3-12>$E175,$D175-SUM($F175:AS175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AU$3-12>$E175,$D175-SUM($F175:AT175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AV$3-12>$E175,$D175-SUM($F175:AU175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AW$3-12>$E175,$D175-SUM($F175:AV175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AX$3-12>$E175,$D175-SUM($F175:AW175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AY$3-12>$E175,$D175-SUM($F175:AX175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(AZ$3-12>$E175,$D175-SUM($F175:AY175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BA$3-12>$E175,$D175-SUM($F175:AZ175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BB$3-12>$E175,$D175-SUM($F175:BA175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BC$3-12>$E175,$D175-SUM($F175:BB175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BD$3-12>$E175,$D175-SUM($F175:BC175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BE$3-12>$E175,$D175-SUM($F175:BD175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BF$3-12>$E175,$D175-SUM($F175:BE175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BG$3-12>$E175,$D175-SUM($F175:BF175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BH$3-12>$E175,$D175-SUM($F175:BG175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BI$3-12>$E175,$D175-SUM($F175:BH175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BJ$3-12>$E175,$D175-SUM($F175:BI175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BK$3-12>$E175,$D175-SUM($F175:BJ175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BL$3-12>$E175,$D175-SUM($F175:BK175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BM$3-12>$E175,$D175-SUM($F175:BL175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BN$3-12>$E175,$D175-SUM($F175:BM175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BO$3-12>$E175,$D175-SUM($F175:BN175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BP$3-12>$E175,$D175-SUM($F175:BO175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BQ$3-12>$E175,$D175-SUM($F175:BP175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BR$3-12>$E175,$D175-SUM($F175:BQ175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BS$3-12>$E175,$D175-SUM($F175:BR175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BT$3-12>$E175,$D175-SUM($F175:BS175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BU$3-12>$E175,$D175-SUM($F175:BT175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BV$3-12>$E175,$D175-SUM($F175:BU175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BW$3-12>$E175,$D175-SUM($F175:BV175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BX$3-12>$E175,$D175-SUM($F175:BW175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BY$3-12>$E175,$D175-SUM($F175:BX175),$D175/$E175))","v":0},{"$f":"IF($E175=\"n/a\",\"n/a\",IF(BZ$3-12>$E175,$D175-SUM($F175:BY175),$D175/$E175))","v":0}]
["Inventory",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E176=\"n/a\",\"n/a\",IF(R$3-12>$E176,$D176-SUM($F176:Q176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(S$3-12>$E176,$D176-SUM($F176:R176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(T$3-12>$E176,$D176-SUM($F176:S176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(U$3-12>$E176,$D176-SUM($F176:T176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(V$3-12>$E176,$D176-SUM($F176:U176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(W$3-12>$E176,$D176-SUM($F176:V176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(X$3-12>$E176,$D176-SUM($F176:W176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(Y$3-12>$E176,$D176-SUM($F176:X176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(Z$3-12>$E176,$D176-SUM($F176:Y176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AA$3-12>$E176,$D176-SUM($F176:Z176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AB$3-12>$E176,$D176-SUM($F176:AA176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AC$3-12>$E176,$D176-SUM($F176:AB176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AD$3-12>$E176,$D176-SUM($F176:AC176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AE$3-12>$E176,$D176-SUM($F176:AD176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AF$3-12>$E176,$D176-SUM($F176:AE176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AG$3-12>$E176,$D176-SUM($F176:AF176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AH$3-12>$E176,$D176-SUM($F176:AG176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AI$3-12>$E176,$D176-SUM($F176:AH176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AJ$3-12>$E176,$D176-SUM($F176:AI176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AK$3-12>$E176,$D176-SUM($F176:AJ176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AL$3-12>$E176,$D176-SUM($F176:AK176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AM$3-12>$E176,$D176-SUM($F176:AL176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AN$3-12>$E176,$D176-SUM($F176:AM176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AO$3-12>$E176,$D176-SUM($F176:AN176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AP$3-12>$E176,$D176-SUM($F176:AO176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AQ$3-12>$E176,$D176-SUM($F176:AP176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AR$3-12>$E176,$D176-SUM($F176:AQ176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AS$3-12>$E176,$D176-SUM($F176:AR176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AT$3-12>$E176,$D176-SUM($F176:AS176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AU$3-12>$E176,$D176-SUM($F176:AT176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AV$3-12>$E176,$D176-SUM($F176:AU176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AW$3-12>$E176,$D176-SUM($F176:AV176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AX$3-12>$E176,$D176-SUM($F176:AW176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AY$3-12>$E176,$D176-SUM($F176:AX176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(AZ$3-12>$E176,$D176-SUM($F176:AY176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BA$3-12>$E176,$D176-SUM($F176:AZ176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BB$3-12>$E176,$D176-SUM($F176:BA176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BC$3-12>$E176,$D176-SUM($F176:BB176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BD$3-12>$E176,$D176-SUM($F176:BC176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BE$3-12>$E176,$D176-SUM($F176:BD176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BF$3-12>$E176,$D176-SUM($F176:BE176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BG$3-12>$E176,$D176-SUM($F176:BF176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BH$3-12>$E176,$D176-SUM($F176:BG176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BI$3-12>$E176,$D176-SUM($F176:BH176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BJ$3-12>$E176,$D176-SUM($F176:BI176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BK$3-12>$E176,$D176-SUM($F176:BJ176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BL$3-12>$E176,$D176-SUM($F176:BK176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BM$3-12>$E176,$D176-SUM($F176:BL176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BN$3-12>$E176,$D176-SUM($F176:BM176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BO$3-12>$E176,$D176-SUM($F176:BN176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BP$3-12>$E176,$D176-SUM($F176:BO176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BQ$3-12>$E176,$D176-SUM($F176:BP176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BR$3-12>$E176,$D176-SUM($F176:BQ176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BS$3-12>$E176,$D176-SUM($F176:BR176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BT$3-12>$E176,$D176-SUM($F176:BS176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BU$3-12>$E176,$D176-SUM($F176:BT176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BV$3-12>$E176,$D176-SUM($F176:BU176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BW$3-12>$E176,$D176-SUM($F176:BV176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BX$3-12>$E176,$D176-SUM($F176:BW176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BY$3-12>$E176,$D176-SUM($F176:BX176),$D176/$E176))","v":0},{"$f":"IF($E176=\"n/a\",\"n/a\",IF(BZ$3-12>$E176,$D176-SUM($F176:BY176),$D176/$E176))","v":0}]
["IT",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E177=\"n/a\",\"n/a\",IF(R$3-12>$E177,$D177-SUM($F177:Q177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(S$3-12>$E177,$D177-SUM($F177:R177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(T$3-12>$E177,$D177-SUM($F177:S177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(U$3-12>$E177,$D177-SUM($F177:T177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(V$3-12>$E177,$D177-SUM($F177:U177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(W$3-12>$E177,$D177-SUM($F177:V177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(X$3-12>$E177,$D177-SUM($F177:W177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(Y$3-12>$E177,$D177-SUM($F177:X177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(Z$3-12>$E177,$D177-SUM($F177:Y177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AA$3-12>$E177,$D177-SUM($F177:Z177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AB$3-12>$E177,$D177-SUM($F177:AA177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AC$3-12>$E177,$D177-SUM($F177:AB177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AD$3-12>$E177,$D177-SUM($F177:AC177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AE$3-12>$E177,$D177-SUM($F177:AD177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AF$3-12>$E177,$D177-SUM($F177:AE177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AG$3-12>$E177,$D177-SUM($F177:AF177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AH$3-12>$E177,$D177-SUM($F177:AG177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AI$3-12>$E177,$D177-SUM($F177:AH177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AJ$3-12>$E177,$D177-SUM($F177:AI177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AK$3-12>$E177,$D177-SUM($F177:AJ177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AL$3-12>$E177,$D177-SUM($F177:AK177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AM$3-12>$E177,$D177-SUM($F177:AL177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AN$3-12>$E177,$D177-SUM($F177:AM177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AO$3-12>$E177,$D177-SUM($F177:AN177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AP$3-12>$E177,$D177-SUM($F177:AO177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AQ$3-12>$E177,$D177-SUM($F177:AP177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AR$3-12>$E177,$D177-SUM($F177:AQ177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AS$3-12>$E177,$D177-SUM($F177:AR177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AT$3-12>$E177,$D177-SUM($F177:AS177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AU$3-12>$E177,$D177-SUM($F177:AT177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AV$3-12>$E177,$D177-SUM($F177:AU177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AW$3-12>$E177,$D177-SUM($F177:AV177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AX$3-12>$E177,$D177-SUM($F177:AW177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AY$3-12>$E177,$D177-SUM($F177:AX177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(AZ$3-12>$E177,$D177-SUM($F177:AY177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BA$3-12>$E177,$D177-SUM($F177:AZ177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BB$3-12>$E177,$D177-SUM($F177:BA177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BC$3-12>$E177,$D177-SUM($F177:BB177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BD$3-12>$E177,$D177-SUM($F177:BC177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BE$3-12>$E177,$D177-SUM($F177:BD177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BF$3-12>$E177,$D177-SUM($F177:BE177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BG$3-12>$E177,$D177-SUM($F177:BF177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BH$3-12>$E177,$D177-SUM($F177:BG177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BI$3-12>$E177,$D177-SUM($F177:BH177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BJ$3-12>$E177,$D177-SUM($F177:BI177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BK$3-12>$E177,$D177-SUM($F177:BJ177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BL$3-12>$E177,$D177-SUM($F177:BK177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BM$3-12>$E177,$D177-SUM($F177:BL177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BN$3-12>$E177,$D177-SUM($F177:BM177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BO$3-12>$E177,$D177-SUM($F177:BN177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BP$3-12>$E177,$D177-SUM($F177:BO177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BQ$3-12>$E177,$D177-SUM($F177:BP177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BR$3-12>$E177,$D177-SUM($F177:BQ177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BS$3-12>$E177,$D177-SUM($F177:BR177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BT$3-12>$E177,$D177-SUM($F177:BS177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BU$3-12>$E177,$D177-SUM($F177:BT177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BV$3-12>$E177,$D177-SUM($F177:BU177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BW$3-12>$E177,$D177-SUM($F177:BV177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BX$3-12>$E177,$D177-SUM($F177:BW177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BY$3-12>$E177,$D177-SUM($F177:BX177),$D177/$E177))","v":0},{"$f":"IF($E177=\"n/a\",\"n/a\",IF(BZ$3-12>$E177,$D177-SUM($F177:BY177),$D177/$E177))","v":0}]
["Vehicles",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E178=\"n/a\",\"n/a\",IF(R$3-12>$E178,$D178-SUM($F178:Q178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(S$3-12>$E178,$D178-SUM($F178:R178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(T$3-12>$E178,$D178-SUM($F178:S178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(U$3-12>$E178,$D178-SUM($F178:T178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(V$3-12>$E178,$D178-SUM($F178:U178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(W$3-12>$E178,$D178-SUM($F178:V178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(X$3-12>$E178,$D178-SUM($F178:W178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(Y$3-12>$E178,$D178-SUM($F178:X178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(Z$3-12>$E178,$D178-SUM($F178:Y178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AA$3-12>$E178,$D178-SUM($F178:Z178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AB$3-12>$E178,$D178-SUM($F178:AA178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AC$3-12>$E178,$D178-SUM($F178:AB178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AD$3-12>$E178,$D178-SUM($F178:AC178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AE$3-12>$E178,$D178-SUM($F178:AD178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AF$3-12>$E178,$D178-SUM($F178:AE178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AG$3-12>$E178,$D178-SUM($F178:AF178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AH$3-12>$E178,$D178-SUM($F178:AG178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AI$3-12>$E178,$D178-SUM($F178:AH178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AJ$3-12>$E178,$D178-SUM($F178:AI178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AK$3-12>$E178,$D178-SUM($F178:AJ178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AL$3-12>$E178,$D178-SUM($F178:AK178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AM$3-12>$E178,$D178-SUM($F178:AL178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AN$3-12>$E178,$D178-SUM($F178:AM178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AO$3-12>$E178,$D178-SUM($F178:AN178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AP$3-12>$E178,$D178-SUM($F178:AO178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AQ$3-12>$E178,$D178-SUM($F178:AP178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AR$3-12>$E178,$D178-SUM($F178:AQ178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AS$3-12>$E178,$D178-SUM($F178:AR178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AT$3-12>$E178,$D178-SUM($F178:AS178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AU$3-12>$E178,$D178-SUM($F178:AT178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AV$3-12>$E178,$D178-SUM($F178:AU178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AW$3-12>$E178,$D178-SUM($F178:AV178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AX$3-12>$E178,$D178-SUM($F178:AW178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AY$3-12>$E178,$D178-SUM($F178:AX178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(AZ$3-12>$E178,$D178-SUM($F178:AY178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BA$3-12>$E178,$D178-SUM($F178:AZ178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BB$3-12>$E178,$D178-SUM($F178:BA178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BC$3-12>$E178,$D178-SUM($F178:BB178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BD$3-12>$E178,$D178-SUM($F178:BC178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BE$3-12>$E178,$D178-SUM($F178:BD178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BF$3-12>$E178,$D178-SUM($F178:BE178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BG$3-12>$E178,$D178-SUM($F178:BF178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BH$3-12>$E178,$D178-SUM($F178:BG178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BI$3-12>$E178,$D178-SUM($F178:BH178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BJ$3-12>$E178,$D178-SUM($F178:BI178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BK$3-12>$E178,$D178-SUM($F178:BJ178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BL$3-12>$E178,$D178-SUM($F178:BK178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BM$3-12>$E178,$D178-SUM($F178:BL178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BN$3-12>$E178,$D178-SUM($F178:BM178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BO$3-12>$E178,$D178-SUM($F178:BN178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BP$3-12>$E178,$D178-SUM($F178:BO178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BQ$3-12>$E178,$D178-SUM($F178:BP178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BR$3-12>$E178,$D178-SUM($F178:BQ178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BS$3-12>$E178,$D178-SUM($F178:BR178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BT$3-12>$E178,$D178-SUM($F178:BS178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BU$3-12>$E178,$D178-SUM($F178:BT178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BV$3-12>$E178,$D178-SUM($F178:BU178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BW$3-12>$E178,$D178-SUM($F178:BV178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BX$3-12>$E178,$D178-SUM($F178:BW178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BY$3-12>$E178,$D178-SUM($F178:BX178),$D178/$E178))","v":0},{"$f":"IF($E178=\"n/a\",\"n/a\",IF(BZ$3-12>$E178,$D178-SUM($F178:BY178),$D178/$E178))","v":0}]
["Other",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E179=\"n/a\",\"n/a\",IF(R$3-12>$E179,$D179-SUM($F179:Q179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(S$3-12>$E179,$D179-SUM($F179:R179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(T$3-12>$E179,$D179-SUM($F179:S179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(U$3-12>$E179,$D179-SUM($F179:T179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(V$3-12>$E179,$D179-SUM($F179:U179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(W$3-12>$E179,$D179-SUM($F179:V179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(X$3-12>$E179,$D179-SUM($F179:W179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(Y$3-12>$E179,$D179-SUM($F179:X179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(Z$3-12>$E179,$D179-SUM($F179:Y179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AA$3-12>$E179,$D179-SUM($F179:Z179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AB$3-12>$E179,$D179-SUM($F179:AA179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AC$3-12>$E179,$D179-SUM($F179:AB179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AD$3-12>$E179,$D179-SUM($F179:AC179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AE$3-12>$E179,$D179-SUM($F179:AD179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AF$3-12>$E179,$D179-SUM($F179:AE179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AG$3-12>$E179,$D179-SUM($F179:AF179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AH$3-12>$E179,$D179-SUM($F179:AG179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AI$3-12>$E179,$D179-SUM($F179:AH179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AJ$3-12>$E179,$D179-SUM($F179:AI179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AK$3-12>$E179,$D179-SUM($F179:AJ179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AL$3-12>$E179,$D179-SUM($F179:AK179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AM$3-12>$E179,$D179-SUM($F179:AL179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AN$3-12>$E179,$D179-SUM($F179:AM179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AO$3-12>$E179,$D179-SUM($F179:AN179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AP$3-12>$E179,$D179-SUM($F179:AO179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AQ$3-12>$E179,$D179-SUM($F179:AP179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AR$3-12>$E179,$D179-SUM($F179:AQ179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AS$3-12>$E179,$D179-SUM($F179:AR179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AT$3-12>$E179,$D179-SUM($F179:AS179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AU$3-12>$E179,$D179-SUM($F179:AT179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AV$3-12>$E179,$D179-SUM($F179:AU179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AW$3-12>$E179,$D179-SUM($F179:AV179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AX$3-12>$E179,$D179-SUM($F179:AW179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AY$3-12>$E179,$D179-SUM($F179:AX179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(AZ$3-12>$E179,$D179-SUM($F179:AY179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BA$3-12>$E179,$D179-SUM($F179:AZ179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BB$3-12>$E179,$D179-SUM($F179:BA179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BC$3-12>$E179,$D179-SUM($F179:BB179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BD$3-12>$E179,$D179-SUM($F179:BC179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BE$3-12>$E179,$D179-SUM($F179:BD179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BF$3-12>$E179,$D179-SUM($F179:BE179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BG$3-12>$E179,$D179-SUM($F179:BF179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BH$3-12>$E179,$D179-SUM($F179:BG179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BI$3-12>$E179,$D179-SUM($F179:BH179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BJ$3-12>$E179,$D179-SUM($F179:BI179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BK$3-12>$E179,$D179-SUM($F179:BJ179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BL$3-12>$E179,$D179-SUM($F179:BK179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BM$3-12>$E179,$D179-SUM($F179:BL179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BN$3-12>$E179,$D179-SUM($F179:BM179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BO$3-12>$E179,$D179-SUM($F179:BN179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BP$3-12>$E179,$D179-SUM($F179:BO179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BQ$3-12>$E179,$D179-SUM($F179:BP179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BR$3-12>$E179,$D179-SUM($F179:BQ179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BS$3-12>$E179,$D179-SUM($F179:BR179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BT$3-12>$E179,$D179-SUM($F179:BS179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BU$3-12>$E179,$D179-SUM($F179:BT179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BV$3-12>$E179,$D179-SUM($F179:BU179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BW$3-12>$E179,$D179-SUM($F179:BV179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BX$3-12>$E179,$D179-SUM($F179:BW179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BY$3-12>$E179,$D179-SUM($F179:BX179),$D179/$E179))","v":0},{"$f":"IF($E179=\"n/a\",\"n/a\",IF(BZ$3-12>$E179,$D179-SUM($F179:BY179),$D179/$E179))","v":0}]
["Premises",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E180=\"n/a\",\"n/a\",IF(R$3-12>$E180,$D180-SUM($F180:Q180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(S$3-12>$E180,$D180-SUM($F180:R180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(T$3-12>$E180,$D180-SUM($F180:S180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(U$3-12>$E180,$D180-SUM($F180:T180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(V$3-12>$E180,$D180-SUM($F180:U180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(W$3-12>$E180,$D180-SUM($F180:V180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(X$3-12>$E180,$D180-SUM($F180:W180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(Y$3-12>$E180,$D180-SUM($F180:X180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(Z$3-12>$E180,$D180-SUM($F180:Y180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AA$3-12>$E180,$D180-SUM($F180:Z180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AB$3-12>$E180,$D180-SUM($F180:AA180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AC$3-12>$E180,$D180-SUM($F180:AB180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AD$3-12>$E180,$D180-SUM($F180:AC180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AE$3-12>$E180,$D180-SUM($F180:AD180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AF$3-12>$E180,$D180-SUM($F180:AE180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AG$3-12>$E180,$D180-SUM($F180:AF180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AH$3-12>$E180,$D180-SUM($F180:AG180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AI$3-12>$E180,$D180-SUM($F180:AH180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AJ$3-12>$E180,$D180-SUM($F180:AI180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AK$3-12>$E180,$D180-SUM($F180:AJ180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AL$3-12>$E180,$D180-SUM($F180:AK180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AM$3-12>$E180,$D180-SUM($F180:AL180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AN$3-12>$E180,$D180-SUM($F180:AM180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AO$3-12>$E180,$D180-SUM($F180:AN180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AP$3-12>$E180,$D180-SUM($F180:AO180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AQ$3-12>$E180,$D180-SUM($F180:AP180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AR$3-12>$E180,$D180-SUM($F180:AQ180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AS$3-12>$E180,$D180-SUM($F180:AR180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AT$3-12>$E180,$D180-SUM($F180:AS180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AU$3-12>$E180,$D180-SUM($F180:AT180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AV$3-12>$E180,$D180-SUM($F180:AU180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AW$3-12>$E180,$D180-SUM($F180:AV180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AX$3-12>$E180,$D180-SUM($F180:AW180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AY$3-12>$E180,$D180-SUM($F180:AX180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(AZ$3-12>$E180,$D180-SUM($F180:AY180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BA$3-12>$E180,$D180-SUM($F180:AZ180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BB$3-12>$E180,$D180-SUM($F180:BA180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BC$3-12>$E180,$D180-SUM($F180:BB180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BD$3-12>$E180,$D180-SUM($F180:BC180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BE$3-12>$E180,$D180-SUM($F180:BD180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BF$3-12>$E180,$D180-SUM($F180:BE180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BG$3-12>$E180,$D180-SUM($F180:BF180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BH$3-12>$E180,$D180-SUM($F180:BG180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BI$3-12>$E180,$D180-SUM($F180:BH180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BJ$3-12>$E180,$D180-SUM($F180:BI180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BK$3-12>$E180,$D180-SUM($F180:BJ180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BL$3-12>$E180,$D180-SUM($F180:BK180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BM$3-12>$E180,$D180-SUM($F180:BL180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BN$3-12>$E180,$D180-SUM($F180:BM180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BO$3-12>$E180,$D180-SUM($F180:BN180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BP$3-12>$E180,$D180-SUM($F180:BO180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BQ$3-12>$E180,$D180-SUM($F180:BP180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BR$3-12>$E180,$D180-SUM($F180:BQ180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BS$3-12>$E180,$D180-SUM($F180:BR180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BT$3-12>$E180,$D180-SUM($F180:BS180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BU$3-12>$E180,$D180-SUM($F180:BT180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BV$3-12>$E180,$D180-SUM($F180:BU180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BW$3-12>$E180,$D180-SUM($F180:BV180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BX$3-12>$E180,$D180-SUM($F180:BW180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BY$3-12>$E180,$D180-SUM($F180:BX180),$D180/$E180))","v":0},{"$f":"IF($E180=\"n/a\",\"n/a\",IF(BZ$3-12>$E180,$D180-SUM($F180:BY180),$D180/$E180))","v":0}]
["Land",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E181=\"n/a\",\"n/a\",IF(R$3-12>$E181,$D181-SUM($F181:Q181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(S$3-12>$E181,$D181-SUM($F181:R181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(T$3-12>$E181,$D181-SUM($F181:S181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(U$3-12>$E181,$D181-SUM($F181:T181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(V$3-12>$E181,$D181-SUM($F181:U181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(W$3-12>$E181,$D181-SUM($F181:V181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(X$3-12>$E181,$D181-SUM($F181:W181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(Y$3-12>$E181,$D181-SUM($F181:X181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(Z$3-12>$E181,$D181-SUM($F181:Y181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AA$3-12>$E181,$D181-SUM($F181:Z181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AB$3-12>$E181,$D181-SUM($F181:AA181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AC$3-12>$E181,$D181-SUM($F181:AB181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AD$3-12>$E181,$D181-SUM($F181:AC181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AE$3-12>$E181,$D181-SUM($F181:AD181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AF$3-12>$E181,$D181-SUM($F181:AE181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AG$3-12>$E181,$D181-SUM($F181:AF181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AH$3-12>$E181,$D181-SUM($F181:AG181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AI$3-12>$E181,$D181-SUM($F181:AH181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AJ$3-12>$E181,$D181-SUM($F181:AI181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AK$3-12>$E181,$D181-SUM($F181:AJ181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AL$3-12>$E181,$D181-SUM($F181:AK181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AM$3-12>$E181,$D181-SUM($F181:AL181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AN$3-12>$E181,$D181-SUM($F181:AM181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AO$3-12>$E181,$D181-SUM($F181:AN181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AP$3-12>$E181,$D181-SUM($F181:AO181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AQ$3-12>$E181,$D181-SUM($F181:AP181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AR$3-12>$E181,$D181-SUM($F181:AQ181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AS$3-12>$E181,$D181-SUM($F181:AR181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AT$3-12>$E181,$D181-SUM($F181:AS181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AU$3-12>$E181,$D181-SUM($F181:AT181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AV$3-12>$E181,$D181-SUM($F181:AU181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AW$3-12>$E181,$D181-SUM($F181:AV181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AX$3-12>$E181,$D181-SUM($F181:AW181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AY$3-12>$E181,$D181-SUM($F181:AX181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(AZ$3-12>$E181,$D181-SUM($F181:AY181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BA$3-12>$E181,$D181-SUM($F181:AZ181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BB$3-12>$E181,$D181-SUM($F181:BA181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BC$3-12>$E181,$D181-SUM($F181:BB181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BD$3-12>$E181,$D181-SUM($F181:BC181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BE$3-12>$E181,$D181-SUM($F181:BD181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BF$3-12>$E181,$D181-SUM($F181:BE181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BG$3-12>$E181,$D181-SUM($F181:BF181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BH$3-12>$E181,$D181-SUM($F181:BG181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BI$3-12>$E181,$D181-SUM($F181:BH181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BJ$3-12>$E181,$D181-SUM($F181:BI181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BK$3-12>$E181,$D181-SUM($F181:BJ181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BL$3-12>$E181,$D181-SUM($F181:BK181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BM$3-12>$E181,$D181-SUM($F181:BL181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BN$3-12>$E181,$D181-SUM($F181:BM181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BO$3-12>$E181,$D181-SUM($F181:BN181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BP$3-12>$E181,$D181-SUM($F181:BO181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BQ$3-12>$E181,$D181-SUM($F181:BP181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BR$3-12>$E181,$D181-SUM($F181:BQ181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BS$3-12>$E181,$D181-SUM($F181:BR181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BT$3-12>$E181,$D181-SUM($F181:BS181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BU$3-12>$E181,$D181-SUM($F181:BT181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BV$3-12>$E181,$D181-SUM($F181:BU181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BW$3-12>$E181,$D181-SUM($F181:BV181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BX$3-12>$E181,$D181-SUM($F181:BW181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BY$3-12>$E181,$D181-SUM($F181:BX181),$D181/$E181))","v":0},{"$f":"IF($E181=\"n/a\",\"n/a\",IF(BZ$3-12>$E181,$D181-SUM($F181:BY181),$D181/$E181))","v":0}]
["Easements",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E182=\"n/a\",\"n/a\",IF(R$3-12>$E182,$D182-SUM($F182:Q182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(S$3-12>$E182,$D182-SUM($F182:R182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(T$3-12>$E182,$D182-SUM($F182:S182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(U$3-12>$E182,$D182-SUM($F182:T182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(V$3-12>$E182,$D182-SUM($F182:U182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(W$3-12>$E182,$D182-SUM($F182:V182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(X$3-12>$E182,$D182-SUM($F182:W182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(Y$3-12>$E182,$D182-SUM($F182:X182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(Z$3-12>$E182,$D182-SUM($F182:Y182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AA$3-12>$E182,$D182-SUM($F182:Z182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AB$3-12>$E182,$D182-SUM($F182:AA182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AC$3-12>$E182,$D182-SUM($F182:AB182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AD$3-12>$E182,$D182-SUM($F182:AC182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AE$3-12>$E182,$D182-SUM($F182:AD182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AF$3-12>$E182,$D182-SUM($F182:AE182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AG$3-12>$E182,$D182-SUM($F182:AF182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AH$3-12>$E182,$D182-SUM($F182:AG182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AI$3-12>$E182,$D182-SUM($F182:AH182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AJ$3-12>$E182,$D182-SUM($F182:AI182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AK$3-12>$E182,$D182-SUM($F182:AJ182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AL$3-12>$E182,$D182-SUM($F182:AK182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AM$3-12>$E182,$D182-SUM($F182:AL182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AN$3-12>$E182,$D182-SUM($F182:AM182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AO$3-12>$E182,$D182-SUM($F182:AN182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AP$3-12>$E182,$D182-SUM($F182:AO182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AQ$3-12>$E182,$D182-SUM($F182:AP182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AR$3-12>$E182,$D182-SUM($F182:AQ182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AS$3-12>$E182,$D182-SUM($F182:AR182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AT$3-12>$E182,$D182-SUM($F182:AS182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AU$3-12>$E182,$D182-SUM($F182:AT182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AV$3-12>$E182,$D182-SUM($F182:AU182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AW$3-12>$E182,$D182-SUM($F182:AV182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AX$3-12>$E182,$D182-SUM($F182:AW182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AY$3-12>$E182,$D182-SUM($F182:AX182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(AZ$3-12>$E182,$D182-SUM($F182:AY182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BA$3-12>$E182,$D182-SUM($F182:AZ182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BB$3-12>$E182,$D182-SUM($F182:BA182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BC$3-12>$E182,$D182-SUM($F182:BB182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BD$3-12>$E182,$D182-SUM($F182:BC182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BE$3-12>$E182,$D182-SUM($F182:BD182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BF$3-12>$E182,$D182-SUM($F182:BE182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BG$3-12>$E182,$D182-SUM($F182:BF182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BH$3-12>$E182,$D182-SUM($F182:BG182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BI$3-12>$E182,$D182-SUM($F182:BH182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BJ$3-12>$E182,$D182-SUM($F182:BI182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BK$3-12>$E182,$D182-SUM($F182:BJ182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BL$3-12>$E182,$D182-SUM($F182:BK182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BM$3-12>$E182,$D182-SUM($F182:BL182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BN$3-12>$E182,$D182-SUM($F182:BM182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BO$3-12>$E182,$D182-SUM($F182:BN182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BP$3-12>$E182,$D182-SUM($F182:BO182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BQ$3-12>$E182,$D182-SUM($F182:BP182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BR$3-12>$E182,$D182-SUM($F182:BQ182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BS$3-12>$E182,$D182-SUM($F182:BR182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BT$3-12>$E182,$D182-SUM($F182:BS182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BU$3-12>$E182,$D182-SUM($F182:BT182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BV$3-12>$E182,$D182-SUM($F182:BU182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BW$3-12>$E182,$D182-SUM($F182:BV182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BX$3-12>$E182,$D182-SUM($F182:BW182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BY$3-12>$E182,$D182-SUM($F182:BX182),$D182/$E182))","v":0},{"$f":"IF($E182=\"n/a\",\"n/a\",IF(BZ$3-12>$E182,$D182-SUM($F182:BY182),$D182/$E182))","v":0}]
[{"$f":"A54","v":"Equity Raising costs (2003-08)"},null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E183=\"n/a\",\"n/a\",IF(R$3-12>$E183,$D183-SUM($F183:Q183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(S$3-12>$E183,$D183-SUM($F183:R183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(T$3-12>$E183,$D183-SUM($F183:S183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(U$3-12>$E183,$D183-SUM($F183:T183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(V$3-12>$E183,$D183-SUM($F183:U183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(W$3-12>$E183,$D183-SUM($F183:V183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(X$3-12>$E183,$D183-SUM($F183:W183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(Y$3-12>$E183,$D183-SUM($F183:X183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(Z$3-12>$E183,$D183-SUM($F183:Y183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AA$3-12>$E183,$D183-SUM($F183:Z183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AB$3-12>$E183,$D183-SUM($F183:AA183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AC$3-12>$E183,$D183-SUM($F183:AB183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AD$3-12>$E183,$D183-SUM($F183:AC183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AE$3-12>$E183,$D183-SUM($F183:AD183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AF$3-12>$E183,$D183-SUM($F183:AE183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AG$3-12>$E183,$D183-SUM($F183:AF183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AH$3-12>$E183,$D183-SUM($F183:AG183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AI$3-12>$E183,$D183-SUM($F183:AH183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AJ$3-12>$E183,$D183-SUM($F183:AI183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AK$3-12>$E183,$D183-SUM($F183:AJ183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AL$3-12>$E183,$D183-SUM($F183:AK183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AM$3-12>$E183,$D183-SUM($F183:AL183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AN$3-12>$E183,$D183-SUM($F183:AM183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AO$3-12>$E183,$D183-SUM($F183:AN183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AP$3-12>$E183,$D183-SUM($F183:AO183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AQ$3-12>$E183,$D183-SUM($F183:AP183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AR$3-12>$E183,$D183-SUM($F183:AQ183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AS$3-12>$E183,$D183-SUM($F183:AR183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AT$3-12>$E183,$D183-SUM($F183:AS183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AU$3-12>$E183,$D183-SUM($F183:AT183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AV$3-12>$E183,$D183-SUM($F183:AU183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AW$3-12>$E183,$D183-SUM($F183:AV183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AX$3-12>$E183,$D183-SUM($F183:AW183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AY$3-12>$E183,$D183-SUM($F183:AX183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(AZ$3-12>$E183,$D183-SUM($F183:AY183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BA$3-12>$E183,$D183-SUM($F183:AZ183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BB$3-12>$E183,$D183-SUM($F183:BA183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BC$3-12>$E183,$D183-SUM($F183:BB183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BD$3-12>$E183,$D183-SUM($F183:BC183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BE$3-12>$E183,$D183-SUM($F183:BD183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BF$3-12>$E183,$D183-SUM($F183:BE183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BG$3-12>$E183,$D183-SUM($F183:BF183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BH$3-12>$E183,$D183-SUM($F183:BG183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BI$3-12>$E183,$D183-SUM($F183:BH183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BJ$3-12>$E183,$D183-SUM($F183:BI183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BK$3-12>$E183,$D183-SUM($F183:BJ183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BL$3-12>$E183,$D183-SUM($F183:BK183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BM$3-12>$E183,$D183-SUM($F183:BL183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BN$3-12>$E183,$D183-SUM($F183:BM183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BO$3-12>$E183,$D183-SUM($F183:BN183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BP$3-12>$E183,$D183-SUM($F183:BO183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BQ$3-12>$E183,$D183-SUM($F183:BP183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BR$3-12>$E183,$D183-SUM($F183:BQ183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BS$3-12>$E183,$D183-SUM($F183:BR183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BT$3-12>$E183,$D183-SUM($F183:BS183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BU$3-12>$E183,$D183-SUM($F183:BT183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BV$3-12>$E183,$D183-SUM($F183:BU183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BW$3-12>$E183,$D183-SUM($F183:BV183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BX$3-12>$E183,$D183-SUM($F183:BW183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BY$3-12>$E183,$D183-SUM($F183:BX183),$D183/$E183))","v":0},{"$f":"IF($E183=\"n/a\",\"n/a\",IF(BZ$3-12>$E183,$D183-SUM($F183:BY183),$D183/$E183))","v":0}]
[0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E184=\"n/a\",\"n/a\",IF(R$3-12>$E184,$D184-SUM($F184:Q184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(S$3-12>$E184,$D184-SUM($F184:R184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(T$3-12>$E184,$D184-SUM($F184:S184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(U$3-12>$E184,$D184-SUM($F184:T184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(V$3-12>$E184,$D184-SUM($F184:U184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(W$3-12>$E184,$D184-SUM($F184:V184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(X$3-12>$E184,$D184-SUM($F184:W184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(Y$3-12>$E184,$D184-SUM($F184:X184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(Z$3-12>$E184,$D184-SUM($F184:Y184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AA$3-12>$E184,$D184-SUM($F184:Z184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AB$3-12>$E184,$D184-SUM($F184:AA184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AC$3-12>$E184,$D184-SUM($F184:AB184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AD$3-12>$E184,$D184-SUM($F184:AC184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AE$3-12>$E184,$D184-SUM($F184:AD184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AF$3-12>$E184,$D184-SUM($F184:AE184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AG$3-12>$E184,$D184-SUM($F184:AF184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AH$3-12>$E184,$D184-SUM($F184:AG184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AI$3-12>$E184,$D184-SUM($F184:AH184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AJ$3-12>$E184,$D184-SUM($F184:AI184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AK$3-12>$E184,$D184-SUM($F184:AJ184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AL$3-12>$E184,$D184-SUM($F184:AK184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AM$3-12>$E184,$D184-SUM($F184:AL184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AN$3-12>$E184,$D184-SUM($F184:AM184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AO$3-12>$E184,$D184-SUM($F184:AN184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AP$3-12>$E184,$D184-SUM($F184:AO184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AQ$3-12>$E184,$D184-SUM($F184:AP184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AR$3-12>$E184,$D184-SUM($F184:AQ184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AS$3-12>$E184,$D184-SUM($F184:AR184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AT$3-12>$E184,$D184-SUM($F184:AS184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AU$3-12>$E184,$D184-SUM($F184:AT184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AV$3-12>$E184,$D184-SUM($F184:AU184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AW$3-12>$E184,$D184-SUM($F184:AV184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AX$3-12>$E184,$D184-SUM($F184:AW184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AY$3-12>$E184,$D184-SUM($F184:AX184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(AZ$3-12>$E184,$D184-SUM($F184:AY184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BA$3-12>$E184,$D184-SUM($F184:AZ184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BB$3-12>$E184,$D184-SUM($F184:BA184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BC$3-12>$E184,$D184-SUM($F184:BB184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BD$3-12>$E184,$D184-SUM($F184:BC184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BE$3-12>$E184,$D184-SUM($F184:BD184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BF$3-12>$E184,$D184-SUM($F184:BE184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BG$3-12>$E184,$D184-SUM($F184:BF184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BH$3-12>$E184,$D184-SUM($F184:BG184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BI$3-12>$E184,$D184-SUM($F184:BH184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BJ$3-12>$E184,$D184-SUM($F184:BI184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BK$3-12>$E184,$D184-SUM($F184:BJ184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BL$3-12>$E184,$D184-SUM($F184:BK184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BM$3-12>$E184,$D184-SUM($F184:BL184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BN$3-12>$E184,$D184-SUM($F184:BM184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BO$3-12>$E184,$D184-SUM($F184:BN184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BP$3-12>$E184,$D184-SUM($F184:BO184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BQ$3-12>$E184,$D184-SUM($F184:BP184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BR$3-12>$E184,$D184-SUM($F184:BQ184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BS$3-12>$E184,$D184-SUM($F184:BR184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BT$3-12>$E184,$D184-SUM($F184:BS184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BU$3-12>$E184,$D184-SUM($F184:BT184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BV$3-12>$E184,$D184-SUM($F184:BU184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BW$3-12>$E184,$D184-SUM($F184:BV184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BX$3-12>$E184,$D184-SUM($F184:BW184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BY$3-12>$E184,$D184-SUM($F184:BX184),$D184/$E184))","v":0},{"$f":"IF($E184=\"n/a\",\"n/a\",IF(BZ$3-12>$E184,$D184-SUM($F184:BY184),$D184/$E184))","v":0}]
["Sub-total",null,{"$f":"SUM(C169:C184)","v":0},{"$f":"SUM(D169:D184)","v":144579.69344022241},null,{"$f":"SUM(F169:F184)","v":0},{"$f":"SUM(G169:G184)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R169:R184)","v":5666.333348070636},{"$f":"SUM(S169:S184)","v":5666.333348070636},5666.333348070636,5666.333348070636,5666.333348070636,5666.333348070636,5666.333348070636,5666.333348070636,5666.333348070636,5087.3644115681736,3001.9431900325653,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2969.2052099610696,2968.7194718737105,2966.391013105736,2966.391013105736,2966.391013105736,1350.9771234919017,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,74.104734836649129,50.229479360972164,0,0,0,0,0,0,0]
[]
[]
[]
["Capex Depreciation"]
[null,"Capex Depreciation"]
[]
[null,null,{"$f":"B219","v":"Secondary"},{"$f":"VLOOKUP(C192,$A$124:$D$140,4,FALSE)","v":15},{"$f":"VLOOKUP(C192,$A$124:$D$140,3,FALSE)","v":25},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C192,$A$61:$A$77,0),FALSE))","v":1881.0302450329443},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C192,$A$61:$A$77,0),FALSE))","v":13178.203565331025},11751.95627153858,20055.377713857084,23612.840729156167,23081.57107481105,8581.2814008774549,3356.7503016307828,11337.13466779977,13085.289121803791,14403.845772570101,20709.092025187347,40520.404207277432,29267.03251278164,22327.947640112063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BF$124=\"\",0,HLOOKUP(BF$2,$F$124:$BZ$141,MATCH($C192,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C192,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E192=\"n/a\",\"n/a\",IF(G$3>($E192+$D194),$F192-SUM($F194:F194),$F192/$E192))","v":75.24120980131778},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(H$3>($E192+$D194),$F192-SUM($F194:G194),$F192/$E192))","v":75.24120980131778},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(I$3>($E192+$D194),$F192-SUM($F194:H194),$F192/$E192))","v":75.24120980131778},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(J$3>($E192+$D194),$F192-SUM($F194:I194),$F192/$E192))","v":75.24120980131778},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(K$3>($E192+$D194),$F192-SUM($F194:J194),$F192/$E192))","v":75.24120980131778},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(L$3>($D$192+$D194),$F192-SUM($F194:K194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(M$3>($D$192+$D194),$F192-SUM($F194:L194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(N$3>($D$192+$D194),$F192-SUM($F194:M194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(O$3>($D$192+$D194),$F192-SUM($F194:N194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(P$3>($D$192+$D194),$F192-SUM($F194:O194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(Q$3>($D$192+$D194),$F192-SUM($F194:P194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(R$3>($D$192+$D194),$F192-SUM($F194:Q194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(S$3>($D$192+$D194),$F192-SUM($F194:R194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(T$3>($D$192+$D194),$F192-SUM($F194:S194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(U$3>($D$192+$D194),$F192-SUM($F194:T194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":150.48241960263553},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(V$3>($D$192+$D194),$F192-SUM($F194:U194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":4.5474735088646412E-13},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(W$3>($D$192+$D194),$F192-SUM($F194:V194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(X$3>($D$192+$D194),$F192-SUM($F194:W194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(Y$3>($D$192+$D194),$F192-SUM($F194:X194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(Z$3>($D$192+$D194),$F192-SUM($F194:Y194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AA$3>($D$192+$D194),$F192-SUM($F194:Z194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AB$3>($D$192+$D194),$F192-SUM($F194:AA194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AC$3>($D$192+$D194),$F192-SUM($F194:AB194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AD$3>($D$192+$D194),$F192-SUM($F194:AC194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AE$3>($D$192+$D194),$F192-SUM($F194:AD194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AF$3>($D$192+$D194),$F192-SUM($F194:AE194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AG$3>($D$192+$D194),$F192-SUM($F194:AF194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AH$3>($D$192+$D194),$F192-SUM($F194:AG194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AI$3>($D$192+$D194),$F192-SUM($F194:AH194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AJ$3>($D$192+$D194),$F192-SUM($F194:AI194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AK$3>($D$192+$D194),$F192-SUM($F194:AJ194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AL$3>($D$192+$D194),$F192-SUM($F194:AK194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AM$3>($D$192+$D194),$F192-SUM($F194:AL194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AN$3>($D$192+$D194),$F192-SUM($F194:AM194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AO$3>($D$192+$D194),$F192-SUM($F194:AN194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AP$3>($D$192+$D194),$F192-SUM($F194:AO194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AQ$3>($D$192+$D194),$F192-SUM($F194:AP194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AR$3>($D$192+$D194),$F192-SUM($F194:AQ194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AS$3>($D$192+$D194),$F192-SUM($F194:AR194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AT$3>($D$192+$D194),$F192-SUM($F194:AS194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AU$3>($D$192+$D194),$F192-SUM($F194:AT194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AV$3>($D$192+$D194),$F192-SUM($F194:AU194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AW$3>($D$192+$D194),$F192-SUM($F194:AV194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AX$3>($D$192+$D194),$F192-SUM($F194:AW194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AY$3>($D$192+$D194),$F192-SUM($F194:AX194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(AZ$3>($D$192+$D194),$F192-SUM($F194:AY194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BA$3>($D$192+$D194),$F192-SUM($F194:AZ194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BB$3>($D$192+$D194),$F192-SUM($F194:BA194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BC$3>($D$192+$D194),$F192-SUM($F194:BB194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BD$3>($D$192+$D194),$F192-SUM($F194:BC194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BE$3>($D$192+$D194),$F192-SUM($F194:BD194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BF$3>($D$192+$D194),$F192-SUM($F194:BE194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BG$3>($D$192+$D194),$F192-SUM($F194:BF194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BH$3>($D$192+$D194),$F192-SUM($F194:BG194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BI$3>($D$192+$D194),$F192-SUM($F194:BH194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BJ$3>($D$192+$D194),$F192-SUM($F194:BI194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BK$3>($D$192+$D194),$F192-SUM($F194:BJ194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BL$3>($D$192+$D194),$F192-SUM($F194:BK194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BM$3>($D$192+$D194),$F192-SUM($F194:BL194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BN$3>($D$192+$D194),$F192-SUM($F194:BM194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BO$3>($D$192+$D194),$F192-SUM($F194:BN194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BP$3>($D$192+$D194),$F192-SUM($F194:BO194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BQ$3>($D$192+$D194),$F192-SUM($F194:BP194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BR$3>($D$192+$D194),$F192-SUM($F194:BQ194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BS$3>($D$192+$D194),$F192-SUM($F194:BR194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BT$3>($D$192+$D194),$F192-SUM($F194:BS194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BU$3>($D$192+$D194),$F192-SUM($F194:BT194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BV$3>($D$192+$D194),$F192-SUM($F194:BU194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BW$3>($D$192+$D194),$F192-SUM($F194:BV194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BX$3>($D$192+$D194),$F192-SUM($F194:BW194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BY$3>($D$192+$D194),$F192-SUM($F194:BX194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0},{"$f":"IF($D$192=\"n/a\",\"n/a\",IF(BZ$3>($D$192+$D194),$F192-SUM($F194:BY194),(($F192-SUM($G194:$K194))/($D$192-COUNT($G194:$K194)))))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E192=\"n/a\",\"n/a\",IF(H$3>($E192+$D195),$G192-SUM($F195:G195),$G192/$E192))","v":527.12814261324104},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(I$3>($E192+$D195),$G192-SUM($F195:H195),$G192/$E192))","v":527.12814261324104},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(J$3>($E192+$D195),$G192-SUM($F195:I195),$G192/$E192))","v":527.12814261324104},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(K$3>($E192+$D195),$G192-SUM($F195:J195),$G192/$E192))","v":527.12814261324104},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(L$3>($D192+$D195),$G192-SUM($F195:K195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889146},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(M$3>($D192+$D195),$G192-SUM($F195:L195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889146},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(N$3>($D192+$D195),$G192-SUM($F195:M195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889146},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(O$3>($D192+$D195),$G192-SUM($F195:N195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889146},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(P$3>($D192+$D195),$G192-SUM($F195:O195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889146},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D195),$G192-SUM($F195:P195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889146},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D195),$G192-SUM($F195:Q195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889146},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D195),$G192-SUM($F195:R195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889146},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D195),$G192-SUM($F195:S195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889146},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D195),$G192-SUM($F195:T195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889146},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D195),$G192-SUM($F195:U195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":1006.3355449889146},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D195),$G192-SUM($F195:V195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":-3.637978807091713E-12},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D195),$G192-SUM($F195:W195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D195),$G192-SUM($F195:X195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D195),$G192-SUM($F195:Y195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D195),$G192-SUM($F195:Z195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D195),$G192-SUM($F195:AA195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D195),$G192-SUM($F195:AB195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D195),$G192-SUM($F195:AC195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D195),$G192-SUM($F195:AD195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D195),$G192-SUM($F195:AE195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D195),$G192-SUM($F195:AF195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D195),$G192-SUM($F195:AG195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D195),$G192-SUM($F195:AH195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D195),$G192-SUM($F195:AI195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D195),$G192-SUM($F195:AJ195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D195),$G192-SUM($F195:AK195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D195),$G192-SUM($F195:AL195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D195),$G192-SUM($F195:AM195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D195),$G192-SUM($F195:AN195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D195),$G192-SUM($F195:AO195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D195),$G192-SUM($F195:AP195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D195),$G192-SUM($F195:AQ195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D195),$G192-SUM($F195:AR195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D195),$G192-SUM($F195:AS195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D195),$G192-SUM($F195:AT195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D195),$G192-SUM($F195:AU195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D195),$G192-SUM($F195:AV195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D195),$G192-SUM($F195:AW195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D195),$G192-SUM($F195:AX195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D195),$G192-SUM($F195:AY195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D195),$G192-SUM($F195:AZ195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D195),$G192-SUM($F195:BA195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D195),$G192-SUM($F195:BB195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D195),$G192-SUM($F195:BC195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D195),$G192-SUM($F195:BD195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D195),$G192-SUM($F195:BE195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D195),$G192-SUM($F195:BF195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D195),$G192-SUM($F195:BG195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D195),$G192-SUM($F195:BH195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D195),$G192-SUM($F195:BI195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D195),$G192-SUM($F195:BJ195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D195),$G192-SUM($F195:BK195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D195),$G192-SUM($F195:BL195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D195),$G192-SUM($F195:BM195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D195),$G192-SUM($F195:BN195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D195),$G192-SUM($F195:BO195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D195),$G192-SUM($F195:BP195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D195),$G192-SUM($F195:BQ195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D195),$G192-SUM($F195:BR195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D195),$G192-SUM($F195:BS195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D195),$G192-SUM($F195:BT195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D195),$G192-SUM($F195:BU195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D195),$G192-SUM($F195:BV195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D195),$G192-SUM($F195:BW195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D195),$G192-SUM($F195:BX195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D195),$G192-SUM($F195:BY195),($G192-SUM($G195:$K195))/($D192-COUNT($G195:$K195))))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E192=\"n/a\",\"n/a\",IF(I$3>($E192+$D196),$H192-SUM($F196:H196),$H192/$E192))","v":470.07825086154321},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(J$3>($E192+$D196),$H192-SUM($F196:I196),$H192/$E192))","v":470.07825086154321},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(K$3>($E192+$D196),$H192-SUM($F196:J196),$H192/$E192))","v":470.07825086154321},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(L$3>($D192+$D196),$H192-SUM($F196:K196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949589},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(M$3>($D192+$D196),$H192-SUM($F196:L196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949589},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(N$3>($D192+$D196),$H192-SUM($F196:M196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949589},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(O$3>($D192+$D196),$H192-SUM($F196:N196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949589},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(P$3>($D192+$D196),$H192-SUM($F196:O196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949589},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D196),$H192-SUM($F196:P196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949589},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D196),$H192-SUM($F196:Q196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949589},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D196),$H192-SUM($F196:R196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949589},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D196),$H192-SUM($F196:S196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949589},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D196),$H192-SUM($F196:T196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949589},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D196),$H192-SUM($F196:U196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949589},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D196),$H192-SUM($F196:V196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":861.81012657949589},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D196),$H192-SUM($F196:W196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D196),$H192-SUM($F196:X196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D196),$H192-SUM($F196:Y196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D196),$H192-SUM($F196:Z196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D196),$H192-SUM($F196:AA196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D196),$H192-SUM($F196:AB196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D196),$H192-SUM($F196:AC196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D196),$H192-SUM($F196:AD196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D196),$H192-SUM($F196:AE196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D196),$H192-SUM($F196:AF196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D196),$H192-SUM($F196:AG196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D196),$H192-SUM($F196:AH196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D196),$H192-SUM($F196:AI196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D196),$H192-SUM($F196:AJ196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D196),$H192-SUM($F196:AK196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D196),$H192-SUM($F196:AL196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D196),$H192-SUM($F196:AM196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D196),$H192-SUM($F196:AN196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D196),$H192-SUM($F196:AO196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D196),$H192-SUM($F196:AP196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D196),$H192-SUM($F196:AQ196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D196),$H192-SUM($F196:AR196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D196),$H192-SUM($F196:AS196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D196),$H192-SUM($F196:AT196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D196),$H192-SUM($F196:AU196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D196),$H192-SUM($F196:AV196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D196),$H192-SUM($F196:AW196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D196),$H192-SUM($F196:AX196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D196),$H192-SUM($F196:AY196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D196),$H192-SUM($F196:AZ196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D196),$H192-SUM($F196:BA196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D196),$H192-SUM($F196:BB196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D196),$H192-SUM($F196:BC196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D196),$H192-SUM($F196:BD196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D196),$H192-SUM($F196:BE196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D196),$H192-SUM($F196:BF196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D196),$H192-SUM($F196:BG196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D196),$H192-SUM($F196:BH196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D196),$H192-SUM($F196:BI196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D196),$H192-SUM($F196:BJ196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D196),$H192-SUM($F196:BK196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D196),$H192-SUM($F196:BL196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D196),$H192-SUM($F196:BM196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D196),$H192-SUM($F196:BN196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D196),$H192-SUM($F196:BO196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D196),$H192-SUM($F196:BP196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D196),$H192-SUM($F196:BQ196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D196),$H192-SUM($F196:BR196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D196),$H192-SUM($F196:BS196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D196),$H192-SUM($F196:BT196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D196),$H192-SUM($F196:BU196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D196),$H192-SUM($F196:BV196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D196),$H192-SUM($F196:BW196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D196),$H192-SUM($F196:BX196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D196),$H192-SUM($F196:BY196),($H192-SUM($G196:$K196))/($D192-COUNT($G196:$K196))))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E192=\"n/a\",\"n/a\",IF(J$3>($E192+$D197),$I192-SUM($F197:I197),$I192/$E192))","v":802.21510855428335},{"$f":"IF($E192=\"n/a\",\"n/a\",IF(K$3>($E192+$D197),$I192-SUM($F197:J197),$I192/$E192))","v":802.21510855428335},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(L$3>($D192+$D197),$I192-SUM($F197:K197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960398},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(M$3>($D192+$D197),$I192-SUM($F197:L197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960398},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(N$3>($D192+$D197),$I192-SUM($F197:M197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960398},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(O$3>($D192+$D197),$I192-SUM($F197:N197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960398},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(P$3>($D192+$D197),$I192-SUM($F197:O197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960398},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D197),$I192-SUM($F197:P197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960398},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D197),$I192-SUM($F197:Q197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960398},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D197),$I192-SUM($F197:R197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960398},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D197),$I192-SUM($F197:S197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960398},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D197),$I192-SUM($F197:T197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960398},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D197),$I192-SUM($F197:U197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960398},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D197),$I192-SUM($F197:V197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960398},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D197),$I192-SUM($F197:W197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":1419.3036535960398},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D197),$I192-SUM($F197:X197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":3.637978807091713E-12},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D197),$I192-SUM($F197:Y197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D197),$I192-SUM($F197:Z197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D197),$I192-SUM($F197:AA197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D197),$I192-SUM($F197:AB197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D197),$I192-SUM($F197:AC197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D197),$I192-SUM($F197:AD197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D197),$I192-SUM($F197:AE197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D197),$I192-SUM($F197:AF197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D197),$I192-SUM($F197:AG197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D197),$I192-SUM($F197:AH197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D197),$I192-SUM($F197:AI197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D197),$I192-SUM($F197:AJ197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D197),$I192-SUM($F197:AK197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D197),$I192-SUM($F197:AL197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D197),$I192-SUM($F197:AM197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D197),$I192-SUM($F197:AN197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D197),$I192-SUM($F197:AO197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D197),$I192-SUM($F197:AP197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D197),$I192-SUM($F197:AQ197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D197),$I192-SUM($F197:AR197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D197),$I192-SUM($F197:AS197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D197),$I192-SUM($F197:AT197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D197),$I192-SUM($F197:AU197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D197),$I192-SUM($F197:AV197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D197),$I192-SUM($F197:AW197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D197),$I192-SUM($F197:AX197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D197),$I192-SUM($F197:AY197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D197),$I192-SUM($F197:AZ197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D197),$I192-SUM($F197:BA197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D197),$I192-SUM($F197:BB197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D197),$I192-SUM($F197:BC197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D197),$I192-SUM($F197:BD197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D197),$I192-SUM($F197:BE197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D197),$I192-SUM($F197:BF197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D197),$I192-SUM($F197:BG197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D197),$I192-SUM($F197:BH197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D197),$I192-SUM($F197:BI197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D197),$I192-SUM($F197:BJ197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D197),$I192-SUM($F197:BK197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D197),$I192-SUM($F197:BL197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D197),$I192-SUM($F197:BM197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D197),$I192-SUM($F197:BN197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D197),$I192-SUM($F197:BO197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D197),$I192-SUM($F197:BP197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D197),$I192-SUM($F197:BQ197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D197),$I192-SUM($F197:BR197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D197),$I192-SUM($F197:BS197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D197),$I192-SUM($F197:BT197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D197),$I192-SUM($F197:BU197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D197),$I192-SUM($F197:BV197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D197),$I192-SUM($F197:BW197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D197),$I192-SUM($F197:BX197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D197),$I192-SUM($F197:BY197),($I192-SUM($G197:$K197))/($D192-COUNT($G197:$K197))))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E192=\"n/a\",\"n/a\",IF(K$3>($E192+$D198),$J192-SUM($F198:J198),$J192/$E192))","v":944.51362916624669},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(L$3>($D192+$D198),$J192-SUM($F198:K198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(M$3>($D192+$D198),$J192-SUM($F198:L198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(N$3>($D192+$D198),$J192-SUM($F198:M198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(O$3>($D192+$D198),$J192-SUM($F198:N198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(P$3>($D192+$D198),$J192-SUM($F198:O198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D198),$J192-SUM($F198:P198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D198),$J192-SUM($F198:Q198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D198),$J192-SUM($F198:R198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D198),$J192-SUM($F198:S198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D198),$J192-SUM($F198:T198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D198),$J192-SUM($F198:U198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D198),$J192-SUM($F198:V198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D198),$J192-SUM($F198:W198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D198),$J192-SUM($F198:X198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":1619.1662214278515},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D198),$J192-SUM($F198:Y198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D198),$J192-SUM($F198:Z198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D198),$J192-SUM($F198:AA198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D198),$J192-SUM($F198:AB198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D198),$J192-SUM($F198:AC198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D198),$J192-SUM($F198:AD198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D198),$J192-SUM($F198:AE198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D198),$J192-SUM($F198:AF198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D198),$J192-SUM($F198:AG198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D198),$J192-SUM($F198:AH198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D198),$J192-SUM($F198:AI198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D198),$J192-SUM($F198:AJ198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D198),$J192-SUM($F198:AK198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D198),$J192-SUM($F198:AL198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D198),$J192-SUM($F198:AM198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D198),$J192-SUM($F198:AN198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D198),$J192-SUM($F198:AO198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D198),$J192-SUM($F198:AP198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D198),$J192-SUM($F198:AQ198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D198),$J192-SUM($F198:AR198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D198),$J192-SUM($F198:AS198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D198),$J192-SUM($F198:AT198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D198),$J192-SUM($F198:AU198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D198),$J192-SUM($F198:AV198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D198),$J192-SUM($F198:AW198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D198),$J192-SUM($F198:AX198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D198),$J192-SUM($F198:AY198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D198),$J192-SUM($F198:AZ198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D198),$J192-SUM($F198:BA198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D198),$J192-SUM($F198:BB198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D198),$J192-SUM($F198:BC198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D198),$J192-SUM($F198:BD198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D198),$J192-SUM($F198:BE198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D198),$J192-SUM($F198:BF198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D198),$J192-SUM($F198:BG198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D198),$J192-SUM($F198:BH198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D198),$J192-SUM($F198:BI198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D198),$J192-SUM($F198:BJ198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D198),$J192-SUM($F198:BK198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D198),$J192-SUM($F198:BL198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D198),$J192-SUM($F198:BM198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D198),$J192-SUM($F198:BN198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D198),$J192-SUM($F198:BO198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D198),$J192-SUM($F198:BP198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D198),$J192-SUM($F198:BQ198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D198),$J192-SUM($F198:BR198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D198),$J192-SUM($F198:BS198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D198),$J192-SUM($F198:BT198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D198),$J192-SUM($F198:BU198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D198),$J192-SUM($F198:BV198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D198),$J192-SUM($F198:BW198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D198),$J192-SUM($F198:BX198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D198),$J192-SUM($F198:BY198),($J192-SUM($G198:$K198))/($D192-COUNT($G198:$K198))))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(L$3>($D192+$D199),$K192-SUM($F199:K199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(M$3>($D192+$D199),$K192-SUM($F199:L199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(N$3>($D192+$D199),$K192-SUM($F199:M199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(O$3>($D192+$D199),$K192-SUM($F199:N199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(P$3>($D192+$D199),$K192-SUM($F199:O199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D199),$K192-SUM($F199:P199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D199),$K192-SUM($F199:Q199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D199),$K192-SUM($F199:R199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D199),$K192-SUM($F199:S199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D199),$K192-SUM($F199:T199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D199),$K192-SUM($F199:U199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D199),$K192-SUM($F199:V199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D199),$K192-SUM($F199:W199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D199),$K192-SUM($F199:X199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D199),$K192-SUM($F199:Y199),$K192/$D192))","v":1538.7714049874035},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D199),$K192-SUM($F199:Z199),$K192/$D192))","v":-3.637978807091713E-12},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D199),$K192-SUM($F199:AA199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D199),$K192-SUM($F199:AB199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D199),$K192-SUM($F199:AC199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D199),$K192-SUM($F199:AD199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D199),$K192-SUM($F199:AE199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D199),$K192-SUM($F199:AF199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D199),$K192-SUM($F199:AG199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D199),$K192-SUM($F199:AH199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D199),$K192-SUM($F199:AI199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D199),$K192-SUM($F199:AJ199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D199),$K192-SUM($F199:AK199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D199),$K192-SUM($F199:AL199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D199),$K192-SUM($F199:AM199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D199),$K192-SUM($F199:AN199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D199),$K192-SUM($F199:AO199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D199),$K192-SUM($F199:AP199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D199),$K192-SUM($F199:AQ199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D199),$K192-SUM($F199:AR199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D199),$K192-SUM($F199:AS199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D199),$K192-SUM($F199:AT199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D199),$K192-SUM($F199:AU199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D199),$K192-SUM($F199:AV199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D199),$K192-SUM($F199:AW199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D199),$K192-SUM($F199:AX199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D199),$K192-SUM($F199:AY199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D199),$K192-SUM($F199:AZ199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D199),$K192-SUM($F199:BA199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D199),$K192-SUM($F199:BB199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D199),$K192-SUM($F199:BC199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D199),$K192-SUM($F199:BD199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D199),$K192-SUM($F199:BE199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D199),$K192-SUM($F199:BF199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D199),$K192-SUM($F199:BG199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D199),$K192-SUM($F199:BH199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D199),$K192-SUM($F199:BI199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D199),$K192-SUM($F199:BJ199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D199),$K192-SUM($F199:BK199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D199),$K192-SUM($F199:BL199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D199),$K192-SUM($F199:BM199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D199),$K192-SUM($F199:BN199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D199),$K192-SUM($F199:BO199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D199),$K192-SUM($F199:BP199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D199),$K192-SUM($F199:BQ199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D199),$K192-SUM($F199:BR199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D199),$K192-SUM($F199:BS199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D199),$K192-SUM($F199:BT199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D199),$K192-SUM($F199:BU199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D199),$K192-SUM($F199:BV199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D199),$K192-SUM($F199:BW199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D199),$K192-SUM($F199:BX199),$K192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D199),$K192-SUM($F199:BY199),$K192/$D192))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(M$3>($D192+$D200),$L192-SUM($F200:L200),$L192/$D192))","v":572.08542672516364},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(N$3>($D192+$D200),$L192-SUM($F200:M200),$L192/$D192))","v":572.08542672516364},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(O$3>($D192+$D200),$L192-SUM($F200:N200),$L192/$D192))","v":572.08542672516364},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(P$3>($D192+$D200),$L192-SUM($F200:O200),$L192/$D192))","v":572.08542672516364},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D200),$L192-SUM($F200:P200),$L192/$D192))","v":572.08542672516364},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D200),$L192-SUM($F200:Q200),$L192/$D192))","v":572.08542672516364},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D200),$L192-SUM($F200:R200),$L192/$D192))","v":572.08542672516364},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D200),$L192-SUM($F200:S200),$L192/$D192))","v":572.08542672516364},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D200),$L192-SUM($F200:T200),$L192/$D192))","v":572.08542672516364},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D200),$L192-SUM($F200:U200),$L192/$D192))","v":572.08542672516364},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D200),$L192-SUM($F200:V200),$L192/$D192))","v":572.08542672516364},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D200),$L192-SUM($F200:W200),$L192/$D192))","v":572.08542672516364},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D200),$L192-SUM($F200:X200),$L192/$D192))","v":572.08542672516364},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D200),$L192-SUM($F200:Y200),$L192/$D192))","v":572.08542672516364},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D200),$L192-SUM($F200:Z200),$L192/$D192))","v":572.08542672516364},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D200),$L192-SUM($F200:AA200),$L192/$D192))","v":1.8189894035458565E-12},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D200),$L192-SUM($F200:AB200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D200),$L192-SUM($F200:AC200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D200),$L192-SUM($F200:AD200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D200),$L192-SUM($F200:AE200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D200),$L192-SUM($F200:AF200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D200),$L192-SUM($F200:AG200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D200),$L192-SUM($F200:AH200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D200),$L192-SUM($F200:AI200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D200),$L192-SUM($F200:AJ200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D200),$L192-SUM($F200:AK200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D200),$L192-SUM($F200:AL200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D200),$L192-SUM($F200:AM200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D200),$L192-SUM($F200:AN200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D200),$L192-SUM($F200:AO200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D200),$L192-SUM($F200:AP200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D200),$L192-SUM($F200:AQ200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D200),$L192-SUM($F200:AR200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D200),$L192-SUM($F200:AS200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D200),$L192-SUM($F200:AT200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D200),$L192-SUM($F200:AU200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D200),$L192-SUM($F200:AV200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D200),$L192-SUM($F200:AW200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D200),$L192-SUM($F200:AX200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D200),$L192-SUM($F200:AY200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D200),$L192-SUM($F200:AZ200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D200),$L192-SUM($F200:BA200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D200),$L192-SUM($F200:BB200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D200),$L192-SUM($F200:BC200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D200),$L192-SUM($F200:BD200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D200),$L192-SUM($F200:BE200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D200),$L192-SUM($F200:BF200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D200),$L192-SUM($F200:BG200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D200),$L192-SUM($F200:BH200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D200),$L192-SUM($F200:BI200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D200),$L192-SUM($F200:BJ200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D200),$L192-SUM($F200:BK200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D200),$L192-SUM($F200:BL200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D200),$L192-SUM($F200:BM200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D200),$L192-SUM($F200:BN200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D200),$L192-SUM($F200:BO200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D200),$L192-SUM($F200:BP200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D200),$L192-SUM($F200:BQ200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D200),$L192-SUM($F200:BR200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D200),$L192-SUM($F200:BS200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D200),$L192-SUM($F200:BT200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D200),$L192-SUM($F200:BU200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D200),$L192-SUM($F200:BV200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D200),$L192-SUM($F200:BW200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D200),$L192-SUM($F200:BX200),$L192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D200),$L192-SUM($F200:BY200),$L192/$D192))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(N$3>($D192+$D201),$M192-SUM($F201:M201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(O$3>($D192+$D201),$M192-SUM($F201:N201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(P$3>($D192+$D201),$M192-SUM($F201:O201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D201),$M192-SUM($F201:P201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D201),$M192-SUM($F201:Q201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D201),$M192-SUM($F201:R201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D201),$M192-SUM($F201:S201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D201),$M192-SUM($F201:T201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D201),$M192-SUM($F201:U201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D201),$M192-SUM($F201:V201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D201),$M192-SUM($F201:W201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D201),$M192-SUM($F201:X201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D201),$M192-SUM($F201:Y201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D201),$M192-SUM($F201:Z201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D201),$M192-SUM($F201:AA201),$M192/$D192))","v":223.78335344205217},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D201),$M192-SUM($F201:AB201),$M192/$D192))","v":1.3642420526593924E-12},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D201),$M192-SUM($F201:AC201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D201),$M192-SUM($F201:AD201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D201),$M192-SUM($F201:AE201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D201),$M192-SUM($F201:AF201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D201),$M192-SUM($F201:AG201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D201),$M192-SUM($F201:AH201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D201),$M192-SUM($F201:AI201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D201),$M192-SUM($F201:AJ201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D201),$M192-SUM($F201:AK201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D201),$M192-SUM($F201:AL201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D201),$M192-SUM($F201:AM201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D201),$M192-SUM($F201:AN201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D201),$M192-SUM($F201:AO201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D201),$M192-SUM($F201:AP201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D201),$M192-SUM($F201:AQ201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D201),$M192-SUM($F201:AR201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D201),$M192-SUM($F201:AS201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D201),$M192-SUM($F201:AT201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D201),$M192-SUM($F201:AU201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D201),$M192-SUM($F201:AV201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D201),$M192-SUM($F201:AW201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D201),$M192-SUM($F201:AX201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D201),$M192-SUM($F201:AY201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D201),$M192-SUM($F201:AZ201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D201),$M192-SUM($F201:BA201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D201),$M192-SUM($F201:BB201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D201),$M192-SUM($F201:BC201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D201),$M192-SUM($F201:BD201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D201),$M192-SUM($F201:BE201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D201),$M192-SUM($F201:BF201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D201),$M192-SUM($F201:BG201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D201),$M192-SUM($F201:BH201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D201),$M192-SUM($F201:BI201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D201),$M192-SUM($F201:BJ201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D201),$M192-SUM($F201:BK201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D201),$M192-SUM($F201:BL201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D201),$M192-SUM($F201:BM201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D201),$M192-SUM($F201:BN201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D201),$M192-SUM($F201:BO201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D201),$M192-SUM($F201:BP201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D201),$M192-SUM($F201:BQ201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D201),$M192-SUM($F201:BR201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D201),$M192-SUM($F201:BS201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D201),$M192-SUM($F201:BT201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D201),$M192-SUM($F201:BU201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D201),$M192-SUM($F201:BV201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D201),$M192-SUM($F201:BW201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D201),$M192-SUM($F201:BX201),$M192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D201),$M192-SUM($F201:BY201),$M192/$D192))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(O$3>($D192+$D202),$N192-SUM($F202:N202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(P$3>($D192+$D202),$N192-SUM($F202:O202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D202),$N192-SUM($F202:P202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D202),$N192-SUM($F202:Q202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D202),$N192-SUM($F202:R202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D202),$N192-SUM($F202:S202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D202),$N192-SUM($F202:T202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D202),$N192-SUM($F202:U202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D202),$N192-SUM($F202:V202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D202),$N192-SUM($F202:W202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D202),$N192-SUM($F202:X202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D202),$N192-SUM($F202:Y202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D202),$N192-SUM($F202:Z202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D202),$N192-SUM($F202:AA202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D202),$N192-SUM($F202:AB202),$N192/$D192))","v":755.80897785331797},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D202),$N192-SUM($F202:AC202),$N192/$D192))","v":3.637978807091713E-12},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D202),$N192-SUM($F202:AD202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D202),$N192-SUM($F202:AE202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D202),$N192-SUM($F202:AF202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D202),$N192-SUM($F202:AG202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D202),$N192-SUM($F202:AH202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D202),$N192-SUM($F202:AI202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D202),$N192-SUM($F202:AJ202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D202),$N192-SUM($F202:AK202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D202),$N192-SUM($F202:AL202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D202),$N192-SUM($F202:AM202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D202),$N192-SUM($F202:AN202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D202),$N192-SUM($F202:AO202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D202),$N192-SUM($F202:AP202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D202),$N192-SUM($F202:AQ202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D202),$N192-SUM($F202:AR202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D202),$N192-SUM($F202:AS202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D202),$N192-SUM($F202:AT202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D202),$N192-SUM($F202:AU202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D202),$N192-SUM($F202:AV202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D202),$N192-SUM($F202:AW202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D202),$N192-SUM($F202:AX202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D202),$N192-SUM($F202:AY202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D202),$N192-SUM($F202:AZ202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D202),$N192-SUM($F202:BA202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D202),$N192-SUM($F202:BB202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D202),$N192-SUM($F202:BC202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D202),$N192-SUM($F202:BD202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D202),$N192-SUM($F202:BE202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D202),$N192-SUM($F202:BF202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D202),$N192-SUM($F202:BG202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D202),$N192-SUM($F202:BH202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D202),$N192-SUM($F202:BI202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D202),$N192-SUM($F202:BJ202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D202),$N192-SUM($F202:BK202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D202),$N192-SUM($F202:BL202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D202),$N192-SUM($F202:BM202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D202),$N192-SUM($F202:BN202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D202),$N192-SUM($F202:BO202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D202),$N192-SUM($F202:BP202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D202),$N192-SUM($F202:BQ202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D202),$N192-SUM($F202:BR202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D202),$N192-SUM($F202:BS202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D202),$N192-SUM($F202:BT202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D202),$N192-SUM($F202:BU202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D202),$N192-SUM($F202:BV202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D202),$N192-SUM($F202:BW202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D202),$N192-SUM($F202:BX202),$N192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D202),$N192-SUM($F202:BY202),$N192/$D192))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(P$3>($D192+$D203),$O192-SUM($F203:O203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D203),$O192-SUM($F203:P203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D203),$O192-SUM($F203:Q203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D203),$O192-SUM($F203:R203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D203),$O192-SUM($F203:S203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D203),$O192-SUM($F203:T203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D203),$O192-SUM($F203:U203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D203),$O192-SUM($F203:V203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D203),$O192-SUM($F203:W203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D203),$O192-SUM($F203:X203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D203),$O192-SUM($F203:Y203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D203),$O192-SUM($F203:Z203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D203),$O192-SUM($F203:AA203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D203),$O192-SUM($F203:AB203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D203),$O192-SUM($F203:AC203),$O192/$D192))","v":872.35260812025274},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D203),$O192-SUM($F203:AD203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D203),$O192-SUM($F203:AE203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D203),$O192-SUM($F203:AF203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D203),$O192-SUM($F203:AG203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D203),$O192-SUM($F203:AH203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D203),$O192-SUM($F203:AI203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D203),$O192-SUM($F203:AJ203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D203),$O192-SUM($F203:AK203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D203),$O192-SUM($F203:AL203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D203),$O192-SUM($F203:AM203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D203),$O192-SUM($F203:AN203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D203),$O192-SUM($F203:AO203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D203),$O192-SUM($F203:AP203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D203),$O192-SUM($F203:AQ203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D203),$O192-SUM($F203:AR203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D203),$O192-SUM($F203:AS203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D203),$O192-SUM($F203:AT203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D203),$O192-SUM($F203:AU203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D203),$O192-SUM($F203:AV203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D203),$O192-SUM($F203:AW203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D203),$O192-SUM($F203:AX203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D203),$O192-SUM($F203:AY203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D203),$O192-SUM($F203:AZ203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D203),$O192-SUM($F203:BA203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D203),$O192-SUM($F203:BB203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D203),$O192-SUM($F203:BC203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D203),$O192-SUM($F203:BD203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D203),$O192-SUM($F203:BE203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D203),$O192-SUM($F203:BF203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D203),$O192-SUM($F203:BG203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D203),$O192-SUM($F203:BH203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D203),$O192-SUM($F203:BI203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D203),$O192-SUM($F203:BJ203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D203),$O192-SUM($F203:BK203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D203),$O192-SUM($F203:BL203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D203),$O192-SUM($F203:BM203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D203),$O192-SUM($F203:BN203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D203),$O192-SUM($F203:BO203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D203),$O192-SUM($F203:BP203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D203),$O192-SUM($F203:BQ203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D203),$O192-SUM($F203:BR203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D203),$O192-SUM($F203:BS203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D203),$O192-SUM($F203:BT203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D203),$O192-SUM($F203:BU203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D203),$O192-SUM($F203:BV203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D203),$O192-SUM($F203:BW203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D203),$O192-SUM($F203:BX203),$O192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D203),$O192-SUM($F203:BY203),$O192/$D192))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Q$3>($D192+$D204),$P192-SUM($F204:P204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D204),$P192-SUM($F204:Q204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D204),$P192-SUM($F204:R204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D204),$P192-SUM($F204:S204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D204),$P192-SUM($F204:T204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D204),$P192-SUM($F204:U204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D204),$P192-SUM($F204:V204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D204),$P192-SUM($F204:W204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D204),$P192-SUM($F204:X204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D204),$P192-SUM($F204:Y204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D204),$P192-SUM($F204:Z204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D204),$P192-SUM($F204:AA204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D204),$P192-SUM($F204:AB204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D204),$P192-SUM($F204:AC204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D204),$P192-SUM($F204:AD204),$P192/$D192))","v":960.25638483800674},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D204),$P192-SUM($F204:AE204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D204),$P192-SUM($F204:AF204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D204),$P192-SUM($F204:AG204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D204),$P192-SUM($F204:AH204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D204),$P192-SUM($F204:AI204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D204),$P192-SUM($F204:AJ204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D204),$P192-SUM($F204:AK204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D204),$P192-SUM($F204:AL204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D204),$P192-SUM($F204:AM204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D204),$P192-SUM($F204:AN204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D204),$P192-SUM($F204:AO204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D204),$P192-SUM($F204:AP204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D204),$P192-SUM($F204:AQ204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D204),$P192-SUM($F204:AR204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D204),$P192-SUM($F204:AS204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D204),$P192-SUM($F204:AT204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D204),$P192-SUM($F204:AU204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D204),$P192-SUM($F204:AV204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D204),$P192-SUM($F204:AW204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D204),$P192-SUM($F204:AX204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D204),$P192-SUM($F204:AY204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D204),$P192-SUM($F204:AZ204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D204),$P192-SUM($F204:BA204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D204),$P192-SUM($F204:BB204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D204),$P192-SUM($F204:BC204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D204),$P192-SUM($F204:BD204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D204),$P192-SUM($F204:BE204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D204),$P192-SUM($F204:BF204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D204),$P192-SUM($F204:BG204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D204),$P192-SUM($F204:BH204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D204),$P192-SUM($F204:BI204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D204),$P192-SUM($F204:BJ204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D204),$P192-SUM($F204:BK204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D204),$P192-SUM($F204:BL204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D204),$P192-SUM($F204:BM204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D204),$P192-SUM($F204:BN204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D204),$P192-SUM($F204:BO204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D204),$P192-SUM($F204:BP204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D204),$P192-SUM($F204:BQ204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D204),$P192-SUM($F204:BR204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D204),$P192-SUM($F204:BS204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D204),$P192-SUM($F204:BT204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D204),$P192-SUM($F204:BU204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D204),$P192-SUM($F204:BV204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D204),$P192-SUM($F204:BW204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D204),$P192-SUM($F204:BX204),$P192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D204),$P192-SUM($F204:BY204),$P192/$D192))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(R$3>($D192+$D205),$Q192-SUM($F205:Q205),$Q192/$D192))","v":1380.6061350124899},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D205),$Q192-SUM($F205:R205),$Q192/$D192))","v":1380.6061350124899},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D205),$Q192-SUM($F205:S205),$Q192/$D192))","v":1380.6061350124899},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D205),$Q192-SUM($F205:T205),$Q192/$D192))","v":1380.6061350124899},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D205),$Q192-SUM($F205:U205),$Q192/$D192))","v":1380.6061350124899},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D205),$Q192-SUM($F205:V205),$Q192/$D192))","v":1380.6061350124899},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D205),$Q192-SUM($F205:W205),$Q192/$D192))","v":1380.6061350124899},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D205),$Q192-SUM($F205:X205),$Q192/$D192))","v":1380.6061350124899},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D205),$Q192-SUM($F205:Y205),$Q192/$D192))","v":1380.6061350124899},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D205),$Q192-SUM($F205:Z205),$Q192/$D192))","v":1380.6061350124899},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D205),$Q192-SUM($F205:AA205),$Q192/$D192))","v":1380.6061350124899},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D205),$Q192-SUM($F205:AB205),$Q192/$D192))","v":1380.6061350124899},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D205),$Q192-SUM($F205:AC205),$Q192/$D192))","v":1380.6061350124899},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D205),$Q192-SUM($F205:AD205),$Q192/$D192))","v":1380.6061350124899},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D205),$Q192-SUM($F205:AE205),$Q192/$D192))","v":1380.6061350124899},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D205),$Q192-SUM($F205:AF205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D205),$Q192-SUM($F205:AG205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D205),$Q192-SUM($F205:AH205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D205),$Q192-SUM($F205:AI205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D205),$Q192-SUM($F205:AJ205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D205),$Q192-SUM($F205:AK205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D205),$Q192-SUM($F205:AL205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D205),$Q192-SUM($F205:AM205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D205),$Q192-SUM($F205:AN205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D205),$Q192-SUM($F205:AO205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D205),$Q192-SUM($F205:AP205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D205),$Q192-SUM($F205:AQ205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D205),$Q192-SUM($F205:AR205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D205),$Q192-SUM($F205:AS205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D205),$Q192-SUM($F205:AT205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D205),$Q192-SUM($F205:AU205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D205),$Q192-SUM($F205:AV205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D205),$Q192-SUM($F205:AW205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D205),$Q192-SUM($F205:AX205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D205),$Q192-SUM($F205:AY205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D205),$Q192-SUM($F205:AZ205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D205),$Q192-SUM($F205:BA205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D205),$Q192-SUM($F205:BB205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D205),$Q192-SUM($F205:BC205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D205),$Q192-SUM($F205:BD205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D205),$Q192-SUM($F205:BE205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D205),$Q192-SUM($F205:BF205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D205),$Q192-SUM($F205:BG205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D205),$Q192-SUM($F205:BH205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D205),$Q192-SUM($F205:BI205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D205),$Q192-SUM($F205:BJ205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D205),$Q192-SUM($F205:BK205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D205),$Q192-SUM($F205:BL205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D205),$Q192-SUM($F205:BM205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D205),$Q192-SUM($F205:BN205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D205),$Q192-SUM($F205:BO205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D205),$Q192-SUM($F205:BP205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D205),$Q192-SUM($F205:BQ205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D205),$Q192-SUM($F205:BR205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D205),$Q192-SUM($F205:BS205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D205),$Q192-SUM($F205:BT205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D205),$Q192-SUM($F205:BU205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D205),$Q192-SUM($F205:BV205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D205),$Q192-SUM($F205:BW205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D205),$Q192-SUM($F205:BX205),$Q192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D205),$Q192-SUM($F205:BY205),$Q192/$D192))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(S$3>($D192+$D206),$R192-SUM($F206:R206),$R192/$D192))","v":2701.3602804851621},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D206),$R192-SUM($F206:S206),$R192/$D192))","v":2701.3602804851621},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D206),$R192-SUM($F206:T206),$R192/$D192))","v":2701.3602804851621},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D206),$R192-SUM($F206:U206),$R192/$D192))","v":2701.3602804851621},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D206),$R192-SUM($F206:V206),$R192/$D192))","v":2701.3602804851621},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D206),$R192-SUM($F206:W206),$R192/$D192))","v":2701.3602804851621},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D206),$R192-SUM($F206:X206),$R192/$D192))","v":2701.3602804851621},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D206),$R192-SUM($F206:Y206),$R192/$D192))","v":2701.3602804851621},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D206),$R192-SUM($F206:Z206),$R192/$D192))","v":2701.3602804851621},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D206),$R192-SUM($F206:AA206),$R192/$D192))","v":2701.3602804851621},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D206),$R192-SUM($F206:AB206),$R192/$D192))","v":2701.3602804851621},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D206),$R192-SUM($F206:AC206),$R192/$D192))","v":2701.3602804851621},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D206),$R192-SUM($F206:AD206),$R192/$D192))","v":2701.3602804851621},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D206),$R192-SUM($F206:AE206),$R192/$D192))","v":2701.3602804851621},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D206),$R192-SUM($F206:AF206),$R192/$D192))","v":2701.3602804851621},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D206),$R192-SUM($F206:AG206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D206),$R192-SUM($F206:AH206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D206),$R192-SUM($F206:AI206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D206),$R192-SUM($F206:AJ206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D206),$R192-SUM($F206:AK206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D206),$R192-SUM($F206:AL206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D206),$R192-SUM($F206:AM206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D206),$R192-SUM($F206:AN206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D206),$R192-SUM($F206:AO206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D206),$R192-SUM($F206:AP206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D206),$R192-SUM($F206:AQ206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D206),$R192-SUM($F206:AR206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D206),$R192-SUM($F206:AS206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D206),$R192-SUM($F206:AT206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D206),$R192-SUM($F206:AU206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D206),$R192-SUM($F206:AV206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D206),$R192-SUM($F206:AW206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D206),$R192-SUM($F206:AX206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D206),$R192-SUM($F206:AY206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D206),$R192-SUM($F206:AZ206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D206),$R192-SUM($F206:BA206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D206),$R192-SUM($F206:BB206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D206),$R192-SUM($F206:BC206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D206),$R192-SUM($F206:BD206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D206),$R192-SUM($F206:BE206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D206),$R192-SUM($F206:BF206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D206),$R192-SUM($F206:BG206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D206),$R192-SUM($F206:BH206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D206),$R192-SUM($F206:BI206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D206),$R192-SUM($F206:BJ206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D206),$R192-SUM($F206:BK206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D206),$R192-SUM($F206:BL206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D206),$R192-SUM($F206:BM206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D206),$R192-SUM($F206:BN206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D206),$R192-SUM($F206:BO206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D206),$R192-SUM($F206:BP206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D206),$R192-SUM($F206:BQ206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D206),$R192-SUM($F206:BR206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D206),$R192-SUM($F206:BS206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D206),$R192-SUM($F206:BT206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D206),$R192-SUM($F206:BU206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D206),$R192-SUM($F206:BV206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D206),$R192-SUM($F206:BW206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D206),$R192-SUM($F206:BX206),$R192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D206),$R192-SUM($F206:BY206),$R192/$D192))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(T$3>($D192+$D207),$S192-SUM($F207:S207),$S192/$D192))","v":1951.1355008521093},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D207),$S192-SUM($F207:T207),$S192/$D192))","v":1951.1355008521093},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D207),$S192-SUM($F207:U207),$S192/$D192))","v":1951.1355008521093},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D207),$S192-SUM($F207:V207),$S192/$D192))","v":1951.1355008521093},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D207),$S192-SUM($F207:W207),$S192/$D192))","v":1951.1355008521093},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D207),$S192-SUM($F207:X207),$S192/$D192))","v":1951.1355008521093},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D207),$S192-SUM($F207:Y207),$S192/$D192))","v":1951.1355008521093},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D207),$S192-SUM($F207:Z207),$S192/$D192))","v":1951.1355008521093},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D207),$S192-SUM($F207:AA207),$S192/$D192))","v":1951.1355008521093},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D207),$S192-SUM($F207:AB207),$S192/$D192))","v":1951.1355008521093},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D207),$S192-SUM($F207:AC207),$S192/$D192))","v":1951.1355008521093},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D207),$S192-SUM($F207:AD207),$S192/$D192))","v":1951.1355008521093},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D207),$S192-SUM($F207:AE207),$S192/$D192))","v":1951.1355008521093},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D207),$S192-SUM($F207:AF207),$S192/$D192))","v":1951.1355008521093},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D207),$S192-SUM($F207:AG207),$S192/$D192))","v":1951.1355008521093},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D207),$S192-SUM($F207:AH207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D207),$S192-SUM($F207:AI207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D207),$S192-SUM($F207:AJ207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D207),$S192-SUM($F207:AK207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D207),$S192-SUM($F207:AL207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D207),$S192-SUM($F207:AM207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D207),$S192-SUM($F207:AN207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D207),$S192-SUM($F207:AO207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D207),$S192-SUM($F207:AP207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D207),$S192-SUM($F207:AQ207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D207),$S192-SUM($F207:AR207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D207),$S192-SUM($F207:AS207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D207),$S192-SUM($F207:AT207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D207),$S192-SUM($F207:AU207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D207),$S192-SUM($F207:AV207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D207),$S192-SUM($F207:AW207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D207),$S192-SUM($F207:AX207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D207),$S192-SUM($F207:AY207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D207),$S192-SUM($F207:AZ207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D207),$S192-SUM($F207:BA207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D207),$S192-SUM($F207:BB207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D207),$S192-SUM($F207:BC207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D207),$S192-SUM($F207:BD207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D207),$S192-SUM($F207:BE207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D207),$S192-SUM($F207:BF207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D207),$S192-SUM($F207:BG207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D207),$S192-SUM($F207:BH207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D207),$S192-SUM($F207:BI207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D207),$S192-SUM($F207:BJ207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D207),$S192-SUM($F207:BK207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D207),$S192-SUM($F207:BL207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D207),$S192-SUM($F207:BM207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D207),$S192-SUM($F207:BN207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D207),$S192-SUM($F207:BO207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D207),$S192-SUM($F207:BP207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D207),$S192-SUM($F207:BQ207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D207),$S192-SUM($F207:BR207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D207),$S192-SUM($F207:BS207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D207),$S192-SUM($F207:BT207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D207),$S192-SUM($F207:BU207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D207),$S192-SUM($F207:BV207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D207),$S192-SUM($F207:BW207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D207),$S192-SUM($F207:BX207),$S192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D207),$S192-SUM($F207:BY207),$S192/$D192))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(U$3>($D192+$D208),$T192-SUM($F208:T208),$T192/$D192))","v":1488.5298426741376},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D208),$T192-SUM($F208:U208),$T192/$D192))","v":1488.5298426741376},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D208),$T192-SUM($F208:V208),$T192/$D192))","v":1488.5298426741376},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D208),$T192-SUM($F208:W208),$T192/$D192))","v":1488.5298426741376},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D208),$T192-SUM($F208:X208),$T192/$D192))","v":1488.5298426741376},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D208),$T192-SUM($F208:Y208),$T192/$D192))","v":1488.5298426741376},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D208),$T192-SUM($F208:Z208),$T192/$D192))","v":1488.5298426741376},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D208),$T192-SUM($F208:AA208),$T192/$D192))","v":1488.5298426741376},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D208),$T192-SUM($F208:AB208),$T192/$D192))","v":1488.5298426741376},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D208),$T192-SUM($F208:AC208),$T192/$D192))","v":1488.5298426741376},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D208),$T192-SUM($F208:AD208),$T192/$D192))","v":1488.5298426741376},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D208),$T192-SUM($F208:AE208),$T192/$D192))","v":1488.5298426741376},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D208),$T192-SUM($F208:AF208),$T192/$D192))","v":1488.5298426741376},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D208),$T192-SUM($F208:AG208),$T192/$D192))","v":1488.5298426741376},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D208),$T192-SUM($F208:AH208),$T192/$D192))","v":1488.5298426741376},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D208),$T192-SUM($F208:AI208),$T192/$D192))","v":-7.2759576141834259E-12},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D208),$T192-SUM($F208:AJ208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D208),$T192-SUM($F208:AK208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D208),$T192-SUM($F208:AL208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D208),$T192-SUM($F208:AM208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D208),$T192-SUM($F208:AN208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D208),$T192-SUM($F208:AO208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D208),$T192-SUM($F208:AP208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D208),$T192-SUM($F208:AQ208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D208),$T192-SUM($F208:AR208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D208),$T192-SUM($F208:AS208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D208),$T192-SUM($F208:AT208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D208),$T192-SUM($F208:AU208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D208),$T192-SUM($F208:AV208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D208),$T192-SUM($F208:AW208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D208),$T192-SUM($F208:AX208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D208),$T192-SUM($F208:AY208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D208),$T192-SUM($F208:AZ208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D208),$T192-SUM($F208:BA208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D208),$T192-SUM($F208:BB208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D208),$T192-SUM($F208:BC208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D208),$T192-SUM($F208:BD208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D208),$T192-SUM($F208:BE208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D208),$T192-SUM($F208:BF208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D208),$T192-SUM($F208:BG208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D208),$T192-SUM($F208:BH208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D208),$T192-SUM($F208:BI208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D208),$T192-SUM($F208:BJ208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D208),$T192-SUM($F208:BK208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D208),$T192-SUM($F208:BL208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D208),$T192-SUM($F208:BM208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D208),$T192-SUM($F208:BN208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D208),$T192-SUM($F208:BO208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D208),$T192-SUM($F208:BP208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D208),$T192-SUM($F208:BQ208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D208),$T192-SUM($F208:BR208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D208),$T192-SUM($F208:BS208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D208),$T192-SUM($F208:BT208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D208),$T192-SUM($F208:BU208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D208),$T192-SUM($F208:BV208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D208),$T192-SUM($F208:BW208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D208),$T192-SUM($F208:BX208),$T192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D208),$T192-SUM($F208:BY208),$T192/$D192))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(V$3>($D192+$D209),$U192-SUM($F209:U209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D209),$U192-SUM($F209:V209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D209),$U192-SUM($F209:W209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D209),$U192-SUM($F209:X209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D209),$U192-SUM($F209:Y209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D209),$U192-SUM($F209:Z209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D209),$U192-SUM($F209:AA209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D209),$U192-SUM($F209:AB209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D209),$U192-SUM($F209:AC209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D209),$U192-SUM($F209:AD209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D209),$U192-SUM($F209:AE209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D209),$U192-SUM($F209:AF209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D209),$U192-SUM($F209:AG209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D209),$U192-SUM($F209:AH209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D209),$U192-SUM($F209:AI209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D209),$U192-SUM($F209:AJ209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D209),$U192-SUM($F209:AK209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D209),$U192-SUM($F209:AL209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D209),$U192-SUM($F209:AM209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D209),$U192-SUM($F209:AN209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D209),$U192-SUM($F209:AO209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D209),$U192-SUM($F209:AP209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D209),$U192-SUM($F209:AQ209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D209),$U192-SUM($F209:AR209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D209),$U192-SUM($F209:AS209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D209),$U192-SUM($F209:AT209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D209),$U192-SUM($F209:AU209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D209),$U192-SUM($F209:AV209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D209),$U192-SUM($F209:AW209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D209),$U192-SUM($F209:AX209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D209),$U192-SUM($F209:AY209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D209),$U192-SUM($F209:AZ209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D209),$U192-SUM($F209:BA209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D209),$U192-SUM($F209:BB209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D209),$U192-SUM($F209:BC209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D209),$U192-SUM($F209:BD209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D209),$U192-SUM($F209:BE209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D209),$U192-SUM($F209:BF209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D209),$U192-SUM($F209:BG209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D209),$U192-SUM($F209:BH209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D209),$U192-SUM($F209:BI209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D209),$U192-SUM($F209:BJ209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D209),$U192-SUM($F209:BK209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D209),$U192-SUM($F209:BL209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D209),$U192-SUM($F209:BM209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D209),$U192-SUM($F209:BN209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D209),$U192-SUM($F209:BO209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D209),$U192-SUM($F209:BP209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D209),$U192-SUM($F209:BQ209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D209),$U192-SUM($F209:BR209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D209),$U192-SUM($F209:BS209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D209),$U192-SUM($F209:BT209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D209),$U192-SUM($F209:BU209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D209),$U192-SUM($F209:BV209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D209),$U192-SUM($F209:BW209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D209),$U192-SUM($F209:BX209),$U192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D209),$U192-SUM($F209:BY209),$U192/$D192))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(W$3>($D192+$D210),$V192-SUM($F210:V210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D210),$V192-SUM($F210:W210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D210),$V192-SUM($F210:X210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D210),$V192-SUM($F210:Y210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D210),$V192-SUM($F210:Z210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D210),$V192-SUM($F210:AA210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D210),$V192-SUM($F210:AB210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D210),$V192-SUM($F210:AC210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D210),$V192-SUM($F210:AD210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D210),$V192-SUM($F210:AE210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D210),$V192-SUM($F210:AF210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D210),$V192-SUM($F210:AG210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D210),$V192-SUM($F210:AH210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D210),$V192-SUM($F210:AI210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D210),$V192-SUM($F210:AJ210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D210),$V192-SUM($F210:AK210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D210),$V192-SUM($F210:AL210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D210),$V192-SUM($F210:AM210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D210),$V192-SUM($F210:AN210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D210),$V192-SUM($F210:AO210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D210),$V192-SUM($F210:AP210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D210),$V192-SUM($F210:AQ210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D210),$V192-SUM($F210:AR210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D210),$V192-SUM($F210:AS210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D210),$V192-SUM($F210:AT210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D210),$V192-SUM($F210:AU210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D210),$V192-SUM($F210:AV210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D210),$V192-SUM($F210:AW210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D210),$V192-SUM($F210:AX210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D210),$V192-SUM($F210:AY210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D210),$V192-SUM($F210:AZ210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D210),$V192-SUM($F210:BA210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D210),$V192-SUM($F210:BB210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D210),$V192-SUM($F210:BC210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D210),$V192-SUM($F210:BD210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D210),$V192-SUM($F210:BE210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D210),$V192-SUM($F210:BF210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D210),$V192-SUM($F210:BG210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D210),$V192-SUM($F210:BH210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D210),$V192-SUM($F210:BI210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D210),$V192-SUM($F210:BJ210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D210),$V192-SUM($F210:BK210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D210),$V192-SUM($F210:BL210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D210),$V192-SUM($F210:BM210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D210),$V192-SUM($F210:BN210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D210),$V192-SUM($F210:BO210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D210),$V192-SUM($F210:BP210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D210),$V192-SUM($F210:BQ210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D210),$V192-SUM($F210:BR210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D210),$V192-SUM($F210:BS210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D210),$V192-SUM($F210:BT210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D210),$V192-SUM($F210:BU210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D210),$V192-SUM($F210:BV210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D210),$V192-SUM($F210:BW210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D210),$V192-SUM($F210:BX210),$V192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D210),$V192-SUM($F210:BY210),$V192/$D192))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(X$3>($D192+$D211),$W192-SUM($F211:W211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D211),$W192-SUM($F211:X211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D211),$W192-SUM($F211:Y211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D211),$W192-SUM($F211:Z211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D211),$W192-SUM($F211:AA211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D211),$W192-SUM($F211:AB211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D211),$W192-SUM($F211:AC211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D211),$W192-SUM($F211:AD211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D211),$W192-SUM($F211:AE211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D211),$W192-SUM($F211:AF211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D211),$W192-SUM($F211:AG211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D211),$W192-SUM($F211:AH211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D211),$W192-SUM($F211:AI211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D211),$W192-SUM($F211:AJ211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D211),$W192-SUM($F211:AK211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D211),$W192-SUM($F211:AL211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D211),$W192-SUM($F211:AM211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D211),$W192-SUM($F211:AN211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D211),$W192-SUM($F211:AO211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D211),$W192-SUM($F211:AP211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D211),$W192-SUM($F211:AQ211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D211),$W192-SUM($F211:AR211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D211),$W192-SUM($F211:AS211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D211),$W192-SUM($F211:AT211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D211),$W192-SUM($F211:AU211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D211),$W192-SUM($F211:AV211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D211),$W192-SUM($F211:AW211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D211),$W192-SUM($F211:AX211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D211),$W192-SUM($F211:AY211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D211),$W192-SUM($F211:AZ211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D211),$W192-SUM($F211:BA211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D211),$W192-SUM($F211:BB211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D211),$W192-SUM($F211:BC211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D211),$W192-SUM($F211:BD211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D211),$W192-SUM($F211:BE211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D211),$W192-SUM($F211:BF211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D211),$W192-SUM($F211:BG211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D211),$W192-SUM($F211:BH211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D211),$W192-SUM($F211:BI211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D211),$W192-SUM($F211:BJ211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D211),$W192-SUM($F211:BK211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D211),$W192-SUM($F211:BL211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D211),$W192-SUM($F211:BM211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D211),$W192-SUM($F211:BN211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D211),$W192-SUM($F211:BO211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D211),$W192-SUM($F211:BP211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D211),$W192-SUM($F211:BQ211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D211),$W192-SUM($F211:BR211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D211),$W192-SUM($F211:BS211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D211),$W192-SUM($F211:BT211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D211),$W192-SUM($F211:BU211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D211),$W192-SUM($F211:BV211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D211),$W192-SUM($F211:BW211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D211),$W192-SUM($F211:BX211),$W192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D211),$W192-SUM($F211:BY211),$W192/$D192))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Y$3>($D192+$D212),$X192-SUM($F212:X212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D212),$X192-SUM($F212:Y212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D212),$X192-SUM($F212:Z212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D212),$X192-SUM($F212:AA212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D212),$X192-SUM($F212:AB212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D212),$X192-SUM($F212:AC212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D212),$X192-SUM($F212:AD212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D212),$X192-SUM($F212:AE212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D212),$X192-SUM($F212:AF212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D212),$X192-SUM($F212:AG212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D212),$X192-SUM($F212:AH212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D212),$X192-SUM($F212:AI212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D212),$X192-SUM($F212:AJ212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D212),$X192-SUM($F212:AK212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D212),$X192-SUM($F212:AL212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D212),$X192-SUM($F212:AM212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D212),$X192-SUM($F212:AN212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D212),$X192-SUM($F212:AO212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D212),$X192-SUM($F212:AP212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D212),$X192-SUM($F212:AQ212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D212),$X192-SUM($F212:AR212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D212),$X192-SUM($F212:AS212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D212),$X192-SUM($F212:AT212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D212),$X192-SUM($F212:AU212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D212),$X192-SUM($F212:AV212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D212),$X192-SUM($F212:AW212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D212),$X192-SUM($F212:AX212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D212),$X192-SUM($F212:AY212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D212),$X192-SUM($F212:AZ212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D212),$X192-SUM($F212:BA212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D212),$X192-SUM($F212:BB212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D212),$X192-SUM($F212:BC212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D212),$X192-SUM($F212:BD212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D212),$X192-SUM($F212:BE212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D212),$X192-SUM($F212:BF212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D212),$X192-SUM($F212:BG212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D212),$X192-SUM($F212:BH212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D212),$X192-SUM($F212:BI212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D212),$X192-SUM($F212:BJ212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D212),$X192-SUM($F212:BK212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D212),$X192-SUM($F212:BL212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D212),$X192-SUM($F212:BM212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D212),$X192-SUM($F212:BN212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D212),$X192-SUM($F212:BO212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D212),$X192-SUM($F212:BP212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D212),$X192-SUM($F212:BQ212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D212),$X192-SUM($F212:BR212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D212),$X192-SUM($F212:BS212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D212),$X192-SUM($F212:BT212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D212),$X192-SUM($F212:BU212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D212),$X192-SUM($F212:BV212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D212),$X192-SUM($F212:BW212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D212),$X192-SUM($F212:BX212),$X192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D212),$X192-SUM($F212:BY212),$X192/$D192))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(Z$3>($D192+$D213),$Y192-SUM($F213:Y213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D213),$Y192-SUM($F213:Z213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D213),$Y192-SUM($F213:AA213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D213),$Y192-SUM($F213:AB213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D213),$Y192-SUM($F213:AC213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D213),$Y192-SUM($F213:AD213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D213),$Y192-SUM($F213:AE213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D213),$Y192-SUM($F213:AF213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D213),$Y192-SUM($F213:AG213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D213),$Y192-SUM($F213:AH213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D213),$Y192-SUM($F213:AI213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D213),$Y192-SUM($F213:AJ213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D213),$Y192-SUM($F213:AK213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D213),$Y192-SUM($F213:AL213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D213),$Y192-SUM($F213:AM213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D213),$Y192-SUM($F213:AN213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D213),$Y192-SUM($F213:AO213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D213),$Y192-SUM($F213:AP213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D213),$Y192-SUM($F213:AQ213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D213),$Y192-SUM($F213:AR213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D213),$Y192-SUM($F213:AS213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D213),$Y192-SUM($F213:AT213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D213),$Y192-SUM($F213:AU213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D213),$Y192-SUM($F213:AV213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D213),$Y192-SUM($F213:AW213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D213),$Y192-SUM($F213:AX213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D213),$Y192-SUM($F213:AY213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D213),$Y192-SUM($F213:AZ213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D213),$Y192-SUM($F213:BA213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D213),$Y192-SUM($F213:BB213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D213),$Y192-SUM($F213:BC213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D213),$Y192-SUM($F213:BD213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D213),$Y192-SUM($F213:BE213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D213),$Y192-SUM($F213:BF213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D213),$Y192-SUM($F213:BG213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D213),$Y192-SUM($F213:BH213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D213),$Y192-SUM($F213:BI213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D213),$Y192-SUM($F213:BJ213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D213),$Y192-SUM($F213:BK213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D213),$Y192-SUM($F213:BL213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D213),$Y192-SUM($F213:BM213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D213),$Y192-SUM($F213:BN213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D213),$Y192-SUM($F213:BO213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D213),$Y192-SUM($F213:BP213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D213),$Y192-SUM($F213:BQ213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D213),$Y192-SUM($F213:BR213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D213),$Y192-SUM($F213:BS213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D213),$Y192-SUM($F213:BT213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D213),$Y192-SUM($F213:BU213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D213),$Y192-SUM($F213:BV213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D213),$Y192-SUM($F213:BW213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D213),$Y192-SUM($F213:BX213),$Y192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D213),$Y192-SUM($F213:BY213),$Y192/$D192))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AA$3>($D192+$D214),$Z192-SUM($F214:Z214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D214),$Z192-SUM($F214:AA214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D214),$Z192-SUM($F214:AB214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D214),$Z192-SUM($F214:AC214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D214),$Z192-SUM($F214:AD214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D214),$Z192-SUM($F214:AE214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D214),$Z192-SUM($F214:AF214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D214),$Z192-SUM($F214:AG214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D214),$Z192-SUM($F214:AH214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D214),$Z192-SUM($F214:AI214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D214),$Z192-SUM($F214:AJ214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D214),$Z192-SUM($F214:AK214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D214),$Z192-SUM($F214:AL214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D214),$Z192-SUM($F214:AM214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D214),$Z192-SUM($F214:AN214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D214),$Z192-SUM($F214:AO214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D214),$Z192-SUM($F214:AP214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D214),$Z192-SUM($F214:AQ214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D214),$Z192-SUM($F214:AR214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D214),$Z192-SUM($F214:AS214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D214),$Z192-SUM($F214:AT214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D214),$Z192-SUM($F214:AU214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D214),$Z192-SUM($F214:AV214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D214),$Z192-SUM($F214:AW214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D214),$Z192-SUM($F214:AX214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D214),$Z192-SUM($F214:AY214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D214),$Z192-SUM($F214:AZ214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D214),$Z192-SUM($F214:BA214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D214),$Z192-SUM($F214:BB214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D214),$Z192-SUM($F214:BC214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D214),$Z192-SUM($F214:BD214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D214),$Z192-SUM($F214:BE214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D214),$Z192-SUM($F214:BF214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D214),$Z192-SUM($F214:BG214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D214),$Z192-SUM($F214:BH214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D214),$Z192-SUM($F214:BI214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D214),$Z192-SUM($F214:BJ214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D214),$Z192-SUM($F214:BK214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D214),$Z192-SUM($F214:BL214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D214),$Z192-SUM($F214:BM214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D214),$Z192-SUM($F214:BN214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D214),$Z192-SUM($F214:BO214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D214),$Z192-SUM($F214:BP214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D214),$Z192-SUM($F214:BQ214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D214),$Z192-SUM($F214:BR214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D214),$Z192-SUM($F214:BS214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D214),$Z192-SUM($F214:BT214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D214),$Z192-SUM($F214:BU214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D214),$Z192-SUM($F214:BV214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D214),$Z192-SUM($F214:BW214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D214),$Z192-SUM($F214:BX214),$Z192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D214),$Z192-SUM($F214:BY214),$Z192/$D192))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AB$3>($D192+$D215),$AA192-SUM($F215:AA215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D215),$AA192-SUM($F215:AB215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D215),$AA192-SUM($F215:AC215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D215),$AA192-SUM($F215:AD215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D215),$AA192-SUM($F215:AE215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D215),$AA192-SUM($F215:AF215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D215),$AA192-SUM($F215:AG215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D215),$AA192-SUM($F215:AH215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D215),$AA192-SUM($F215:AI215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D215),$AA192-SUM($F215:AJ215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D215),$AA192-SUM($F215:AK215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D215),$AA192-SUM($F215:AL215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D215),$AA192-SUM($F215:AM215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D215),$AA192-SUM($F215:AN215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D215),$AA192-SUM($F215:AO215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D215),$AA192-SUM($F215:AP215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D215),$AA192-SUM($F215:AQ215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D215),$AA192-SUM($F215:AR215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D215),$AA192-SUM($F215:AS215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D215),$AA192-SUM($F215:AT215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D215),$AA192-SUM($F215:AU215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D215),$AA192-SUM($F215:AV215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D215),$AA192-SUM($F215:AW215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D215),$AA192-SUM($F215:AX215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D215),$AA192-SUM($F215:AY215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D215),$AA192-SUM($F215:AZ215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D215),$AA192-SUM($F215:BA215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D215),$AA192-SUM($F215:BB215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D215),$AA192-SUM($F215:BC215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D215),$AA192-SUM($F215:BD215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D215),$AA192-SUM($F215:BE215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D215),$AA192-SUM($F215:BF215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D215),$AA192-SUM($F215:BG215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D215),$AA192-SUM($F215:BH215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D215),$AA192-SUM($F215:BI215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D215),$AA192-SUM($F215:BJ215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D215),$AA192-SUM($F215:BK215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D215),$AA192-SUM($F215:BL215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D215),$AA192-SUM($F215:BM215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D215),$AA192-SUM($F215:BN215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D215),$AA192-SUM($F215:BO215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D215),$AA192-SUM($F215:BP215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D215),$AA192-SUM($F215:BQ215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D215),$AA192-SUM($F215:BR215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D215),$AA192-SUM($F215:BS215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D215),$AA192-SUM($F215:BT215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D215),$AA192-SUM($F215:BU215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D215),$AA192-SUM($F215:BV215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D215),$AA192-SUM($F215:BW215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D215),$AA192-SUM($F215:BX215),$AA192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D215),$AA192-SUM($F215:BY215),$AA192/$D192))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AC$3>($D192+$D216),$AB192-SUM($F216:AB216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D216),$AB192-SUM($F216:AC216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D216),$AB192-SUM($F216:AD216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D216),$AB192-SUM($F216:AE216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D216),$AB192-SUM($F216:AF216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D216),$AB192-SUM($F216:AG216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D216),$AB192-SUM($F216:AH216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D216),$AB192-SUM($F216:AI216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D216),$AB192-SUM($F216:AJ216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D216),$AB192-SUM($F216:AK216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D216),$AB192-SUM($F216:AL216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D216),$AB192-SUM($F216:AM216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D216),$AB192-SUM($F216:AN216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D216),$AB192-SUM($F216:AO216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D216),$AB192-SUM($F216:AP216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D216),$AB192-SUM($F216:AQ216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D216),$AB192-SUM($F216:AR216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D216),$AB192-SUM($F216:AS216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D216),$AB192-SUM($F216:AT216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D216),$AB192-SUM($F216:AU216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D216),$AB192-SUM($F216:AV216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D216),$AB192-SUM($F216:AW216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D216),$AB192-SUM($F216:AX216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D216),$AB192-SUM($F216:AY216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D216),$AB192-SUM($F216:AZ216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D216),$AB192-SUM($F216:BA216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D216),$AB192-SUM($F216:BB216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D216),$AB192-SUM($F216:BC216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D216),$AB192-SUM($F216:BD216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D216),$AB192-SUM($F216:BE216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D216),$AB192-SUM($F216:BF216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D216),$AB192-SUM($F216:BG216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D216),$AB192-SUM($F216:BH216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D216),$AB192-SUM($F216:BI216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D216),$AB192-SUM($F216:BJ216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D216),$AB192-SUM($F216:BK216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D216),$AB192-SUM($F216:BL216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D216),$AB192-SUM($F216:BM216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D216),$AB192-SUM($F216:BN216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D216),$AB192-SUM($F216:BO216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D216),$AB192-SUM($F216:BP216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D216),$AB192-SUM($F216:BQ216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D216),$AB192-SUM($F216:BR216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D216),$AB192-SUM($F216:BS216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D216),$AB192-SUM($F216:BT216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D216),$AB192-SUM($F216:BU216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D216),$AB192-SUM($F216:BV216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D216),$AB192-SUM($F216:BW216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D216),$AB192-SUM($F216:BX216),$AB192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D216),$AB192-SUM($F216:BY216),$AB192/$D192))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AD$3>($D192+$D217),$AC192-SUM($F217:AC217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AE$3>($D192+$D217),$AC192-SUM($F217:AD217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AF$3>($D192+$D217),$AC192-SUM($F217:AE217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AG$3>($D192+$D217),$AC192-SUM($F217:AF217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AH$3>($D192+$D217),$AC192-SUM($F217:AG217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AI$3>($D192+$D217),$AC192-SUM($F217:AH217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AJ$3>($D192+$D217),$AC192-SUM($F217:AI217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AK$3>($D192+$D217),$AC192-SUM($F217:AJ217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AL$3>($D192+$D217),$AC192-SUM($F217:AK217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AM$3>($D192+$D217),$AC192-SUM($F217:AL217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AN$3>($D192+$D217),$AC192-SUM($F217:AM217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AO$3>($D192+$D217),$AC192-SUM($F217:AN217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AP$3>($D192+$D217),$AC192-SUM($F217:AO217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AQ$3>($D192+$D217),$AC192-SUM($F217:AP217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AR$3>($D192+$D217),$AC192-SUM($F217:AQ217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AS$3>($D192+$D217),$AC192-SUM($F217:AR217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AT$3>($D192+$D217),$AC192-SUM($F217:AS217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AU$3>($D192+$D217),$AC192-SUM($F217:AT217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AV$3>($D192+$D217),$AC192-SUM($F217:AU217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AW$3>($D192+$D217),$AC192-SUM($F217:AV217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AX$3>($D192+$D217),$AC192-SUM($F217:AW217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AY$3>($D192+$D217),$AC192-SUM($F217:AX217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(AZ$3>($D192+$D217),$AC192-SUM($F217:AY217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BA$3>($D192+$D217),$AC192-SUM($F217:AZ217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BB$3>($D192+$D217),$AC192-SUM($F217:BA217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BC$3>($D192+$D217),$AC192-SUM($F217:BB217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BD$3>($D192+$D217),$AC192-SUM($F217:BC217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BE$3>($D192+$D217),$AC192-SUM($F217:BD217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BF$3>($D192+$D217),$AC192-SUM($F217:BE217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BG$3>($D192+$D217),$AC192-SUM($F217:BF217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BH$3>($D192+$D217),$AC192-SUM($F217:BG217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BI$3>($D192+$D217),$AC192-SUM($F217:BH217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BJ$3>($D192+$D217),$AC192-SUM($F217:BI217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BK$3>($D192+$D217),$AC192-SUM($F217:BJ217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BL$3>($D192+$D217),$AC192-SUM($F217:BK217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BM$3>($D192+$D217),$AC192-SUM($F217:BL217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BN$3>($D192+$D217),$AC192-SUM($F217:BM217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BO$3>($D192+$D217),$AC192-SUM($F217:BN217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BP$3>($D192+$D217),$AC192-SUM($F217:BO217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BQ$3>($D192+$D217),$AC192-SUM($F217:BP217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BR$3>($D192+$D217),$AC192-SUM($F217:BQ217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BS$3>($D192+$D217),$AC192-SUM($F217:BR217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BT$3>($D192+$D217),$AC192-SUM($F217:BS217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BU$3>($D192+$D217),$AC192-SUM($F217:BT217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BV$3>($D192+$D217),$AC192-SUM($F217:BU217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BW$3>($D192+$D217),$AC192-SUM($F217:BV217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BX$3>($D192+$D217),$AC192-SUM($F217:BW217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BY$3>($D192+$D217),$AC192-SUM($F217:BX217),$AC192/$D192))","v":0},{"$f":"IF($D192=\"n/a\",\"n/a\",IF(BZ$3>($D192+$D217),$AC192-SUM($F217:BY217),$AC192/$D192))","v":0}]
[null,null,null,25]
[null,{"$f":"A40","v":"Secondary"},null,null,null,{"$f":"SUM(F193:F218)","v":0},75.24120980131778,602.36935241455876,1072.447603276102,1874.6627118303854,2819.176340996632,6595.8693711823398,{"$f":"SUM(M193:M218)","v":7167.9547979075032},7391.7381513495557,8147.5471292028733,9019.8997373231268,9980.1561221611337,11360.762257173623,14062.122537658784,16013.258038510894,17501.787881185031,17351.305461582397,16344.969916593476,15483.159790013986,14063.856136417951,12444.689914990096,10905.918510002688,10333.83308327753,10110.049729835479,9354.2407519821627,8481.8881438619064,7521.6317590238987,6141.0256240114086,3439.6653435262469,1488.5298426741376,-7.2759576141834259E-12,0,{"$f":"SUM(AL193:AL218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B248","v":"Switchgear"},{"$f":"VLOOKUP(C221,$A$124:$D$140,4,FALSE)","v":45},{"$f":"VLOOKUP(C221,$A$124:$D$140,3,FALSE)","v":45},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C221,$A$61:$A$77,0),FALSE))","v":2158.7387102996267},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C221,$A$61:$A$77,0),FALSE))","v":2477.5953496192137},{"$f":"IF(H$124=\"\",0,HLOOKUP(H$2,$F$124:$BZ$141,MATCH($C221,$A$61:$A$77,0),FALSE))","v":24971.276204517024},14279.18062144181,58964.233087812456,58740.536061080726,7460.972585534716,30065.583787894531,55281.762559062183,36300.114583236922,32113.511617191318,29708.606948694371,38507.237964430737,43144.024748460091,50646.124772146213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BC$124=\"\",0,HLOOKUP(BC$2,$F$124:$BZ$141,MATCH($C221,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT$124=\"\",0,HLOOKUP(BT$2,$F$124:$BZ$141,MATCH($C221,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E221=\"n/a\",\"n/a\",IF(G$3>($E221+$D223),$F221-SUM($F223:F223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(H$3>($E221+$D223),$F221-SUM($F223:G223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(I$3>($E221+$D223),$F221-SUM($F223:H223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(J$3>($E221+$D223),$F221-SUM($F223:I223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(K$3>($E221+$D223),$F221-SUM($F223:J223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(L$3>($E221+$D223),$F221-SUM($F223:K223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(M$3>($E221+$D223),$F221-SUM($F223:L223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(N$3>($E221+$D223),$F221-SUM($F223:M223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(O$3>($E221+$D223),$F221-SUM($F223:N223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(P$3>($E221+$D223),$F221-SUM($F223:O223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Q$3>($E221+$D223),$F221-SUM($F223:P223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(R$3>($E221+$D223),$F221-SUM($F223:Q223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(S$3>($E221+$D223),$F221-SUM($F223:R223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(T$3>($E221+$D223),$F221-SUM($F223:S223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(U$3>($E221+$D223),$F221-SUM($F223:T223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(V$3>($E221+$D223),$F221-SUM($F223:U223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(W$3>($E221+$D223),$F221-SUM($F223:V223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(X$3>($E221+$D223),$F221-SUM($F223:W223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Y$3>($E221+$D223),$F221-SUM($F223:X223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Z$3>($E221+$D223),$F221-SUM($F223:Y223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AA$3>($E221+$D223),$F221-SUM($F223:Z223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AB$3>($E221+$D223),$F221-SUM($F223:AA223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AC$3>($E221+$D223),$F221-SUM($F223:AB223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AD$3>($E221+$D223),$F221-SUM($F223:AC223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AE$3>($E221+$D223),$F221-SUM($F223:AD223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AF$3>($E221+$D223),$F221-SUM($F223:AE223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AG$3>($E221+$D223),$F221-SUM($F223:AF223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AH$3>($E221+$D223),$F221-SUM($F223:AG223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AI$3>($E221+$D223),$F221-SUM($F223:AH223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AJ$3>($E221+$D223),$F221-SUM($F223:AI223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AK$3>($E221+$D223),$F221-SUM($F223:AJ223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AL$3>($E221+$D223),$F221-SUM($F223:AK223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AM$3>($E221+$D223),$F221-SUM($F223:AL223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AN$3>($E221+$D223),$F221-SUM($F223:AM223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AO$3>($E221+$D223),$F221-SUM($F223:AN223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AP$3>($E221+$D223),$F221-SUM($F223:AO223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AQ$3>($E221+$D223),$F221-SUM($F223:AP223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AR$3>($E221+$D223),$F221-SUM($F223:AQ223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AS$3>($E221+$D223),$F221-SUM($F223:AR223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AT$3>($E221+$D223),$F221-SUM($F223:AS223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AU$3>($E221+$D223),$F221-SUM($F223:AT223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AV$3>($E221+$D223),$F221-SUM($F223:AU223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AW$3>($E221+$D223),$F221-SUM($F223:AV223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AX$3>($E221+$D223),$F221-SUM($F223:AW223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AY$3>($E221+$D223),$F221-SUM($F223:AX223),$F221/$E221))","v":47.971971339991704},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AZ$3>($E221+$D223),$F221-SUM($F223:AY223),$F221/$E221))","v":-1.8189894035458565E-12},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BA$3>($E221+$D223),$F221-SUM($F223:AZ223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BB$3>($E221+$D223),$F221-SUM($F223:BA223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BC$3>($E221+$D223),$F221-SUM($F223:BB223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BD$3>($E221+$D223),$F221-SUM($F223:BC223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BE$3>($E221+$D223),$F221-SUM($F223:BD223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BF$3>($E221+$D223),$F221-SUM($F223:BE223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BG$3>($E221+$D223),$F221-SUM($F223:BF223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BH$3>($E221+$D223),$F221-SUM($F223:BG223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BI$3>($E221+$D223),$F221-SUM($F223:BH223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BJ$3>($E221+$D223),$F221-SUM($F223:BI223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BK$3>($E221+$D223),$F221-SUM($F223:BJ223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BL$3>($E221+$D223),$F221-SUM($F223:BK223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BM$3>($E221+$D223),$F221-SUM($F223:BL223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BN$3>($E221+$D223),$F221-SUM($F223:BM223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BO$3>($E221+$D223),$F221-SUM($F223:BN223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BP$3>($E221+$D223),$F221-SUM($F223:BO223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BQ$3>($E221+$D223),$F221-SUM($F223:BP223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BR$3>($E221+$D223),$F221-SUM($F223:BQ223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BS$3>($E221+$D223),$F221-SUM($F223:BR223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BT$3>($E221+$D223),$F221-SUM($F223:BS223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BU$3>($E221+$D223),$F221-SUM($F223:BT223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BV$3>($E221+$D223),$F221-SUM($F223:BU223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BW$3>($E221+$D223),$F221-SUM($F223:BV223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BX$3>($E221+$D223),$F221-SUM($F223:BW223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BY$3>($E221+$D223),$F221-SUM($F223:BX223),$F221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BZ$3>($E221+$D223),$F221-SUM($F223:BY223),$F221/$E221))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E221=\"n/a\",\"n/a\",IF(H$3>($E221+$D224),$G221-SUM($F224:G224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(I$3>($E221+$D224),$G221-SUM($F224:H224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(J$3>($E221+$D224),$G221-SUM($F224:I224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(K$3>($E221+$D224),$G221-SUM($F224:J224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(L$3>($E221+$D224),$G221-SUM($F224:K224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(M$3>($E221+$D224),$G221-SUM($F224:L224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(N$3>($E221+$D224),$G221-SUM($F224:M224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(O$3>($E221+$D224),$G221-SUM($F224:N224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(P$3>($E221+$D224),$G221-SUM($F224:O224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Q$3>($E221+$D224),$G221-SUM($F224:P224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(R$3>($E221+$D224),$G221-SUM($F224:Q224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(S$3>($E221+$D224),$G221-SUM($F224:R224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(T$3>($E221+$D224),$G221-SUM($F224:S224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(U$3>($E221+$D224),$G221-SUM($F224:T224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(V$3>($E221+$D224),$G221-SUM($F224:U224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(W$3>($E221+$D224),$G221-SUM($F224:V224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(X$3>($E221+$D224),$G221-SUM($F224:W224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Y$3>($E221+$D224),$G221-SUM($F224:X224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Z$3>($E221+$D224),$G221-SUM($F224:Y224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AA$3>($E221+$D224),$G221-SUM($F224:Z224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AB$3>($E221+$D224),$G221-SUM($F224:AA224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AC$3>($E221+$D224),$G221-SUM($F224:AB224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AD$3>($E221+$D224),$G221-SUM($F224:AC224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AE$3>($E221+$D224),$G221-SUM($F224:AD224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AF$3>($E221+$D224),$G221-SUM($F224:AE224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AG$3>($E221+$D224),$G221-SUM($F224:AF224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AH$3>($E221+$D224),$G221-SUM($F224:AG224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AI$3>($E221+$D224),$G221-SUM($F224:AH224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AJ$3>($E221+$D224),$G221-SUM($F224:AI224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AK$3>($E221+$D224),$G221-SUM($F224:AJ224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AL$3>($E221+$D224),$G221-SUM($F224:AK224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AM$3>($E221+$D224),$G221-SUM($F224:AL224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AN$3>($E221+$D224),$G221-SUM($F224:AM224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AO$3>($E221+$D224),$G221-SUM($F224:AN224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AP$3>($E221+$D224),$G221-SUM($F224:AO224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AQ$3>($E221+$D224),$G221-SUM($F224:AP224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AR$3>($E221+$D224),$G221-SUM($F224:AQ224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AS$3>($E221+$D224),$G221-SUM($F224:AR224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AT$3>($E221+$D224),$G221-SUM($F224:AS224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AU$3>($E221+$D224),$G221-SUM($F224:AT224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AV$3>($E221+$D224),$G221-SUM($F224:AU224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AW$3>($E221+$D224),$G221-SUM($F224:AV224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AX$3>($E221+$D224),$G221-SUM($F224:AW224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AY$3>($E221+$D224),$G221-SUM($F224:AX224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AZ$3>($E221+$D224),$G221-SUM($F224:AY224),$G221/$E221))","v":55.057674435982527},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BA$3>($E221+$D224),$G221-SUM($F224:AZ224),$G221/$E221))","v":4.5474735088646412E-13},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BB$3>($E221+$D224),$G221-SUM($F224:BA224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BC$3>($E221+$D224),$G221-SUM($F224:BB224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BD$3>($E221+$D224),$G221-SUM($F224:BC224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BE$3>($E221+$D224),$G221-SUM($F224:BD224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BF$3>($E221+$D224),$G221-SUM($F224:BE224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BG$3>($E221+$D224),$G221-SUM($F224:BF224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BH$3>($E221+$D224),$G221-SUM($F224:BG224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BI$3>($E221+$D224),$G221-SUM($F224:BH224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BJ$3>($E221+$D224),$G221-SUM($F224:BI224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BK$3>($E221+$D224),$G221-SUM($F224:BJ224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BL$3>($E221+$D224),$G221-SUM($F224:BK224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BM$3>($E221+$D224),$G221-SUM($F224:BL224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BN$3>($E221+$D224),$G221-SUM($F224:BM224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BO$3>($E221+$D224),$G221-SUM($F224:BN224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BP$3>($E221+$D224),$G221-SUM($F224:BO224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BQ$3>($E221+$D224),$G221-SUM($F224:BP224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BR$3>($E221+$D224),$G221-SUM($F224:BQ224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BS$3>($E221+$D224),$G221-SUM($F224:BR224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BT$3>($E221+$D224),$G221-SUM($F224:BS224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BU$3>($E221+$D224),$G221-SUM($F224:BT224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BV$3>($E221+$D224),$G221-SUM($F224:BU224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BW$3>($E221+$D224),$G221-SUM($F224:BV224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BX$3>($E221+$D224),$G221-SUM($F224:BW224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BY$3>($E221+$D224),$G221-SUM($F224:BX224),$G221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BZ$3>($E221+$D224),$G221-SUM($F224:BY224),$G221/$E221))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E221=\"n/a\",\"n/a\",IF(I$3>($E221+$D225),$H221-SUM($F225:H225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(J$3>($E221+$D225),$H221-SUM($F225:I225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(K$3>($E221+$D225),$H221-SUM($F225:J225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(L$3>($E221+$D225),$H221-SUM($F225:K225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(M$3>($E221+$D225),$H221-SUM($F225:L225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(N$3>($E221+$D225),$H221-SUM($F225:M225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(O$3>($E221+$D225),$H221-SUM($F225:N225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(P$3>($E221+$D225),$H221-SUM($F225:O225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Q$3>($E221+$D225),$H221-SUM($F225:P225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(R$3>($E221+$D225),$H221-SUM($F225:Q225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(S$3>($E221+$D225),$H221-SUM($F225:R225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(T$3>($E221+$D225),$H221-SUM($F225:S225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(U$3>($E221+$D225),$H221-SUM($F225:T225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(V$3>($E221+$D225),$H221-SUM($F225:U225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(W$3>($E221+$D225),$H221-SUM($F225:V225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(X$3>($E221+$D225),$H221-SUM($F225:W225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Y$3>($E221+$D225),$H221-SUM($F225:X225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Z$3>($E221+$D225),$H221-SUM($F225:Y225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AA$3>($E221+$D225),$H221-SUM($F225:Z225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AB$3>($E221+$D225),$H221-SUM($F225:AA225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AC$3>($E221+$D225),$H221-SUM($F225:AB225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AD$3>($E221+$D225),$H221-SUM($F225:AC225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AE$3>($E221+$D225),$H221-SUM($F225:AD225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AF$3>($E221+$D225),$H221-SUM($F225:AE225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AG$3>($E221+$D225),$H221-SUM($F225:AF225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AH$3>($E221+$D225),$H221-SUM($F225:AG225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AI$3>($E221+$D225),$H221-SUM($F225:AH225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AJ$3>($E221+$D225),$H221-SUM($F225:AI225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AK$3>($E221+$D225),$H221-SUM($F225:AJ225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AL$3>($E221+$D225),$H221-SUM($F225:AK225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AM$3>($E221+$D225),$H221-SUM($F225:AL225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AN$3>($E221+$D225),$H221-SUM($F225:AM225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AO$3>($E221+$D225),$H221-SUM($F225:AN225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AP$3>($E221+$D225),$H221-SUM($F225:AO225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AQ$3>($E221+$D225),$H221-SUM($F225:AP225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AR$3>($E221+$D225),$H221-SUM($F225:AQ225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AS$3>($E221+$D225),$H221-SUM($F225:AR225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AT$3>($E221+$D225),$H221-SUM($F225:AS225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AU$3>($E221+$D225),$H221-SUM($F225:AT225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AV$3>($E221+$D225),$H221-SUM($F225:AU225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AW$3>($E221+$D225),$H221-SUM($F225:AV225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AX$3>($E221+$D225),$H221-SUM($F225:AW225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AY$3>($E221+$D225),$H221-SUM($F225:AX225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AZ$3>($E221+$D225),$H221-SUM($F225:AY225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BA$3>($E221+$D225),$H221-SUM($F225:AZ225),$H221/$E221))","v":554.91724898926725},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BB$3>($E221+$D225),$H221-SUM($F225:BA225),$H221/$E221))","v":3.637978807091713E-12},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BC$3>($E221+$D225),$H221-SUM($F225:BB225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BD$3>($E221+$D225),$H221-SUM($F225:BC225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BE$3>($E221+$D225),$H221-SUM($F225:BD225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BF$3>($E221+$D225),$H221-SUM($F225:BE225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BG$3>($E221+$D225),$H221-SUM($F225:BF225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BH$3>($E221+$D225),$H221-SUM($F225:BG225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BI$3>($E221+$D225),$H221-SUM($F225:BH225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BJ$3>($E221+$D225),$H221-SUM($F225:BI225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BK$3>($E221+$D225),$H221-SUM($F225:BJ225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BL$3>($E221+$D225),$H221-SUM($F225:BK225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BM$3>($E221+$D225),$H221-SUM($F225:BL225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BN$3>($E221+$D225),$H221-SUM($F225:BM225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BO$3>($E221+$D225),$H221-SUM($F225:BN225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BP$3>($E221+$D225),$H221-SUM($F225:BO225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BQ$3>($E221+$D225),$H221-SUM($F225:BP225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BR$3>($E221+$D225),$H221-SUM($F225:BQ225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BS$3>($E221+$D225),$H221-SUM($F225:BR225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BT$3>($E221+$D225),$H221-SUM($F225:BS225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BU$3>($E221+$D225),$H221-SUM($F225:BT225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BV$3>($E221+$D225),$H221-SUM($F225:BU225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BW$3>($E221+$D225),$H221-SUM($F225:BV225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BX$3>($E221+$D225),$H221-SUM($F225:BW225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BY$3>($E221+$D225),$H221-SUM($F225:BX225),$H221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BZ$3>($E221+$D225),$H221-SUM($F225:BY225),$H221/$E221))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E221=\"n/a\",\"n/a\",IF(J$3>($E221+$D226),$I221-SUM($F226:I226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(K$3>($E221+$D226),$I221-SUM($F226:J226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(L$3>($E221+$D226),$I221-SUM($F226:K226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(M$3>($E221+$D226),$I221-SUM($F226:L226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(N$3>($E221+$D226),$I221-SUM($F226:M226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(O$3>($E221+$D226),$I221-SUM($F226:N226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(P$3>($E221+$D226),$I221-SUM($F226:O226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Q$3>($E221+$D226),$I221-SUM($F226:P226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(R$3>($E221+$D226),$I221-SUM($F226:Q226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(S$3>($E221+$D226),$I221-SUM($F226:R226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(T$3>($E221+$D226),$I221-SUM($F226:S226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(U$3>($E221+$D226),$I221-SUM($F226:T226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(V$3>($E221+$D226),$I221-SUM($F226:U226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(W$3>($E221+$D226),$I221-SUM($F226:V226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(X$3>($E221+$D226),$I221-SUM($F226:W226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Y$3>($E221+$D226),$I221-SUM($F226:X226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Z$3>($E221+$D226),$I221-SUM($F226:Y226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AA$3>($E221+$D226),$I221-SUM($F226:Z226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AB$3>($E221+$D226),$I221-SUM($F226:AA226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AC$3>($E221+$D226),$I221-SUM($F226:AB226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AD$3>($E221+$D226),$I221-SUM($F226:AC226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AE$3>($E221+$D226),$I221-SUM($F226:AD226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AF$3>($E221+$D226),$I221-SUM($F226:AE226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AG$3>($E221+$D226),$I221-SUM($F226:AF226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AH$3>($E221+$D226),$I221-SUM($F226:AG226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AI$3>($E221+$D226),$I221-SUM($F226:AH226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AJ$3>($E221+$D226),$I221-SUM($F226:AI226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AK$3>($E221+$D226),$I221-SUM($F226:AJ226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AL$3>($E221+$D226),$I221-SUM($F226:AK226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AM$3>($E221+$D226),$I221-SUM($F226:AL226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AN$3>($E221+$D226),$I221-SUM($F226:AM226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AO$3>($E221+$D226),$I221-SUM($F226:AN226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AP$3>($E221+$D226),$I221-SUM($F226:AO226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AQ$3>($E221+$D226),$I221-SUM($F226:AP226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AR$3>($E221+$D226),$I221-SUM($F226:AQ226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AS$3>($E221+$D226),$I221-SUM($F226:AR226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AT$3>($E221+$D226),$I221-SUM($F226:AS226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AU$3>($E221+$D226),$I221-SUM($F226:AT226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AV$3>($E221+$D226),$I221-SUM($F226:AU226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AW$3>($E221+$D226),$I221-SUM($F226:AV226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AX$3>($E221+$D226),$I221-SUM($F226:AW226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AY$3>($E221+$D226),$I221-SUM($F226:AX226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AZ$3>($E221+$D226),$I221-SUM($F226:AY226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BA$3>($E221+$D226),$I221-SUM($F226:AZ226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BB$3>($E221+$D226),$I221-SUM($F226:BA226),$I221/$E221))","v":317.31512492092912},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BC$3>($E221+$D226),$I221-SUM($F226:BB226),$I221/$E221))","v":-1.2732925824820995E-11},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BD$3>($E221+$D226),$I221-SUM($F226:BC226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BE$3>($E221+$D226),$I221-SUM($F226:BD226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BF$3>($E221+$D226),$I221-SUM($F226:BE226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BG$3>($E221+$D226),$I221-SUM($F226:BF226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BH$3>($E221+$D226),$I221-SUM($F226:BG226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BI$3>($E221+$D226),$I221-SUM($F226:BH226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BJ$3>($E221+$D226),$I221-SUM($F226:BI226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BK$3>($E221+$D226),$I221-SUM($F226:BJ226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BL$3>($E221+$D226),$I221-SUM($F226:BK226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BM$3>($E221+$D226),$I221-SUM($F226:BL226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BN$3>($E221+$D226),$I221-SUM($F226:BM226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BO$3>($E221+$D226),$I221-SUM($F226:BN226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BP$3>($E221+$D226),$I221-SUM($F226:BO226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BQ$3>($E221+$D226),$I221-SUM($F226:BP226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BR$3>($E221+$D226),$I221-SUM($F226:BQ226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BS$3>($E221+$D226),$I221-SUM($F226:BR226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BT$3>($E221+$D226),$I221-SUM($F226:BS226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BU$3>($E221+$D226),$I221-SUM($F226:BT226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BV$3>($E221+$D226),$I221-SUM($F226:BU226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BW$3>($E221+$D226),$I221-SUM($F226:BV226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BX$3>($E221+$D226),$I221-SUM($F226:BW226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BY$3>($E221+$D226),$I221-SUM($F226:BX226),$I221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BZ$3>($E221+$D226),$I221-SUM($F226:BY226),$I221/$E221))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E221=\"n/a\",\"n/a\",IF(K$3>($E221+$D227),$J221-SUM($F227:J227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(L$3>($E221+$D227),$J221-SUM($F227:K227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(M$3>($E221+$D227),$J221-SUM($F227:L227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(N$3>($E221+$D227),$J221-SUM($F227:M227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(O$3>($E221+$D227),$J221-SUM($F227:N227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(P$3>($E221+$D227),$J221-SUM($F227:O227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Q$3>($E221+$D227),$J221-SUM($F227:P227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(R$3>($E221+$D227),$J221-SUM($F227:Q227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(S$3>($E221+$D227),$J221-SUM($F227:R227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(T$3>($E221+$D227),$J221-SUM($F227:S227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(U$3>($E221+$D227),$J221-SUM($F227:T227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(V$3>($E221+$D227),$J221-SUM($F227:U227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(W$3>($E221+$D227),$J221-SUM($F227:V227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(X$3>($E221+$D227),$J221-SUM($F227:W227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Y$3>($E221+$D227),$J221-SUM($F227:X227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(Z$3>($E221+$D227),$J221-SUM($F227:Y227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AA$3>($E221+$D227),$J221-SUM($F227:Z227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AB$3>($E221+$D227),$J221-SUM($F227:AA227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AC$3>($E221+$D227),$J221-SUM($F227:AB227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AD$3>($E221+$D227),$J221-SUM($F227:AC227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AE$3>($E221+$D227),$J221-SUM($F227:AD227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AF$3>($E221+$D227),$J221-SUM($F227:AE227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AG$3>($E221+$D227),$J221-SUM($F227:AF227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AH$3>($E221+$D227),$J221-SUM($F227:AG227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AI$3>($E221+$D227),$J221-SUM($F227:AH227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AJ$3>($E221+$D227),$J221-SUM($F227:AI227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AK$3>($E221+$D227),$J221-SUM($F227:AJ227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AL$3>($E221+$D227),$J221-SUM($F227:AK227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AM$3>($E221+$D227),$J221-SUM($F227:AL227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AN$3>($E221+$D227),$J221-SUM($F227:AM227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AO$3>($E221+$D227),$J221-SUM($F227:AN227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AP$3>($E221+$D227),$J221-SUM($F227:AO227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AQ$3>($E221+$D227),$J221-SUM($F227:AP227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AR$3>($E221+$D227),$J221-SUM($F227:AQ227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AS$3>($E221+$D227),$J221-SUM($F227:AR227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AT$3>($E221+$D227),$J221-SUM($F227:AS227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AU$3>($E221+$D227),$J221-SUM($F227:AT227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AV$3>($E221+$D227),$J221-SUM($F227:AU227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AW$3>($E221+$D227),$J221-SUM($F227:AV227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AX$3>($E221+$D227),$J221-SUM($F227:AW227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AY$3>($E221+$D227),$J221-SUM($F227:AX227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(AZ$3>($E221+$D227),$J221-SUM($F227:AY227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BA$3>($E221+$D227),$J221-SUM($F227:AZ227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BB$3>($E221+$D227),$J221-SUM($F227:BA227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BC$3>($E221+$D227),$J221-SUM($F227:BB227),$J221/$E221))","v":1310.3162908402769},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BD$3>($E221+$D227),$J221-SUM($F227:BC227),$J221/$E221))","v":5.0931703299283981E-11},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BE$3>($E221+$D227),$J221-SUM($F227:BD227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BF$3>($E221+$D227),$J221-SUM($F227:BE227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BG$3>($E221+$D227),$J221-SUM($F227:BF227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BH$3>($E221+$D227),$J221-SUM($F227:BG227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BI$3>($E221+$D227),$J221-SUM($F227:BH227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BJ$3>($E221+$D227),$J221-SUM($F227:BI227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BK$3>($E221+$D227),$J221-SUM($F227:BJ227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BL$3>($E221+$D227),$J221-SUM($F227:BK227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BM$3>($E221+$D227),$J221-SUM($F227:BL227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BN$3>($E221+$D227),$J221-SUM($F227:BM227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BO$3>($E221+$D227),$J221-SUM($F227:BN227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BP$3>($E221+$D227),$J221-SUM($F227:BO227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BQ$3>($E221+$D227),$J221-SUM($F227:BP227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BR$3>($E221+$D227),$J221-SUM($F227:BQ227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BS$3>($E221+$D227),$J221-SUM($F227:BR227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BT$3>($E221+$D227),$J221-SUM($F227:BS227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BU$3>($E221+$D227),$J221-SUM($F227:BT227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BV$3>($E221+$D227),$J221-SUM($F227:BU227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BW$3>($E221+$D227),$J221-SUM($F227:BV227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BX$3>($E221+$D227),$J221-SUM($F227:BW227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BY$3>($E221+$D227),$J221-SUM($F227:BX227),$J221/$E221))","v":0},{"$f":"IF($E221=\"n/a\",\"n/a\",IF(BZ$3>($E221+$D227),$J221-SUM($F227:BY227),$J221/$E221))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(L$3>($D221+$D228),$K221-SUM($F228:K228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(M$3>($D221+$D228),$K221-SUM($F228:L228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(N$3>($D221+$D228),$K221-SUM($F228:M228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(O$3>($D221+$D228),$K221-SUM($F228:N228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(P$3>($D221+$D228),$K221-SUM($F228:O228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Q$3>($D221+$D228),$K221-SUM($F228:P228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(R$3>($D221+$D228),$K221-SUM($F228:Q228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(S$3>($D221+$D228),$K221-SUM($F228:R228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(T$3>($D221+$D228),$K221-SUM($F228:S228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D228),$K221-SUM($F228:T228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D228),$K221-SUM($F228:U228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D228),$K221-SUM($F228:V228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D228),$K221-SUM($F228:W228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D228),$K221-SUM($F228:X228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D228),$K221-SUM($F228:Y228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D228),$K221-SUM($F228:Z228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D228),$K221-SUM($F228:AA228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D228),$K221-SUM($F228:AB228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D228),$K221-SUM($F228:AC228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D228),$K221-SUM($F228:AD228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D228),$K221-SUM($F228:AE228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D228),$K221-SUM($F228:AF228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D228),$K221-SUM($F228:AG228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D228),$K221-SUM($F228:AH228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D228),$K221-SUM($F228:AI228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D228),$K221-SUM($F228:AJ228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D228),$K221-SUM($F228:AK228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D228),$K221-SUM($F228:AL228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D228),$K221-SUM($F228:AM228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D228),$K221-SUM($F228:AN228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D228),$K221-SUM($F228:AO228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D228),$K221-SUM($F228:AP228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D228),$K221-SUM($F228:AQ228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D228),$K221-SUM($F228:AR228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D228),$K221-SUM($F228:AS228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D228),$K221-SUM($F228:AT228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D228),$K221-SUM($F228:AU228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D228),$K221-SUM($F228:AV228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D228),$K221-SUM($F228:AW228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D228),$K221-SUM($F228:AX228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D228),$K221-SUM($F228:AY228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D228),$K221-SUM($F228:AZ228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D228),$K221-SUM($F228:BA228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D228),$K221-SUM($F228:BB228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D228),$K221-SUM($F228:BC228),$K221/$D221))","v":1305.3452458017939},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D228),$K221-SUM($F228:BD228),$K221/$D221))","v":2.9103830456733704E-11},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D228),$K221-SUM($F228:BE228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D228),$K221-SUM($F228:BF228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D228),$K221-SUM($F228:BG228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D228),$K221-SUM($F228:BH228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D228),$K221-SUM($F228:BI228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D228),$K221-SUM($F228:BJ228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D228),$K221-SUM($F228:BK228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D228),$K221-SUM($F228:BL228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D228),$K221-SUM($F228:BM228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D228),$K221-SUM($F228:BN228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D228),$K221-SUM($F228:BO228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D228),$K221-SUM($F228:BP228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D228),$K221-SUM($F228:BQ228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D228),$K221-SUM($F228:BR228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D228),$K221-SUM($F228:BS228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D228),$K221-SUM($F228:BT228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D228),$K221-SUM($F228:BU228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D228),$K221-SUM($F228:BV228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D228),$K221-SUM($F228:BW228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D228),$K221-SUM($F228:BX228),$K221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D228),$K221-SUM($F228:BY228),$K221/$D221))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(M$3>($D221+$D229),$L221-SUM($F229:L229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(N$3>($D221+$D229),$L221-SUM($F229:M229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(O$3>($D221+$D229),$L221-SUM($F229:N229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(P$3>($D221+$D229),$L221-SUM($F229:O229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Q$3>($D221+$D229),$L221-SUM($F229:P229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(R$3>($D221+$D229),$L221-SUM($F229:Q229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(S$3>($D221+$D229),$L221-SUM($F229:R229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(T$3>($D221+$D229),$L221-SUM($F229:S229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D229),$L221-SUM($F229:T229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D229),$L221-SUM($F229:U229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D229),$L221-SUM($F229:V229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D229),$L221-SUM($F229:W229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D229),$L221-SUM($F229:X229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D229),$L221-SUM($F229:Y229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D229),$L221-SUM($F229:Z229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D229),$L221-SUM($F229:AA229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D229),$L221-SUM($F229:AB229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D229),$L221-SUM($F229:AC229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D229),$L221-SUM($F229:AD229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D229),$L221-SUM($F229:AE229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D229),$L221-SUM($F229:AF229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D229),$L221-SUM($F229:AG229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D229),$L221-SUM($F229:AH229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D229),$L221-SUM($F229:AI229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D229),$L221-SUM($F229:AJ229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D229),$L221-SUM($F229:AK229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D229),$L221-SUM($F229:AL229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D229),$L221-SUM($F229:AM229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D229),$L221-SUM($F229:AN229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D229),$L221-SUM($F229:AO229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D229),$L221-SUM($F229:AP229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D229),$L221-SUM($F229:AQ229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D229),$L221-SUM($F229:AR229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D229),$L221-SUM($F229:AS229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D229),$L221-SUM($F229:AT229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D229),$L221-SUM($F229:AU229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D229),$L221-SUM($F229:AV229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D229),$L221-SUM($F229:AW229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D229),$L221-SUM($F229:AX229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D229),$L221-SUM($F229:AY229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D229),$L221-SUM($F229:AZ229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D229),$L221-SUM($F229:BA229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D229),$L221-SUM($F229:BB229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D229),$L221-SUM($F229:BC229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D229),$L221-SUM($F229:BD229),$L221/$D221))","v":165.79939078966035},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D229),$L221-SUM($F229:BE229),$L221/$D221))","v":-6.3664629124104977E-12},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D229),$L221-SUM($F229:BF229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D229),$L221-SUM($F229:BG229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D229),$L221-SUM($F229:BH229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D229),$L221-SUM($F229:BI229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D229),$L221-SUM($F229:BJ229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D229),$L221-SUM($F229:BK229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D229),$L221-SUM($F229:BL229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D229),$L221-SUM($F229:BM229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D229),$L221-SUM($F229:BN229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D229),$L221-SUM($F229:BO229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D229),$L221-SUM($F229:BP229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D229),$L221-SUM($F229:BQ229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D229),$L221-SUM($F229:BR229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D229),$L221-SUM($F229:BS229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D229),$L221-SUM($F229:BT229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D229),$L221-SUM($F229:BU229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D229),$L221-SUM($F229:BV229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D229),$L221-SUM($F229:BW229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D229),$L221-SUM($F229:BX229),$L221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D229),$L221-SUM($F229:BY229),$L221/$D221))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(N$3>($D221+$D230),$M221-SUM($F230:M230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(O$3>($D221+$D230),$M221-SUM($F230:N230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(P$3>($D221+$D230),$M221-SUM($F230:O230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Q$3>($D221+$D230),$M221-SUM($F230:P230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(R$3>($D221+$D230),$M221-SUM($F230:Q230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(S$3>($D221+$D230),$M221-SUM($F230:R230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(T$3>($D221+$D230),$M221-SUM($F230:S230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D230),$M221-SUM($F230:T230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D230),$M221-SUM($F230:U230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D230),$M221-SUM($F230:V230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D230),$M221-SUM($F230:W230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D230),$M221-SUM($F230:X230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D230),$M221-SUM($F230:Y230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D230),$M221-SUM($F230:Z230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D230),$M221-SUM($F230:AA230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D230),$M221-SUM($F230:AB230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D230),$M221-SUM($F230:AC230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D230),$M221-SUM($F230:AD230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D230),$M221-SUM($F230:AE230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D230),$M221-SUM($F230:AF230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D230),$M221-SUM($F230:AG230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D230),$M221-SUM($F230:AH230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D230),$M221-SUM($F230:AI230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D230),$M221-SUM($F230:AJ230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D230),$M221-SUM($F230:AK230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D230),$M221-SUM($F230:AL230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D230),$M221-SUM($F230:AM230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D230),$M221-SUM($F230:AN230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D230),$M221-SUM($F230:AO230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D230),$M221-SUM($F230:AP230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D230),$M221-SUM($F230:AQ230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D230),$M221-SUM($F230:AR230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D230),$M221-SUM($F230:AS230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D230),$M221-SUM($F230:AT230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D230),$M221-SUM($F230:AU230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D230),$M221-SUM($F230:AV230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D230),$M221-SUM($F230:AW230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D230),$M221-SUM($F230:AX230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D230),$M221-SUM($F230:AY230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D230),$M221-SUM($F230:AZ230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D230),$M221-SUM($F230:BA230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D230),$M221-SUM($F230:BB230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D230),$M221-SUM($F230:BC230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D230),$M221-SUM($F230:BD230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D230),$M221-SUM($F230:BE230),$M221/$D221))","v":668.12408417543406},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D230),$M221-SUM($F230:BF230),$M221/$D221))","v":1.8189894035458565E-11},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D230),$M221-SUM($F230:BG230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D230),$M221-SUM($F230:BH230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D230),$M221-SUM($F230:BI230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D230),$M221-SUM($F230:BJ230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D230),$M221-SUM($F230:BK230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D230),$M221-SUM($F230:BL230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D230),$M221-SUM($F230:BM230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D230),$M221-SUM($F230:BN230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D230),$M221-SUM($F230:BO230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D230),$M221-SUM($F230:BP230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D230),$M221-SUM($F230:BQ230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D230),$M221-SUM($F230:BR230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D230),$M221-SUM($F230:BS230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D230),$M221-SUM($F230:BT230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D230),$M221-SUM($F230:BU230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D230),$M221-SUM($F230:BV230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D230),$M221-SUM($F230:BW230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D230),$M221-SUM($F230:BX230),$M221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D230),$M221-SUM($F230:BY230),$M221/$D221))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(O$3>($D221+$D231),$N221-SUM($F231:N231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(P$3>($D221+$D231),$N221-SUM($F231:O231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Q$3>($D221+$D231),$N221-SUM($F231:P231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(R$3>($D221+$D231),$N221-SUM($F231:Q231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(S$3>($D221+$D231),$N221-SUM($F231:R231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(T$3>($D221+$D231),$N221-SUM($F231:S231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D231),$N221-SUM($F231:T231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D231),$N221-SUM($F231:U231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D231),$N221-SUM($F231:V231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D231),$N221-SUM($F231:W231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D231),$N221-SUM($F231:X231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D231),$N221-SUM($F231:Y231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D231),$N221-SUM($F231:Z231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D231),$N221-SUM($F231:AA231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D231),$N221-SUM($F231:AB231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D231),$N221-SUM($F231:AC231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D231),$N221-SUM($F231:AD231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D231),$N221-SUM($F231:AE231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D231),$N221-SUM($F231:AF231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D231),$N221-SUM($F231:AG231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D231),$N221-SUM($F231:AH231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D231),$N221-SUM($F231:AI231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D231),$N221-SUM($F231:AJ231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D231),$N221-SUM($F231:AK231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D231),$N221-SUM($F231:AL231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D231),$N221-SUM($F231:AM231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D231),$N221-SUM($F231:AN231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D231),$N221-SUM($F231:AO231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D231),$N221-SUM($F231:AP231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D231),$N221-SUM($F231:AQ231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D231),$N221-SUM($F231:AR231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D231),$N221-SUM($F231:AS231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D231),$N221-SUM($F231:AT231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D231),$N221-SUM($F231:AU231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D231),$N221-SUM($F231:AV231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D231),$N221-SUM($F231:AW231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D231),$N221-SUM($F231:AX231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D231),$N221-SUM($F231:AY231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D231),$N221-SUM($F231:AZ231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D231),$N221-SUM($F231:BA231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D231),$N221-SUM($F231:BB231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D231),$N221-SUM($F231:BC231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D231),$N221-SUM($F231:BD231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D231),$N221-SUM($F231:BE231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D231),$N221-SUM($F231:BF231),$N221/$D221))","v":1228.483612423604},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D231),$N221-SUM($F231:BG231),$N221/$D221))","v":4.3655745685100555E-11},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D231),$N221-SUM($F231:BH231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D231),$N221-SUM($F231:BI231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D231),$N221-SUM($F231:BJ231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D231),$N221-SUM($F231:BK231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D231),$N221-SUM($F231:BL231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D231),$N221-SUM($F231:BM231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D231),$N221-SUM($F231:BN231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D231),$N221-SUM($F231:BO231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D231),$N221-SUM($F231:BP231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D231),$N221-SUM($F231:BQ231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D231),$N221-SUM($F231:BR231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D231),$N221-SUM($F231:BS231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D231),$N221-SUM($F231:BT231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D231),$N221-SUM($F231:BU231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D231),$N221-SUM($F231:BV231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D231),$N221-SUM($F231:BW231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D231),$N221-SUM($F231:BX231),$N221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D231),$N221-SUM($F231:BY231),$N221/$D221))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(P$3>($D221+$D232),$O221-SUM($F232:O232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Q$3>($D221+$D232),$O221-SUM($F232:P232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(R$3>($D221+$D232),$O221-SUM($F232:Q232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(S$3>($D221+$D232),$O221-SUM($F232:R232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(T$3>($D221+$D232),$O221-SUM($F232:S232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D232),$O221-SUM($F232:T232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D232),$O221-SUM($F232:U232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D232),$O221-SUM($F232:V232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D232),$O221-SUM($F232:W232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D232),$O221-SUM($F232:X232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D232),$O221-SUM($F232:Y232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D232),$O221-SUM($F232:Z232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D232),$O221-SUM($F232:AA232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D232),$O221-SUM($F232:AB232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D232),$O221-SUM($F232:AC232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D232),$O221-SUM($F232:AD232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D232),$O221-SUM($F232:AE232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D232),$O221-SUM($F232:AF232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D232),$O221-SUM($F232:AG232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D232),$O221-SUM($F232:AH232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D232),$O221-SUM($F232:AI232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D232),$O221-SUM($F232:AJ232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D232),$O221-SUM($F232:AK232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D232),$O221-SUM($F232:AL232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D232),$O221-SUM($F232:AM232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D232),$O221-SUM($F232:AN232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D232),$O221-SUM($F232:AO232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D232),$O221-SUM($F232:AP232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D232),$O221-SUM($F232:AQ232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D232),$O221-SUM($F232:AR232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D232),$O221-SUM($F232:AS232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D232),$O221-SUM($F232:AT232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D232),$O221-SUM($F232:AU232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D232),$O221-SUM($F232:AV232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D232),$O221-SUM($F232:AW232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D232),$O221-SUM($F232:AX232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D232),$O221-SUM($F232:AY232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D232),$O221-SUM($F232:AZ232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D232),$O221-SUM($F232:BA232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D232),$O221-SUM($F232:BB232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D232),$O221-SUM($F232:BC232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D232),$O221-SUM($F232:BD232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D232),$O221-SUM($F232:BE232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D232),$O221-SUM($F232:BF232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D232),$O221-SUM($F232:BG232),$O221/$D221))","v":806.66921296082046},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D232),$O221-SUM($F232:BH232),$O221/$D221))","v":1.4551915228366852E-11},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D232),$O221-SUM($F232:BI232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D232),$O221-SUM($F232:BJ232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D232),$O221-SUM($F232:BK232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D232),$O221-SUM($F232:BL232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D232),$O221-SUM($F232:BM232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D232),$O221-SUM($F232:BN232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D232),$O221-SUM($F232:BO232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D232),$O221-SUM($F232:BP232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D232),$O221-SUM($F232:BQ232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D232),$O221-SUM($F232:BR232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D232),$O221-SUM($F232:BS232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D232),$O221-SUM($F232:BT232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D232),$O221-SUM($F232:BU232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D232),$O221-SUM($F232:BV232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D232),$O221-SUM($F232:BW232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D232),$O221-SUM($F232:BX232),$O221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D232),$O221-SUM($F232:BY232),$O221/$D221))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Q$3>($D221+$D233),$P221-SUM($F233:P233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(R$3>($D221+$D233),$P221-SUM($F233:Q233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(S$3>($D221+$D233),$P221-SUM($F233:R233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(T$3>($D221+$D233),$P221-SUM($F233:S233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D233),$P221-SUM($F233:T233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D233),$P221-SUM($F233:U233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D233),$P221-SUM($F233:V233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D233),$P221-SUM($F233:W233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D233),$P221-SUM($F233:X233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D233),$P221-SUM($F233:Y233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D233),$P221-SUM($F233:Z233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D233),$P221-SUM($F233:AA233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D233),$P221-SUM($F233:AB233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D233),$P221-SUM($F233:AC233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D233),$P221-SUM($F233:AD233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D233),$P221-SUM($F233:AE233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D233),$P221-SUM($F233:AF233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D233),$P221-SUM($F233:AG233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D233),$P221-SUM($F233:AH233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D233),$P221-SUM($F233:AI233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D233),$P221-SUM($F233:AJ233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D233),$P221-SUM($F233:AK233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D233),$P221-SUM($F233:AL233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D233),$P221-SUM($F233:AM233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D233),$P221-SUM($F233:AN233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D233),$P221-SUM($F233:AO233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D233),$P221-SUM($F233:AP233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D233),$P221-SUM($F233:AQ233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D233),$P221-SUM($F233:AR233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D233),$P221-SUM($F233:AS233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D233),$P221-SUM($F233:AT233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D233),$P221-SUM($F233:AU233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D233),$P221-SUM($F233:AV233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D233),$P221-SUM($F233:AW233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D233),$P221-SUM($F233:AX233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D233),$P221-SUM($F233:AY233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D233),$P221-SUM($F233:AZ233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D233),$P221-SUM($F233:BA233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D233),$P221-SUM($F233:BB233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D233),$P221-SUM($F233:BC233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D233),$P221-SUM($F233:BD233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D233),$P221-SUM($F233:BE233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D233),$P221-SUM($F233:BF233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D233),$P221-SUM($F233:BG233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D233),$P221-SUM($F233:BH233),$P221/$D221))","v":713.63359149314044},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D233),$P221-SUM($F233:BI233),$P221/$D221))","v":-3.637978807091713E-12},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D233),$P221-SUM($F233:BJ233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D233),$P221-SUM($F233:BK233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D233),$P221-SUM($F233:BL233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D233),$P221-SUM($F233:BM233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D233),$P221-SUM($F233:BN233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D233),$P221-SUM($F233:BO233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D233),$P221-SUM($F233:BP233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D233),$P221-SUM($F233:BQ233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D233),$P221-SUM($F233:BR233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D233),$P221-SUM($F233:BS233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D233),$P221-SUM($F233:BT233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D233),$P221-SUM($F233:BU233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D233),$P221-SUM($F233:BV233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D233),$P221-SUM($F233:BW233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D233),$P221-SUM($F233:BX233),$P221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D233),$P221-SUM($F233:BY233),$P221/$D221))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(R$3>($D221+$D234),$Q221-SUM($F234:Q234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(S$3>($D221+$D234),$Q221-SUM($F234:R234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(T$3>($D221+$D234),$Q221-SUM($F234:S234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D234),$Q221-SUM($F234:T234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D234),$Q221-SUM($F234:U234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D234),$Q221-SUM($F234:V234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D234),$Q221-SUM($F234:W234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D234),$Q221-SUM($F234:X234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D234),$Q221-SUM($F234:Y234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D234),$Q221-SUM($F234:Z234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D234),$Q221-SUM($F234:AA234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D234),$Q221-SUM($F234:AB234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D234),$Q221-SUM($F234:AC234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D234),$Q221-SUM($F234:AD234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D234),$Q221-SUM($F234:AE234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D234),$Q221-SUM($F234:AF234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D234),$Q221-SUM($F234:AG234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D234),$Q221-SUM($F234:AH234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D234),$Q221-SUM($F234:AI234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D234),$Q221-SUM($F234:AJ234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D234),$Q221-SUM($F234:AK234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D234),$Q221-SUM($F234:AL234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D234),$Q221-SUM($F234:AM234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D234),$Q221-SUM($F234:AN234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D234),$Q221-SUM($F234:AO234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D234),$Q221-SUM($F234:AP234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D234),$Q221-SUM($F234:AQ234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D234),$Q221-SUM($F234:AR234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D234),$Q221-SUM($F234:AS234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D234),$Q221-SUM($F234:AT234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D234),$Q221-SUM($F234:AU234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D234),$Q221-SUM($F234:AV234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D234),$Q221-SUM($F234:AW234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D234),$Q221-SUM($F234:AX234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D234),$Q221-SUM($F234:AY234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D234),$Q221-SUM($F234:AZ234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D234),$Q221-SUM($F234:BA234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D234),$Q221-SUM($F234:BB234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D234),$Q221-SUM($F234:BC234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D234),$Q221-SUM($F234:BD234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D234),$Q221-SUM($F234:BE234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D234),$Q221-SUM($F234:BF234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D234),$Q221-SUM($F234:BG234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D234),$Q221-SUM($F234:BH234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D234),$Q221-SUM($F234:BI234),$Q221/$D221))","v":660.19126552654154},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D234),$Q221-SUM($F234:BJ234),$Q221/$D221))","v":1.4551915228366852E-11},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D234),$Q221-SUM($F234:BK234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D234),$Q221-SUM($F234:BL234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D234),$Q221-SUM($F234:BM234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D234),$Q221-SUM($F234:BN234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D234),$Q221-SUM($F234:BO234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D234),$Q221-SUM($F234:BP234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D234),$Q221-SUM($F234:BQ234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D234),$Q221-SUM($F234:BR234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D234),$Q221-SUM($F234:BS234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D234),$Q221-SUM($F234:BT234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D234),$Q221-SUM($F234:BU234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D234),$Q221-SUM($F234:BV234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D234),$Q221-SUM($F234:BW234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D234),$Q221-SUM($F234:BX234),$Q221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D234),$Q221-SUM($F234:BY234),$Q221/$D221))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(S$3>($D221+$D235),$R221-SUM($F235:R235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(T$3>($D221+$D235),$R221-SUM($F235:S235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D235),$R221-SUM($F235:T235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D235),$R221-SUM($F235:U235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D235),$R221-SUM($F235:V235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D235),$R221-SUM($F235:W235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D235),$R221-SUM($F235:X235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D235),$R221-SUM($F235:Y235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D235),$R221-SUM($F235:Z235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D235),$R221-SUM($F235:AA235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D235),$R221-SUM($F235:AB235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D235),$R221-SUM($F235:AC235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D235),$R221-SUM($F235:AD235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D235),$R221-SUM($F235:AE235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D235),$R221-SUM($F235:AF235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D235),$R221-SUM($F235:AG235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D235),$R221-SUM($F235:AH235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D235),$R221-SUM($F235:AI235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D235),$R221-SUM($F235:AJ235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D235),$R221-SUM($F235:AK235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D235),$R221-SUM($F235:AL235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D235),$R221-SUM($F235:AM235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D235),$R221-SUM($F235:AN235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D235),$R221-SUM($F235:AO235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D235),$R221-SUM($F235:AP235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D235),$R221-SUM($F235:AQ235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D235),$R221-SUM($F235:AR235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D235),$R221-SUM($F235:AS235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D235),$R221-SUM($F235:AT235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D235),$R221-SUM($F235:AU235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D235),$R221-SUM($F235:AV235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D235),$R221-SUM($F235:AW235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D235),$R221-SUM($F235:AX235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D235),$R221-SUM($F235:AY235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D235),$R221-SUM($F235:AZ235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D235),$R221-SUM($F235:BA235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D235),$R221-SUM($F235:BB235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D235),$R221-SUM($F235:BC235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D235),$R221-SUM($F235:BD235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D235),$R221-SUM($F235:BE235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D235),$R221-SUM($F235:BF235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D235),$R221-SUM($F235:BG235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D235),$R221-SUM($F235:BH235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D235),$R221-SUM($F235:BI235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D235),$R221-SUM($F235:BJ235),$R221/$D221))","v":855.71639920957193},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D235),$R221-SUM($F235:BK235),$R221/$D221))","v":2.1827872842550278E-11},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D235),$R221-SUM($F235:BL235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D235),$R221-SUM($F235:BM235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D235),$R221-SUM($F235:BN235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D235),$R221-SUM($F235:BO235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D235),$R221-SUM($F235:BP235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D235),$R221-SUM($F235:BQ235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D235),$R221-SUM($F235:BR235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D235),$R221-SUM($F235:BS235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D235),$R221-SUM($F235:BT235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D235),$R221-SUM($F235:BU235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D235),$R221-SUM($F235:BV235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D235),$R221-SUM($F235:BW235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D235),$R221-SUM($F235:BX235),$R221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D235),$R221-SUM($F235:BY235),$R221/$D221))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(T$3>($D221+$D236),$S221-SUM($F236:S236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D236),$S221-SUM($F236:T236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D236),$S221-SUM($F236:U236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D236),$S221-SUM($F236:V236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D236),$S221-SUM($F236:W236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D236),$S221-SUM($F236:X236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D236),$S221-SUM($F236:Y236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D236),$S221-SUM($F236:Z236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D236),$S221-SUM($F236:AA236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D236),$S221-SUM($F236:AB236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D236),$S221-SUM($F236:AC236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D236),$S221-SUM($F236:AD236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D236),$S221-SUM($F236:AE236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D236),$S221-SUM($F236:AF236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D236),$S221-SUM($F236:AG236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D236),$S221-SUM($F236:AH236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D236),$S221-SUM($F236:AI236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D236),$S221-SUM($F236:AJ236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D236),$S221-SUM($F236:AK236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D236),$S221-SUM($F236:AL236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D236),$S221-SUM($F236:AM236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D236),$S221-SUM($F236:AN236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D236),$S221-SUM($F236:AO236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D236),$S221-SUM($F236:AP236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D236),$S221-SUM($F236:AQ236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D236),$S221-SUM($F236:AR236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D236),$S221-SUM($F236:AS236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D236),$S221-SUM($F236:AT236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D236),$S221-SUM($F236:AU236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D236),$S221-SUM($F236:AV236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D236),$S221-SUM($F236:AW236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D236),$S221-SUM($F236:AX236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D236),$S221-SUM($F236:AY236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D236),$S221-SUM($F236:AZ236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D236),$S221-SUM($F236:BA236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D236),$S221-SUM($F236:BB236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D236),$S221-SUM($F236:BC236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D236),$S221-SUM($F236:BD236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D236),$S221-SUM($F236:BE236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D236),$S221-SUM($F236:BF236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D236),$S221-SUM($F236:BG236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D236),$S221-SUM($F236:BH236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D236),$S221-SUM($F236:BI236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D236),$S221-SUM($F236:BJ236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D236),$S221-SUM($F236:BK236),$S221/$D221))","v":958.75610552133537},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D236),$S221-SUM($F236:BL236),$S221/$D221))","v":7.2759576141834259E-12},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D236),$S221-SUM($F236:BM236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D236),$S221-SUM($F236:BN236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D236),$S221-SUM($F236:BO236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D236),$S221-SUM($F236:BP236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D236),$S221-SUM($F236:BQ236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D236),$S221-SUM($F236:BR236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D236),$S221-SUM($F236:BS236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D236),$S221-SUM($F236:BT236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D236),$S221-SUM($F236:BU236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D236),$S221-SUM($F236:BV236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D236),$S221-SUM($F236:BW236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D236),$S221-SUM($F236:BX236),$S221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D236),$S221-SUM($F236:BY236),$S221/$D221))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(U$3>($D221+$D237),$T221-SUM($F237:T237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D237),$T221-SUM($F237:U237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D237),$T221-SUM($F237:V237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D237),$T221-SUM($F237:W237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D237),$T221-SUM($F237:X237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D237),$T221-SUM($F237:Y237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D237),$T221-SUM($F237:Z237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D237),$T221-SUM($F237:AA237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D237),$T221-SUM($F237:AB237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D237),$T221-SUM($F237:AC237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D237),$T221-SUM($F237:AD237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D237),$T221-SUM($F237:AE237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D237),$T221-SUM($F237:AF237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D237),$T221-SUM($F237:AG237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D237),$T221-SUM($F237:AH237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D237),$T221-SUM($F237:AI237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D237),$T221-SUM($F237:AJ237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D237),$T221-SUM($F237:AK237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D237),$T221-SUM($F237:AL237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D237),$T221-SUM($F237:AM237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D237),$T221-SUM($F237:AN237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D237),$T221-SUM($F237:AO237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D237),$T221-SUM($F237:AP237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D237),$T221-SUM($F237:AQ237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D237),$T221-SUM($F237:AR237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D237),$T221-SUM($F237:AS237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D237),$T221-SUM($F237:AT237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D237),$T221-SUM($F237:AU237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D237),$T221-SUM($F237:AV237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D237),$T221-SUM($F237:AW237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D237),$T221-SUM($F237:AX237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D237),$T221-SUM($F237:AY237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D237),$T221-SUM($F237:AZ237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D237),$T221-SUM($F237:BA237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D237),$T221-SUM($F237:BB237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D237),$T221-SUM($F237:BC237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D237),$T221-SUM($F237:BD237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D237),$T221-SUM($F237:BE237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D237),$T221-SUM($F237:BF237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D237),$T221-SUM($F237:BG237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D237),$T221-SUM($F237:BH237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D237),$T221-SUM($F237:BI237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D237),$T221-SUM($F237:BJ237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D237),$T221-SUM($F237:BK237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D237),$T221-SUM($F237:BL237),$T221/$D221))","v":1125.4694393810269},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D237),$T221-SUM($F237:BM237),$T221/$D221))","v":-2.9103830456733704E-11},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D237),$T221-SUM($F237:BN237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D237),$T221-SUM($F237:BO237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D237),$T221-SUM($F237:BP237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D237),$T221-SUM($F237:BQ237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D237),$T221-SUM($F237:BR237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D237),$T221-SUM($F237:BS237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D237),$T221-SUM($F237:BT237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D237),$T221-SUM($F237:BU237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D237),$T221-SUM($F237:BV237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D237),$T221-SUM($F237:BW237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D237),$T221-SUM($F237:BX237),$T221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D237),$T221-SUM($F237:BY237),$T221/$D221))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(V$3>($D221+$D238),$U221-SUM($F238:U238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D238),$U221-SUM($F238:V238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D238),$U221-SUM($F238:W238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D238),$U221-SUM($F238:X238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D238),$U221-SUM($F238:Y238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D238),$U221-SUM($F238:Z238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D238),$U221-SUM($F238:AA238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D238),$U221-SUM($F238:AB238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D238),$U221-SUM($F238:AC238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D238),$U221-SUM($F238:AD238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D238),$U221-SUM($F238:AE238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D238),$U221-SUM($F238:AF238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D238),$U221-SUM($F238:AG238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D238),$U221-SUM($F238:AH238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D238),$U221-SUM($F238:AI238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D238),$U221-SUM($F238:AJ238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D238),$U221-SUM($F238:AK238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D238),$U221-SUM($F238:AL238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D238),$U221-SUM($F238:AM238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D238),$U221-SUM($F238:AN238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D238),$U221-SUM($F238:AO238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D238),$U221-SUM($F238:AP238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D238),$U221-SUM($F238:AQ238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D238),$U221-SUM($F238:AR238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D238),$U221-SUM($F238:AS238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D238),$U221-SUM($F238:AT238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D238),$U221-SUM($F238:AU238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D238),$U221-SUM($F238:AV238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D238),$U221-SUM($F238:AW238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D238),$U221-SUM($F238:AX238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D238),$U221-SUM($F238:AY238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D238),$U221-SUM($F238:AZ238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D238),$U221-SUM($F238:BA238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D238),$U221-SUM($F238:BB238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D238),$U221-SUM($F238:BC238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D238),$U221-SUM($F238:BD238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D238),$U221-SUM($F238:BE238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D238),$U221-SUM($F238:BF238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D238),$U221-SUM($F238:BG238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D238),$U221-SUM($F238:BH238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D238),$U221-SUM($F238:BI238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D238),$U221-SUM($F238:BJ238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D238),$U221-SUM($F238:BK238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D238),$U221-SUM($F238:BL238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D238),$U221-SUM($F238:BM238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D238),$U221-SUM($F238:BN238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D238),$U221-SUM($F238:BO238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D238),$U221-SUM($F238:BP238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D238),$U221-SUM($F238:BQ238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D238),$U221-SUM($F238:BR238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D238),$U221-SUM($F238:BS238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D238),$U221-SUM($F238:BT238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D238),$U221-SUM($F238:BU238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D238),$U221-SUM($F238:BV238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D238),$U221-SUM($F238:BW238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D238),$U221-SUM($F238:BX238),$U221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D238),$U221-SUM($F238:BY238),$U221/$D221))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(W$3>($D221+$D239),$V221-SUM($F239:V239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D239),$V221-SUM($F239:W239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D239),$V221-SUM($F239:X239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D239),$V221-SUM($F239:Y239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D239),$V221-SUM($F239:Z239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D239),$V221-SUM($F239:AA239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D239),$V221-SUM($F239:AB239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D239),$V221-SUM($F239:AC239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D239),$V221-SUM($F239:AD239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D239),$V221-SUM($F239:AE239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D239),$V221-SUM($F239:AF239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D239),$V221-SUM($F239:AG239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D239),$V221-SUM($F239:AH239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D239),$V221-SUM($F239:AI239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D239),$V221-SUM($F239:AJ239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D239),$V221-SUM($F239:AK239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D239),$V221-SUM($F239:AL239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D239),$V221-SUM($F239:AM239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D239),$V221-SUM($F239:AN239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D239),$V221-SUM($F239:AO239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D239),$V221-SUM($F239:AP239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D239),$V221-SUM($F239:AQ239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D239),$V221-SUM($F239:AR239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D239),$V221-SUM($F239:AS239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D239),$V221-SUM($F239:AT239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D239),$V221-SUM($F239:AU239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D239),$V221-SUM($F239:AV239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D239),$V221-SUM($F239:AW239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D239),$V221-SUM($F239:AX239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D239),$V221-SUM($F239:AY239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D239),$V221-SUM($F239:AZ239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D239),$V221-SUM($F239:BA239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D239),$V221-SUM($F239:BB239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D239),$V221-SUM($F239:BC239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D239),$V221-SUM($F239:BD239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D239),$V221-SUM($F239:BE239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D239),$V221-SUM($F239:BF239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D239),$V221-SUM($F239:BG239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D239),$V221-SUM($F239:BH239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D239),$V221-SUM($F239:BI239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D239),$V221-SUM($F239:BJ239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D239),$V221-SUM($F239:BK239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D239),$V221-SUM($F239:BL239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D239),$V221-SUM($F239:BM239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D239),$V221-SUM($F239:BN239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D239),$V221-SUM($F239:BO239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D239),$V221-SUM($F239:BP239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D239),$V221-SUM($F239:BQ239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D239),$V221-SUM($F239:BR239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D239),$V221-SUM($F239:BS239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D239),$V221-SUM($F239:BT239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D239),$V221-SUM($F239:BU239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D239),$V221-SUM($F239:BV239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D239),$V221-SUM($F239:BW239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D239),$V221-SUM($F239:BX239),$V221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D239),$V221-SUM($F239:BY239),$V221/$D221))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(X$3>($D221+$D240),$W221-SUM($F240:W240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D240),$W221-SUM($F240:X240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D240),$W221-SUM($F240:Y240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D240),$W221-SUM($F240:Z240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D240),$W221-SUM($F240:AA240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D240),$W221-SUM($F240:AB240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D240),$W221-SUM($F240:AC240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D240),$W221-SUM($F240:AD240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D240),$W221-SUM($F240:AE240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D240),$W221-SUM($F240:AF240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D240),$W221-SUM($F240:AG240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D240),$W221-SUM($F240:AH240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D240),$W221-SUM($F240:AI240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D240),$W221-SUM($F240:AJ240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D240),$W221-SUM($F240:AK240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D240),$W221-SUM($F240:AL240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D240),$W221-SUM($F240:AM240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D240),$W221-SUM($F240:AN240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D240),$W221-SUM($F240:AO240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D240),$W221-SUM($F240:AP240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D240),$W221-SUM($F240:AQ240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D240),$W221-SUM($F240:AR240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D240),$W221-SUM($F240:AS240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D240),$W221-SUM($F240:AT240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D240),$W221-SUM($F240:AU240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D240),$W221-SUM($F240:AV240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D240),$W221-SUM($F240:AW240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D240),$W221-SUM($F240:AX240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D240),$W221-SUM($F240:AY240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D240),$W221-SUM($F240:AZ240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D240),$W221-SUM($F240:BA240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D240),$W221-SUM($F240:BB240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D240),$W221-SUM($F240:BC240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D240),$W221-SUM($F240:BD240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D240),$W221-SUM($F240:BE240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D240),$W221-SUM($F240:BF240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D240),$W221-SUM($F240:BG240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D240),$W221-SUM($F240:BH240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D240),$W221-SUM($F240:BI240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D240),$W221-SUM($F240:BJ240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D240),$W221-SUM($F240:BK240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D240),$W221-SUM($F240:BL240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D240),$W221-SUM($F240:BM240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D240),$W221-SUM($F240:BN240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D240),$W221-SUM($F240:BO240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D240),$W221-SUM($F240:BP240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D240),$W221-SUM($F240:BQ240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D240),$W221-SUM($F240:BR240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D240),$W221-SUM($F240:BS240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D240),$W221-SUM($F240:BT240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D240),$W221-SUM($F240:BU240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D240),$W221-SUM($F240:BV240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D240),$W221-SUM($F240:BW240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D240),$W221-SUM($F240:BX240),$W221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D240),$W221-SUM($F240:BY240),$W221/$D221))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Y$3>($D221+$D241),$X221-SUM($F241:X241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D241),$X221-SUM($F241:Y241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D241),$X221-SUM($F241:Z241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D241),$X221-SUM($F241:AA241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D241),$X221-SUM($F241:AB241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D241),$X221-SUM($F241:AC241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D241),$X221-SUM($F241:AD241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D241),$X221-SUM($F241:AE241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D241),$X221-SUM($F241:AF241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D241),$X221-SUM($F241:AG241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D241),$X221-SUM($F241:AH241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D241),$X221-SUM($F241:AI241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D241),$X221-SUM($F241:AJ241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D241),$X221-SUM($F241:AK241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D241),$X221-SUM($F241:AL241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D241),$X221-SUM($F241:AM241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D241),$X221-SUM($F241:AN241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D241),$X221-SUM($F241:AO241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D241),$X221-SUM($F241:AP241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D241),$X221-SUM($F241:AQ241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D241),$X221-SUM($F241:AR241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D241),$X221-SUM($F241:AS241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D241),$X221-SUM($F241:AT241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D241),$X221-SUM($F241:AU241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D241),$X221-SUM($F241:AV241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D241),$X221-SUM($F241:AW241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D241),$X221-SUM($F241:AX241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D241),$X221-SUM($F241:AY241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D241),$X221-SUM($F241:AZ241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D241),$X221-SUM($F241:BA241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D241),$X221-SUM($F241:BB241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D241),$X221-SUM($F241:BC241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D241),$X221-SUM($F241:BD241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D241),$X221-SUM($F241:BE241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D241),$X221-SUM($F241:BF241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D241),$X221-SUM($F241:BG241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D241),$X221-SUM($F241:BH241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D241),$X221-SUM($F241:BI241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D241),$X221-SUM($F241:BJ241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D241),$X221-SUM($F241:BK241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D241),$X221-SUM($F241:BL241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D241),$X221-SUM($F241:BM241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D241),$X221-SUM($F241:BN241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D241),$X221-SUM($F241:BO241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D241),$X221-SUM($F241:BP241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D241),$X221-SUM($F241:BQ241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D241),$X221-SUM($F241:BR241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D241),$X221-SUM($F241:BS241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D241),$X221-SUM($F241:BT241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D241),$X221-SUM($F241:BU241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D241),$X221-SUM($F241:BV241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D241),$X221-SUM($F241:BW241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D241),$X221-SUM($F241:BX241),$X221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D241),$X221-SUM($F241:BY241),$X221/$D221))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(Z$3>($D221+$D242),$Y221-SUM($F242:Y242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D242),$Y221-SUM($F242:Z242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D242),$Y221-SUM($F242:AA242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D242),$Y221-SUM($F242:AB242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D242),$Y221-SUM($F242:AC242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D242),$Y221-SUM($F242:AD242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D242),$Y221-SUM($F242:AE242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D242),$Y221-SUM($F242:AF242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D242),$Y221-SUM($F242:AG242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D242),$Y221-SUM($F242:AH242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D242),$Y221-SUM($F242:AI242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D242),$Y221-SUM($F242:AJ242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D242),$Y221-SUM($F242:AK242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D242),$Y221-SUM($F242:AL242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D242),$Y221-SUM($F242:AM242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D242),$Y221-SUM($F242:AN242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D242),$Y221-SUM($F242:AO242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D242),$Y221-SUM($F242:AP242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D242),$Y221-SUM($F242:AQ242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D242),$Y221-SUM($F242:AR242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D242),$Y221-SUM($F242:AS242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D242),$Y221-SUM($F242:AT242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D242),$Y221-SUM($F242:AU242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D242),$Y221-SUM($F242:AV242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D242),$Y221-SUM($F242:AW242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D242),$Y221-SUM($F242:AX242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D242),$Y221-SUM($F242:AY242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D242),$Y221-SUM($F242:AZ242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D242),$Y221-SUM($F242:BA242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D242),$Y221-SUM($F242:BB242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D242),$Y221-SUM($F242:BC242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D242),$Y221-SUM($F242:BD242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D242),$Y221-SUM($F242:BE242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D242),$Y221-SUM($F242:BF242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D242),$Y221-SUM($F242:BG242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D242),$Y221-SUM($F242:BH242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D242),$Y221-SUM($F242:BI242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D242),$Y221-SUM($F242:BJ242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D242),$Y221-SUM($F242:BK242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D242),$Y221-SUM($F242:BL242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D242),$Y221-SUM($F242:BM242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D242),$Y221-SUM($F242:BN242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D242),$Y221-SUM($F242:BO242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D242),$Y221-SUM($F242:BP242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D242),$Y221-SUM($F242:BQ242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D242),$Y221-SUM($F242:BR242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D242),$Y221-SUM($F242:BS242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D242),$Y221-SUM($F242:BT242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D242),$Y221-SUM($F242:BU242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D242),$Y221-SUM($F242:BV242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D242),$Y221-SUM($F242:BW242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D242),$Y221-SUM($F242:BX242),$Y221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D242),$Y221-SUM($F242:BY242),$Y221/$D221))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AA$3>($D221+$D243),$Z221-SUM($F243:Z243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D243),$Z221-SUM($F243:AA243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D243),$Z221-SUM($F243:AB243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D243),$Z221-SUM($F243:AC243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D243),$Z221-SUM($F243:AD243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D243),$Z221-SUM($F243:AE243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D243),$Z221-SUM($F243:AF243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D243),$Z221-SUM($F243:AG243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D243),$Z221-SUM($F243:AH243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D243),$Z221-SUM($F243:AI243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D243),$Z221-SUM($F243:AJ243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D243),$Z221-SUM($F243:AK243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D243),$Z221-SUM($F243:AL243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D243),$Z221-SUM($F243:AM243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D243),$Z221-SUM($F243:AN243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D243),$Z221-SUM($F243:AO243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D243),$Z221-SUM($F243:AP243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D243),$Z221-SUM($F243:AQ243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D243),$Z221-SUM($F243:AR243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D243),$Z221-SUM($F243:AS243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D243),$Z221-SUM($F243:AT243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D243),$Z221-SUM($F243:AU243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D243),$Z221-SUM($F243:AV243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D243),$Z221-SUM($F243:AW243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D243),$Z221-SUM($F243:AX243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D243),$Z221-SUM($F243:AY243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D243),$Z221-SUM($F243:AZ243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D243),$Z221-SUM($F243:BA243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D243),$Z221-SUM($F243:BB243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D243),$Z221-SUM($F243:BC243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D243),$Z221-SUM($F243:BD243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D243),$Z221-SUM($F243:BE243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D243),$Z221-SUM($F243:BF243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D243),$Z221-SUM($F243:BG243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D243),$Z221-SUM($F243:BH243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D243),$Z221-SUM($F243:BI243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D243),$Z221-SUM($F243:BJ243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D243),$Z221-SUM($F243:BK243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D243),$Z221-SUM($F243:BL243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D243),$Z221-SUM($F243:BM243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D243),$Z221-SUM($F243:BN243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D243),$Z221-SUM($F243:BO243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D243),$Z221-SUM($F243:BP243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D243),$Z221-SUM($F243:BQ243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D243),$Z221-SUM($F243:BR243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D243),$Z221-SUM($F243:BS243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D243),$Z221-SUM($F243:BT243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D243),$Z221-SUM($F243:BU243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D243),$Z221-SUM($F243:BV243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D243),$Z221-SUM($F243:BW243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D243),$Z221-SUM($F243:BX243),$Z221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D243),$Z221-SUM($F243:BY243),$Z221/$D221))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AB$3>($D221+$D244),$AA221-SUM($F244:AA244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D244),$AA221-SUM($F244:AB244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D244),$AA221-SUM($F244:AC244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D244),$AA221-SUM($F244:AD244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D244),$AA221-SUM($F244:AE244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D244),$AA221-SUM($F244:AF244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D244),$AA221-SUM($F244:AG244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D244),$AA221-SUM($F244:AH244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D244),$AA221-SUM($F244:AI244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D244),$AA221-SUM($F244:AJ244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D244),$AA221-SUM($F244:AK244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D244),$AA221-SUM($F244:AL244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D244),$AA221-SUM($F244:AM244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D244),$AA221-SUM($F244:AN244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D244),$AA221-SUM($F244:AO244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D244),$AA221-SUM($F244:AP244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D244),$AA221-SUM($F244:AQ244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D244),$AA221-SUM($F244:AR244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D244),$AA221-SUM($F244:AS244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D244),$AA221-SUM($F244:AT244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D244),$AA221-SUM($F244:AU244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D244),$AA221-SUM($F244:AV244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D244),$AA221-SUM($F244:AW244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D244),$AA221-SUM($F244:AX244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D244),$AA221-SUM($F244:AY244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D244),$AA221-SUM($F244:AZ244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D244),$AA221-SUM($F244:BA244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D244),$AA221-SUM($F244:BB244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D244),$AA221-SUM($F244:BC244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D244),$AA221-SUM($F244:BD244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D244),$AA221-SUM($F244:BE244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D244),$AA221-SUM($F244:BF244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D244),$AA221-SUM($F244:BG244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D244),$AA221-SUM($F244:BH244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D244),$AA221-SUM($F244:BI244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D244),$AA221-SUM($F244:BJ244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D244),$AA221-SUM($F244:BK244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D244),$AA221-SUM($F244:BL244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D244),$AA221-SUM($F244:BM244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D244),$AA221-SUM($F244:BN244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D244),$AA221-SUM($F244:BO244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D244),$AA221-SUM($F244:BP244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D244),$AA221-SUM($F244:BQ244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D244),$AA221-SUM($F244:BR244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D244),$AA221-SUM($F244:BS244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D244),$AA221-SUM($F244:BT244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D244),$AA221-SUM($F244:BU244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D244),$AA221-SUM($F244:BV244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D244),$AA221-SUM($F244:BW244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D244),$AA221-SUM($F244:BX244),$AA221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D244),$AA221-SUM($F244:BY244),$AA221/$D221))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AC$3>($D221+$D245),$AB221-SUM($F245:AB245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D245),$AB221-SUM($F245:AC245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D245),$AB221-SUM($F245:AD245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D245),$AB221-SUM($F245:AE245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D245),$AB221-SUM($F245:AF245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D245),$AB221-SUM($F245:AG245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D245),$AB221-SUM($F245:AH245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D245),$AB221-SUM($F245:AI245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D245),$AB221-SUM($F245:AJ245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D245),$AB221-SUM($F245:AK245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D245),$AB221-SUM($F245:AL245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D245),$AB221-SUM($F245:AM245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D245),$AB221-SUM($F245:AN245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D245),$AB221-SUM($F245:AO245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D245),$AB221-SUM($F245:AP245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D245),$AB221-SUM($F245:AQ245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D245),$AB221-SUM($F245:AR245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D245),$AB221-SUM($F245:AS245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D245),$AB221-SUM($F245:AT245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D245),$AB221-SUM($F245:AU245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D245),$AB221-SUM($F245:AV245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D245),$AB221-SUM($F245:AW245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D245),$AB221-SUM($F245:AX245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D245),$AB221-SUM($F245:AY245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D245),$AB221-SUM($F245:AZ245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D245),$AB221-SUM($F245:BA245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D245),$AB221-SUM($F245:BB245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D245),$AB221-SUM($F245:BC245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D245),$AB221-SUM($F245:BD245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D245),$AB221-SUM($F245:BE245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D245),$AB221-SUM($F245:BF245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D245),$AB221-SUM($F245:BG245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D245),$AB221-SUM($F245:BH245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D245),$AB221-SUM($F245:BI245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D245),$AB221-SUM($F245:BJ245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D245),$AB221-SUM($F245:BK245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D245),$AB221-SUM($F245:BL245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D245),$AB221-SUM($F245:BM245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D245),$AB221-SUM($F245:BN245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D245),$AB221-SUM($F245:BO245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D245),$AB221-SUM($F245:BP245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D245),$AB221-SUM($F245:BQ245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D245),$AB221-SUM($F245:BR245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D245),$AB221-SUM($F245:BS245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D245),$AB221-SUM($F245:BT245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D245),$AB221-SUM($F245:BU245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D245),$AB221-SUM($F245:BV245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D245),$AB221-SUM($F245:BW245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D245),$AB221-SUM($F245:BX245),$AB221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D245),$AB221-SUM($F245:BY245),$AB221/$D221))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AD$3>($D221+$D246),$AC221-SUM($F246:AC246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AE$3>($D221+$D246),$AC221-SUM($F246:AD246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AF$3>($D221+$D246),$AC221-SUM($F246:AE246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AG$3>($D221+$D246),$AC221-SUM($F246:AF246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AH$3>($D221+$D246),$AC221-SUM($F246:AG246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AI$3>($D221+$D246),$AC221-SUM($F246:AH246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AJ$3>($D221+$D246),$AC221-SUM($F246:AI246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AK$3>($D221+$D246),$AC221-SUM($F246:AJ246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AL$3>($D221+$D246),$AC221-SUM($F246:AK246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AM$3>($D221+$D246),$AC221-SUM($F246:AL246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AN$3>($D221+$D246),$AC221-SUM($F246:AM246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AO$3>($D221+$D246),$AC221-SUM($F246:AN246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AP$3>($D221+$D246),$AC221-SUM($F246:AO246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AQ$3>($D221+$D246),$AC221-SUM($F246:AP246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AR$3>($D221+$D246),$AC221-SUM($F246:AQ246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AS$3>($D221+$D246),$AC221-SUM($F246:AR246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AT$3>($D221+$D246),$AC221-SUM($F246:AS246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AU$3>($D221+$D246),$AC221-SUM($F246:AT246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AV$3>($D221+$D246),$AC221-SUM($F246:AU246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AW$3>($D221+$D246),$AC221-SUM($F246:AV246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AX$3>($D221+$D246),$AC221-SUM($F246:AW246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AY$3>($D221+$D246),$AC221-SUM($F246:AX246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(AZ$3>($D221+$D246),$AC221-SUM($F246:AY246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BA$3>($D221+$D246),$AC221-SUM($F246:AZ246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BB$3>($D221+$D246),$AC221-SUM($F246:BA246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BC$3>($D221+$D246),$AC221-SUM($F246:BB246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BD$3>($D221+$D246),$AC221-SUM($F246:BC246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BE$3>($D221+$D246),$AC221-SUM($F246:BD246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BF$3>($D221+$D246),$AC221-SUM($F246:BE246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BG$3>($D221+$D246),$AC221-SUM($F246:BF246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BH$3>($D221+$D246),$AC221-SUM($F246:BG246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BI$3>($D221+$D246),$AC221-SUM($F246:BH246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BJ$3>($D221+$D246),$AC221-SUM($F246:BI246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BK$3>($D221+$D246),$AC221-SUM($F246:BJ246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BL$3>($D221+$D246),$AC221-SUM($F246:BK246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BM$3>($D221+$D246),$AC221-SUM($F246:BL246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BN$3>($D221+$D246),$AC221-SUM($F246:BM246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BO$3>($D221+$D246),$AC221-SUM($F246:BN246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BP$3>($D221+$D246),$AC221-SUM($F246:BO246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BQ$3>($D221+$D246),$AC221-SUM($F246:BP246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BR$3>($D221+$D246),$AC221-SUM($F246:BQ246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BS$3>($D221+$D246),$AC221-SUM($F246:BR246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BT$3>($D221+$D246),$AC221-SUM($F246:BS246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BU$3>($D221+$D246),$AC221-SUM($F246:BT246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BV$3>($D221+$D246),$AC221-SUM($F246:BU246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BW$3>($D221+$D246),$AC221-SUM($F246:BV246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BX$3>($D221+$D246),$AC221-SUM($F246:BW246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BY$3>($D221+$D246),$AC221-SUM($F246:BX246),$AC221/$D221))","v":0},{"$f":"IF($D221=\"n/a\",\"n/a\",IF(BZ$3>($D221+$D246),$AC221-SUM($F246:BY246),$AC221/$D221))","v":0}]
[null,null,null,25]
[null,{"$f":"A41","v":"Switchgear"},null,null,null,{"$f":"SUM(F222:F247)","v":0},47.971971339991704,103.02964577597423,657.9468947652415,975.26201968617056,2285.5783105264472,3590.9235563282409,3756.7229471179012,4424.847031293335,5653.3306437169394,6459.9998566777595,7173.6334481709,{"$f":"SUM(R222:R247)","v":7833.8247136974414},8689.5411129070126,9648.2972184283481,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,{"$f":"SUM(AL222:AL247)","v":10773.766657809374},10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10773.766657809374,10725.79468646938,10670.737012033402,10115.819763044135,9798.5046381231914,8488.1883472829795,7182.8431014811649,7017.0437106914687,6348.919626516059,5120.43601409248,4313.7668011316309,3600.1332096384722,2939.9419441119489,2084.2255449023842,1125.4694393810341,-2.9103830456733704E-11,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B277","v":"Transformers"},{"$f":"VLOOKUP(C250,$A$124:$D$140,4,FALSE)","v":45},{"$f":"VLOOKUP(C250,$A$124:$D$140,3,FALSE)","v":45},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C250,$A$61:$A$77,0),FALSE))","v":8591.1781373141039},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C250,$A$61:$A$77,0),FALSE))","v":3061.3296814044829},1003.4474905645436,16086.024762579013,16426.707830535102,15176.440570002173,5727.5757754271517,6994.4990799298239,12178.173092393123,9879.1859614641508,33928.262437171012,39106.32370114432,10574.387405880219,28839.286574504062,26716.071513253886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C250,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E250=\"n/a\",\"n/a\",IF(G$3>($E250+$D252),$F250-SUM($F252:F252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(H$3>($E250+$D252),$F250-SUM($F252:G252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(I$3>($E250+$D252),$F250-SUM($F252:H252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(J$3>($E250+$D252),$F250-SUM($F252:I252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(K$3>($E250+$D252),$F250-SUM($F252:J252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(L$3>($E250+$D252),$F250-SUM($F252:K252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(M$3>($E250+$D252),$F250-SUM($F252:L252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(N$3>($E250+$D252),$F250-SUM($F252:M252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(O$3>($E250+$D252),$F250-SUM($F252:N252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(P$3>($E250+$D252),$F250-SUM($F252:O252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Q$3>($E250+$D252),$F250-SUM($F252:P252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(R$3>($E250+$D252),$F250-SUM($F252:Q252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(S$3>($E250+$D252),$F250-SUM($F252:R252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(T$3>($E250+$D252),$F250-SUM($F252:S252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(U$3>($E250+$D252),$F250-SUM($F252:T252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(V$3>($E250+$D252),$F250-SUM($F252:U252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(W$3>($E250+$D252),$F250-SUM($F252:V252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(X$3>($E250+$D252),$F250-SUM($F252:W252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Y$3>($E250+$D252),$F250-SUM($F252:X252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Z$3>($E250+$D252),$F250-SUM($F252:Y252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AA$3>($E250+$D252),$F250-SUM($F252:Z252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AB$3>($E250+$D252),$F250-SUM($F252:AA252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AC$3>($E250+$D252),$F250-SUM($F252:AB252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AD$3>($E250+$D252),$F250-SUM($F252:AC252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AE$3>($E250+$D252),$F250-SUM($F252:AD252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AF$3>($E250+$D252),$F250-SUM($F252:AE252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AG$3>($E250+$D252),$F250-SUM($F252:AF252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AH$3>($E250+$D252),$F250-SUM($F252:AG252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AI$3>($E250+$D252),$F250-SUM($F252:AH252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AJ$3>($E250+$D252),$F250-SUM($F252:AI252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AK$3>($E250+$D252),$F250-SUM($F252:AJ252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AL$3>($E250+$D252),$F250-SUM($F252:AK252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AM$3>($E250+$D252),$F250-SUM($F252:AL252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AN$3>($E250+$D252),$F250-SUM($F252:AM252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AO$3>($E250+$D252),$F250-SUM($F252:AN252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AP$3>($E250+$D252),$F250-SUM($F252:AO252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AQ$3>($E250+$D252),$F250-SUM($F252:AP252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AR$3>($E250+$D252),$F250-SUM($F252:AQ252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AS$3>($E250+$D252),$F250-SUM($F252:AR252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AT$3>($E250+$D252),$F250-SUM($F252:AS252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AU$3>($E250+$D252),$F250-SUM($F252:AT252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AV$3>($E250+$D252),$F250-SUM($F252:AU252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AW$3>($E250+$D252),$F250-SUM($F252:AV252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AX$3>($E250+$D252),$F250-SUM($F252:AW252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AY$3>($E250+$D252),$F250-SUM($F252:AX252),$F250/$E250))","v":190.91506971809119},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AZ$3>($E250+$D252),$F250-SUM($F252:AY252),$F250/$E250))","v":1.8189894035458565E-12},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BA$3>($E250+$D252),$F250-SUM($F252:AZ252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BB$3>($E250+$D252),$F250-SUM($F252:BA252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BC$3>($E250+$D252),$F250-SUM($F252:BB252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BD$3>($E250+$D252),$F250-SUM($F252:BC252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BE$3>($E250+$D252),$F250-SUM($F252:BD252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BF$3>($E250+$D252),$F250-SUM($F252:BE252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BG$3>($E250+$D252),$F250-SUM($F252:BF252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BH$3>($E250+$D252),$F250-SUM($F252:BG252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BI$3>($E250+$D252),$F250-SUM($F252:BH252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BJ$3>($E250+$D252),$F250-SUM($F252:BI252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BK$3>($E250+$D252),$F250-SUM($F252:BJ252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BL$3>($E250+$D252),$F250-SUM($F252:BK252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BM$3>($E250+$D252),$F250-SUM($F252:BL252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BN$3>($E250+$D252),$F250-SUM($F252:BM252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BO$3>($E250+$D252),$F250-SUM($F252:BN252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BP$3>($E250+$D252),$F250-SUM($F252:BO252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BQ$3>($E250+$D252),$F250-SUM($F252:BP252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BR$3>($E250+$D252),$F250-SUM($F252:BQ252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BS$3>($E250+$D252),$F250-SUM($F252:BR252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BT$3>($E250+$D252),$F250-SUM($F252:BS252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BU$3>($E250+$D252),$F250-SUM($F252:BT252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BV$3>($E250+$D252),$F250-SUM($F252:BU252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BW$3>($E250+$D252),$F250-SUM($F252:BV252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BX$3>($E250+$D252),$F250-SUM($F252:BW252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BY$3>($E250+$D252),$F250-SUM($F252:BX252),$F250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BZ$3>($E250+$D252),$F250-SUM($F252:BY252),$F250/$E250))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E250=\"n/a\",\"n/a\",IF(H$3>($E250+$D253),$G250-SUM($F253:G253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(I$3>($E250+$D253),$G250-SUM($F253:H253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(J$3>($E250+$D253),$G250-SUM($F253:I253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(K$3>($E250+$D253),$G250-SUM($F253:J253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(L$3>($E250+$D253),$G250-SUM($F253:K253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(M$3>($E250+$D253),$G250-SUM($F253:L253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(N$3>($E250+$D253),$G250-SUM($F253:M253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(O$3>($E250+$D253),$G250-SUM($F253:N253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(P$3>($E250+$D253),$G250-SUM($F253:O253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Q$3>($E250+$D253),$G250-SUM($F253:P253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(R$3>($E250+$D253),$G250-SUM($F253:Q253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(S$3>($E250+$D253),$G250-SUM($F253:R253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(T$3>($E250+$D253),$G250-SUM($F253:S253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(U$3>($E250+$D253),$G250-SUM($F253:T253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(V$3>($E250+$D253),$G250-SUM($F253:U253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(W$3>($E250+$D253),$G250-SUM($F253:V253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(X$3>($E250+$D253),$G250-SUM($F253:W253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Y$3>($E250+$D253),$G250-SUM($F253:X253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Z$3>($E250+$D253),$G250-SUM($F253:Y253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AA$3>($E250+$D253),$G250-SUM($F253:Z253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AB$3>($E250+$D253),$G250-SUM($F253:AA253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AC$3>($E250+$D253),$G250-SUM($F253:AB253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AD$3>($E250+$D253),$G250-SUM($F253:AC253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AE$3>($E250+$D253),$G250-SUM($F253:AD253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AF$3>($E250+$D253),$G250-SUM($F253:AE253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AG$3>($E250+$D253),$G250-SUM($F253:AF253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AH$3>($E250+$D253),$G250-SUM($F253:AG253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AI$3>($E250+$D253),$G250-SUM($F253:AH253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AJ$3>($E250+$D253),$G250-SUM($F253:AI253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AK$3>($E250+$D253),$G250-SUM($F253:AJ253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AL$3>($E250+$D253),$G250-SUM($F253:AK253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AM$3>($E250+$D253),$G250-SUM($F253:AL253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AN$3>($E250+$D253),$G250-SUM($F253:AM253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AO$3>($E250+$D253),$G250-SUM($F253:AN253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AP$3>($E250+$D253),$G250-SUM($F253:AO253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AQ$3>($E250+$D253),$G250-SUM($F253:AP253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AR$3>($E250+$D253),$G250-SUM($F253:AQ253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AS$3>($E250+$D253),$G250-SUM($F253:AR253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AT$3>($E250+$D253),$G250-SUM($F253:AS253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AU$3>($E250+$D253),$G250-SUM($F253:AT253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AV$3>($E250+$D253),$G250-SUM($F253:AU253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AW$3>($E250+$D253),$G250-SUM($F253:AV253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AX$3>($E250+$D253),$G250-SUM($F253:AW253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AY$3>($E250+$D253),$G250-SUM($F253:AX253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AZ$3>($E250+$D253),$G250-SUM($F253:AY253),$G250/$E250))","v":68.029548475655176},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BA$3>($E250+$D253),$G250-SUM($F253:AZ253),$G250/$E250))","v":-1.8189894035458565E-12},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BB$3>($E250+$D253),$G250-SUM($F253:BA253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BC$3>($E250+$D253),$G250-SUM($F253:BB253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BD$3>($E250+$D253),$G250-SUM($F253:BC253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BE$3>($E250+$D253),$G250-SUM($F253:BD253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BF$3>($E250+$D253),$G250-SUM($F253:BE253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BG$3>($E250+$D253),$G250-SUM($F253:BF253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BH$3>($E250+$D253),$G250-SUM($F253:BG253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BI$3>($E250+$D253),$G250-SUM($F253:BH253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BJ$3>($E250+$D253),$G250-SUM($F253:BI253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BK$3>($E250+$D253),$G250-SUM($F253:BJ253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BL$3>($E250+$D253),$G250-SUM($F253:BK253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BM$3>($E250+$D253),$G250-SUM($F253:BL253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BN$3>($E250+$D253),$G250-SUM($F253:BM253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BO$3>($E250+$D253),$G250-SUM($F253:BN253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BP$3>($E250+$D253),$G250-SUM($F253:BO253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BQ$3>($E250+$D253),$G250-SUM($F253:BP253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BR$3>($E250+$D253),$G250-SUM($F253:BQ253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BS$3>($E250+$D253),$G250-SUM($F253:BR253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BT$3>($E250+$D253),$G250-SUM($F253:BS253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BU$3>($E250+$D253),$G250-SUM($F253:BT253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BV$3>($E250+$D253),$G250-SUM($F253:BU253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BW$3>($E250+$D253),$G250-SUM($F253:BV253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BX$3>($E250+$D253),$G250-SUM($F253:BW253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BY$3>($E250+$D253),$G250-SUM($F253:BX253),$G250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BZ$3>($E250+$D253),$G250-SUM($F253:BY253),$G250/$E250))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E250=\"n/a\",\"n/a\",IF(I$3>($E250+$D254),$H250-SUM($F254:H254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(J$3>($E250+$D254),$H250-SUM($F254:I254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(K$3>($E250+$D254),$H250-SUM($F254:J254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(L$3>($E250+$D254),$H250-SUM($F254:K254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(M$3>($E250+$D254),$H250-SUM($F254:L254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(N$3>($E250+$D254),$H250-SUM($F254:M254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(O$3>($E250+$D254),$H250-SUM($F254:N254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(P$3>($E250+$D254),$H250-SUM($F254:O254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Q$3>($E250+$D254),$H250-SUM($F254:P254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(R$3>($E250+$D254),$H250-SUM($F254:Q254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(S$3>($E250+$D254),$H250-SUM($F254:R254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(T$3>($E250+$D254),$H250-SUM($F254:S254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(U$3>($E250+$D254),$H250-SUM($F254:T254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(V$3>($E250+$D254),$H250-SUM($F254:U254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(W$3>($E250+$D254),$H250-SUM($F254:V254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(X$3>($E250+$D254),$H250-SUM($F254:W254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Y$3>($E250+$D254),$H250-SUM($F254:X254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Z$3>($E250+$D254),$H250-SUM($F254:Y254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AA$3>($E250+$D254),$H250-SUM($F254:Z254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AB$3>($E250+$D254),$H250-SUM($F254:AA254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AC$3>($E250+$D254),$H250-SUM($F254:AB254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AD$3>($E250+$D254),$H250-SUM($F254:AC254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AE$3>($E250+$D254),$H250-SUM($F254:AD254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AF$3>($E250+$D254),$H250-SUM($F254:AE254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AG$3>($E250+$D254),$H250-SUM($F254:AF254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AH$3>($E250+$D254),$H250-SUM($F254:AG254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AI$3>($E250+$D254),$H250-SUM($F254:AH254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AJ$3>($E250+$D254),$H250-SUM($F254:AI254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AK$3>($E250+$D254),$H250-SUM($F254:AJ254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AL$3>($E250+$D254),$H250-SUM($F254:AK254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AM$3>($E250+$D254),$H250-SUM($F254:AL254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AN$3>($E250+$D254),$H250-SUM($F254:AM254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AO$3>($E250+$D254),$H250-SUM($F254:AN254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AP$3>($E250+$D254),$H250-SUM($F254:AO254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AQ$3>($E250+$D254),$H250-SUM($F254:AP254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AR$3>($E250+$D254),$H250-SUM($F254:AQ254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AS$3>($E250+$D254),$H250-SUM($F254:AR254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AT$3>($E250+$D254),$H250-SUM($F254:AS254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AU$3>($E250+$D254),$H250-SUM($F254:AT254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AV$3>($E250+$D254),$H250-SUM($F254:AU254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AW$3>($E250+$D254),$H250-SUM($F254:AV254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AX$3>($E250+$D254),$H250-SUM($F254:AW254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AY$3>($E250+$D254),$H250-SUM($F254:AX254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AZ$3>($E250+$D254),$H250-SUM($F254:AY254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BA$3>($E250+$D254),$H250-SUM($F254:AZ254),$H250/$E250))","v":22.298833123656525},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BB$3>($E250+$D254),$H250-SUM($F254:BA254),$H250/$E250))","v":-7.9580786405131221E-13},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BC$3>($E250+$D254),$H250-SUM($F254:BB254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BD$3>($E250+$D254),$H250-SUM($F254:BC254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BE$3>($E250+$D254),$H250-SUM($F254:BD254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BF$3>($E250+$D254),$H250-SUM($F254:BE254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BG$3>($E250+$D254),$H250-SUM($F254:BF254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BH$3>($E250+$D254),$H250-SUM($F254:BG254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BI$3>($E250+$D254),$H250-SUM($F254:BH254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BJ$3>($E250+$D254),$H250-SUM($F254:BI254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BK$3>($E250+$D254),$H250-SUM($F254:BJ254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BL$3>($E250+$D254),$H250-SUM($F254:BK254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BM$3>($E250+$D254),$H250-SUM($F254:BL254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BN$3>($E250+$D254),$H250-SUM($F254:BM254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BO$3>($E250+$D254),$H250-SUM($F254:BN254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BP$3>($E250+$D254),$H250-SUM($F254:BO254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BQ$3>($E250+$D254),$H250-SUM($F254:BP254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BR$3>($E250+$D254),$H250-SUM($F254:BQ254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BS$3>($E250+$D254),$H250-SUM($F254:BR254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BT$3>($E250+$D254),$H250-SUM($F254:BS254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BU$3>($E250+$D254),$H250-SUM($F254:BT254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BV$3>($E250+$D254),$H250-SUM($F254:BU254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BW$3>($E250+$D254),$H250-SUM($F254:BV254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BX$3>($E250+$D254),$H250-SUM($F254:BW254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BY$3>($E250+$D254),$H250-SUM($F254:BX254),$H250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BZ$3>($E250+$D254),$H250-SUM($F254:BY254),$H250/$E250))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E250=\"n/a\",\"n/a\",IF(J$3>($E250+$D255),$I250-SUM($F255:I255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(K$3>($E250+$D255),$I250-SUM($F255:J255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(L$3>($E250+$D255),$I250-SUM($F255:K255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(M$3>($E250+$D255),$I250-SUM($F255:L255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(N$3>($E250+$D255),$I250-SUM($F255:M255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(O$3>($E250+$D255),$I250-SUM($F255:N255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(P$3>($E250+$D255),$I250-SUM($F255:O255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Q$3>($E250+$D255),$I250-SUM($F255:P255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(R$3>($E250+$D255),$I250-SUM($F255:Q255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(S$3>($E250+$D255),$I250-SUM($F255:R255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(T$3>($E250+$D255),$I250-SUM($F255:S255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(U$3>($E250+$D255),$I250-SUM($F255:T255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(V$3>($E250+$D255),$I250-SUM($F255:U255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(W$3>($E250+$D255),$I250-SUM($F255:V255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(X$3>($E250+$D255),$I250-SUM($F255:W255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Y$3>($E250+$D255),$I250-SUM($F255:X255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Z$3>($E250+$D255),$I250-SUM($F255:Y255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AA$3>($E250+$D255),$I250-SUM($F255:Z255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AB$3>($E250+$D255),$I250-SUM($F255:AA255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AC$3>($E250+$D255),$I250-SUM($F255:AB255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AD$3>($E250+$D255),$I250-SUM($F255:AC255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AE$3>($E250+$D255),$I250-SUM($F255:AD255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AF$3>($E250+$D255),$I250-SUM($F255:AE255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AG$3>($E250+$D255),$I250-SUM($F255:AF255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AH$3>($E250+$D255),$I250-SUM($F255:AG255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AI$3>($E250+$D255),$I250-SUM($F255:AH255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AJ$3>($E250+$D255),$I250-SUM($F255:AI255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AK$3>($E250+$D255),$I250-SUM($F255:AJ255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AL$3>($E250+$D255),$I250-SUM($F255:AK255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AM$3>($E250+$D255),$I250-SUM($F255:AL255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AN$3>($E250+$D255),$I250-SUM($F255:AM255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AO$3>($E250+$D255),$I250-SUM($F255:AN255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AP$3>($E250+$D255),$I250-SUM($F255:AO255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AQ$3>($E250+$D255),$I250-SUM($F255:AP255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AR$3>($E250+$D255),$I250-SUM($F255:AQ255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AS$3>($E250+$D255),$I250-SUM($F255:AR255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AT$3>($E250+$D255),$I250-SUM($F255:AS255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AU$3>($E250+$D255),$I250-SUM($F255:AT255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AV$3>($E250+$D255),$I250-SUM($F255:AU255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AW$3>($E250+$D255),$I250-SUM($F255:AV255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AX$3>($E250+$D255),$I250-SUM($F255:AW255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AY$3>($E250+$D255),$I250-SUM($F255:AX255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AZ$3>($E250+$D255),$I250-SUM($F255:AY255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BA$3>($E250+$D255),$I250-SUM($F255:AZ255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BB$3>($E250+$D255),$I250-SUM($F255:BA255),$I250/$E250))","v":357.46721694620027},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BC$3>($E250+$D255),$I250-SUM($F255:BB255),$I250/$E250))","v":-1.2732925824820995E-11},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BD$3>($E250+$D255),$I250-SUM($F255:BC255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BE$3>($E250+$D255),$I250-SUM($F255:BD255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BF$3>($E250+$D255),$I250-SUM($F255:BE255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BG$3>($E250+$D255),$I250-SUM($F255:BF255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BH$3>($E250+$D255),$I250-SUM($F255:BG255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BI$3>($E250+$D255),$I250-SUM($F255:BH255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BJ$3>($E250+$D255),$I250-SUM($F255:BI255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BK$3>($E250+$D255),$I250-SUM($F255:BJ255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BL$3>($E250+$D255),$I250-SUM($F255:BK255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BM$3>($E250+$D255),$I250-SUM($F255:BL255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BN$3>($E250+$D255),$I250-SUM($F255:BM255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BO$3>($E250+$D255),$I250-SUM($F255:BN255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BP$3>($E250+$D255),$I250-SUM($F255:BO255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BQ$3>($E250+$D255),$I250-SUM($F255:BP255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BR$3>($E250+$D255),$I250-SUM($F255:BQ255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BS$3>($E250+$D255),$I250-SUM($F255:BR255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BT$3>($E250+$D255),$I250-SUM($F255:BS255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BU$3>($E250+$D255),$I250-SUM($F255:BT255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BV$3>($E250+$D255),$I250-SUM($F255:BU255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BW$3>($E250+$D255),$I250-SUM($F255:BV255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BX$3>($E250+$D255),$I250-SUM($F255:BW255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BY$3>($E250+$D255),$I250-SUM($F255:BX255),$I250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BZ$3>($E250+$D255),$I250-SUM($F255:BY255),$I250/$E250))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E250=\"n/a\",\"n/a\",IF(K$3>($E250+$D256),$J250-SUM($F256:J256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(L$3>($E250+$D256),$J250-SUM($F256:K256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(M$3>($E250+$D256),$J250-SUM($F256:L256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(N$3>($E250+$D256),$J250-SUM($F256:M256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(O$3>($E250+$D256),$J250-SUM($F256:N256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(P$3>($E250+$D256),$J250-SUM($F256:O256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Q$3>($E250+$D256),$J250-SUM($F256:P256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(R$3>($E250+$D256),$J250-SUM($F256:Q256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(S$3>($E250+$D256),$J250-SUM($F256:R256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(T$3>($E250+$D256),$J250-SUM($F256:S256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(U$3>($E250+$D256),$J250-SUM($F256:T256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(V$3>($E250+$D256),$J250-SUM($F256:U256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(W$3>($E250+$D256),$J250-SUM($F256:V256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(X$3>($E250+$D256),$J250-SUM($F256:W256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Y$3>($E250+$D256),$J250-SUM($F256:X256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(Z$3>($E250+$D256),$J250-SUM($F256:Y256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AA$3>($E250+$D256),$J250-SUM($F256:Z256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AB$3>($E250+$D256),$J250-SUM($F256:AA256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AC$3>($E250+$D256),$J250-SUM($F256:AB256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AD$3>($E250+$D256),$J250-SUM($F256:AC256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AE$3>($E250+$D256),$J250-SUM($F256:AD256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AF$3>($E250+$D256),$J250-SUM($F256:AE256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AG$3>($E250+$D256),$J250-SUM($F256:AF256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AH$3>($E250+$D256),$J250-SUM($F256:AG256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AI$3>($E250+$D256),$J250-SUM($F256:AH256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AJ$3>($E250+$D256),$J250-SUM($F256:AI256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AK$3>($E250+$D256),$J250-SUM($F256:AJ256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AL$3>($E250+$D256),$J250-SUM($F256:AK256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AM$3>($E250+$D256),$J250-SUM($F256:AL256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AN$3>($E250+$D256),$J250-SUM($F256:AM256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AO$3>($E250+$D256),$J250-SUM($F256:AN256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AP$3>($E250+$D256),$J250-SUM($F256:AO256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AQ$3>($E250+$D256),$J250-SUM($F256:AP256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AR$3>($E250+$D256),$J250-SUM($F256:AQ256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AS$3>($E250+$D256),$J250-SUM($F256:AR256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AT$3>($E250+$D256),$J250-SUM($F256:AS256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AU$3>($E250+$D256),$J250-SUM($F256:AT256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AV$3>($E250+$D256),$J250-SUM($F256:AU256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AW$3>($E250+$D256),$J250-SUM($F256:AV256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AX$3>($E250+$D256),$J250-SUM($F256:AW256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AY$3>($E250+$D256),$J250-SUM($F256:AX256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(AZ$3>($E250+$D256),$J250-SUM($F256:AY256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BA$3>($E250+$D256),$J250-SUM($F256:AZ256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BB$3>($E250+$D256),$J250-SUM($F256:BA256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BC$3>($E250+$D256),$J250-SUM($F256:BB256),$J250/$E250))","v":365.03795178966897},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BD$3>($E250+$D256),$J250-SUM($F256:BC256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BE$3>($E250+$D256),$J250-SUM($F256:BD256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BF$3>($E250+$D256),$J250-SUM($F256:BE256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BG$3>($E250+$D256),$J250-SUM($F256:BF256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BH$3>($E250+$D256),$J250-SUM($F256:BG256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BI$3>($E250+$D256),$J250-SUM($F256:BH256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BJ$3>($E250+$D256),$J250-SUM($F256:BI256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BK$3>($E250+$D256),$J250-SUM($F256:BJ256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BL$3>($E250+$D256),$J250-SUM($F256:BK256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BM$3>($E250+$D256),$J250-SUM($F256:BL256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BN$3>($E250+$D256),$J250-SUM($F256:BM256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BO$3>($E250+$D256),$J250-SUM($F256:BN256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BP$3>($E250+$D256),$J250-SUM($F256:BO256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BQ$3>($E250+$D256),$J250-SUM($F256:BP256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BR$3>($E250+$D256),$J250-SUM($F256:BQ256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BS$3>($E250+$D256),$J250-SUM($F256:BR256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BT$3>($E250+$D256),$J250-SUM($F256:BS256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BU$3>($E250+$D256),$J250-SUM($F256:BT256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BV$3>($E250+$D256),$J250-SUM($F256:BU256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BW$3>($E250+$D256),$J250-SUM($F256:BV256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BX$3>($E250+$D256),$J250-SUM($F256:BW256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BY$3>($E250+$D256),$J250-SUM($F256:BX256),$J250/$E250))","v":0},{"$f":"IF($E250=\"n/a\",\"n/a\",IF(BZ$3>($E250+$D256),$J250-SUM($F256:BY256),$J250/$E250))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(L$3>($D250+$D257),$K250-SUM($F257:K257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(M$3>($D250+$D257),$K250-SUM($F257:L257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(N$3>($D250+$D257),$K250-SUM($F257:M257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(O$3>($D250+$D257),$K250-SUM($F257:N257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(P$3>($D250+$D257),$K250-SUM($F257:O257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Q$3>($D250+$D257),$K250-SUM($F257:P257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(R$3>($D250+$D257),$K250-SUM($F257:Q257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(S$3>($D250+$D257),$K250-SUM($F257:R257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(T$3>($D250+$D257),$K250-SUM($F257:S257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D257),$K250-SUM($F257:T257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D257),$K250-SUM($F257:U257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D257),$K250-SUM($F257:V257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D257),$K250-SUM($F257:W257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D257),$K250-SUM($F257:X257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D257),$K250-SUM($F257:Y257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D257),$K250-SUM($F257:Z257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D257),$K250-SUM($F257:AA257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D257),$K250-SUM($F257:AB257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D257),$K250-SUM($F257:AC257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D257),$K250-SUM($F257:AD257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D257),$K250-SUM($F257:AE257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D257),$K250-SUM($F257:AF257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D257),$K250-SUM($F257:AG257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D257),$K250-SUM($F257:AH257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D257),$K250-SUM($F257:AI257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D257),$K250-SUM($F257:AJ257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D257),$K250-SUM($F257:AK257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D257),$K250-SUM($F257:AL257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D257),$K250-SUM($F257:AM257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D257),$K250-SUM($F257:AN257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D257),$K250-SUM($F257:AO257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D257),$K250-SUM($F257:AP257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D257),$K250-SUM($F257:AQ257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D257),$K250-SUM($F257:AR257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D257),$K250-SUM($F257:AS257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D257),$K250-SUM($F257:AT257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D257),$K250-SUM($F257:AU257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D257),$K250-SUM($F257:AV257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D257),$K250-SUM($F257:AW257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D257),$K250-SUM($F257:AX257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D257),$K250-SUM($F257:AY257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D257),$K250-SUM($F257:AZ257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D257),$K250-SUM($F257:BA257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D257),$K250-SUM($F257:BB257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D257),$K250-SUM($F257:BC257),$K250/$D250))","v":337.25423488893716},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D257),$K250-SUM($F257:BD257),$K250/$D250))","v":1.0913936421275139E-11},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D257),$K250-SUM($F257:BE257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D257),$K250-SUM($F257:BF257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D257),$K250-SUM($F257:BG257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D257),$K250-SUM($F257:BH257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D257),$K250-SUM($F257:BI257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D257),$K250-SUM($F257:BJ257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D257),$K250-SUM($F257:BK257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D257),$K250-SUM($F257:BL257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D257),$K250-SUM($F257:BM257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D257),$K250-SUM($F257:BN257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D257),$K250-SUM($F257:BO257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D257),$K250-SUM($F257:BP257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D257),$K250-SUM($F257:BQ257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D257),$K250-SUM($F257:BR257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D257),$K250-SUM($F257:BS257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D257),$K250-SUM($F257:BT257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D257),$K250-SUM($F257:BU257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D257),$K250-SUM($F257:BV257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D257),$K250-SUM($F257:BW257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D257),$K250-SUM($F257:BX257),$K250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D257),$K250-SUM($F257:BY257),$K250/$D250))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(M$3>($D250+$D258),$L250-SUM($F258:L258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(N$3>($D250+$D258),$L250-SUM($F258:M258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(O$3>($D250+$D258),$L250-SUM($F258:N258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(P$3>($D250+$D258),$L250-SUM($F258:O258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Q$3>($D250+$D258),$L250-SUM($F258:P258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(R$3>($D250+$D258),$L250-SUM($F258:Q258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(S$3>($D250+$D258),$L250-SUM($F258:R258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(T$3>($D250+$D258),$L250-SUM($F258:S258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D258),$L250-SUM($F258:T258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D258),$L250-SUM($F258:U258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D258),$L250-SUM($F258:V258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D258),$L250-SUM($F258:W258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D258),$L250-SUM($F258:X258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D258),$L250-SUM($F258:Y258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D258),$L250-SUM($F258:Z258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D258),$L250-SUM($F258:AA258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D258),$L250-SUM($F258:AB258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D258),$L250-SUM($F258:AC258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D258),$L250-SUM($F258:AD258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D258),$L250-SUM($F258:AE258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D258),$L250-SUM($F258:AF258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D258),$L250-SUM($F258:AG258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D258),$L250-SUM($F258:AH258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D258),$L250-SUM($F258:AI258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D258),$L250-SUM($F258:AJ258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D258),$L250-SUM($F258:AK258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D258),$L250-SUM($F258:AL258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D258),$L250-SUM($F258:AM258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D258),$L250-SUM($F258:AN258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D258),$L250-SUM($F258:AO258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D258),$L250-SUM($F258:AP258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D258),$L250-SUM($F258:AQ258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D258),$L250-SUM($F258:AR258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D258),$L250-SUM($F258:AS258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D258),$L250-SUM($F258:AT258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D258),$L250-SUM($F258:AU258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D258),$L250-SUM($F258:AV258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D258),$L250-SUM($F258:AW258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D258),$L250-SUM($F258:AX258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D258),$L250-SUM($F258:AY258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D258),$L250-SUM($F258:AZ258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D258),$L250-SUM($F258:BA258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D258),$L250-SUM($F258:BB258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D258),$L250-SUM($F258:BC258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D258),$L250-SUM($F258:BD258),$L250/$D250))","v":127.27946167615893},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D258),$L250-SUM($F258:BE258),$L250/$D250))","v":-5.4569682106375694E-12},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D258),$L250-SUM($F258:BF258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D258),$L250-SUM($F258:BG258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D258),$L250-SUM($F258:BH258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D258),$L250-SUM($F258:BI258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D258),$L250-SUM($F258:BJ258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D258),$L250-SUM($F258:BK258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D258),$L250-SUM($F258:BL258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D258),$L250-SUM($F258:BM258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D258),$L250-SUM($F258:BN258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D258),$L250-SUM($F258:BO258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D258),$L250-SUM($F258:BP258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D258),$L250-SUM($F258:BQ258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D258),$L250-SUM($F258:BR258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D258),$L250-SUM($F258:BS258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D258),$L250-SUM($F258:BT258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D258),$L250-SUM($F258:BU258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D258),$L250-SUM($F258:BV258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D258),$L250-SUM($F258:BW258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D258),$L250-SUM($F258:BX258),$L250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D258),$L250-SUM($F258:BY258),$L250/$D250))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(N$3>($D250+$D259),$M250-SUM($F259:M259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(O$3>($D250+$D259),$M250-SUM($F259:N259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(P$3>($D250+$D259),$M250-SUM($F259:O259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Q$3>($D250+$D259),$M250-SUM($F259:P259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(R$3>($D250+$D259),$M250-SUM($F259:Q259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(S$3>($D250+$D259),$M250-SUM($F259:R259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(T$3>($D250+$D259),$M250-SUM($F259:S259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D259),$M250-SUM($F259:T259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D259),$M250-SUM($F259:U259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D259),$M250-SUM($F259:V259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D259),$M250-SUM($F259:W259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D259),$M250-SUM($F259:X259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D259),$M250-SUM($F259:Y259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D259),$M250-SUM($F259:Z259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D259),$M250-SUM($F259:AA259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D259),$M250-SUM($F259:AB259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D259),$M250-SUM($F259:AC259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D259),$M250-SUM($F259:AD259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D259),$M250-SUM($F259:AE259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D259),$M250-SUM($F259:AF259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D259),$M250-SUM($F259:AG259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D259),$M250-SUM($F259:AH259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D259),$M250-SUM($F259:AI259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D259),$M250-SUM($F259:AJ259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D259),$M250-SUM($F259:AK259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D259),$M250-SUM($F259:AL259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D259),$M250-SUM($F259:AM259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D259),$M250-SUM($F259:AN259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D259),$M250-SUM($F259:AO259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D259),$M250-SUM($F259:AP259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D259),$M250-SUM($F259:AQ259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D259),$M250-SUM($F259:AR259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D259),$M250-SUM($F259:AS259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D259),$M250-SUM($F259:AT259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D259),$M250-SUM($F259:AU259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D259),$M250-SUM($F259:AV259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D259),$M250-SUM($F259:AW259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D259),$M250-SUM($F259:AX259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D259),$M250-SUM($F259:AY259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D259),$M250-SUM($F259:AZ259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D259),$M250-SUM($F259:BA259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D259),$M250-SUM($F259:BB259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D259),$M250-SUM($F259:BC259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D259),$M250-SUM($F259:BD259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D259),$M250-SUM($F259:BE259),$M250/$D250))","v":155.43331288732941},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D259),$M250-SUM($F259:BF259),$M250/$D250))","v":-3.637978807091713E-12},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D259),$M250-SUM($F259:BG259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D259),$M250-SUM($F259:BH259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D259),$M250-SUM($F259:BI259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D259),$M250-SUM($F259:BJ259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D259),$M250-SUM($F259:BK259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D259),$M250-SUM($F259:BL259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D259),$M250-SUM($F259:BM259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D259),$M250-SUM($F259:BN259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D259),$M250-SUM($F259:BO259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D259),$M250-SUM($F259:BP259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D259),$M250-SUM($F259:BQ259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D259),$M250-SUM($F259:BR259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D259),$M250-SUM($F259:BS259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D259),$M250-SUM($F259:BT259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D259),$M250-SUM($F259:BU259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D259),$M250-SUM($F259:BV259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D259),$M250-SUM($F259:BW259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D259),$M250-SUM($F259:BX259),$M250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D259),$M250-SUM($F259:BY259),$M250/$D250))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(O$3>($D250+$D260),$N250-SUM($F260:N260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(P$3>($D250+$D260),$N250-SUM($F260:O260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Q$3>($D250+$D260),$N250-SUM($F260:P260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(R$3>($D250+$D260),$N250-SUM($F260:Q260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(S$3>($D250+$D260),$N250-SUM($F260:R260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(T$3>($D250+$D260),$N250-SUM($F260:S260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D260),$N250-SUM($F260:T260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D260),$N250-SUM($F260:U260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D260),$N250-SUM($F260:V260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D260),$N250-SUM($F260:W260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D260),$N250-SUM($F260:X260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D260),$N250-SUM($F260:Y260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D260),$N250-SUM($F260:Z260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D260),$N250-SUM($F260:AA260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D260),$N250-SUM($F260:AB260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D260),$N250-SUM($F260:AC260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D260),$N250-SUM($F260:AD260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D260),$N250-SUM($F260:AE260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D260),$N250-SUM($F260:AF260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D260),$N250-SUM($F260:AG260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D260),$N250-SUM($F260:AH260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D260),$N250-SUM($F260:AI260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D260),$N250-SUM($F260:AJ260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D260),$N250-SUM($F260:AK260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D260),$N250-SUM($F260:AL260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D260),$N250-SUM($F260:AM260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D260),$N250-SUM($F260:AN260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D260),$N250-SUM($F260:AO260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D260),$N250-SUM($F260:AP260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D260),$N250-SUM($F260:AQ260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D260),$N250-SUM($F260:AR260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D260),$N250-SUM($F260:AS260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D260),$N250-SUM($F260:AT260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D260),$N250-SUM($F260:AU260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D260),$N250-SUM($F260:AV260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D260),$N250-SUM($F260:AW260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D260),$N250-SUM($F260:AX260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D260),$N250-SUM($F260:AY260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D260),$N250-SUM($F260:AZ260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D260),$N250-SUM($F260:BA260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D260),$N250-SUM($F260:BB260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D260),$N250-SUM($F260:BC260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D260),$N250-SUM($F260:BD260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D260),$N250-SUM($F260:BE260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D260),$N250-SUM($F260:BF260),$N250/$D250))","v":270.62606871984718},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D260),$N250-SUM($F260:BG260),$N250/$D250))","v":7.2759576141834259E-12},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D260),$N250-SUM($F260:BH260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D260),$N250-SUM($F260:BI260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D260),$N250-SUM($F260:BJ260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D260),$N250-SUM($F260:BK260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D260),$N250-SUM($F260:BL260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D260),$N250-SUM($F260:BM260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D260),$N250-SUM($F260:BN260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D260),$N250-SUM($F260:BO260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D260),$N250-SUM($F260:BP260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D260),$N250-SUM($F260:BQ260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D260),$N250-SUM($F260:BR260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D260),$N250-SUM($F260:BS260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D260),$N250-SUM($F260:BT260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D260),$N250-SUM($F260:BU260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D260),$N250-SUM($F260:BV260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D260),$N250-SUM($F260:BW260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D260),$N250-SUM($F260:BX260),$N250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D260),$N250-SUM($F260:BY260),$N250/$D250))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(P$3>($D250+$D261),$O250-SUM($F261:O261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Q$3>($D250+$D261),$O250-SUM($F261:P261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(R$3>($D250+$D261),$O250-SUM($F261:Q261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(S$3>($D250+$D261),$O250-SUM($F261:R261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(T$3>($D250+$D261),$O250-SUM($F261:S261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D261),$O250-SUM($F261:T261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D261),$O250-SUM($F261:U261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D261),$O250-SUM($F261:V261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D261),$O250-SUM($F261:W261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D261),$O250-SUM($F261:X261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D261),$O250-SUM($F261:Y261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D261),$O250-SUM($F261:Z261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D261),$O250-SUM($F261:AA261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D261),$O250-SUM($F261:AB261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D261),$O250-SUM($F261:AC261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D261),$O250-SUM($F261:AD261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D261),$O250-SUM($F261:AE261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D261),$O250-SUM($F261:AF261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D261),$O250-SUM($F261:AG261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D261),$O250-SUM($F261:AH261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D261),$O250-SUM($F261:AI261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D261),$O250-SUM($F261:AJ261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D261),$O250-SUM($F261:AK261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D261),$O250-SUM($F261:AL261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D261),$O250-SUM($F261:AM261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D261),$O250-SUM($F261:AN261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D261),$O250-SUM($F261:AO261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D261),$O250-SUM($F261:AP261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D261),$O250-SUM($F261:AQ261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D261),$O250-SUM($F261:AR261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D261),$O250-SUM($F261:AS261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D261),$O250-SUM($F261:AT261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D261),$O250-SUM($F261:AU261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D261),$O250-SUM($F261:AV261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D261),$O250-SUM($F261:AW261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D261),$O250-SUM($F261:AX261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D261),$O250-SUM($F261:AY261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D261),$O250-SUM($F261:AZ261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D261),$O250-SUM($F261:BA261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D261),$O250-SUM($F261:BB261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D261),$O250-SUM($F261:BC261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D261),$O250-SUM($F261:BD261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D261),$O250-SUM($F261:BE261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D261),$O250-SUM($F261:BF261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D261),$O250-SUM($F261:BG261),$O250/$D250))","v":219.53746581031447},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D261),$O250-SUM($F261:BH261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D261),$O250-SUM($F261:BI261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D261),$O250-SUM($F261:BJ261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D261),$O250-SUM($F261:BK261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D261),$O250-SUM($F261:BL261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D261),$O250-SUM($F261:BM261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D261),$O250-SUM($F261:BN261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D261),$O250-SUM($F261:BO261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D261),$O250-SUM($F261:BP261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D261),$O250-SUM($F261:BQ261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D261),$O250-SUM($F261:BR261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D261),$O250-SUM($F261:BS261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D261),$O250-SUM($F261:BT261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D261),$O250-SUM($F261:BU261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D261),$O250-SUM($F261:BV261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D261),$O250-SUM($F261:BW261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D261),$O250-SUM($F261:BX261),$O250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D261),$O250-SUM($F261:BY261),$O250/$D250))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Q$3>($D250+$D262),$P250-SUM($F262:P262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(R$3>($D250+$D262),$P250-SUM($F262:Q262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(S$3>($D250+$D262),$P250-SUM($F262:R262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(T$3>($D250+$D262),$P250-SUM($F262:S262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D262),$P250-SUM($F262:T262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D262),$P250-SUM($F262:U262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D262),$P250-SUM($F262:V262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D262),$P250-SUM($F262:W262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D262),$P250-SUM($F262:X262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D262),$P250-SUM($F262:Y262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D262),$P250-SUM($F262:Z262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D262),$P250-SUM($F262:AA262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D262),$P250-SUM($F262:AB262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D262),$P250-SUM($F262:AC262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D262),$P250-SUM($F262:AD262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D262),$P250-SUM($F262:AE262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D262),$P250-SUM($F262:AF262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D262),$P250-SUM($F262:AG262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D262),$P250-SUM($F262:AH262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D262),$P250-SUM($F262:AI262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D262),$P250-SUM($F262:AJ262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D262),$P250-SUM($F262:AK262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D262),$P250-SUM($F262:AL262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D262),$P250-SUM($F262:AM262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D262),$P250-SUM($F262:AN262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D262),$P250-SUM($F262:AO262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D262),$P250-SUM($F262:AP262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D262),$P250-SUM($F262:AQ262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D262),$P250-SUM($F262:AR262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D262),$P250-SUM($F262:AS262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D262),$P250-SUM($F262:AT262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D262),$P250-SUM($F262:AU262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D262),$P250-SUM($F262:AV262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D262),$P250-SUM($F262:AW262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D262),$P250-SUM($F262:AX262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D262),$P250-SUM($F262:AY262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D262),$P250-SUM($F262:AZ262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D262),$P250-SUM($F262:BA262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D262),$P250-SUM($F262:BB262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D262),$P250-SUM($F262:BC262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D262),$P250-SUM($F262:BD262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D262),$P250-SUM($F262:BE262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D262),$P250-SUM($F262:BF262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D262),$P250-SUM($F262:BG262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D262),$P250-SUM($F262:BH262),$P250/$D250))","v":753.96138749268914},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D262),$P250-SUM($F262:BI262),$P250/$D250))","v":-3.637978807091713E-11},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D262),$P250-SUM($F262:BJ262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D262),$P250-SUM($F262:BK262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D262),$P250-SUM($F262:BL262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D262),$P250-SUM($F262:BM262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D262),$P250-SUM($F262:BN262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D262),$P250-SUM($F262:BO262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D262),$P250-SUM($F262:BP262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D262),$P250-SUM($F262:BQ262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D262),$P250-SUM($F262:BR262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D262),$P250-SUM($F262:BS262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D262),$P250-SUM($F262:BT262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D262),$P250-SUM($F262:BU262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D262),$P250-SUM($F262:BV262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D262),$P250-SUM($F262:BW262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D262),$P250-SUM($F262:BX262),$P250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D262),$P250-SUM($F262:BY262),$P250/$D250))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(R$3>($D250+$D263),$Q250-SUM($F263:Q263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(S$3>($D250+$D263),$Q250-SUM($F263:R263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(T$3>($D250+$D263),$Q250-SUM($F263:S263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D263),$Q250-SUM($F263:T263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D263),$Q250-SUM($F263:U263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D263),$Q250-SUM($F263:V263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D263),$Q250-SUM($F263:W263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D263),$Q250-SUM($F263:X263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D263),$Q250-SUM($F263:Y263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D263),$Q250-SUM($F263:Z263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D263),$Q250-SUM($F263:AA263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D263),$Q250-SUM($F263:AB263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D263),$Q250-SUM($F263:AC263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D263),$Q250-SUM($F263:AD263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D263),$Q250-SUM($F263:AE263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D263),$Q250-SUM($F263:AF263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D263),$Q250-SUM($F263:AG263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D263),$Q250-SUM($F263:AH263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D263),$Q250-SUM($F263:AI263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D263),$Q250-SUM($F263:AJ263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D263),$Q250-SUM($F263:AK263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D263),$Q250-SUM($F263:AL263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D263),$Q250-SUM($F263:AM263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D263),$Q250-SUM($F263:AN263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D263),$Q250-SUM($F263:AO263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D263),$Q250-SUM($F263:AP263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D263),$Q250-SUM($F263:AQ263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D263),$Q250-SUM($F263:AR263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D263),$Q250-SUM($F263:AS263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D263),$Q250-SUM($F263:AT263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D263),$Q250-SUM($F263:AU263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D263),$Q250-SUM($F263:AV263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D263),$Q250-SUM($F263:AW263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D263),$Q250-SUM($F263:AX263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D263),$Q250-SUM($F263:AY263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D263),$Q250-SUM($F263:AZ263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D263),$Q250-SUM($F263:BA263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D263),$Q250-SUM($F263:BB263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D263),$Q250-SUM($F263:BC263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D263),$Q250-SUM($F263:BD263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D263),$Q250-SUM($F263:BE263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D263),$Q250-SUM($F263:BF263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D263),$Q250-SUM($F263:BG263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D263),$Q250-SUM($F263:BH263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D263),$Q250-SUM($F263:BI263),$Q250/$D250))","v":869.02941558098485},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D263),$Q250-SUM($F263:BJ263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D263),$Q250-SUM($F263:BK263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D263),$Q250-SUM($F263:BL263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D263),$Q250-SUM($F263:BM263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D263),$Q250-SUM($F263:BN263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D263),$Q250-SUM($F263:BO263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D263),$Q250-SUM($F263:BP263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D263),$Q250-SUM($F263:BQ263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D263),$Q250-SUM($F263:BR263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D263),$Q250-SUM($F263:BS263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D263),$Q250-SUM($F263:BT263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D263),$Q250-SUM($F263:BU263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D263),$Q250-SUM($F263:BV263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D263),$Q250-SUM($F263:BW263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D263),$Q250-SUM($F263:BX263),$Q250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D263),$Q250-SUM($F263:BY263),$Q250/$D250))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(S$3>($D250+$D264),$R250-SUM($F264:R264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(T$3>($D250+$D264),$R250-SUM($F264:S264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D264),$R250-SUM($F264:T264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D264),$R250-SUM($F264:U264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D264),$R250-SUM($F264:V264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D264),$R250-SUM($F264:W264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D264),$R250-SUM($F264:X264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D264),$R250-SUM($F264:Y264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D264),$R250-SUM($F264:Z264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D264),$R250-SUM($F264:AA264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D264),$R250-SUM($F264:AB264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D264),$R250-SUM($F264:AC264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D264),$R250-SUM($F264:AD264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D264),$R250-SUM($F264:AE264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D264),$R250-SUM($F264:AF264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D264),$R250-SUM($F264:AG264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D264),$R250-SUM($F264:AH264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D264),$R250-SUM($F264:AI264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D264),$R250-SUM($F264:AJ264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D264),$R250-SUM($F264:AK264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D264),$R250-SUM($F264:AL264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D264),$R250-SUM($F264:AM264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D264),$R250-SUM($F264:AN264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D264),$R250-SUM($F264:AO264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D264),$R250-SUM($F264:AP264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D264),$R250-SUM($F264:AQ264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D264),$R250-SUM($F264:AR264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D264),$R250-SUM($F264:AS264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D264),$R250-SUM($F264:AT264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D264),$R250-SUM($F264:AU264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D264),$R250-SUM($F264:AV264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D264),$R250-SUM($F264:AW264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D264),$R250-SUM($F264:AX264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D264),$R250-SUM($F264:AY264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D264),$R250-SUM($F264:AZ264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D264),$R250-SUM($F264:BA264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D264),$R250-SUM($F264:BB264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D264),$R250-SUM($F264:BC264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D264),$R250-SUM($F264:BD264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D264),$R250-SUM($F264:BE264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D264),$R250-SUM($F264:BF264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D264),$R250-SUM($F264:BG264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D264),$R250-SUM($F264:BH264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D264),$R250-SUM($F264:BI264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D264),$R250-SUM($F264:BJ264),$R250/$D250))","v":234.98638679733821},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D264),$R250-SUM($F264:BK264),$R250/$D250))","v":1.8189894035458565E-12},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D264),$R250-SUM($F264:BL264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D264),$R250-SUM($F264:BM264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D264),$R250-SUM($F264:BN264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D264),$R250-SUM($F264:BO264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D264),$R250-SUM($F264:BP264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D264),$R250-SUM($F264:BQ264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D264),$R250-SUM($F264:BR264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D264),$R250-SUM($F264:BS264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D264),$R250-SUM($F264:BT264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D264),$R250-SUM($F264:BU264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D264),$R250-SUM($F264:BV264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D264),$R250-SUM($F264:BW264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D264),$R250-SUM($F264:BX264),$R250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D264),$R250-SUM($F264:BY264),$R250/$D250))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(T$3>($D250+$D265),$S250-SUM($F265:S265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D265),$S250-SUM($F265:T265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D265),$S250-SUM($F265:U265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D265),$S250-SUM($F265:V265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D265),$S250-SUM($F265:W265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D265),$S250-SUM($F265:X265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D265),$S250-SUM($F265:Y265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D265),$S250-SUM($F265:Z265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D265),$S250-SUM($F265:AA265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D265),$S250-SUM($F265:AB265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D265),$S250-SUM($F265:AC265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D265),$S250-SUM($F265:AD265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D265),$S250-SUM($F265:AE265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D265),$S250-SUM($F265:AF265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D265),$S250-SUM($F265:AG265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D265),$S250-SUM($F265:AH265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D265),$S250-SUM($F265:AI265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D265),$S250-SUM($F265:AJ265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D265),$S250-SUM($F265:AK265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D265),$S250-SUM($F265:AL265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D265),$S250-SUM($F265:AM265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D265),$S250-SUM($F265:AN265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D265),$S250-SUM($F265:AO265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D265),$S250-SUM($F265:AP265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D265),$S250-SUM($F265:AQ265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D265),$S250-SUM($F265:AR265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D265),$S250-SUM($F265:AS265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D265),$S250-SUM($F265:AT265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D265),$S250-SUM($F265:AU265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D265),$S250-SUM($F265:AV265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D265),$S250-SUM($F265:AW265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D265),$S250-SUM($F265:AX265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D265),$S250-SUM($F265:AY265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D265),$S250-SUM($F265:AZ265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D265),$S250-SUM($F265:BA265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D265),$S250-SUM($F265:BB265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D265),$S250-SUM($F265:BC265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D265),$S250-SUM($F265:BD265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D265),$S250-SUM($F265:BE265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D265),$S250-SUM($F265:BF265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D265),$S250-SUM($F265:BG265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D265),$S250-SUM($F265:BH265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D265),$S250-SUM($F265:BI265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D265),$S250-SUM($F265:BJ265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D265),$S250-SUM($F265:BK265),$S250/$D250))","v":640.87303498897916},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D265),$S250-SUM($F265:BL265),$S250/$D250))","v":3.2741809263825417E-11},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D265),$S250-SUM($F265:BM265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D265),$S250-SUM($F265:BN265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D265),$S250-SUM($F265:BO265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D265),$S250-SUM($F265:BP265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D265),$S250-SUM($F265:BQ265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D265),$S250-SUM($F265:BR265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D265),$S250-SUM($F265:BS265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D265),$S250-SUM($F265:BT265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D265),$S250-SUM($F265:BU265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D265),$S250-SUM($F265:BV265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D265),$S250-SUM($F265:BW265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D265),$S250-SUM($F265:BX265),$S250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D265),$S250-SUM($F265:BY265),$S250/$D250))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(U$3>($D250+$D266),$T250-SUM($F266:T266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D266),$T250-SUM($F266:U266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D266),$T250-SUM($F266:V266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D266),$T250-SUM($F266:W266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D266),$T250-SUM($F266:X266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D266),$T250-SUM($F266:Y266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D266),$T250-SUM($F266:Z266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D266),$T250-SUM($F266:AA266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D266),$T250-SUM($F266:AB266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D266),$T250-SUM($F266:AC266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D266),$T250-SUM($F266:AD266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D266),$T250-SUM($F266:AE266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D266),$T250-SUM($F266:AF266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D266),$T250-SUM($F266:AG266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D266),$T250-SUM($F266:AH266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D266),$T250-SUM($F266:AI266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D266),$T250-SUM($F266:AJ266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D266),$T250-SUM($F266:AK266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D266),$T250-SUM($F266:AL266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D266),$T250-SUM($F266:AM266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D266),$T250-SUM($F266:AN266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D266),$T250-SUM($F266:AO266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D266),$T250-SUM($F266:AP266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D266),$T250-SUM($F266:AQ266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D266),$T250-SUM($F266:AR266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D266),$T250-SUM($F266:AS266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D266),$T250-SUM($F266:AT266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D266),$T250-SUM($F266:AU266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D266),$T250-SUM($F266:AV266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D266),$T250-SUM($F266:AW266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D266),$T250-SUM($F266:AX266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D266),$T250-SUM($F266:AY266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D266),$T250-SUM($F266:AZ266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D266),$T250-SUM($F266:BA266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D266),$T250-SUM($F266:BB266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D266),$T250-SUM($F266:BC266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D266),$T250-SUM($F266:BD266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D266),$T250-SUM($F266:BE266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D266),$T250-SUM($F266:BF266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D266),$T250-SUM($F266:BG266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D266),$T250-SUM($F266:BH266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D266),$T250-SUM($F266:BI266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D266),$T250-SUM($F266:BJ266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D266),$T250-SUM($F266:BK266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D266),$T250-SUM($F266:BL266),$T250/$D250))","v":593.69047807230857},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D266),$T250-SUM($F266:BM266),$T250/$D250))","v":-1.0913936421275139E-11},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D266),$T250-SUM($F266:BN266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D266),$T250-SUM($F266:BO266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D266),$T250-SUM($F266:BP266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D266),$T250-SUM($F266:BQ266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D266),$T250-SUM($F266:BR266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D266),$T250-SUM($F266:BS266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D266),$T250-SUM($F266:BT266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D266),$T250-SUM($F266:BU266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D266),$T250-SUM($F266:BV266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D266),$T250-SUM($F266:BW266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D266),$T250-SUM($F266:BX266),$T250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D266),$T250-SUM($F266:BY266),$T250/$D250))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(V$3>($D250+$D267),$U250-SUM($F267:U267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D267),$U250-SUM($F267:V267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D267),$U250-SUM($F267:W267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D267),$U250-SUM($F267:X267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D267),$U250-SUM($F267:Y267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D267),$U250-SUM($F267:Z267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D267),$U250-SUM($F267:AA267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D267),$U250-SUM($F267:AB267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D267),$U250-SUM($F267:AC267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D267),$U250-SUM($F267:AD267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D267),$U250-SUM($F267:AE267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D267),$U250-SUM($F267:AF267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D267),$U250-SUM($F267:AG267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D267),$U250-SUM($F267:AH267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D267),$U250-SUM($F267:AI267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D267),$U250-SUM($F267:AJ267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D267),$U250-SUM($F267:AK267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D267),$U250-SUM($F267:AL267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D267),$U250-SUM($F267:AM267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D267),$U250-SUM($F267:AN267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D267),$U250-SUM($F267:AO267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D267),$U250-SUM($F267:AP267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D267),$U250-SUM($F267:AQ267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D267),$U250-SUM($F267:AR267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D267),$U250-SUM($F267:AS267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D267),$U250-SUM($F267:AT267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D267),$U250-SUM($F267:AU267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D267),$U250-SUM($F267:AV267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D267),$U250-SUM($F267:AW267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D267),$U250-SUM($F267:AX267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D267),$U250-SUM($F267:AY267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D267),$U250-SUM($F267:AZ267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D267),$U250-SUM($F267:BA267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D267),$U250-SUM($F267:BB267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D267),$U250-SUM($F267:BC267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D267),$U250-SUM($F267:BD267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D267),$U250-SUM($F267:BE267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D267),$U250-SUM($F267:BF267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D267),$U250-SUM($F267:BG267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D267),$U250-SUM($F267:BH267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D267),$U250-SUM($F267:BI267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D267),$U250-SUM($F267:BJ267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D267),$U250-SUM($F267:BK267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D267),$U250-SUM($F267:BL267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D267),$U250-SUM($F267:BM267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D267),$U250-SUM($F267:BN267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D267),$U250-SUM($F267:BO267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D267),$U250-SUM($F267:BP267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D267),$U250-SUM($F267:BQ267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D267),$U250-SUM($F267:BR267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D267),$U250-SUM($F267:BS267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D267),$U250-SUM($F267:BT267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D267),$U250-SUM($F267:BU267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D267),$U250-SUM($F267:BV267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D267),$U250-SUM($F267:BW267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D267),$U250-SUM($F267:BX267),$U250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D267),$U250-SUM($F267:BY267),$U250/$D250))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(W$3>($D250+$D268),$V250-SUM($F268:V268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D268),$V250-SUM($F268:W268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D268),$V250-SUM($F268:X268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D268),$V250-SUM($F268:Y268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D268),$V250-SUM($F268:Z268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D268),$V250-SUM($F268:AA268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D268),$V250-SUM($F268:AB268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D268),$V250-SUM($F268:AC268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D268),$V250-SUM($F268:AD268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D268),$V250-SUM($F268:AE268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D268),$V250-SUM($F268:AF268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D268),$V250-SUM($F268:AG268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D268),$V250-SUM($F268:AH268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D268),$V250-SUM($F268:AI268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D268),$V250-SUM($F268:AJ268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D268),$V250-SUM($F268:AK268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D268),$V250-SUM($F268:AL268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D268),$V250-SUM($F268:AM268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D268),$V250-SUM($F268:AN268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D268),$V250-SUM($F268:AO268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D268),$V250-SUM($F268:AP268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D268),$V250-SUM($F268:AQ268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D268),$V250-SUM($F268:AR268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D268),$V250-SUM($F268:AS268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D268),$V250-SUM($F268:AT268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D268),$V250-SUM($F268:AU268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D268),$V250-SUM($F268:AV268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D268),$V250-SUM($F268:AW268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D268),$V250-SUM($F268:AX268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D268),$V250-SUM($F268:AY268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D268),$V250-SUM($F268:AZ268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D268),$V250-SUM($F268:BA268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D268),$V250-SUM($F268:BB268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D268),$V250-SUM($F268:BC268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D268),$V250-SUM($F268:BD268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D268),$V250-SUM($F268:BE268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D268),$V250-SUM($F268:BF268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D268),$V250-SUM($F268:BG268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D268),$V250-SUM($F268:BH268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D268),$V250-SUM($F268:BI268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D268),$V250-SUM($F268:BJ268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D268),$V250-SUM($F268:BK268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D268),$V250-SUM($F268:BL268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D268),$V250-SUM($F268:BM268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D268),$V250-SUM($F268:BN268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D268),$V250-SUM($F268:BO268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D268),$V250-SUM($F268:BP268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D268),$V250-SUM($F268:BQ268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D268),$V250-SUM($F268:BR268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D268),$V250-SUM($F268:BS268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D268),$V250-SUM($F268:BT268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D268),$V250-SUM($F268:BU268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D268),$V250-SUM($F268:BV268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D268),$V250-SUM($F268:BW268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D268),$V250-SUM($F268:BX268),$V250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D268),$V250-SUM($F268:BY268),$V250/$D250))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(X$3>($D250+$D269),$W250-SUM($F269:W269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D269),$W250-SUM($F269:X269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D269),$W250-SUM($F269:Y269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D269),$W250-SUM($F269:Z269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D269),$W250-SUM($F269:AA269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D269),$W250-SUM($F269:AB269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D269),$W250-SUM($F269:AC269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D269),$W250-SUM($F269:AD269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D269),$W250-SUM($F269:AE269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D269),$W250-SUM($F269:AF269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D269),$W250-SUM($F269:AG269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D269),$W250-SUM($F269:AH269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D269),$W250-SUM($F269:AI269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D269),$W250-SUM($F269:AJ269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D269),$W250-SUM($F269:AK269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D269),$W250-SUM($F269:AL269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D269),$W250-SUM($F269:AM269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D269),$W250-SUM($F269:AN269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D269),$W250-SUM($F269:AO269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D269),$W250-SUM($F269:AP269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D269),$W250-SUM($F269:AQ269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D269),$W250-SUM($F269:AR269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D269),$W250-SUM($F269:AS269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D269),$W250-SUM($F269:AT269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D269),$W250-SUM($F269:AU269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D269),$W250-SUM($F269:AV269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D269),$W250-SUM($F269:AW269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D269),$W250-SUM($F269:AX269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D269),$W250-SUM($F269:AY269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D269),$W250-SUM($F269:AZ269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D269),$W250-SUM($F269:BA269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D269),$W250-SUM($F269:BB269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D269),$W250-SUM($F269:BC269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D269),$W250-SUM($F269:BD269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D269),$W250-SUM($F269:BE269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D269),$W250-SUM($F269:BF269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D269),$W250-SUM($F269:BG269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D269),$W250-SUM($F269:BH269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D269),$W250-SUM($F269:BI269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D269),$W250-SUM($F269:BJ269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D269),$W250-SUM($F269:BK269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D269),$W250-SUM($F269:BL269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D269),$W250-SUM($F269:BM269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D269),$W250-SUM($F269:BN269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D269),$W250-SUM($F269:BO269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D269),$W250-SUM($F269:BP269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D269),$W250-SUM($F269:BQ269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D269),$W250-SUM($F269:BR269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D269),$W250-SUM($F269:BS269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D269),$W250-SUM($F269:BT269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D269),$W250-SUM($F269:BU269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D269),$W250-SUM($F269:BV269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D269),$W250-SUM($F269:BW269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D269),$W250-SUM($F269:BX269),$W250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D269),$W250-SUM($F269:BY269),$W250/$D250))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Y$3>($D250+$D270),$X250-SUM($F270:X270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D270),$X250-SUM($F270:Y270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D270),$X250-SUM($F270:Z270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D270),$X250-SUM($F270:AA270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D270),$X250-SUM($F270:AB270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D270),$X250-SUM($F270:AC270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D270),$X250-SUM($F270:AD270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D270),$X250-SUM($F270:AE270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D270),$X250-SUM($F270:AF270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D270),$X250-SUM($F270:AG270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D270),$X250-SUM($F270:AH270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D270),$X250-SUM($F270:AI270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D270),$X250-SUM($F270:AJ270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D270),$X250-SUM($F270:AK270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D270),$X250-SUM($F270:AL270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D270),$X250-SUM($F270:AM270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D270),$X250-SUM($F270:AN270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D270),$X250-SUM($F270:AO270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D270),$X250-SUM($F270:AP270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D270),$X250-SUM($F270:AQ270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D270),$X250-SUM($F270:AR270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D270),$X250-SUM($F270:AS270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D270),$X250-SUM($F270:AT270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D270),$X250-SUM($F270:AU270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D270),$X250-SUM($F270:AV270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D270),$X250-SUM($F270:AW270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D270),$X250-SUM($F270:AX270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D270),$X250-SUM($F270:AY270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D270),$X250-SUM($F270:AZ270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D270),$X250-SUM($F270:BA270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D270),$X250-SUM($F270:BB270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D270),$X250-SUM($F270:BC270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D270),$X250-SUM($F270:BD270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D270),$X250-SUM($F270:BE270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D270),$X250-SUM($F270:BF270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D270),$X250-SUM($F270:BG270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D270),$X250-SUM($F270:BH270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D270),$X250-SUM($F270:BI270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D270),$X250-SUM($F270:BJ270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D270),$X250-SUM($F270:BK270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D270),$X250-SUM($F270:BL270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D270),$X250-SUM($F270:BM270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D270),$X250-SUM($F270:BN270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D270),$X250-SUM($F270:BO270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D270),$X250-SUM($F270:BP270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D270),$X250-SUM($F270:BQ270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D270),$X250-SUM($F270:BR270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D270),$X250-SUM($F270:BS270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D270),$X250-SUM($F270:BT270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D270),$X250-SUM($F270:BU270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D270),$X250-SUM($F270:BV270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D270),$X250-SUM($F270:BW270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D270),$X250-SUM($F270:BX270),$X250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D270),$X250-SUM($F270:BY270),$X250/$D250))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(Z$3>($D250+$D271),$Y250-SUM($F271:Y271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D271),$Y250-SUM($F271:Z271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D271),$Y250-SUM($F271:AA271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D271),$Y250-SUM($F271:AB271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D271),$Y250-SUM($F271:AC271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D271),$Y250-SUM($F271:AD271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D271),$Y250-SUM($F271:AE271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D271),$Y250-SUM($F271:AF271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D271),$Y250-SUM($F271:AG271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D271),$Y250-SUM($F271:AH271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D271),$Y250-SUM($F271:AI271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D271),$Y250-SUM($F271:AJ271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D271),$Y250-SUM($F271:AK271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D271),$Y250-SUM($F271:AL271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D271),$Y250-SUM($F271:AM271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D271),$Y250-SUM($F271:AN271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D271),$Y250-SUM($F271:AO271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D271),$Y250-SUM($F271:AP271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D271),$Y250-SUM($F271:AQ271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D271),$Y250-SUM($F271:AR271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D271),$Y250-SUM($F271:AS271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D271),$Y250-SUM($F271:AT271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D271),$Y250-SUM($F271:AU271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D271),$Y250-SUM($F271:AV271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D271),$Y250-SUM($F271:AW271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D271),$Y250-SUM($F271:AX271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D271),$Y250-SUM($F271:AY271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D271),$Y250-SUM($F271:AZ271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D271),$Y250-SUM($F271:BA271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D271),$Y250-SUM($F271:BB271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D271),$Y250-SUM($F271:BC271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D271),$Y250-SUM($F271:BD271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D271),$Y250-SUM($F271:BE271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D271),$Y250-SUM($F271:BF271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D271),$Y250-SUM($F271:BG271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D271),$Y250-SUM($F271:BH271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D271),$Y250-SUM($F271:BI271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D271),$Y250-SUM($F271:BJ271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D271),$Y250-SUM($F271:BK271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D271),$Y250-SUM($F271:BL271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D271),$Y250-SUM($F271:BM271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D271),$Y250-SUM($F271:BN271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D271),$Y250-SUM($F271:BO271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D271),$Y250-SUM($F271:BP271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D271),$Y250-SUM($F271:BQ271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D271),$Y250-SUM($F271:BR271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D271),$Y250-SUM($F271:BS271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D271),$Y250-SUM($F271:BT271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D271),$Y250-SUM($F271:BU271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D271),$Y250-SUM($F271:BV271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D271),$Y250-SUM($F271:BW271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D271),$Y250-SUM($F271:BX271),$Y250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D271),$Y250-SUM($F271:BY271),$Y250/$D250))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AA$3>($D250+$D272),$Z250-SUM($F272:Z272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D272),$Z250-SUM($F272:AA272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D272),$Z250-SUM($F272:AB272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D272),$Z250-SUM($F272:AC272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D272),$Z250-SUM($F272:AD272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D272),$Z250-SUM($F272:AE272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D272),$Z250-SUM($F272:AF272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D272),$Z250-SUM($F272:AG272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D272),$Z250-SUM($F272:AH272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D272),$Z250-SUM($F272:AI272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D272),$Z250-SUM($F272:AJ272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D272),$Z250-SUM($F272:AK272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D272),$Z250-SUM($F272:AL272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D272),$Z250-SUM($F272:AM272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D272),$Z250-SUM($F272:AN272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D272),$Z250-SUM($F272:AO272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D272),$Z250-SUM($F272:AP272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D272),$Z250-SUM($F272:AQ272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D272),$Z250-SUM($F272:AR272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D272),$Z250-SUM($F272:AS272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D272),$Z250-SUM($F272:AT272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D272),$Z250-SUM($F272:AU272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D272),$Z250-SUM($F272:AV272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D272),$Z250-SUM($F272:AW272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D272),$Z250-SUM($F272:AX272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D272),$Z250-SUM($F272:AY272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D272),$Z250-SUM($F272:AZ272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D272),$Z250-SUM($F272:BA272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D272),$Z250-SUM($F272:BB272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D272),$Z250-SUM($F272:BC272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D272),$Z250-SUM($F272:BD272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D272),$Z250-SUM($F272:BE272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D272),$Z250-SUM($F272:BF272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D272),$Z250-SUM($F272:BG272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D272),$Z250-SUM($F272:BH272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D272),$Z250-SUM($F272:BI272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D272),$Z250-SUM($F272:BJ272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D272),$Z250-SUM($F272:BK272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D272),$Z250-SUM($F272:BL272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D272),$Z250-SUM($F272:BM272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D272),$Z250-SUM($F272:BN272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D272),$Z250-SUM($F272:BO272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D272),$Z250-SUM($F272:BP272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D272),$Z250-SUM($F272:BQ272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D272),$Z250-SUM($F272:BR272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D272),$Z250-SUM($F272:BS272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D272),$Z250-SUM($F272:BT272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D272),$Z250-SUM($F272:BU272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D272),$Z250-SUM($F272:BV272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D272),$Z250-SUM($F272:BW272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D272),$Z250-SUM($F272:BX272),$Z250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D272),$Z250-SUM($F272:BY272),$Z250/$D250))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AB$3>($D250+$D273),$AA250-SUM($F273:AA273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D273),$AA250-SUM($F273:AB273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D273),$AA250-SUM($F273:AC273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D273),$AA250-SUM($F273:AD273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D273),$AA250-SUM($F273:AE273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D273),$AA250-SUM($F273:AF273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D273),$AA250-SUM($F273:AG273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D273),$AA250-SUM($F273:AH273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D273),$AA250-SUM($F273:AI273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D273),$AA250-SUM($F273:AJ273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D273),$AA250-SUM($F273:AK273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D273),$AA250-SUM($F273:AL273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D273),$AA250-SUM($F273:AM273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D273),$AA250-SUM($F273:AN273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D273),$AA250-SUM($F273:AO273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D273),$AA250-SUM($F273:AP273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D273),$AA250-SUM($F273:AQ273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D273),$AA250-SUM($F273:AR273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D273),$AA250-SUM($F273:AS273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D273),$AA250-SUM($F273:AT273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D273),$AA250-SUM($F273:AU273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D273),$AA250-SUM($F273:AV273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D273),$AA250-SUM($F273:AW273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D273),$AA250-SUM($F273:AX273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D273),$AA250-SUM($F273:AY273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D273),$AA250-SUM($F273:AZ273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D273),$AA250-SUM($F273:BA273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D273),$AA250-SUM($F273:BB273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D273),$AA250-SUM($F273:BC273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D273),$AA250-SUM($F273:BD273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D273),$AA250-SUM($F273:BE273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D273),$AA250-SUM($F273:BF273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D273),$AA250-SUM($F273:BG273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D273),$AA250-SUM($F273:BH273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D273),$AA250-SUM($F273:BI273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D273),$AA250-SUM($F273:BJ273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D273),$AA250-SUM($F273:BK273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D273),$AA250-SUM($F273:BL273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D273),$AA250-SUM($F273:BM273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D273),$AA250-SUM($F273:BN273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D273),$AA250-SUM($F273:BO273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D273),$AA250-SUM($F273:BP273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D273),$AA250-SUM($F273:BQ273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D273),$AA250-SUM($F273:BR273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D273),$AA250-SUM($F273:BS273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D273),$AA250-SUM($F273:BT273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D273),$AA250-SUM($F273:BU273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D273),$AA250-SUM($F273:BV273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D273),$AA250-SUM($F273:BW273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D273),$AA250-SUM($F273:BX273),$AA250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D273),$AA250-SUM($F273:BY273),$AA250/$D250))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AC$3>($D250+$D274),$AB250-SUM($F274:AB274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D274),$AB250-SUM($F274:AC274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D274),$AB250-SUM($F274:AD274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D274),$AB250-SUM($F274:AE274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D274),$AB250-SUM($F274:AF274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D274),$AB250-SUM($F274:AG274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D274),$AB250-SUM($F274:AH274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D274),$AB250-SUM($F274:AI274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D274),$AB250-SUM($F274:AJ274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D274),$AB250-SUM($F274:AK274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D274),$AB250-SUM($F274:AL274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D274),$AB250-SUM($F274:AM274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D274),$AB250-SUM($F274:AN274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D274),$AB250-SUM($F274:AO274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D274),$AB250-SUM($F274:AP274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D274),$AB250-SUM($F274:AQ274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D274),$AB250-SUM($F274:AR274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D274),$AB250-SUM($F274:AS274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D274),$AB250-SUM($F274:AT274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D274),$AB250-SUM($F274:AU274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D274),$AB250-SUM($F274:AV274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D274),$AB250-SUM($F274:AW274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D274),$AB250-SUM($F274:AX274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D274),$AB250-SUM($F274:AY274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D274),$AB250-SUM($F274:AZ274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D274),$AB250-SUM($F274:BA274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D274),$AB250-SUM($F274:BB274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D274),$AB250-SUM($F274:BC274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D274),$AB250-SUM($F274:BD274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D274),$AB250-SUM($F274:BE274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D274),$AB250-SUM($F274:BF274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D274),$AB250-SUM($F274:BG274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D274),$AB250-SUM($F274:BH274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D274),$AB250-SUM($F274:BI274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D274),$AB250-SUM($F274:BJ274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D274),$AB250-SUM($F274:BK274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D274),$AB250-SUM($F274:BL274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D274),$AB250-SUM($F274:BM274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D274),$AB250-SUM($F274:BN274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D274),$AB250-SUM($F274:BO274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D274),$AB250-SUM($F274:BP274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D274),$AB250-SUM($F274:BQ274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D274),$AB250-SUM($F274:BR274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D274),$AB250-SUM($F274:BS274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D274),$AB250-SUM($F274:BT274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D274),$AB250-SUM($F274:BU274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D274),$AB250-SUM($F274:BV274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D274),$AB250-SUM($F274:BW274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D274),$AB250-SUM($F274:BX274),$AB250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D274),$AB250-SUM($F274:BY274),$AB250/$D250))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AD$3>($D250+$D275),$AC250-SUM($F275:AC275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AE$3>($D250+$D275),$AC250-SUM($F275:AD275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AF$3>($D250+$D275),$AC250-SUM($F275:AE275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AG$3>($D250+$D275),$AC250-SUM($F275:AF275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AH$3>($D250+$D275),$AC250-SUM($F275:AG275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AI$3>($D250+$D275),$AC250-SUM($F275:AH275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AJ$3>($D250+$D275),$AC250-SUM($F275:AI275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AK$3>($D250+$D275),$AC250-SUM($F275:AJ275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AL$3>($D250+$D275),$AC250-SUM($F275:AK275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AM$3>($D250+$D275),$AC250-SUM($F275:AL275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AN$3>($D250+$D275),$AC250-SUM($F275:AM275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AO$3>($D250+$D275),$AC250-SUM($F275:AN275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AP$3>($D250+$D275),$AC250-SUM($F275:AO275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AQ$3>($D250+$D275),$AC250-SUM($F275:AP275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AR$3>($D250+$D275),$AC250-SUM($F275:AQ275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AS$3>($D250+$D275),$AC250-SUM($F275:AR275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AT$3>($D250+$D275),$AC250-SUM($F275:AS275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AU$3>($D250+$D275),$AC250-SUM($F275:AT275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AV$3>($D250+$D275),$AC250-SUM($F275:AU275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AW$3>($D250+$D275),$AC250-SUM($F275:AV275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AX$3>($D250+$D275),$AC250-SUM($F275:AW275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AY$3>($D250+$D275),$AC250-SUM($F275:AX275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(AZ$3>($D250+$D275),$AC250-SUM($F275:AY275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BA$3>($D250+$D275),$AC250-SUM($F275:AZ275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BB$3>($D250+$D275),$AC250-SUM($F275:BA275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BC$3>($D250+$D275),$AC250-SUM($F275:BB275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BD$3>($D250+$D275),$AC250-SUM($F275:BC275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BE$3>($D250+$D275),$AC250-SUM($F275:BD275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BF$3>($D250+$D275),$AC250-SUM($F275:BE275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BG$3>($D250+$D275),$AC250-SUM($F275:BF275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BH$3>($D250+$D275),$AC250-SUM($F275:BG275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BI$3>($D250+$D275),$AC250-SUM($F275:BH275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BJ$3>($D250+$D275),$AC250-SUM($F275:BI275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BK$3>($D250+$D275),$AC250-SUM($F275:BJ275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BL$3>($D250+$D275),$AC250-SUM($F275:BK275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BM$3>($D250+$D275),$AC250-SUM($F275:BL275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BN$3>($D250+$D275),$AC250-SUM($F275:BM275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BO$3>($D250+$D275),$AC250-SUM($F275:BN275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BP$3>($D250+$D275),$AC250-SUM($F275:BO275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BQ$3>($D250+$D275),$AC250-SUM($F275:BP275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BR$3>($D250+$D275),$AC250-SUM($F275:BQ275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BS$3>($D250+$D275),$AC250-SUM($F275:BR275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BT$3>($D250+$D275),$AC250-SUM($F275:BS275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BU$3>($D250+$D275),$AC250-SUM($F275:BT275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BV$3>($D250+$D275),$AC250-SUM($F275:BU275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BW$3>($D250+$D275),$AC250-SUM($F275:BV275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BX$3>($D250+$D275),$AC250-SUM($F275:BW275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BY$3>($D250+$D275),$AC250-SUM($F275:BX275),$AC250/$D250))","v":0},{"$f":"IF($D250=\"n/a\",\"n/a\",IF(BZ$3>($D250+$D275),$AC250-SUM($F275:BY275),$AC250/$D250))","v":0}]
[null,null,null,25]
[null,{"$f":"A42","v":"Transformers"},null,null,null,{"$f":"SUM(F251:F276)","v":0},190.91506971809119,258.94461819374635,281.2434513174029,638.71066826360311,1003.7486200532721,1341.0028549422093,1468.2823166183682,1623.7156295056975,1894.3416982255446,2113.879164035859,2867.8405515285481,3736.8699671095328,3971.8563539068709,4612.7293888958502,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,{"$f":"SUM(AL251:AL276)","v":5206.4198669681591},5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5206.4198669681591,5015.5047972500697,4947.4752487744108,4925.1764156507552,4567.7091987045433,4202.671246914887,3865.4170120259605,3738.1375503497852,3582.704237462458,3312.0781687426215,3092.5407029322996,2338.5793154395742,1469.5498998586258,1234.5635130612895,593.69047807234131,-1.0913936421275139E-11,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B306","v":"Reactive"},{"$f":"VLOOKUP(C279,$A$124:$D$140,4,FALSE)","v":40},{"$f":"VLOOKUP(C279,$A$124:$D$140,3,FALSE)","v":40},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C279,$A$61:$A$77,0),FALSE))","v":0},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C279,$A$61:$A$77,0),FALSE))","v":1035.8832096093024},{"$f":"IF(H$124=\"\",0,HLOOKUP(H$2,$F$124:$BZ$141,MATCH($C279,$A$61:$A$77,0),FALSE))","v":4095.9452756853948},3600.3151891669736,-2205.6648640342614,132.35453763405653,3.6798330847880778,1128.8454257358733,52.645563976879174,576.32044756481559,5543.0818141136087,1617.511482405592,5001.2174791897278,3107.7524727272139,10326.916259067202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT$124=\"\",0,HLOOKUP(BT$2,$F$124:$BZ$141,MATCH($C279,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E279=\"n/a\",\"n/a\",IF(G$3>($E279+$D281),$F279-SUM($F281:F281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(H$3>($E279+$D281),$F279-SUM($F281:G281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(I$3>($E279+$D281),$F279-SUM($F281:H281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(J$3>($E279+$D281),$F279-SUM($F281:I281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(K$3>($E279+$D281),$F279-SUM($F281:J281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(L$3>($E279+$D281),$F279-SUM($F281:K281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(M$3>($E279+$D281),$F279-SUM($F281:L281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(N$3>($E279+$D281),$F279-SUM($F281:M281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(O$3>($E279+$D281),$F279-SUM($F281:N281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(P$3>($E279+$D281),$F279-SUM($F281:O281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Q$3>($E279+$D281),$F279-SUM($F281:P281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(R$3>($E279+$D281),$F279-SUM($F281:Q281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(S$3>($E279+$D281),$F279-SUM($F281:R281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(T$3>($E279+$D281),$F279-SUM($F281:S281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(U$3>($E279+$D281),$F279-SUM($F281:T281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(V$3>($E279+$D281),$F279-SUM($F281:U281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(W$3>($E279+$D281),$F279-SUM($F281:V281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(X$3>($E279+$D281),$F279-SUM($F281:W281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Y$3>($E279+$D281),$F279-SUM($F281:X281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Z$3>($E279+$D281),$F279-SUM($F281:Y281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AA$3>($E279+$D281),$F279-SUM($F281:Z281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AB$3>($E279+$D281),$F279-SUM($F281:AA281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AC$3>($E279+$D281),$F279-SUM($F281:AB281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AD$3>($E279+$D281),$F279-SUM($F281:AC281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AE$3>($E279+$D281),$F279-SUM($F281:AD281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AF$3>($E279+$D281),$F279-SUM($F281:AE281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AG$3>($E279+$D281),$F279-SUM($F281:AF281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AH$3>($E279+$D281),$F279-SUM($F281:AG281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AI$3>($E279+$D281),$F279-SUM($F281:AH281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AJ$3>($E279+$D281),$F279-SUM($F281:AI281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AK$3>($E279+$D281),$F279-SUM($F281:AJ281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AL$3>($E279+$D281),$F279-SUM($F281:AK281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AM$3>($E279+$D281),$F279-SUM($F281:AL281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AN$3>($E279+$D281),$F279-SUM($F281:AM281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AO$3>($E279+$D281),$F279-SUM($F281:AN281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AP$3>($E279+$D281),$F279-SUM($F281:AO281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AQ$3>($E279+$D281),$F279-SUM($F281:AP281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AR$3>($E279+$D281),$F279-SUM($F281:AQ281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AS$3>($E279+$D281),$F279-SUM($F281:AR281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AT$3>($E279+$D281),$F279-SUM($F281:AS281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AU$3>($E279+$D281),$F279-SUM($F281:AT281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AV$3>($E279+$D281),$F279-SUM($F281:AU281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AW$3>($E279+$D281),$F279-SUM($F281:AV281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AX$3>($E279+$D281),$F279-SUM($F281:AW281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AY$3>($E279+$D281),$F279-SUM($F281:AX281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AZ$3>($E279+$D281),$F279-SUM($F281:AY281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BA$3>($E279+$D281),$F279-SUM($F281:AZ281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BB$3>($E279+$D281),$F279-SUM($F281:BA281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BC$3>($E279+$D281),$F279-SUM($F281:BB281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BD$3>($E279+$D281),$F279-SUM($F281:BC281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BE$3>($E279+$D281),$F279-SUM($F281:BD281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BF$3>($E279+$D281),$F279-SUM($F281:BE281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BG$3>($E279+$D281),$F279-SUM($F281:BF281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BH$3>($E279+$D281),$F279-SUM($F281:BG281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BI$3>($E279+$D281),$F279-SUM($F281:BH281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BJ$3>($E279+$D281),$F279-SUM($F281:BI281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BK$3>($E279+$D281),$F279-SUM($F281:BJ281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BL$3>($E279+$D281),$F279-SUM($F281:BK281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BM$3>($E279+$D281),$F279-SUM($F281:BL281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BN$3>($E279+$D281),$F279-SUM($F281:BM281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BO$3>($E279+$D281),$F279-SUM($F281:BN281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BP$3>($E279+$D281),$F279-SUM($F281:BO281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BQ$3>($E279+$D281),$F279-SUM($F281:BP281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BR$3>($E279+$D281),$F279-SUM($F281:BQ281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BS$3>($E279+$D281),$F279-SUM($F281:BR281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BT$3>($E279+$D281),$F279-SUM($F281:BS281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BU$3>($E279+$D281),$F279-SUM($F281:BT281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BV$3>($E279+$D281),$F279-SUM($F281:BU281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BW$3>($E279+$D281),$F279-SUM($F281:BV281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BX$3>($E279+$D281),$F279-SUM($F281:BW281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BY$3>($E279+$D281),$F279-SUM($F281:BX281),$F279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BZ$3>($E279+$D281),$F279-SUM($F281:BY281),$F279/$E279))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E279=\"n/a\",\"n/a\",IF(H$3>($E279+$D282),$G279-SUM($F282:G282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(I$3>($E279+$D282),$G279-SUM($F282:H282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(J$3>($E279+$D282),$G279-SUM($F282:I282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(K$3>($E279+$D282),$G279-SUM($F282:J282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(L$3>($E279+$D282),$G279-SUM($F282:K282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(M$3>($E279+$D282),$G279-SUM($F282:L282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(N$3>($E279+$D282),$G279-SUM($F282:M282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(O$3>($E279+$D282),$G279-SUM($F282:N282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(P$3>($E279+$D282),$G279-SUM($F282:O282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Q$3>($E279+$D282),$G279-SUM($F282:P282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(R$3>($E279+$D282),$G279-SUM($F282:Q282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(S$3>($E279+$D282),$G279-SUM($F282:R282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(T$3>($E279+$D282),$G279-SUM($F282:S282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(U$3>($E279+$D282),$G279-SUM($F282:T282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(V$3>($E279+$D282),$G279-SUM($F282:U282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(W$3>($E279+$D282),$G279-SUM($F282:V282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(X$3>($E279+$D282),$G279-SUM($F282:W282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Y$3>($E279+$D282),$G279-SUM($F282:X282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Z$3>($E279+$D282),$G279-SUM($F282:Y282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AA$3>($E279+$D282),$G279-SUM($F282:Z282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AB$3>($E279+$D282),$G279-SUM($F282:AA282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AC$3>($E279+$D282),$G279-SUM($F282:AB282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AD$3>($E279+$D282),$G279-SUM($F282:AC282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AE$3>($E279+$D282),$G279-SUM($F282:AD282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AF$3>($E279+$D282),$G279-SUM($F282:AE282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AG$3>($E279+$D282),$G279-SUM($F282:AF282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AH$3>($E279+$D282),$G279-SUM($F282:AG282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AI$3>($E279+$D282),$G279-SUM($F282:AH282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AJ$3>($E279+$D282),$G279-SUM($F282:AI282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AK$3>($E279+$D282),$G279-SUM($F282:AJ282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AL$3>($E279+$D282),$G279-SUM($F282:AK282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AM$3>($E279+$D282),$G279-SUM($F282:AL282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AN$3>($E279+$D282),$G279-SUM($F282:AM282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AO$3>($E279+$D282),$G279-SUM($F282:AN282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AP$3>($E279+$D282),$G279-SUM($F282:AO282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AQ$3>($E279+$D282),$G279-SUM($F282:AP282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AR$3>($E279+$D282),$G279-SUM($F282:AQ282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AS$3>($E279+$D282),$G279-SUM($F282:AR282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AT$3>($E279+$D282),$G279-SUM($F282:AS282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AU$3>($E279+$D282),$G279-SUM($F282:AT282),$G279/$E279))","v":25.897080240232562},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AV$3>($E279+$D282),$G279-SUM($F282:AU282),$G279/$E279))","v":4.5474735088646412E-13},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AW$3>($E279+$D282),$G279-SUM($F282:AV282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AX$3>($E279+$D282),$G279-SUM($F282:AW282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AY$3>($E279+$D282),$G279-SUM($F282:AX282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AZ$3>($E279+$D282),$G279-SUM($F282:AY282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BA$3>($E279+$D282),$G279-SUM($F282:AZ282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BB$3>($E279+$D282),$G279-SUM($F282:BA282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BC$3>($E279+$D282),$G279-SUM($F282:BB282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BD$3>($E279+$D282),$G279-SUM($F282:BC282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BE$3>($E279+$D282),$G279-SUM($F282:BD282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BF$3>($E279+$D282),$G279-SUM($F282:BE282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BG$3>($E279+$D282),$G279-SUM($F282:BF282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BH$3>($E279+$D282),$G279-SUM($F282:BG282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BI$3>($E279+$D282),$G279-SUM($F282:BH282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BJ$3>($E279+$D282),$G279-SUM($F282:BI282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BK$3>($E279+$D282),$G279-SUM($F282:BJ282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BL$3>($E279+$D282),$G279-SUM($F282:BK282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BM$3>($E279+$D282),$G279-SUM($F282:BL282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BN$3>($E279+$D282),$G279-SUM($F282:BM282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BO$3>($E279+$D282),$G279-SUM($F282:BN282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BP$3>($E279+$D282),$G279-SUM($F282:BO282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BQ$3>($E279+$D282),$G279-SUM($F282:BP282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BR$3>($E279+$D282),$G279-SUM($F282:BQ282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BS$3>($E279+$D282),$G279-SUM($F282:BR282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BT$3>($E279+$D282),$G279-SUM($F282:BS282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BU$3>($E279+$D282),$G279-SUM($F282:BT282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BV$3>($E279+$D282),$G279-SUM($F282:BU282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BW$3>($E279+$D282),$G279-SUM($F282:BV282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BX$3>($E279+$D282),$G279-SUM($F282:BW282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BY$3>($E279+$D282),$G279-SUM($F282:BX282),$G279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BZ$3>($E279+$D282),$G279-SUM($F282:BY282),$G279/$E279))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E279=\"n/a\",\"n/a\",IF(I$3>($E279+$D283),$H279-SUM($F283:H283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(J$3>($E279+$D283),$H279-SUM($F283:I283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(K$3>($E279+$D283),$H279-SUM($F283:J283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(L$3>($E279+$D283),$H279-SUM($F283:K283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(M$3>($E279+$D283),$H279-SUM($F283:L283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(N$3>($E279+$D283),$H279-SUM($F283:M283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(O$3>($E279+$D283),$H279-SUM($F283:N283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(P$3>($E279+$D283),$H279-SUM($F283:O283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Q$3>($E279+$D283),$H279-SUM($F283:P283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(R$3>($E279+$D283),$H279-SUM($F283:Q283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(S$3>($E279+$D283),$H279-SUM($F283:R283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(T$3>($E279+$D283),$H279-SUM($F283:S283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(U$3>($E279+$D283),$H279-SUM($F283:T283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(V$3>($E279+$D283),$H279-SUM($F283:U283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(W$3>($E279+$D283),$H279-SUM($F283:V283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(X$3>($E279+$D283),$H279-SUM($F283:W283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Y$3>($E279+$D283),$H279-SUM($F283:X283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Z$3>($E279+$D283),$H279-SUM($F283:Y283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AA$3>($E279+$D283),$H279-SUM($F283:Z283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AB$3>($E279+$D283),$H279-SUM($F283:AA283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AC$3>($E279+$D283),$H279-SUM($F283:AB283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AD$3>($E279+$D283),$H279-SUM($F283:AC283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AE$3>($E279+$D283),$H279-SUM($F283:AD283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AF$3>($E279+$D283),$H279-SUM($F283:AE283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AG$3>($E279+$D283),$H279-SUM($F283:AF283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AH$3>($E279+$D283),$H279-SUM($F283:AG283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AI$3>($E279+$D283),$H279-SUM($F283:AH283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AJ$3>($E279+$D283),$H279-SUM($F283:AI283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AK$3>($E279+$D283),$H279-SUM($F283:AJ283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AL$3>($E279+$D283),$H279-SUM($F283:AK283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AM$3>($E279+$D283),$H279-SUM($F283:AL283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AN$3>($E279+$D283),$H279-SUM($F283:AM283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AO$3>($E279+$D283),$H279-SUM($F283:AN283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AP$3>($E279+$D283),$H279-SUM($F283:AO283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AQ$3>($E279+$D283),$H279-SUM($F283:AP283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AR$3>($E279+$D283),$H279-SUM($F283:AQ283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AS$3>($E279+$D283),$H279-SUM($F283:AR283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AT$3>($E279+$D283),$H279-SUM($F283:AS283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AU$3>($E279+$D283),$H279-SUM($F283:AT283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AV$3>($E279+$D283),$H279-SUM($F283:AU283),$H279/$E279))","v":102.39863189213487},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AW$3>($E279+$D283),$H279-SUM($F283:AV283),$H279/$E279))","v":1.3642420526593924E-12},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AX$3>($E279+$D283),$H279-SUM($F283:AW283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AY$3>($E279+$D283),$H279-SUM($F283:AX283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AZ$3>($E279+$D283),$H279-SUM($F283:AY283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BA$3>($E279+$D283),$H279-SUM($F283:AZ283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BB$3>($E279+$D283),$H279-SUM($F283:BA283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BC$3>($E279+$D283),$H279-SUM($F283:BB283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BD$3>($E279+$D283),$H279-SUM($F283:BC283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BE$3>($E279+$D283),$H279-SUM($F283:BD283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BF$3>($E279+$D283),$H279-SUM($F283:BE283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BG$3>($E279+$D283),$H279-SUM($F283:BF283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BH$3>($E279+$D283),$H279-SUM($F283:BG283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BI$3>($E279+$D283),$H279-SUM($F283:BH283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BJ$3>($E279+$D283),$H279-SUM($F283:BI283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BK$3>($E279+$D283),$H279-SUM($F283:BJ283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BL$3>($E279+$D283),$H279-SUM($F283:BK283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BM$3>($E279+$D283),$H279-SUM($F283:BL283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BN$3>($E279+$D283),$H279-SUM($F283:BM283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BO$3>($E279+$D283),$H279-SUM($F283:BN283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BP$3>($E279+$D283),$H279-SUM($F283:BO283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BQ$3>($E279+$D283),$H279-SUM($F283:BP283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BR$3>($E279+$D283),$H279-SUM($F283:BQ283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BS$3>($E279+$D283),$H279-SUM($F283:BR283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BT$3>($E279+$D283),$H279-SUM($F283:BS283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BU$3>($E279+$D283),$H279-SUM($F283:BT283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BV$3>($E279+$D283),$H279-SUM($F283:BU283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BW$3>($E279+$D283),$H279-SUM($F283:BV283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BX$3>($E279+$D283),$H279-SUM($F283:BW283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BY$3>($E279+$D283),$H279-SUM($F283:BX283),$H279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BZ$3>($E279+$D283),$H279-SUM($F283:BY283),$H279/$E279))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E279=\"n/a\",\"n/a\",IF(J$3>($E279+$D284),$I279-SUM($F284:I284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(K$3>($E279+$D284),$I279-SUM($F284:J284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(L$3>($E279+$D284),$I279-SUM($F284:K284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(M$3>($E279+$D284),$I279-SUM($F284:L284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(N$3>($E279+$D284),$I279-SUM($F284:M284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(O$3>($E279+$D284),$I279-SUM($F284:N284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(P$3>($E279+$D284),$I279-SUM($F284:O284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Q$3>($E279+$D284),$I279-SUM($F284:P284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(R$3>($E279+$D284),$I279-SUM($F284:Q284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(S$3>($E279+$D284),$I279-SUM($F284:R284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(T$3>($E279+$D284),$I279-SUM($F284:S284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(U$3>($E279+$D284),$I279-SUM($F284:T284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(V$3>($E279+$D284),$I279-SUM($F284:U284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(W$3>($E279+$D284),$I279-SUM($F284:V284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(X$3>($E279+$D284),$I279-SUM($F284:W284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Y$3>($E279+$D284),$I279-SUM($F284:X284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Z$3>($E279+$D284),$I279-SUM($F284:Y284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AA$3>($E279+$D284),$I279-SUM($F284:Z284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AB$3>($E279+$D284),$I279-SUM($F284:AA284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AC$3>($E279+$D284),$I279-SUM($F284:AB284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AD$3>($E279+$D284),$I279-SUM($F284:AC284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AE$3>($E279+$D284),$I279-SUM($F284:AD284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AF$3>($E279+$D284),$I279-SUM($F284:AE284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AG$3>($E279+$D284),$I279-SUM($F284:AF284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AH$3>($E279+$D284),$I279-SUM($F284:AG284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AI$3>($E279+$D284),$I279-SUM($F284:AH284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AJ$3>($E279+$D284),$I279-SUM($F284:AI284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AK$3>($E279+$D284),$I279-SUM($F284:AJ284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AL$3>($E279+$D284),$I279-SUM($F284:AK284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AM$3>($E279+$D284),$I279-SUM($F284:AL284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AN$3>($E279+$D284),$I279-SUM($F284:AM284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AO$3>($E279+$D284),$I279-SUM($F284:AN284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AP$3>($E279+$D284),$I279-SUM($F284:AO284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AQ$3>($E279+$D284),$I279-SUM($F284:AP284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AR$3>($E279+$D284),$I279-SUM($F284:AQ284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AS$3>($E279+$D284),$I279-SUM($F284:AR284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AT$3>($E279+$D284),$I279-SUM($F284:AS284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AU$3>($E279+$D284),$I279-SUM($F284:AT284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AV$3>($E279+$D284),$I279-SUM($F284:AU284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AW$3>($E279+$D284),$I279-SUM($F284:AV284),$I279/$E279))","v":90.007879729174334},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AX$3>($E279+$D284),$I279-SUM($F284:AW284),$I279/$E279))","v":-1.8189894035458565E-12},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AY$3>($E279+$D284),$I279-SUM($F284:AX284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AZ$3>($E279+$D284),$I279-SUM($F284:AY284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BA$3>($E279+$D284),$I279-SUM($F284:AZ284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BB$3>($E279+$D284),$I279-SUM($F284:BA284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BC$3>($E279+$D284),$I279-SUM($F284:BB284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BD$3>($E279+$D284),$I279-SUM($F284:BC284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BE$3>($E279+$D284),$I279-SUM($F284:BD284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BF$3>($E279+$D284),$I279-SUM($F284:BE284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BG$3>($E279+$D284),$I279-SUM($F284:BF284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BH$3>($E279+$D284),$I279-SUM($F284:BG284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BI$3>($E279+$D284),$I279-SUM($F284:BH284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BJ$3>($E279+$D284),$I279-SUM($F284:BI284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BK$3>($E279+$D284),$I279-SUM($F284:BJ284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BL$3>($E279+$D284),$I279-SUM($F284:BK284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BM$3>($E279+$D284),$I279-SUM($F284:BL284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BN$3>($E279+$D284),$I279-SUM($F284:BM284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BO$3>($E279+$D284),$I279-SUM($F284:BN284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BP$3>($E279+$D284),$I279-SUM($F284:BO284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BQ$3>($E279+$D284),$I279-SUM($F284:BP284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BR$3>($E279+$D284),$I279-SUM($F284:BQ284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BS$3>($E279+$D284),$I279-SUM($F284:BR284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BT$3>($E279+$D284),$I279-SUM($F284:BS284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BU$3>($E279+$D284),$I279-SUM($F284:BT284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BV$3>($E279+$D284),$I279-SUM($F284:BU284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BW$3>($E279+$D284),$I279-SUM($F284:BV284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BX$3>($E279+$D284),$I279-SUM($F284:BW284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BY$3>($E279+$D284),$I279-SUM($F284:BX284),$I279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BZ$3>($E279+$D284),$I279-SUM($F284:BY284),$I279/$E279))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E279=\"n/a\",\"n/a\",IF(K$3>($E279+$D285),$J279-SUM($F285:J285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(L$3>($E279+$D285),$J279-SUM($F285:K285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(M$3>($E279+$D285),$J279-SUM($F285:L285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(N$3>($E279+$D285),$J279-SUM($F285:M285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(O$3>($E279+$D285),$J279-SUM($F285:N285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(P$3>($E279+$D285),$J279-SUM($F285:O285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Q$3>($E279+$D285),$J279-SUM($F285:P285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(R$3>($E279+$D285),$J279-SUM($F285:Q285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(S$3>($E279+$D285),$J279-SUM($F285:R285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(T$3>($E279+$D285),$J279-SUM($F285:S285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(U$3>($E279+$D285),$J279-SUM($F285:T285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(V$3>($E279+$D285),$J279-SUM($F285:U285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(W$3>($E279+$D285),$J279-SUM($F285:V285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(X$3>($E279+$D285),$J279-SUM($F285:W285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Y$3>($E279+$D285),$J279-SUM($F285:X285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(Z$3>($E279+$D285),$J279-SUM($F285:Y285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AA$3>($E279+$D285),$J279-SUM($F285:Z285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AB$3>($E279+$D285),$J279-SUM($F285:AA285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AC$3>($E279+$D285),$J279-SUM($F285:AB285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AD$3>($E279+$D285),$J279-SUM($F285:AC285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AE$3>($E279+$D285),$J279-SUM($F285:AD285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AF$3>($E279+$D285),$J279-SUM($F285:AE285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AG$3>($E279+$D285),$J279-SUM($F285:AF285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AH$3>($E279+$D285),$J279-SUM($F285:AG285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AI$3>($E279+$D285),$J279-SUM($F285:AH285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AJ$3>($E279+$D285),$J279-SUM($F285:AI285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AK$3>($E279+$D285),$J279-SUM($F285:AJ285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AL$3>($E279+$D285),$J279-SUM($F285:AK285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AM$3>($E279+$D285),$J279-SUM($F285:AL285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AN$3>($E279+$D285),$J279-SUM($F285:AM285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AO$3>($E279+$D285),$J279-SUM($F285:AN285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AP$3>($E279+$D285),$J279-SUM($F285:AO285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AQ$3>($E279+$D285),$J279-SUM($F285:AP285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AR$3>($E279+$D285),$J279-SUM($F285:AQ285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AS$3>($E279+$D285),$J279-SUM($F285:AR285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AT$3>($E279+$D285),$J279-SUM($F285:AS285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AU$3>($E279+$D285),$J279-SUM($F285:AT285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AV$3>($E279+$D285),$J279-SUM($F285:AU285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AW$3>($E279+$D285),$J279-SUM($F285:AV285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AX$3>($E279+$D285),$J279-SUM($F285:AW285),$J279/$E279))","v":-55.141621600856539},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AY$3>($E279+$D285),$J279-SUM($F285:AX285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(AZ$3>($E279+$D285),$J279-SUM($F285:AY285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BA$3>($E279+$D285),$J279-SUM($F285:AZ285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BB$3>($E279+$D285),$J279-SUM($F285:BA285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BC$3>($E279+$D285),$J279-SUM($F285:BB285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BD$3>($E279+$D285),$J279-SUM($F285:BC285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BE$3>($E279+$D285),$J279-SUM($F285:BD285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BF$3>($E279+$D285),$J279-SUM($F285:BE285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BG$3>($E279+$D285),$J279-SUM($F285:BF285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BH$3>($E279+$D285),$J279-SUM($F285:BG285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BI$3>($E279+$D285),$J279-SUM($F285:BH285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BJ$3>($E279+$D285),$J279-SUM($F285:BI285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BK$3>($E279+$D285),$J279-SUM($F285:BJ285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BL$3>($E279+$D285),$J279-SUM($F285:BK285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BM$3>($E279+$D285),$J279-SUM($F285:BL285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BN$3>($E279+$D285),$J279-SUM($F285:BM285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BO$3>($E279+$D285),$J279-SUM($F285:BN285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BP$3>($E279+$D285),$J279-SUM($F285:BO285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BQ$3>($E279+$D285),$J279-SUM($F285:BP285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BR$3>($E279+$D285),$J279-SUM($F285:BQ285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BS$3>($E279+$D285),$J279-SUM($F285:BR285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BT$3>($E279+$D285),$J279-SUM($F285:BS285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BU$3>($E279+$D285),$J279-SUM($F285:BT285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BV$3>($E279+$D285),$J279-SUM($F285:BU285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BW$3>($E279+$D285),$J279-SUM($F285:BV285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BX$3>($E279+$D285),$J279-SUM($F285:BW285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BY$3>($E279+$D285),$J279-SUM($F285:BX285),$J279/$E279))","v":0},{"$f":"IF($E279=\"n/a\",\"n/a\",IF(BZ$3>($E279+$D285),$J279-SUM($F285:BY285),$J279/$E279))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(L$3>($D279+$D286),$K279-SUM($F286:K286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(M$3>($D279+$D286),$K279-SUM($F286:L286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(N$3>($D279+$D286),$K279-SUM($F286:M286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(O$3>($D279+$D286),$K279-SUM($F286:N286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(P$3>($D279+$D286),$K279-SUM($F286:O286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Q$3>($D279+$D286),$K279-SUM($F286:P286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(R$3>($D279+$D286),$K279-SUM($F286:Q286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(S$3>($D279+$D286),$K279-SUM($F286:R286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(T$3>($D279+$D286),$K279-SUM($F286:S286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D286),$K279-SUM($F286:T286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D286),$K279-SUM($F286:U286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D286),$K279-SUM($F286:V286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D286),$K279-SUM($F286:W286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D286),$K279-SUM($F286:X286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D286),$K279-SUM($F286:Y286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D286),$K279-SUM($F286:Z286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D286),$K279-SUM($F286:AA286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D286),$K279-SUM($F286:AB286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D286),$K279-SUM($F286:AC286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D286),$K279-SUM($F286:AD286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D286),$K279-SUM($F286:AE286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D286),$K279-SUM($F286:AF286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D286),$K279-SUM($F286:AG286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D286),$K279-SUM($F286:AH286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D286),$K279-SUM($F286:AI286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D286),$K279-SUM($F286:AJ286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D286),$K279-SUM($F286:AK286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D286),$K279-SUM($F286:AL286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D286),$K279-SUM($F286:AM286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D286),$K279-SUM($F286:AN286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D286),$K279-SUM($F286:AO286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D286),$K279-SUM($F286:AP286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D286),$K279-SUM($F286:AQ286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D286),$K279-SUM($F286:AR286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D286),$K279-SUM($F286:AS286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D286),$K279-SUM($F286:AT286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D286),$K279-SUM($F286:AU286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D286),$K279-SUM($F286:AV286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D286),$K279-SUM($F286:AW286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D286),$K279-SUM($F286:AX286),$K279/$D279))","v":3.3088634408514133},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D286),$K279-SUM($F286:AY286),$K279/$D279))","v":5.6843418860808015E-14},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D286),$K279-SUM($F286:AZ286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D286),$K279-SUM($F286:BA286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D286),$K279-SUM($F286:BB286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D286),$K279-SUM($F286:BC286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D286),$K279-SUM($F286:BD286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D286),$K279-SUM($F286:BE286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D286),$K279-SUM($F286:BF286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D286),$K279-SUM($F286:BG286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D286),$K279-SUM($F286:BH286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D286),$K279-SUM($F286:BI286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D286),$K279-SUM($F286:BJ286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D286),$K279-SUM($F286:BK286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D286),$K279-SUM($F286:BL286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D286),$K279-SUM($F286:BM286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D286),$K279-SUM($F286:BN286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D286),$K279-SUM($F286:BO286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D286),$K279-SUM($F286:BP286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D286),$K279-SUM($F286:BQ286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D286),$K279-SUM($F286:BR286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D286),$K279-SUM($F286:BS286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D286),$K279-SUM($F286:BT286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D286),$K279-SUM($F286:BU286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D286),$K279-SUM($F286:BV286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D286),$K279-SUM($F286:BW286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D286),$K279-SUM($F286:BX286),$K279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D286),$K279-SUM($F286:BY286),$K279/$D279))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(M$3>($D279+$D287),$L279-SUM($F287:L287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(N$3>($D279+$D287),$L279-SUM($F287:M287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(O$3>($D279+$D287),$L279-SUM($F287:N287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(P$3>($D279+$D287),$L279-SUM($F287:O287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Q$3>($D279+$D287),$L279-SUM($F287:P287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(R$3>($D279+$D287),$L279-SUM($F287:Q287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(S$3>($D279+$D287),$L279-SUM($F287:R287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(T$3>($D279+$D287),$L279-SUM($F287:S287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D287),$L279-SUM($F287:T287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D287),$L279-SUM($F287:U287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D287),$L279-SUM($F287:V287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D287),$L279-SUM($F287:W287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D287),$L279-SUM($F287:X287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D287),$L279-SUM($F287:Y287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D287),$L279-SUM($F287:Z287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D287),$L279-SUM($F287:AA287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D287),$L279-SUM($F287:AB287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D287),$L279-SUM($F287:AC287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D287),$L279-SUM($F287:AD287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D287),$L279-SUM($F287:AE287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D287),$L279-SUM($F287:AF287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D287),$L279-SUM($F287:AG287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D287),$L279-SUM($F287:AH287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D287),$L279-SUM($F287:AI287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D287),$L279-SUM($F287:AJ287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D287),$L279-SUM($F287:AK287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D287),$L279-SUM($F287:AL287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D287),$L279-SUM($F287:AM287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D287),$L279-SUM($F287:AN287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D287),$L279-SUM($F287:AO287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D287),$L279-SUM($F287:AP287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D287),$L279-SUM($F287:AQ287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D287),$L279-SUM($F287:AR287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D287),$L279-SUM($F287:AS287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D287),$L279-SUM($F287:AT287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D287),$L279-SUM($F287:AU287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D287),$L279-SUM($F287:AV287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D287),$L279-SUM($F287:AW287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D287),$L279-SUM($F287:AX287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D287),$L279-SUM($F287:AY287),$L279/$D279))","v":9.1995827119701945E-2},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D287),$L279-SUM($F287:AZ287),$L279/$D279))","v":1.7763568394002505E-15},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D287),$L279-SUM($F287:BA287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D287),$L279-SUM($F287:BB287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D287),$L279-SUM($F287:BC287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D287),$L279-SUM($F287:BD287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D287),$L279-SUM($F287:BE287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D287),$L279-SUM($F287:BF287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D287),$L279-SUM($F287:BG287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D287),$L279-SUM($F287:BH287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D287),$L279-SUM($F287:BI287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D287),$L279-SUM($F287:BJ287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D287),$L279-SUM($F287:BK287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D287),$L279-SUM($F287:BL287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D287),$L279-SUM($F287:BM287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D287),$L279-SUM($F287:BN287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D287),$L279-SUM($F287:BO287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D287),$L279-SUM($F287:BP287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D287),$L279-SUM($F287:BQ287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D287),$L279-SUM($F287:BR287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D287),$L279-SUM($F287:BS287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D287),$L279-SUM($F287:BT287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D287),$L279-SUM($F287:BU287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D287),$L279-SUM($F287:BV287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D287),$L279-SUM($F287:BW287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D287),$L279-SUM($F287:BX287),$L279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D287),$L279-SUM($F287:BY287),$L279/$D279))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(N$3>($D279+$D288),$M279-SUM($F288:M288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(O$3>($D279+$D288),$M279-SUM($F288:N288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(P$3>($D279+$D288),$M279-SUM($F288:O288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Q$3>($D279+$D288),$M279-SUM($F288:P288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(R$3>($D279+$D288),$M279-SUM($F288:Q288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(S$3>($D279+$D288),$M279-SUM($F288:R288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(T$3>($D279+$D288),$M279-SUM($F288:S288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D288),$M279-SUM($F288:T288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D288),$M279-SUM($F288:U288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D288),$M279-SUM($F288:V288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D288),$M279-SUM($F288:W288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D288),$M279-SUM($F288:X288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D288),$M279-SUM($F288:Y288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D288),$M279-SUM($F288:Z288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D288),$M279-SUM($F288:AA288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D288),$M279-SUM($F288:AB288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D288),$M279-SUM($F288:AC288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D288),$M279-SUM($F288:AD288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D288),$M279-SUM($F288:AE288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D288),$M279-SUM($F288:AF288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D288),$M279-SUM($F288:AG288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D288),$M279-SUM($F288:AH288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D288),$M279-SUM($F288:AI288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D288),$M279-SUM($F288:AJ288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D288),$M279-SUM($F288:AK288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D288),$M279-SUM($F288:AL288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D288),$M279-SUM($F288:AM288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D288),$M279-SUM($F288:AN288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D288),$M279-SUM($F288:AO288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D288),$M279-SUM($F288:AP288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D288),$M279-SUM($F288:AQ288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D288),$M279-SUM($F288:AR288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D288),$M279-SUM($F288:AS288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D288),$M279-SUM($F288:AT288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D288),$M279-SUM($F288:AU288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D288),$M279-SUM($F288:AV288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D288),$M279-SUM($F288:AW288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D288),$M279-SUM($F288:AX288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D288),$M279-SUM($F288:AY288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D288),$M279-SUM($F288:AZ288),$M279/$D279))","v":28.221135643396831},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D288),$M279-SUM($F288:BA288),$M279/$D279))","v":6.8212102632969618E-13},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D288),$M279-SUM($F288:BB288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D288),$M279-SUM($F288:BC288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D288),$M279-SUM($F288:BD288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D288),$M279-SUM($F288:BE288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D288),$M279-SUM($F288:BF288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D288),$M279-SUM($F288:BG288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D288),$M279-SUM($F288:BH288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D288),$M279-SUM($F288:BI288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D288),$M279-SUM($F288:BJ288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D288),$M279-SUM($F288:BK288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D288),$M279-SUM($F288:BL288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D288),$M279-SUM($F288:BM288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D288),$M279-SUM($F288:BN288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D288),$M279-SUM($F288:BO288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D288),$M279-SUM($F288:BP288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D288),$M279-SUM($F288:BQ288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D288),$M279-SUM($F288:BR288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D288),$M279-SUM($F288:BS288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D288),$M279-SUM($F288:BT288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D288),$M279-SUM($F288:BU288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D288),$M279-SUM($F288:BV288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D288),$M279-SUM($F288:BW288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D288),$M279-SUM($F288:BX288),$M279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D288),$M279-SUM($F288:BY288),$M279/$D279))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(O$3>($D279+$D289),$N279-SUM($F289:N289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(P$3>($D279+$D289),$N279-SUM($F289:O289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Q$3>($D279+$D289),$N279-SUM($F289:P289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(R$3>($D279+$D289),$N279-SUM($F289:Q289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(S$3>($D279+$D289),$N279-SUM($F289:R289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(T$3>($D279+$D289),$N279-SUM($F289:S289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D289),$N279-SUM($F289:T289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D289),$N279-SUM($F289:U289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D289),$N279-SUM($F289:V289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D289),$N279-SUM($F289:W289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D289),$N279-SUM($F289:X289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D289),$N279-SUM($F289:Y289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D289),$N279-SUM($F289:Z289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D289),$N279-SUM($F289:AA289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D289),$N279-SUM($F289:AB289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D289),$N279-SUM($F289:AC289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D289),$N279-SUM($F289:AD289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D289),$N279-SUM($F289:AE289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D289),$N279-SUM($F289:AF289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D289),$N279-SUM($F289:AG289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D289),$N279-SUM($F289:AH289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D289),$N279-SUM($F289:AI289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D289),$N279-SUM($F289:AJ289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D289),$N279-SUM($F289:AK289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D289),$N279-SUM($F289:AL289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D289),$N279-SUM($F289:AM289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D289),$N279-SUM($F289:AN289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D289),$N279-SUM($F289:AO289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D289),$N279-SUM($F289:AP289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D289),$N279-SUM($F289:AQ289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D289),$N279-SUM($F289:AR289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D289),$N279-SUM($F289:AS289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D289),$N279-SUM($F289:AT289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D289),$N279-SUM($F289:AU289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D289),$N279-SUM($F289:AV289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D289),$N279-SUM($F289:AW289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D289),$N279-SUM($F289:AX289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D289),$N279-SUM($F289:AY289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D289),$N279-SUM($F289:AZ289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D289),$N279-SUM($F289:BA289),$N279/$D279))","v":1.3161390994219793},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D289),$N279-SUM($F289:BB289),$N279/$D279))","v":-2.1316282072803006E-14},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D289),$N279-SUM($F289:BC289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D289),$N279-SUM($F289:BD289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D289),$N279-SUM($F289:BE289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D289),$N279-SUM($F289:BF289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D289),$N279-SUM($F289:BG289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D289),$N279-SUM($F289:BH289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D289),$N279-SUM($F289:BI289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D289),$N279-SUM($F289:BJ289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D289),$N279-SUM($F289:BK289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D289),$N279-SUM($F289:BL289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D289),$N279-SUM($F289:BM289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D289),$N279-SUM($F289:BN289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D289),$N279-SUM($F289:BO289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D289),$N279-SUM($F289:BP289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D289),$N279-SUM($F289:BQ289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D289),$N279-SUM($F289:BR289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D289),$N279-SUM($F289:BS289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D289),$N279-SUM($F289:BT289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D289),$N279-SUM($F289:BU289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D289),$N279-SUM($F289:BV289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D289),$N279-SUM($F289:BW289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D289),$N279-SUM($F289:BX289),$N279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D289),$N279-SUM($F289:BY289),$N279/$D279))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(P$3>($D279+$D290),$O279-SUM($F290:O290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Q$3>($D279+$D290),$O279-SUM($F290:P290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(R$3>($D279+$D290),$O279-SUM($F290:Q290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(S$3>($D279+$D290),$O279-SUM($F290:R290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(T$3>($D279+$D290),$O279-SUM($F290:S290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D290),$O279-SUM($F290:T290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D290),$O279-SUM($F290:U290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D290),$O279-SUM($F290:V290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D290),$O279-SUM($F290:W290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D290),$O279-SUM($F290:X290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D290),$O279-SUM($F290:Y290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D290),$O279-SUM($F290:Z290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D290),$O279-SUM($F290:AA290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D290),$O279-SUM($F290:AB290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D290),$O279-SUM($F290:AC290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D290),$O279-SUM($F290:AD290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D290),$O279-SUM($F290:AE290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D290),$O279-SUM($F290:AF290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D290),$O279-SUM($F290:AG290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D290),$O279-SUM($F290:AH290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D290),$O279-SUM($F290:AI290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D290),$O279-SUM($F290:AJ290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D290),$O279-SUM($F290:AK290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D290),$O279-SUM($F290:AL290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D290),$O279-SUM($F290:AM290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D290),$O279-SUM($F290:AN290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D290),$O279-SUM($F290:AO290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D290),$O279-SUM($F290:AP290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D290),$O279-SUM($F290:AQ290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D290),$O279-SUM($F290:AR290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D290),$O279-SUM($F290:AS290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D290),$O279-SUM($F290:AT290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D290),$O279-SUM($F290:AU290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D290),$O279-SUM($F290:AV290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D290),$O279-SUM($F290:AW290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D290),$O279-SUM($F290:AX290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D290),$O279-SUM($F290:AY290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D290),$O279-SUM($F290:AZ290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D290),$O279-SUM($F290:BA290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D290),$O279-SUM($F290:BB290),$O279/$D279))","v":14.408011189120391},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D290),$O279-SUM($F290:BC290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D290),$O279-SUM($F290:BD290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D290),$O279-SUM($F290:BE290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D290),$O279-SUM($F290:BF290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D290),$O279-SUM($F290:BG290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D290),$O279-SUM($F290:BH290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D290),$O279-SUM($F290:BI290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D290),$O279-SUM($F290:BJ290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D290),$O279-SUM($F290:BK290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D290),$O279-SUM($F290:BL290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D290),$O279-SUM($F290:BM290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D290),$O279-SUM($F290:BN290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D290),$O279-SUM($F290:BO290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D290),$O279-SUM($F290:BP290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D290),$O279-SUM($F290:BQ290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D290),$O279-SUM($F290:BR290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D290),$O279-SUM($F290:BS290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D290),$O279-SUM($F290:BT290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D290),$O279-SUM($F290:BU290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D290),$O279-SUM($F290:BV290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D290),$O279-SUM($F290:BW290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D290),$O279-SUM($F290:BX290),$O279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D290),$O279-SUM($F290:BY290),$O279/$D279))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Q$3>($D279+$D291),$P279-SUM($F291:P291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(R$3>($D279+$D291),$P279-SUM($F291:Q291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(S$3>($D279+$D291),$P279-SUM($F291:R291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(T$3>($D279+$D291),$P279-SUM($F291:S291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D291),$P279-SUM($F291:T291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D291),$P279-SUM($F291:U291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D291),$P279-SUM($F291:V291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D291),$P279-SUM($F291:W291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D291),$P279-SUM($F291:X291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D291),$P279-SUM($F291:Y291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D291),$P279-SUM($F291:Z291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D291),$P279-SUM($F291:AA291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D291),$P279-SUM($F291:AB291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D291),$P279-SUM($F291:AC291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D291),$P279-SUM($F291:AD291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D291),$P279-SUM($F291:AE291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D291),$P279-SUM($F291:AF291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D291),$P279-SUM($F291:AG291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D291),$P279-SUM($F291:AH291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D291),$P279-SUM($F291:AI291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D291),$P279-SUM($F291:AJ291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D291),$P279-SUM($F291:AK291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D291),$P279-SUM($F291:AL291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D291),$P279-SUM($F291:AM291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D291),$P279-SUM($F291:AN291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D291),$P279-SUM($F291:AO291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D291),$P279-SUM($F291:AP291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D291),$P279-SUM($F291:AQ291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D291),$P279-SUM($F291:AR291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D291),$P279-SUM($F291:AS291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D291),$P279-SUM($F291:AT291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D291),$P279-SUM($F291:AU291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D291),$P279-SUM($F291:AV291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D291),$P279-SUM($F291:AW291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D291),$P279-SUM($F291:AX291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D291),$P279-SUM($F291:AY291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D291),$P279-SUM($F291:AZ291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D291),$P279-SUM($F291:BA291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D291),$P279-SUM($F291:BB291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D291),$P279-SUM($F291:BC291),$P279/$D279))","v":138.57704535284023},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D291),$P279-SUM($F291:BD291),$P279/$D279))","v":-1.8189894035458565E-12},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D291),$P279-SUM($F291:BE291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D291),$P279-SUM($F291:BF291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D291),$P279-SUM($F291:BG291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D291),$P279-SUM($F291:BH291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D291),$P279-SUM($F291:BI291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D291),$P279-SUM($F291:BJ291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D291),$P279-SUM($F291:BK291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D291),$P279-SUM($F291:BL291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D291),$P279-SUM($F291:BM291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D291),$P279-SUM($F291:BN291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D291),$P279-SUM($F291:BO291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D291),$P279-SUM($F291:BP291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D291),$P279-SUM($F291:BQ291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D291),$P279-SUM($F291:BR291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D291),$P279-SUM($F291:BS291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D291),$P279-SUM($F291:BT291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D291),$P279-SUM($F291:BU291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D291),$P279-SUM($F291:BV291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D291),$P279-SUM($F291:BW291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D291),$P279-SUM($F291:BX291),$P279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D291),$P279-SUM($F291:BY291),$P279/$D279))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(R$3>($D279+$D292),$Q279-SUM($F292:Q292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(S$3>($D279+$D292),$Q279-SUM($F292:R292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(T$3>($D279+$D292),$Q279-SUM($F292:S292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D292),$Q279-SUM($F292:T292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D292),$Q279-SUM($F292:U292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D292),$Q279-SUM($F292:V292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D292),$Q279-SUM($F292:W292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D292),$Q279-SUM($F292:X292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D292),$Q279-SUM($F292:Y292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D292),$Q279-SUM($F292:Z292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D292),$Q279-SUM($F292:AA292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D292),$Q279-SUM($F292:AB292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D292),$Q279-SUM($F292:AC292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D292),$Q279-SUM($F292:AD292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D292),$Q279-SUM($F292:AE292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D292),$Q279-SUM($F292:AF292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D292),$Q279-SUM($F292:AG292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D292),$Q279-SUM($F292:AH292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D292),$Q279-SUM($F292:AI292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D292),$Q279-SUM($F292:AJ292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D292),$Q279-SUM($F292:AK292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D292),$Q279-SUM($F292:AL292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D292),$Q279-SUM($F292:AM292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D292),$Q279-SUM($F292:AN292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D292),$Q279-SUM($F292:AO292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D292),$Q279-SUM($F292:AP292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D292),$Q279-SUM($F292:AQ292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D292),$Q279-SUM($F292:AR292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D292),$Q279-SUM($F292:AS292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D292),$Q279-SUM($F292:AT292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D292),$Q279-SUM($F292:AU292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D292),$Q279-SUM($F292:AV292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D292),$Q279-SUM($F292:AW292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D292),$Q279-SUM($F292:AX292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D292),$Q279-SUM($F292:AY292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D292),$Q279-SUM($F292:AZ292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D292),$Q279-SUM($F292:BA292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D292),$Q279-SUM($F292:BB292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D292),$Q279-SUM($F292:BC292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D292),$Q279-SUM($F292:BD292),$Q279/$D279))","v":40.437787060139797},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D292),$Q279-SUM($F292:BE292),$Q279/$D279))","v":6.8212102632969618E-13},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D292),$Q279-SUM($F292:BF292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D292),$Q279-SUM($F292:BG292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D292),$Q279-SUM($F292:BH292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D292),$Q279-SUM($F292:BI292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D292),$Q279-SUM($F292:BJ292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D292),$Q279-SUM($F292:BK292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D292),$Q279-SUM($F292:BL292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D292),$Q279-SUM($F292:BM292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D292),$Q279-SUM($F292:BN292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D292),$Q279-SUM($F292:BO292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D292),$Q279-SUM($F292:BP292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D292),$Q279-SUM($F292:BQ292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D292),$Q279-SUM($F292:BR292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D292),$Q279-SUM($F292:BS292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D292),$Q279-SUM($F292:BT292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D292),$Q279-SUM($F292:BU292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D292),$Q279-SUM($F292:BV292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D292),$Q279-SUM($F292:BW292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D292),$Q279-SUM($F292:BX292),$Q279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D292),$Q279-SUM($F292:BY292),$Q279/$D279))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(S$3>($D279+$D293),$R279-SUM($F293:R293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(T$3>($D279+$D293),$R279-SUM($F293:S293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D293),$R279-SUM($F293:T293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D293),$R279-SUM($F293:U293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D293),$R279-SUM($F293:V293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D293),$R279-SUM($F293:W293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D293),$R279-SUM($F293:X293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D293),$R279-SUM($F293:Y293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D293),$R279-SUM($F293:Z293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D293),$R279-SUM($F293:AA293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D293),$R279-SUM($F293:AB293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D293),$R279-SUM($F293:AC293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D293),$R279-SUM($F293:AD293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D293),$R279-SUM($F293:AE293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D293),$R279-SUM($F293:AF293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D293),$R279-SUM($F293:AG293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D293),$R279-SUM($F293:AH293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D293),$R279-SUM($F293:AI293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D293),$R279-SUM($F293:AJ293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D293),$R279-SUM($F293:AK293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D293),$R279-SUM($F293:AL293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D293),$R279-SUM($F293:AM293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D293),$R279-SUM($F293:AN293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D293),$R279-SUM($F293:AO293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D293),$R279-SUM($F293:AP293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D293),$R279-SUM($F293:AQ293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D293),$R279-SUM($F293:AR293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D293),$R279-SUM($F293:AS293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D293),$R279-SUM($F293:AT293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D293),$R279-SUM($F293:AU293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D293),$R279-SUM($F293:AV293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D293),$R279-SUM($F293:AW293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D293),$R279-SUM($F293:AX293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D293),$R279-SUM($F293:AY293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D293),$R279-SUM($F293:AZ293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D293),$R279-SUM($F293:BA293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D293),$R279-SUM($F293:BB293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D293),$R279-SUM($F293:BC293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D293),$R279-SUM($F293:BD293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D293),$R279-SUM($F293:BE293),$R279/$D279))","v":125.0304369797432},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D293),$R279-SUM($F293:BF293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D293),$R279-SUM($F293:BG293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D293),$R279-SUM($F293:BH293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D293),$R279-SUM($F293:BI293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D293),$R279-SUM($F293:BJ293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D293),$R279-SUM($F293:BK293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D293),$R279-SUM($F293:BL293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D293),$R279-SUM($F293:BM293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D293),$R279-SUM($F293:BN293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D293),$R279-SUM($F293:BO293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D293),$R279-SUM($F293:BP293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D293),$R279-SUM($F293:BQ293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D293),$R279-SUM($F293:BR293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D293),$R279-SUM($F293:BS293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D293),$R279-SUM($F293:BT293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D293),$R279-SUM($F293:BU293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D293),$R279-SUM($F293:BV293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D293),$R279-SUM($F293:BW293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D293),$R279-SUM($F293:BX293),$R279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D293),$R279-SUM($F293:BY293),$R279/$D279))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(T$3>($D279+$D294),$S279-SUM($F294:S294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D294),$S279-SUM($F294:T294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D294),$S279-SUM($F294:U294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D294),$S279-SUM($F294:V294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D294),$S279-SUM($F294:W294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D294),$S279-SUM($F294:X294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D294),$S279-SUM($F294:Y294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D294),$S279-SUM($F294:Z294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D294),$S279-SUM($F294:AA294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D294),$S279-SUM($F294:AB294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D294),$S279-SUM($F294:AC294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D294),$S279-SUM($F294:AD294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D294),$S279-SUM($F294:AE294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D294),$S279-SUM($F294:AF294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D294),$S279-SUM($F294:AG294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D294),$S279-SUM($F294:AH294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D294),$S279-SUM($F294:AI294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D294),$S279-SUM($F294:AJ294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D294),$S279-SUM($F294:AK294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D294),$S279-SUM($F294:AL294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D294),$S279-SUM($F294:AM294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D294),$S279-SUM($F294:AN294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D294),$S279-SUM($F294:AO294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D294),$S279-SUM($F294:AP294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D294),$S279-SUM($F294:AQ294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D294),$S279-SUM($F294:AR294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D294),$S279-SUM($F294:AS294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D294),$S279-SUM($F294:AT294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D294),$S279-SUM($F294:AU294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D294),$S279-SUM($F294:AV294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D294),$S279-SUM($F294:AW294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D294),$S279-SUM($F294:AX294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D294),$S279-SUM($F294:AY294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D294),$S279-SUM($F294:AZ294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D294),$S279-SUM($F294:BA294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D294),$S279-SUM($F294:BB294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D294),$S279-SUM($F294:BC294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D294),$S279-SUM($F294:BD294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D294),$S279-SUM($F294:BE294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D294),$S279-SUM($F294:BF294),$S279/$D279))","v":77.69381181818035},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D294),$S279-SUM($F294:BG294),$S279/$D279))","v":1.8189894035458565E-12},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D294),$S279-SUM($F294:BH294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D294),$S279-SUM($F294:BI294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D294),$S279-SUM($F294:BJ294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D294),$S279-SUM($F294:BK294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D294),$S279-SUM($F294:BL294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D294),$S279-SUM($F294:BM294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D294),$S279-SUM($F294:BN294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D294),$S279-SUM($F294:BO294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D294),$S279-SUM($F294:BP294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D294),$S279-SUM($F294:BQ294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D294),$S279-SUM($F294:BR294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D294),$S279-SUM($F294:BS294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D294),$S279-SUM($F294:BT294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D294),$S279-SUM($F294:BU294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D294),$S279-SUM($F294:BV294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D294),$S279-SUM($F294:BW294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D294),$S279-SUM($F294:BX294),$S279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D294),$S279-SUM($F294:BY294),$S279/$D279))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(U$3>($D279+$D295),$T279-SUM($F295:T295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D295),$T279-SUM($F295:U295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D295),$T279-SUM($F295:V295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D295),$T279-SUM($F295:W295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D295),$T279-SUM($F295:X295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D295),$T279-SUM($F295:Y295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D295),$T279-SUM($F295:Z295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D295),$T279-SUM($F295:AA295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D295),$T279-SUM($F295:AB295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D295),$T279-SUM($F295:AC295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D295),$T279-SUM($F295:AD295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D295),$T279-SUM($F295:AE295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D295),$T279-SUM($F295:AF295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D295),$T279-SUM($F295:AG295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D295),$T279-SUM($F295:AH295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D295),$T279-SUM($F295:AI295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D295),$T279-SUM($F295:AJ295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D295),$T279-SUM($F295:AK295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D295),$T279-SUM($F295:AL295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D295),$T279-SUM($F295:AM295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D295),$T279-SUM($F295:AN295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D295),$T279-SUM($F295:AO295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D295),$T279-SUM($F295:AP295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D295),$T279-SUM($F295:AQ295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D295),$T279-SUM($F295:AR295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D295),$T279-SUM($F295:AS295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D295),$T279-SUM($F295:AT295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D295),$T279-SUM($F295:AU295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D295),$T279-SUM($F295:AV295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D295),$T279-SUM($F295:AW295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D295),$T279-SUM($F295:AX295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D295),$T279-SUM($F295:AY295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D295),$T279-SUM($F295:AZ295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D295),$T279-SUM($F295:BA295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D295),$T279-SUM($F295:BB295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D295),$T279-SUM($F295:BC295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D295),$T279-SUM($F295:BD295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D295),$T279-SUM($F295:BE295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D295),$T279-SUM($F295:BF295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D295),$T279-SUM($F295:BG295),$T279/$D279))","v":258.17290647668005},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D295),$T279-SUM($F295:BH295),$T279/$D279))","v":-1.0913936421275139E-11},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D295),$T279-SUM($F295:BI295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D295),$T279-SUM($F295:BJ295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D295),$T279-SUM($F295:BK295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D295),$T279-SUM($F295:BL295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D295),$T279-SUM($F295:BM295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D295),$T279-SUM($F295:BN295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D295),$T279-SUM($F295:BO295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D295),$T279-SUM($F295:BP295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D295),$T279-SUM($F295:BQ295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D295),$T279-SUM($F295:BR295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D295),$T279-SUM($F295:BS295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D295),$T279-SUM($F295:BT295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D295),$T279-SUM($F295:BU295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D295),$T279-SUM($F295:BV295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D295),$T279-SUM($F295:BW295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D295),$T279-SUM($F295:BX295),$T279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D295),$T279-SUM($F295:BY295),$T279/$D279))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(V$3>($D279+$D296),$U279-SUM($F296:U296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D296),$U279-SUM($F296:V296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D296),$U279-SUM($F296:W296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D296),$U279-SUM($F296:X296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D296),$U279-SUM($F296:Y296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D296),$U279-SUM($F296:Z296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D296),$U279-SUM($F296:AA296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D296),$U279-SUM($F296:AB296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D296),$U279-SUM($F296:AC296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D296),$U279-SUM($F296:AD296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D296),$U279-SUM($F296:AE296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D296),$U279-SUM($F296:AF296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D296),$U279-SUM($F296:AG296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D296),$U279-SUM($F296:AH296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D296),$U279-SUM($F296:AI296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D296),$U279-SUM($F296:AJ296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D296),$U279-SUM($F296:AK296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D296),$U279-SUM($F296:AL296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D296),$U279-SUM($F296:AM296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D296),$U279-SUM($F296:AN296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D296),$U279-SUM($F296:AO296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D296),$U279-SUM($F296:AP296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D296),$U279-SUM($F296:AQ296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D296),$U279-SUM($F296:AR296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D296),$U279-SUM($F296:AS296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D296),$U279-SUM($F296:AT296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D296),$U279-SUM($F296:AU296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D296),$U279-SUM($F296:AV296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D296),$U279-SUM($F296:AW296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D296),$U279-SUM($F296:AX296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D296),$U279-SUM($F296:AY296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D296),$U279-SUM($F296:AZ296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D296),$U279-SUM($F296:BA296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D296),$U279-SUM($F296:BB296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D296),$U279-SUM($F296:BC296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D296),$U279-SUM($F296:BD296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D296),$U279-SUM($F296:BE296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D296),$U279-SUM($F296:BF296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D296),$U279-SUM($F296:BG296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D296),$U279-SUM($F296:BH296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D296),$U279-SUM($F296:BI296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D296),$U279-SUM($F296:BJ296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D296),$U279-SUM($F296:BK296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D296),$U279-SUM($F296:BL296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D296),$U279-SUM($F296:BM296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D296),$U279-SUM($F296:BN296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D296),$U279-SUM($F296:BO296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D296),$U279-SUM($F296:BP296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D296),$U279-SUM($F296:BQ296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D296),$U279-SUM($F296:BR296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D296),$U279-SUM($F296:BS296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D296),$U279-SUM($F296:BT296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D296),$U279-SUM($F296:BU296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D296),$U279-SUM($F296:BV296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D296),$U279-SUM($F296:BW296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D296),$U279-SUM($F296:BX296),$U279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D296),$U279-SUM($F296:BY296),$U279/$D279))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(W$3>($D279+$D297),$V279-SUM($F297:V297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D297),$V279-SUM($F297:W297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D297),$V279-SUM($F297:X297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D297),$V279-SUM($F297:Y297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D297),$V279-SUM($F297:Z297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D297),$V279-SUM($F297:AA297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D297),$V279-SUM($F297:AB297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D297),$V279-SUM($F297:AC297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D297),$V279-SUM($F297:AD297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D297),$V279-SUM($F297:AE297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D297),$V279-SUM($F297:AF297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D297),$V279-SUM($F297:AG297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D297),$V279-SUM($F297:AH297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D297),$V279-SUM($F297:AI297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D297),$V279-SUM($F297:AJ297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D297),$V279-SUM($F297:AK297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D297),$V279-SUM($F297:AL297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D297),$V279-SUM($F297:AM297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D297),$V279-SUM($F297:AN297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D297),$V279-SUM($F297:AO297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D297),$V279-SUM($F297:AP297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D297),$V279-SUM($F297:AQ297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D297),$V279-SUM($F297:AR297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D297),$V279-SUM($F297:AS297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D297),$V279-SUM($F297:AT297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D297),$V279-SUM($F297:AU297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D297),$V279-SUM($F297:AV297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D297),$V279-SUM($F297:AW297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D297),$V279-SUM($F297:AX297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D297),$V279-SUM($F297:AY297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D297),$V279-SUM($F297:AZ297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D297),$V279-SUM($F297:BA297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D297),$V279-SUM($F297:BB297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D297),$V279-SUM($F297:BC297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D297),$V279-SUM($F297:BD297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D297),$V279-SUM($F297:BE297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D297),$V279-SUM($F297:BF297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D297),$V279-SUM($F297:BG297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D297),$V279-SUM($F297:BH297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D297),$V279-SUM($F297:BI297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D297),$V279-SUM($F297:BJ297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D297),$V279-SUM($F297:BK297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D297),$V279-SUM($F297:BL297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D297),$V279-SUM($F297:BM297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D297),$V279-SUM($F297:BN297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D297),$V279-SUM($F297:BO297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D297),$V279-SUM($F297:BP297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D297),$V279-SUM($F297:BQ297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D297),$V279-SUM($F297:BR297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D297),$V279-SUM($F297:BS297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D297),$V279-SUM($F297:BT297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D297),$V279-SUM($F297:BU297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D297),$V279-SUM($F297:BV297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D297),$V279-SUM($F297:BW297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D297),$V279-SUM($F297:BX297),$V279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D297),$V279-SUM($F297:BY297),$V279/$D279))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(X$3>($D279+$D298),$W279-SUM($F298:W298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D298),$W279-SUM($F298:X298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D298),$W279-SUM($F298:Y298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D298),$W279-SUM($F298:Z298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D298),$W279-SUM($F298:AA298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D298),$W279-SUM($F298:AB298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D298),$W279-SUM($F298:AC298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D298),$W279-SUM($F298:AD298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D298),$W279-SUM($F298:AE298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D298),$W279-SUM($F298:AF298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D298),$W279-SUM($F298:AG298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D298),$W279-SUM($F298:AH298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D298),$W279-SUM($F298:AI298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D298),$W279-SUM($F298:AJ298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D298),$W279-SUM($F298:AK298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D298),$W279-SUM($F298:AL298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D298),$W279-SUM($F298:AM298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D298),$W279-SUM($F298:AN298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D298),$W279-SUM($F298:AO298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D298),$W279-SUM($F298:AP298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D298),$W279-SUM($F298:AQ298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D298),$W279-SUM($F298:AR298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D298),$W279-SUM($F298:AS298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D298),$W279-SUM($F298:AT298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D298),$W279-SUM($F298:AU298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D298),$W279-SUM($F298:AV298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D298),$W279-SUM($F298:AW298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D298),$W279-SUM($F298:AX298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D298),$W279-SUM($F298:AY298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D298),$W279-SUM($F298:AZ298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D298),$W279-SUM($F298:BA298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D298),$W279-SUM($F298:BB298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D298),$W279-SUM($F298:BC298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D298),$W279-SUM($F298:BD298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D298),$W279-SUM($F298:BE298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D298),$W279-SUM($F298:BF298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D298),$W279-SUM($F298:BG298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D298),$W279-SUM($F298:BH298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D298),$W279-SUM($F298:BI298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D298),$W279-SUM($F298:BJ298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D298),$W279-SUM($F298:BK298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D298),$W279-SUM($F298:BL298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D298),$W279-SUM($F298:BM298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D298),$W279-SUM($F298:BN298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D298),$W279-SUM($F298:BO298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D298),$W279-SUM($F298:BP298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D298),$W279-SUM($F298:BQ298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D298),$W279-SUM($F298:BR298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D298),$W279-SUM($F298:BS298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D298),$W279-SUM($F298:BT298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D298),$W279-SUM($F298:BU298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D298),$W279-SUM($F298:BV298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D298),$W279-SUM($F298:BW298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D298),$W279-SUM($F298:BX298),$W279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D298),$W279-SUM($F298:BY298),$W279/$D279))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Y$3>($D279+$D299),$X279-SUM($F299:X299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D299),$X279-SUM($F299:Y299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D299),$X279-SUM($F299:Z299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D299),$X279-SUM($F299:AA299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D299),$X279-SUM($F299:AB299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D299),$X279-SUM($F299:AC299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D299),$X279-SUM($F299:AD299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D299),$X279-SUM($F299:AE299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D299),$X279-SUM($F299:AF299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D299),$X279-SUM($F299:AG299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D299),$X279-SUM($F299:AH299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D299),$X279-SUM($F299:AI299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D299),$X279-SUM($F299:AJ299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D299),$X279-SUM($F299:AK299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D299),$X279-SUM($F299:AL299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D299),$X279-SUM($F299:AM299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D299),$X279-SUM($F299:AN299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D299),$X279-SUM($F299:AO299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D299),$X279-SUM($F299:AP299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D299),$X279-SUM($F299:AQ299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D299),$X279-SUM($F299:AR299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D299),$X279-SUM($F299:AS299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D299),$X279-SUM($F299:AT299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D299),$X279-SUM($F299:AU299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D299),$X279-SUM($F299:AV299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D299),$X279-SUM($F299:AW299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D299),$X279-SUM($F299:AX299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D299),$X279-SUM($F299:AY299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D299),$X279-SUM($F299:AZ299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D299),$X279-SUM($F299:BA299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D299),$X279-SUM($F299:BB299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D299),$X279-SUM($F299:BC299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D299),$X279-SUM($F299:BD299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D299),$X279-SUM($F299:BE299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D299),$X279-SUM($F299:BF299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D299),$X279-SUM($F299:BG299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D299),$X279-SUM($F299:BH299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D299),$X279-SUM($F299:BI299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D299),$X279-SUM($F299:BJ299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D299),$X279-SUM($F299:BK299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D299),$X279-SUM($F299:BL299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D299),$X279-SUM($F299:BM299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D299),$X279-SUM($F299:BN299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D299),$X279-SUM($F299:BO299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D299),$X279-SUM($F299:BP299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D299),$X279-SUM($F299:BQ299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D299),$X279-SUM($F299:BR299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D299),$X279-SUM($F299:BS299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D299),$X279-SUM($F299:BT299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D299),$X279-SUM($F299:BU299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D299),$X279-SUM($F299:BV299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D299),$X279-SUM($F299:BW299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D299),$X279-SUM($F299:BX299),$X279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D299),$X279-SUM($F299:BY299),$X279/$D279))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(Z$3>($D279+$D300),$Y279-SUM($F300:Y300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D300),$Y279-SUM($F300:Z300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D300),$Y279-SUM($F300:AA300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D300),$Y279-SUM($F300:AB300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D300),$Y279-SUM($F300:AC300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D300),$Y279-SUM($F300:AD300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D300),$Y279-SUM($F300:AE300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D300),$Y279-SUM($F300:AF300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D300),$Y279-SUM($F300:AG300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D300),$Y279-SUM($F300:AH300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D300),$Y279-SUM($F300:AI300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D300),$Y279-SUM($F300:AJ300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D300),$Y279-SUM($F300:AK300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D300),$Y279-SUM($F300:AL300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D300),$Y279-SUM($F300:AM300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D300),$Y279-SUM($F300:AN300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D300),$Y279-SUM($F300:AO300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D300),$Y279-SUM($F300:AP300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D300),$Y279-SUM($F300:AQ300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D300),$Y279-SUM($F300:AR300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D300),$Y279-SUM($F300:AS300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D300),$Y279-SUM($F300:AT300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D300),$Y279-SUM($F300:AU300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D300),$Y279-SUM($F300:AV300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D300),$Y279-SUM($F300:AW300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D300),$Y279-SUM($F300:AX300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D300),$Y279-SUM($F300:AY300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D300),$Y279-SUM($F300:AZ300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D300),$Y279-SUM($F300:BA300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D300),$Y279-SUM($F300:BB300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D300),$Y279-SUM($F300:BC300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D300),$Y279-SUM($F300:BD300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D300),$Y279-SUM($F300:BE300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D300),$Y279-SUM($F300:BF300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D300),$Y279-SUM($F300:BG300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D300),$Y279-SUM($F300:BH300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D300),$Y279-SUM($F300:BI300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D300),$Y279-SUM($F300:BJ300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D300),$Y279-SUM($F300:BK300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D300),$Y279-SUM($F300:BL300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D300),$Y279-SUM($F300:BM300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D300),$Y279-SUM($F300:BN300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D300),$Y279-SUM($F300:BO300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D300),$Y279-SUM($F300:BP300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D300),$Y279-SUM($F300:BQ300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D300),$Y279-SUM($F300:BR300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D300),$Y279-SUM($F300:BS300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D300),$Y279-SUM($F300:BT300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D300),$Y279-SUM($F300:BU300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D300),$Y279-SUM($F300:BV300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D300),$Y279-SUM($F300:BW300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D300),$Y279-SUM($F300:BX300),$Y279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D300),$Y279-SUM($F300:BY300),$Y279/$D279))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AA$3>($D279+$D301),$Z279-SUM($F301:Z301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D301),$Z279-SUM($F301:AA301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D301),$Z279-SUM($F301:AB301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D301),$Z279-SUM($F301:AC301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D301),$Z279-SUM($F301:AD301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D301),$Z279-SUM($F301:AE301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D301),$Z279-SUM($F301:AF301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D301),$Z279-SUM($F301:AG301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D301),$Z279-SUM($F301:AH301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D301),$Z279-SUM($F301:AI301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D301),$Z279-SUM($F301:AJ301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D301),$Z279-SUM($F301:AK301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D301),$Z279-SUM($F301:AL301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D301),$Z279-SUM($F301:AM301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D301),$Z279-SUM($F301:AN301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D301),$Z279-SUM($F301:AO301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D301),$Z279-SUM($F301:AP301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D301),$Z279-SUM($F301:AQ301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D301),$Z279-SUM($F301:AR301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D301),$Z279-SUM($F301:AS301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D301),$Z279-SUM($F301:AT301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D301),$Z279-SUM($F301:AU301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D301),$Z279-SUM($F301:AV301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D301),$Z279-SUM($F301:AW301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D301),$Z279-SUM($F301:AX301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D301),$Z279-SUM($F301:AY301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D301),$Z279-SUM($F301:AZ301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D301),$Z279-SUM($F301:BA301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D301),$Z279-SUM($F301:BB301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D301),$Z279-SUM($F301:BC301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D301),$Z279-SUM($F301:BD301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D301),$Z279-SUM($F301:BE301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D301),$Z279-SUM($F301:BF301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D301),$Z279-SUM($F301:BG301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D301),$Z279-SUM($F301:BH301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D301),$Z279-SUM($F301:BI301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D301),$Z279-SUM($F301:BJ301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D301),$Z279-SUM($F301:BK301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D301),$Z279-SUM($F301:BL301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D301),$Z279-SUM($F301:BM301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D301),$Z279-SUM($F301:BN301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D301),$Z279-SUM($F301:BO301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D301),$Z279-SUM($F301:BP301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D301),$Z279-SUM($F301:BQ301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D301),$Z279-SUM($F301:BR301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D301),$Z279-SUM($F301:BS301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D301),$Z279-SUM($F301:BT301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D301),$Z279-SUM($F301:BU301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D301),$Z279-SUM($F301:BV301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D301),$Z279-SUM($F301:BW301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D301),$Z279-SUM($F301:BX301),$Z279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D301),$Z279-SUM($F301:BY301),$Z279/$D279))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AB$3>($D279+$D302),$AA279-SUM($F302:AA302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D302),$AA279-SUM($F302:AB302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D302),$AA279-SUM($F302:AC302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D302),$AA279-SUM($F302:AD302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D302),$AA279-SUM($F302:AE302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D302),$AA279-SUM($F302:AF302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D302),$AA279-SUM($F302:AG302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D302),$AA279-SUM($F302:AH302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D302),$AA279-SUM($F302:AI302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D302),$AA279-SUM($F302:AJ302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D302),$AA279-SUM($F302:AK302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D302),$AA279-SUM($F302:AL302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D302),$AA279-SUM($F302:AM302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D302),$AA279-SUM($F302:AN302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D302),$AA279-SUM($F302:AO302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D302),$AA279-SUM($F302:AP302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D302),$AA279-SUM($F302:AQ302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D302),$AA279-SUM($F302:AR302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D302),$AA279-SUM($F302:AS302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D302),$AA279-SUM($F302:AT302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D302),$AA279-SUM($F302:AU302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D302),$AA279-SUM($F302:AV302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D302),$AA279-SUM($F302:AW302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D302),$AA279-SUM($F302:AX302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D302),$AA279-SUM($F302:AY302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D302),$AA279-SUM($F302:AZ302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D302),$AA279-SUM($F302:BA302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D302),$AA279-SUM($F302:BB302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D302),$AA279-SUM($F302:BC302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D302),$AA279-SUM($F302:BD302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D302),$AA279-SUM($F302:BE302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D302),$AA279-SUM($F302:BF302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D302),$AA279-SUM($F302:BG302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D302),$AA279-SUM($F302:BH302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D302),$AA279-SUM($F302:BI302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D302),$AA279-SUM($F302:BJ302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D302),$AA279-SUM($F302:BK302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D302),$AA279-SUM($F302:BL302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D302),$AA279-SUM($F302:BM302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D302),$AA279-SUM($F302:BN302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D302),$AA279-SUM($F302:BO302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D302),$AA279-SUM($F302:BP302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D302),$AA279-SUM($F302:BQ302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D302),$AA279-SUM($F302:BR302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D302),$AA279-SUM($F302:BS302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D302),$AA279-SUM($F302:BT302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D302),$AA279-SUM($F302:BU302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D302),$AA279-SUM($F302:BV302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D302),$AA279-SUM($F302:BW302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D302),$AA279-SUM($F302:BX302),$AA279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D302),$AA279-SUM($F302:BY302),$AA279/$D279))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AC$3>($D279+$D303),$AB279-SUM($F303:AB303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D303),$AB279-SUM($F303:AC303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D303),$AB279-SUM($F303:AD303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D303),$AB279-SUM($F303:AE303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D303),$AB279-SUM($F303:AF303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D303),$AB279-SUM($F303:AG303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D303),$AB279-SUM($F303:AH303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D303),$AB279-SUM($F303:AI303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D303),$AB279-SUM($F303:AJ303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D303),$AB279-SUM($F303:AK303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D303),$AB279-SUM($F303:AL303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D303),$AB279-SUM($F303:AM303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D303),$AB279-SUM($F303:AN303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D303),$AB279-SUM($F303:AO303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D303),$AB279-SUM($F303:AP303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D303),$AB279-SUM($F303:AQ303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D303),$AB279-SUM($F303:AR303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D303),$AB279-SUM($F303:AS303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D303),$AB279-SUM($F303:AT303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D303),$AB279-SUM($F303:AU303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D303),$AB279-SUM($F303:AV303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D303),$AB279-SUM($F303:AW303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D303),$AB279-SUM($F303:AX303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D303),$AB279-SUM($F303:AY303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D303),$AB279-SUM($F303:AZ303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D303),$AB279-SUM($F303:BA303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D303),$AB279-SUM($F303:BB303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D303),$AB279-SUM($F303:BC303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D303),$AB279-SUM($F303:BD303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D303),$AB279-SUM($F303:BE303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D303),$AB279-SUM($F303:BF303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D303),$AB279-SUM($F303:BG303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D303),$AB279-SUM($F303:BH303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D303),$AB279-SUM($F303:BI303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D303),$AB279-SUM($F303:BJ303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D303),$AB279-SUM($F303:BK303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D303),$AB279-SUM($F303:BL303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D303),$AB279-SUM($F303:BM303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D303),$AB279-SUM($F303:BN303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D303),$AB279-SUM($F303:BO303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D303),$AB279-SUM($F303:BP303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D303),$AB279-SUM($F303:BQ303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D303),$AB279-SUM($F303:BR303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D303),$AB279-SUM($F303:BS303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D303),$AB279-SUM($F303:BT303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D303),$AB279-SUM($F303:BU303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D303),$AB279-SUM($F303:BV303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D303),$AB279-SUM($F303:BW303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D303),$AB279-SUM($F303:BX303),$AB279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D303),$AB279-SUM($F303:BY303),$AB279/$D279))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AD$3>($D279+$D304),$AC279-SUM($F304:AC304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AE$3>($D279+$D304),$AC279-SUM($F304:AD304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AF$3>($D279+$D304),$AC279-SUM($F304:AE304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AG$3>($D279+$D304),$AC279-SUM($F304:AF304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AH$3>($D279+$D304),$AC279-SUM($F304:AG304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AI$3>($D279+$D304),$AC279-SUM($F304:AH304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AJ$3>($D279+$D304),$AC279-SUM($F304:AI304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AK$3>($D279+$D304),$AC279-SUM($F304:AJ304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AL$3>($D279+$D304),$AC279-SUM($F304:AK304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AM$3>($D279+$D304),$AC279-SUM($F304:AL304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AN$3>($D279+$D304),$AC279-SUM($F304:AM304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AO$3>($D279+$D304),$AC279-SUM($F304:AN304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AP$3>($D279+$D304),$AC279-SUM($F304:AO304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AQ$3>($D279+$D304),$AC279-SUM($F304:AP304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AR$3>($D279+$D304),$AC279-SUM($F304:AQ304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AS$3>($D279+$D304),$AC279-SUM($F304:AR304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AT$3>($D279+$D304),$AC279-SUM($F304:AS304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AU$3>($D279+$D304),$AC279-SUM($F304:AT304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AV$3>($D279+$D304),$AC279-SUM($F304:AU304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AW$3>($D279+$D304),$AC279-SUM($F304:AV304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AX$3>($D279+$D304),$AC279-SUM($F304:AW304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AY$3>($D279+$D304),$AC279-SUM($F304:AX304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(AZ$3>($D279+$D304),$AC279-SUM($F304:AY304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BA$3>($D279+$D304),$AC279-SUM($F304:AZ304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BB$3>($D279+$D304),$AC279-SUM($F304:BA304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BC$3>($D279+$D304),$AC279-SUM($F304:BB304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BD$3>($D279+$D304),$AC279-SUM($F304:BC304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BE$3>($D279+$D304),$AC279-SUM($F304:BD304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BF$3>($D279+$D304),$AC279-SUM($F304:BE304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BG$3>($D279+$D304),$AC279-SUM($F304:BF304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BH$3>($D279+$D304),$AC279-SUM($F304:BG304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BI$3>($D279+$D304),$AC279-SUM($F304:BH304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BJ$3>($D279+$D304),$AC279-SUM($F304:BI304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BK$3>($D279+$D304),$AC279-SUM($F304:BJ304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BL$3>($D279+$D304),$AC279-SUM($F304:BK304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BM$3>($D279+$D304),$AC279-SUM($F304:BL304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BN$3>($D279+$D304),$AC279-SUM($F304:BM304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BO$3>($D279+$D304),$AC279-SUM($F304:BN304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BP$3>($D279+$D304),$AC279-SUM($F304:BO304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BQ$3>($D279+$D304),$AC279-SUM($F304:BP304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BR$3>($D279+$D304),$AC279-SUM($F304:BQ304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BS$3>($D279+$D304),$AC279-SUM($F304:BR304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BT$3>($D279+$D304),$AC279-SUM($F304:BS304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BU$3>($D279+$D304),$AC279-SUM($F304:BT304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BV$3>($D279+$D304),$AC279-SUM($F304:BU304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BW$3>($D279+$D304),$AC279-SUM($F304:BV304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BX$3>($D279+$D304),$AC279-SUM($F304:BW304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BY$3>($D279+$D304),$AC279-SUM($F304:BX304),$AC279/$D279))","v":0},{"$f":"IF($D279=\"n/a\",\"n/a\",IF(BZ$3>($D279+$D304),$AC279-SUM($F304:BY304),$AC279/$D279))","v":0}]
[null,null,null,25]
[null,{"$f":"A43","v":"Reactive"},null,null,null,{"$f":"SUM(F280:F305)","v":0},0,25.897080240232562,128.29571213236744,218.30359186154178,163.16197026068522,166.47083370153663,166.56282952865632,194.78396517205314,196.10010427147512,210.50811546059552,349.08516081343578,389.52294787357556,514.55338485331879,592.24719667149918,850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,{"$f":"SUM(AL280:AL305)","v":850.42010314817924},850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,850.42010314817924,824.52302290794717,722.12439101581299,632.11651128663561,687.25813288749396,683.94926944664257,683.85727361952286,655.63613797612675,654.31999887670395,639.91198768758363,501.33494233474158,460.8971552746043,335.86671829486039,258.17290647668187,-1.0913936421275139E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B335","v":"Towers and Conductor"},{"$f":"VLOOKUP(C308,$A$124:$D$140,4,FALSE)","v":60},{"$f":"VLOOKUP(C308,$A$124:$D$140,3,FALSE)","v":60},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C308,$A$61:$A$77,0),FALSE))","v":18408.103983391495},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C308,$A$61:$A$77,0),FALSE))","v":18248.274051160221},19671.270947630554,8056.6970339145764,700.93404033460467,2903.3312167329168,6481.4812524210929,21762.788512141644,10251.641457639638,44797.742673210647,40262.084757089222,28871.881098601865,24491.130632291111,23081.784302426389,10726.276713595302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C308,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E308=\"n/a\",\"n/a\",IF(G$3>($E308+$D310),$F308-SUM($F310:F310),$F308/$E308))","v":306.80173305652494},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(H$3>($E308+$D310),$F308-SUM($F310:G310),$F308/$E308))","v":306.80173305652494},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(I$3>($E308+$D310),$F308-SUM($F310:H310),$F308/$E308))","v":306.80173305652494},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(J$3>($E308+$D310),$F308-SUM($F310:I310),$F308/$E308))","v":306.80173305652494},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(K$3>($E308+$D310),$F308-SUM($F310:J310),$F308/$E308))","v":306.80173305652494},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(L$3>($D308+$D310),$F308-SUM($F310:K310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(M$3>($D308+$D310),$F308-SUM($F310:L310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(N$3>($D308+$D310),$F308-SUM($F310:M310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(O$3>($D308+$D310),$F308-SUM($F310:N310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D310),$F308-SUM($F310:O310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D310),$F308-SUM($F310:P310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D310),$F308-SUM($F310:Q310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D310),$F308-SUM($F310:R310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D310),$F308-SUM($F310:S310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D310),$F308-SUM($F310:T310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D310),$F308-SUM($F310:U310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D310),$F308-SUM($F310:V310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D310),$F308-SUM($F310:W310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D310),$F308-SUM($F310:X310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D310),$F308-SUM($F310:Y310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D310),$F308-SUM($F310:Z310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D310),$F308-SUM($F310:AA310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D310),$F308-SUM($F310:AB310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D310),$F308-SUM($F310:AC310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D310),$F308-SUM($F310:AD310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D310),$F308-SUM($F310:AE310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D310),$F308-SUM($F310:AF310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D310),$F308-SUM($F310:AG310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D310),$F308-SUM($F310:AH310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D310),$F308-SUM($F310:AI310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D310),$F308-SUM($F310:AJ310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D310),$F308-SUM($F310:AK310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D310),$F308-SUM($F310:AL310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D310),$F308-SUM($F310:AM310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D310),$F308-SUM($F310:AN310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D310),$F308-SUM($F310:AO310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D310),$F308-SUM($F310:AP310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D310),$F308-SUM($F310:AQ310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D310),$F308-SUM($F310:AR310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D310),$F308-SUM($F310:AS310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D310),$F308-SUM($F310:AT310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D310),$F308-SUM($F310:AU310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D310),$F308-SUM($F310:AV310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D310),$F308-SUM($F310:AW310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D310),$F308-SUM($F310:AX310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D310),$F308-SUM($F310:AY310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D310),$F308-SUM($F310:AZ310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D310),$F308-SUM($F310:BA310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D310),$F308-SUM($F310:BB310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D310),$F308-SUM($F310:BC310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D310),$F308-SUM($F310:BD310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D310),$F308-SUM($F310:BE310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D310),$F308-SUM($F310:BF310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D310),$F308-SUM($F310:BG310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D310),$F308-SUM($F310:BH310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D310),$F308-SUM($F310:BI310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D310),$F308-SUM($F310:BJ310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D310),$F308-SUM($F310:BK310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D310),$F308-SUM($F310:BL310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D310),$F308-SUM($F310:BM310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":306.80173305652488},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D310),$F308-SUM($F310:BN310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":-7.2759576141834259E-12},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D310),$F308-SUM($F310:BO310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D310),$F308-SUM($F310:BP310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D310),$F308-SUM($F310:BQ310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D310),$F308-SUM($F310:BR310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D310),$F308-SUM($F310:BS310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D310),$F308-SUM($F310:BT310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D310),$F308-SUM($F310:BU310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D310),$F308-SUM($F310:BV310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D310),$F308-SUM($F310:BW310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D310),$F308-SUM($F310:BX310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D310),$F308-SUM($F310:BY310),($F308-SUM($G310:$K310))/($D308-COUNT($G310:$K310))))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E308=\"n/a\",\"n/a\",IF(H$3>($E308+$D311),$G308-SUM($F311:G311),$G308/$E308))","v":304.13790085267033},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(I$3>($E308+$D311),$G308-SUM($F311:H311),$G308/$E308))","v":304.13790085267033},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(J$3>($E308+$D311),$G308-SUM($F311:I311),$G308/$E308))","v":304.13790085267033},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(K$3>($E308+$D311),$G308-SUM($F311:J311),$G308/$E308))","v":304.13790085267033},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(L$3>($D308+$D311),$G308-SUM($F311:K311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(M$3>($D308+$D311),$G308-SUM($F311:L311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(N$3>($D308+$D311),$G308-SUM($F311:M311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(O$3>($D308+$D311),$G308-SUM($F311:N311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D311),$G308-SUM($F311:O311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D311),$G308-SUM($F311:P311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D311),$G308-SUM($F311:Q311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D311),$G308-SUM($F311:R311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D311),$G308-SUM($F311:S311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D311),$G308-SUM($F311:T311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D311),$G308-SUM($F311:U311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D311),$G308-SUM($F311:V311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D311),$G308-SUM($F311:W311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D311),$G308-SUM($F311:X311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D311),$G308-SUM($F311:Y311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D311),$G308-SUM($F311:Z311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D311),$G308-SUM($F311:AA311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D311),$G308-SUM($F311:AB311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D311),$G308-SUM($F311:AC311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D311),$G308-SUM($F311:AD311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D311),$G308-SUM($F311:AE311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D311),$G308-SUM($F311:AF311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D311),$G308-SUM($F311:AG311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D311),$G308-SUM($F311:AH311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D311),$G308-SUM($F311:AI311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D311),$G308-SUM($F311:AJ311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D311),$G308-SUM($F311:AK311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D311),$G308-SUM($F311:AL311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D311),$G308-SUM($F311:AM311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D311),$G308-SUM($F311:AN311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D311),$G308-SUM($F311:AO311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D311),$G308-SUM($F311:AP311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D311),$G308-SUM($F311:AQ311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D311),$G308-SUM($F311:AR311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D311),$G308-SUM($F311:AS311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D311),$G308-SUM($F311:AT311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D311),$G308-SUM($F311:AU311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D311),$G308-SUM($F311:AV311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D311),$G308-SUM($F311:AW311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D311),$G308-SUM($F311:AX311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D311),$G308-SUM($F311:AY311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D311),$G308-SUM($F311:AZ311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D311),$G308-SUM($F311:BA311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D311),$G308-SUM($F311:BB311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D311),$G308-SUM($F311:BC311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D311),$G308-SUM($F311:BD311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D311),$G308-SUM($F311:BE311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D311),$G308-SUM($F311:BF311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D311),$G308-SUM($F311:BG311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D311),$G308-SUM($F311:BH311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D311),$G308-SUM($F311:BI311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D311),$G308-SUM($F311:BJ311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D311),$G308-SUM($F311:BK311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D311),$G308-SUM($F311:BL311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D311),$G308-SUM($F311:BM311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D311),$G308-SUM($F311:BN311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":304.13790085267038},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D311),$G308-SUM($F311:BO311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":-1.8189894035458565E-11},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D311),$G308-SUM($F311:BP311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D311),$G308-SUM($F311:BQ311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D311),$G308-SUM($F311:BR311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D311),$G308-SUM($F311:BS311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D311),$G308-SUM($F311:BT311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D311),$G308-SUM($F311:BU311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D311),$G308-SUM($F311:BV311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D311),$G308-SUM($F311:BW311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D311),$G308-SUM($F311:BX311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D311),$G308-SUM($F311:BY311),($G308-SUM($G311:$K311))/($D308-COUNT($G311:$K311))))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E308=\"n/a\",\"n/a\",IF(I$3>($E308+$D312),$H308-SUM($F312:H312),$H308/$E308))","v":327.85451579384255},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(J$3>($E308+$D312),$H308-SUM($F312:I312),$H308/$E308))","v":327.85451579384255},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(K$3>($E308+$D312),$H308-SUM($F312:J312),$H308/$E308))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(L$3>($D308+$D312),$H308-SUM($F312:K312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(M$3>($D308+$D312),$H308-SUM($F312:L312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(N$3>($D308+$D312),$H308-SUM($F312:M312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(O$3>($D308+$D312),$H308-SUM($F312:N312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D312),$H308-SUM($F312:O312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D312),$H308-SUM($F312:P312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D312),$H308-SUM($F312:Q312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D312),$H308-SUM($F312:R312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D312),$H308-SUM($F312:S312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D312),$H308-SUM($F312:T312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D312),$H308-SUM($F312:U312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D312),$H308-SUM($F312:V312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D312),$H308-SUM($F312:W312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D312),$H308-SUM($F312:X312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D312),$H308-SUM($F312:Y312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D312),$H308-SUM($F312:Z312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D312),$H308-SUM($F312:AA312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D312),$H308-SUM($F312:AB312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D312),$H308-SUM($F312:AC312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D312),$H308-SUM($F312:AD312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D312),$H308-SUM($F312:AE312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D312),$H308-SUM($F312:AF312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D312),$H308-SUM($F312:AG312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D312),$H308-SUM($F312:AH312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D312),$H308-SUM($F312:AI312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D312),$H308-SUM($F312:AJ312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D312),$H308-SUM($F312:AK312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D312),$H308-SUM($F312:AL312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D312),$H308-SUM($F312:AM312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D312),$H308-SUM($F312:AN312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D312),$H308-SUM($F312:AO312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D312),$H308-SUM($F312:AP312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D312),$H308-SUM($F312:AQ312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D312),$H308-SUM($F312:AR312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D312),$H308-SUM($F312:AS312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D312),$H308-SUM($F312:AT312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D312),$H308-SUM($F312:AU312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D312),$H308-SUM($F312:AV312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D312),$H308-SUM($F312:AW312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D312),$H308-SUM($F312:AX312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D312),$H308-SUM($F312:AY312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D312),$H308-SUM($F312:AZ312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D312),$H308-SUM($F312:BA312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D312),$H308-SUM($F312:BB312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D312),$H308-SUM($F312:BC312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D312),$H308-SUM($F312:BD312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D312),$H308-SUM($F312:BE312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D312),$H308-SUM($F312:BF312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D312),$H308-SUM($F312:BG312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D312),$H308-SUM($F312:BH312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D312),$H308-SUM($F312:BI312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D312),$H308-SUM($F312:BJ312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D312),$H308-SUM($F312:BK312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D312),$H308-SUM($F312:BL312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D312),$H308-SUM($F312:BM312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D312),$H308-SUM($F312:BN312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D312),$H308-SUM($F312:BO312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":327.85451579384255},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D312),$H308-SUM($F312:BP312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":3.637978807091713E-12},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D312),$H308-SUM($F312:BQ312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D312),$H308-SUM($F312:BR312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D312),$H308-SUM($F312:BS312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D312),$H308-SUM($F312:BT312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D312),$H308-SUM($F312:BU312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D312),$H308-SUM($F312:BV312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D312),$H308-SUM($F312:BW312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D312),$H308-SUM($F312:BX312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D312),$H308-SUM($F312:BY312),($H308-SUM($G312:$K312))/($D308-COUNT($G312:$K312))))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E308=\"n/a\",\"n/a\",IF(J$3>($E308+$D313),$I308-SUM($F313:I313),$I308/$E308))","v":134.27828389857626},{"$f":"IF($E308=\"n/a\",\"n/a\",IF(K$3>($E308+$D313),$I308-SUM($F313:J313),$I308/$E308))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(L$3>($D308+$D313),$I308-SUM($F313:K313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(M$3>($D308+$D313),$I308-SUM($F313:L313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(N$3>($D308+$D313),$I308-SUM($F313:M313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(O$3>($D308+$D313),$I308-SUM($F313:N313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D313),$I308-SUM($F313:O313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D313),$I308-SUM($F313:P313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D313),$I308-SUM($F313:Q313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D313),$I308-SUM($F313:R313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D313),$I308-SUM($F313:S313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D313),$I308-SUM($F313:T313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D313),$I308-SUM($F313:U313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D313),$I308-SUM($F313:V313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D313),$I308-SUM($F313:W313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D313),$I308-SUM($F313:X313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D313),$I308-SUM($F313:Y313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D313),$I308-SUM($F313:Z313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D313),$I308-SUM($F313:AA313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D313),$I308-SUM($F313:AB313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D313),$I308-SUM($F313:AC313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D313),$I308-SUM($F313:AD313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D313),$I308-SUM($F313:AE313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D313),$I308-SUM($F313:AF313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D313),$I308-SUM($F313:AG313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D313),$I308-SUM($F313:AH313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D313),$I308-SUM($F313:AI313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D313),$I308-SUM($F313:AJ313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D313),$I308-SUM($F313:AK313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D313),$I308-SUM($F313:AL313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D313),$I308-SUM($F313:AM313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D313),$I308-SUM($F313:AN313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D313),$I308-SUM($F313:AO313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D313),$I308-SUM($F313:AP313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D313),$I308-SUM($F313:AQ313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D313),$I308-SUM($F313:AR313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D313),$I308-SUM($F313:AS313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D313),$I308-SUM($F313:AT313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D313),$I308-SUM($F313:AU313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D313),$I308-SUM($F313:AV313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D313),$I308-SUM($F313:AW313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D313),$I308-SUM($F313:AX313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D313),$I308-SUM($F313:AY313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D313),$I308-SUM($F313:AZ313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D313),$I308-SUM($F313:BA313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D313),$I308-SUM($F313:BB313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D313),$I308-SUM($F313:BC313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D313),$I308-SUM($F313:BD313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D313),$I308-SUM($F313:BE313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D313),$I308-SUM($F313:BF313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D313),$I308-SUM($F313:BG313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D313),$I308-SUM($F313:BH313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D313),$I308-SUM($F313:BI313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D313),$I308-SUM($F313:BJ313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D313),$I308-SUM($F313:BK313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D313),$I308-SUM($F313:BL313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D313),$I308-SUM($F313:BM313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D313),$I308-SUM($F313:BN313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D313),$I308-SUM($F313:BO313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D313),$I308-SUM($F313:BP313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":134.27828389857626},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D313),$I308-SUM($F313:BQ313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":1.0913936421275139E-11},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D313),$I308-SUM($F313:BR313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D313),$I308-SUM($F313:BS313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D313),$I308-SUM($F313:BT313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D313),$I308-SUM($F313:BU313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D313),$I308-SUM($F313:BV313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D313),$I308-SUM($F313:BW313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D313),$I308-SUM($F313:BX313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D313),$I308-SUM($F313:BY313),($I308-SUM($G313:$K313))/($D308-COUNT($G313:$K313))))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E308=\"n/a\",\"n/a\",IF(K$3>($E308+$D314),$J308-SUM($F314:J314),$J308/$E308))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(L$3>($D308+$D314),$J308-SUM($F314:K314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(M$3>($D308+$D314),$J308-SUM($F314:L314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(N$3>($D308+$D314),$J308-SUM($F314:M314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(O$3>($D308+$D314),$J308-SUM($F314:N314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D314),$J308-SUM($F314:O314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D314),$J308-SUM($F314:P314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D314),$J308-SUM($F314:Q314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D314),$J308-SUM($F314:R314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D314),$J308-SUM($F314:S314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D314),$J308-SUM($F314:T314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D314),$J308-SUM($F314:U314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D314),$J308-SUM($F314:V314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D314),$J308-SUM($F314:W314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D314),$J308-SUM($F314:X314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D314),$J308-SUM($F314:Y314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D314),$J308-SUM($F314:Z314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D314),$J308-SUM($F314:AA314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D314),$J308-SUM($F314:AB314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D314),$J308-SUM($F314:AC314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D314),$J308-SUM($F314:AD314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D314),$J308-SUM($F314:AE314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D314),$J308-SUM($F314:AF314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D314),$J308-SUM($F314:AG314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D314),$J308-SUM($F314:AH314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D314),$J308-SUM($F314:AI314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D314),$J308-SUM($F314:AJ314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D314),$J308-SUM($F314:AK314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D314),$J308-SUM($F314:AL314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D314),$J308-SUM($F314:AM314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D314),$J308-SUM($F314:AN314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D314),$J308-SUM($F314:AO314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D314),$J308-SUM($F314:AP314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D314),$J308-SUM($F314:AQ314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D314),$J308-SUM($F314:AR314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D314),$J308-SUM($F314:AS314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D314),$J308-SUM($F314:AT314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D314),$J308-SUM($F314:AU314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D314),$J308-SUM($F314:AV314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D314),$J308-SUM($F314:AW314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D314),$J308-SUM($F314:AX314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D314),$J308-SUM($F314:AY314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D314),$J308-SUM($F314:AZ314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D314),$J308-SUM($F314:BA314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D314),$J308-SUM($F314:BB314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D314),$J308-SUM($F314:BC314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D314),$J308-SUM($F314:BD314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D314),$J308-SUM($F314:BE314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D314),$J308-SUM($F314:BF314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D314),$J308-SUM($F314:BG314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D314),$J308-SUM($F314:BH314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D314),$J308-SUM($F314:BI314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D314),$J308-SUM($F314:BJ314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D314),$J308-SUM($F314:BK314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D314),$J308-SUM($F314:BL314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D314),$J308-SUM($F314:BM314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D314),$J308-SUM($F314:BN314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D314),$J308-SUM($F314:BO314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D314),$J308-SUM($F314:BP314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D314),$J308-SUM($F314:BQ314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":11.682234005576744},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D314),$J308-SUM($F314:BR314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":-3.4106051316484809E-13},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D314),$J308-SUM($F314:BS314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D314),$J308-SUM($F314:BT314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D314),$J308-SUM($F314:BU314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D314),$J308-SUM($F314:BV314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D314),$J308-SUM($F314:BW314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D314),$J308-SUM($F314:BX314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D314),$J308-SUM($F314:BY314),($J308-SUM($G314:$K314))/($D308-COUNT($G314:$K314))))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(L$3>($D308+$D315),$K308-SUM($F315:K315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(M$3>($D308+$D315),$K308-SUM($F315:L315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(N$3>($D308+$D315),$K308-SUM($F315:M315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(O$3>($D308+$D315),$K308-SUM($F315:N315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D315),$K308-SUM($F315:O315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D315),$K308-SUM($F315:P315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D315),$K308-SUM($F315:Q315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D315),$K308-SUM($F315:R315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D315),$K308-SUM($F315:S315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D315),$K308-SUM($F315:T315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D315),$K308-SUM($F315:U315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D315),$K308-SUM($F315:V315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D315),$K308-SUM($F315:W315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D315),$K308-SUM($F315:X315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D315),$K308-SUM($F315:Y315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D315),$K308-SUM($F315:Z315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D315),$K308-SUM($F315:AA315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D315),$K308-SUM($F315:AB315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D315),$K308-SUM($F315:AC315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D315),$K308-SUM($F315:AD315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D315),$K308-SUM($F315:AE315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D315),$K308-SUM($F315:AF315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D315),$K308-SUM($F315:AG315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D315),$K308-SUM($F315:AH315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D315),$K308-SUM($F315:AI315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D315),$K308-SUM($F315:AJ315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D315),$K308-SUM($F315:AK315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D315),$K308-SUM($F315:AL315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D315),$K308-SUM($F315:AM315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D315),$K308-SUM($F315:AN315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D315),$K308-SUM($F315:AO315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D315),$K308-SUM($F315:AP315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D315),$K308-SUM($F315:AQ315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D315),$K308-SUM($F315:AR315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D315),$K308-SUM($F315:AS315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D315),$K308-SUM($F315:AT315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D315),$K308-SUM($F315:AU315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D315),$K308-SUM($F315:AV315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D315),$K308-SUM($F315:AW315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D315),$K308-SUM($F315:AX315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D315),$K308-SUM($F315:AY315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D315),$K308-SUM($F315:AZ315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D315),$K308-SUM($F315:BA315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D315),$K308-SUM($F315:BB315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D315),$K308-SUM($F315:BC315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D315),$K308-SUM($F315:BD315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D315),$K308-SUM($F315:BE315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D315),$K308-SUM($F315:BF315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D315),$K308-SUM($F315:BG315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D315),$K308-SUM($F315:BH315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D315),$K308-SUM($F315:BI315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D315),$K308-SUM($F315:BJ315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D315),$K308-SUM($F315:BK315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D315),$K308-SUM($F315:BL315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D315),$K308-SUM($F315:BM315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D315),$K308-SUM($F315:BN315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D315),$K308-SUM($F315:BO315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D315),$K308-SUM($F315:BP315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D315),$K308-SUM($F315:BQ315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D315),$K308-SUM($F315:BR315),$K308/$D308))","v":48.388853612215279},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D315),$K308-SUM($F315:BS315),$K308/$D308))","v":-3.1832314562052488E-12},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D315),$K308-SUM($F315:BT315),$K308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D315),$K308-SUM($F315:BU315),$K308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D315),$K308-SUM($F315:BV315),$K308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D315),$K308-SUM($F315:BW315),$K308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D315),$K308-SUM($F315:BX315),$K308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D315),$K308-SUM($F315:BY315),$K308/$D308))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(M$3>($D308+$D316),$L308-SUM($F316:L316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(N$3>($D308+$D316),$L308-SUM($F316:M316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(O$3>($D308+$D316),$L308-SUM($F316:N316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D316),$L308-SUM($F316:O316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D316),$L308-SUM($F316:P316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D316),$L308-SUM($F316:Q316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D316),$L308-SUM($F316:R316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D316),$L308-SUM($F316:S316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D316),$L308-SUM($F316:T316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D316),$L308-SUM($F316:U316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D316),$L308-SUM($F316:V316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D316),$L308-SUM($F316:W316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D316),$L308-SUM($F316:X316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D316),$L308-SUM($F316:Y316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D316),$L308-SUM($F316:Z316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D316),$L308-SUM($F316:AA316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D316),$L308-SUM($F316:AB316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D316),$L308-SUM($F316:AC316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D316),$L308-SUM($F316:AD316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D316),$L308-SUM($F316:AE316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D316),$L308-SUM($F316:AF316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D316),$L308-SUM($F316:AG316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D316),$L308-SUM($F316:AH316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D316),$L308-SUM($F316:AI316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D316),$L308-SUM($F316:AJ316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D316),$L308-SUM($F316:AK316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D316),$L308-SUM($F316:AL316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D316),$L308-SUM($F316:AM316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D316),$L308-SUM($F316:AN316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D316),$L308-SUM($F316:AO316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D316),$L308-SUM($F316:AP316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D316),$L308-SUM($F316:AQ316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D316),$L308-SUM($F316:AR316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D316),$L308-SUM($F316:AS316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D316),$L308-SUM($F316:AT316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D316),$L308-SUM($F316:AU316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D316),$L308-SUM($F316:AV316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D316),$L308-SUM($F316:AW316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D316),$L308-SUM($F316:AX316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D316),$L308-SUM($F316:AY316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D316),$L308-SUM($F316:AZ316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D316),$L308-SUM($F316:BA316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D316),$L308-SUM($F316:BB316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D316),$L308-SUM($F316:BC316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D316),$L308-SUM($F316:BD316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D316),$L308-SUM($F316:BE316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D316),$L308-SUM($F316:BF316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D316),$L308-SUM($F316:BG316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D316),$L308-SUM($F316:BH316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D316),$L308-SUM($F316:BI316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D316),$L308-SUM($F316:BJ316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D316),$L308-SUM($F316:BK316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D316),$L308-SUM($F316:BL316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D316),$L308-SUM($F316:BM316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D316),$L308-SUM($F316:BN316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D316),$L308-SUM($F316:BO316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D316),$L308-SUM($F316:BP316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D316),$L308-SUM($F316:BQ316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D316),$L308-SUM($F316:BR316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D316),$L308-SUM($F316:BS316),$L308/$D308))","v":108.02468754035155},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D316),$L308-SUM($F316:BT316),$L308/$D308))","v":-2.7284841053187847E-12},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D316),$L308-SUM($F316:BU316),$L308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D316),$L308-SUM($F316:BV316),$L308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D316),$L308-SUM($F316:BW316),$L308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D316),$L308-SUM($F316:BX316),$L308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D316),$L308-SUM($F316:BY316),$L308/$D308))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(N$3>($D308+$D317),$M308-SUM($F317:M317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(O$3>($D308+$D317),$M308-SUM($F317:N317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D317),$M308-SUM($F317:O317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D317),$M308-SUM($F317:P317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D317),$M308-SUM($F317:Q317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D317),$M308-SUM($F317:R317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D317),$M308-SUM($F317:S317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D317),$M308-SUM($F317:T317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D317),$M308-SUM($F317:U317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D317),$M308-SUM($F317:V317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D317),$M308-SUM($F317:W317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D317),$M308-SUM($F317:X317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D317),$M308-SUM($F317:Y317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D317),$M308-SUM($F317:Z317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D317),$M308-SUM($F317:AA317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D317),$M308-SUM($F317:AB317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D317),$M308-SUM($F317:AC317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D317),$M308-SUM($F317:AD317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D317),$M308-SUM($F317:AE317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D317),$M308-SUM($F317:AF317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D317),$M308-SUM($F317:AG317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D317),$M308-SUM($F317:AH317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D317),$M308-SUM($F317:AI317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D317),$M308-SUM($F317:AJ317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D317),$M308-SUM($F317:AK317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D317),$M308-SUM($F317:AL317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D317),$M308-SUM($F317:AM317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D317),$M308-SUM($F317:AN317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D317),$M308-SUM($F317:AO317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D317),$M308-SUM($F317:AP317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D317),$M308-SUM($F317:AQ317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D317),$M308-SUM($F317:AR317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D317),$M308-SUM($F317:AS317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D317),$M308-SUM($F317:AT317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D317),$M308-SUM($F317:AU317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D317),$M308-SUM($F317:AV317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D317),$M308-SUM($F317:AW317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D317),$M308-SUM($F317:AX317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D317),$M308-SUM($F317:AY317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D317),$M308-SUM($F317:AZ317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D317),$M308-SUM($F317:BA317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D317),$M308-SUM($F317:BB317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D317),$M308-SUM($F317:BC317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D317),$M308-SUM($F317:BD317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D317),$M308-SUM($F317:BE317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D317),$M308-SUM($F317:BF317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D317),$M308-SUM($F317:BG317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D317),$M308-SUM($F317:BH317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D317),$M308-SUM($F317:BI317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D317),$M308-SUM($F317:BJ317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D317),$M308-SUM($F317:BK317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D317),$M308-SUM($F317:BL317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D317),$M308-SUM($F317:BM317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D317),$M308-SUM($F317:BN317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D317),$M308-SUM($F317:BO317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D317),$M308-SUM($F317:BP317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D317),$M308-SUM($F317:BQ317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D317),$M308-SUM($F317:BR317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D317),$M308-SUM($F317:BS317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D317),$M308-SUM($F317:BT317),$M308/$D308))","v":362.71314186902742},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D317),$M308-SUM($F317:BU317),$M308/$D308))","v":7.2759576141834259E-12},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D317),$M308-SUM($F317:BV317),$M308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D317),$M308-SUM($F317:BW317),$M308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D317),$M308-SUM($F317:BX317),$M308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D317),$M308-SUM($F317:BY317),$M308/$D308))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(O$3>($D308+$D318),$N308-SUM($F318:N318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D318),$N308-SUM($F318:O318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D318),$N308-SUM($F318:P318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D318),$N308-SUM($F318:Q318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D318),$N308-SUM($F318:R318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D318),$N308-SUM($F318:S318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D318),$N308-SUM($F318:T318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D318),$N308-SUM($F318:U318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D318),$N308-SUM($F318:V318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D318),$N308-SUM($F318:W318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D318),$N308-SUM($F318:X318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D318),$N308-SUM($F318:Y318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D318),$N308-SUM($F318:Z318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D318),$N308-SUM($F318:AA318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D318),$N308-SUM($F318:AB318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D318),$N308-SUM($F318:AC318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D318),$N308-SUM($F318:AD318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D318),$N308-SUM($F318:AE318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D318),$N308-SUM($F318:AF318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D318),$N308-SUM($F318:AG318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D318),$N308-SUM($F318:AH318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D318),$N308-SUM($F318:AI318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D318),$N308-SUM($F318:AJ318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D318),$N308-SUM($F318:AK318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D318),$N308-SUM($F318:AL318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D318),$N308-SUM($F318:AM318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D318),$N308-SUM($F318:AN318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D318),$N308-SUM($F318:AO318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D318),$N308-SUM($F318:AP318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D318),$N308-SUM($F318:AQ318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D318),$N308-SUM($F318:AR318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D318),$N308-SUM($F318:AS318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D318),$N308-SUM($F318:AT318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D318),$N308-SUM($F318:AU318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D318),$N308-SUM($F318:AV318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D318),$N308-SUM($F318:AW318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D318),$N308-SUM($F318:AX318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D318),$N308-SUM($F318:AY318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D318),$N308-SUM($F318:AZ318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D318),$N308-SUM($F318:BA318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D318),$N308-SUM($F318:BB318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D318),$N308-SUM($F318:BC318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D318),$N308-SUM($F318:BD318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D318),$N308-SUM($F318:BE318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D318),$N308-SUM($F318:BF318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D318),$N308-SUM($F318:BG318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D318),$N308-SUM($F318:BH318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D318),$N308-SUM($F318:BI318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D318),$N308-SUM($F318:BJ318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D318),$N308-SUM($F318:BK318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D318),$N308-SUM($F318:BL318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D318),$N308-SUM($F318:BM318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D318),$N308-SUM($F318:BN318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D318),$N308-SUM($F318:BO318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D318),$N308-SUM($F318:BP318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D318),$N308-SUM($F318:BQ318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D318),$N308-SUM($F318:BR318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D318),$N308-SUM($F318:BS318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D318),$N308-SUM($F318:BT318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D318),$N308-SUM($F318:BU318),$N308/$D308))","v":170.86069096066063},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D318),$N308-SUM($F318:BV318),$N308/$D308))","v":1.8189894035458565E-12},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D318),$N308-SUM($F318:BW318),$N308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D318),$N308-SUM($F318:BX318),$N308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D318),$N308-SUM($F318:BY318),$N308/$D308))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(P$3>($D308+$D319),$O308-SUM($F319:O319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D319),$O308-SUM($F319:P319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D319),$O308-SUM($F319:Q319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D319),$O308-SUM($F319:R319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D319),$O308-SUM($F319:S319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D319),$O308-SUM($F319:T319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D319),$O308-SUM($F319:U319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D319),$O308-SUM($F319:V319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D319),$O308-SUM($F319:W319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D319),$O308-SUM($F319:X319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D319),$O308-SUM($F319:Y319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D319),$O308-SUM($F319:Z319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D319),$O308-SUM($F319:AA319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D319),$O308-SUM($F319:AB319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D319),$O308-SUM($F319:AC319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D319),$O308-SUM($F319:AD319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D319),$O308-SUM($F319:AE319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D319),$O308-SUM($F319:AF319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D319),$O308-SUM($F319:AG319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D319),$O308-SUM($F319:AH319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D319),$O308-SUM($F319:AI319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D319),$O308-SUM($F319:AJ319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D319),$O308-SUM($F319:AK319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D319),$O308-SUM($F319:AL319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D319),$O308-SUM($F319:AM319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D319),$O308-SUM($F319:AN319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D319),$O308-SUM($F319:AO319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D319),$O308-SUM($F319:AP319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D319),$O308-SUM($F319:AQ319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D319),$O308-SUM($F319:AR319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D319),$O308-SUM($F319:AS319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D319),$O308-SUM($F319:AT319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D319),$O308-SUM($F319:AU319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D319),$O308-SUM($F319:AV319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D319),$O308-SUM($F319:AW319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D319),$O308-SUM($F319:AX319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D319),$O308-SUM($F319:AY319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D319),$O308-SUM($F319:AZ319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D319),$O308-SUM($F319:BA319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D319),$O308-SUM($F319:BB319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D319),$O308-SUM($F319:BC319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D319),$O308-SUM($F319:BD319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D319),$O308-SUM($F319:BE319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D319),$O308-SUM($F319:BF319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D319),$O308-SUM($F319:BG319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D319),$O308-SUM($F319:BH319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D319),$O308-SUM($F319:BI319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D319),$O308-SUM($F319:BJ319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D319),$O308-SUM($F319:BK319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D319),$O308-SUM($F319:BL319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D319),$O308-SUM($F319:BM319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D319),$O308-SUM($F319:BN319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D319),$O308-SUM($F319:BO319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D319),$O308-SUM($F319:BP319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D319),$O308-SUM($F319:BQ319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D319),$O308-SUM($F319:BR319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D319),$O308-SUM($F319:BS319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D319),$O308-SUM($F319:BT319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D319),$O308-SUM($F319:BU319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D319),$O308-SUM($F319:BV319),$O308/$D308))","v":746.62904455351077},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D319),$O308-SUM($F319:BW319),$O308/$D308))","v":-5.8207660913467407E-11},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D319),$O308-SUM($F319:BX319),$O308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D319),$O308-SUM($F319:BY319),$O308/$D308))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Q$3>($D308+$D320),$P308-SUM($F320:P320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D320),$P308-SUM($F320:Q320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D320),$P308-SUM($F320:R320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D320),$P308-SUM($F320:S320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D320),$P308-SUM($F320:T320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D320),$P308-SUM($F320:U320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D320),$P308-SUM($F320:V320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D320),$P308-SUM($F320:W320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D320),$P308-SUM($F320:X320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D320),$P308-SUM($F320:Y320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D320),$P308-SUM($F320:Z320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D320),$P308-SUM($F320:AA320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D320),$P308-SUM($F320:AB320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D320),$P308-SUM($F320:AC320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D320),$P308-SUM($F320:AD320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D320),$P308-SUM($F320:AE320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D320),$P308-SUM($F320:AF320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D320),$P308-SUM($F320:AG320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D320),$P308-SUM($F320:AH320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D320),$P308-SUM($F320:AI320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D320),$P308-SUM($F320:AJ320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D320),$P308-SUM($F320:AK320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D320),$P308-SUM($F320:AL320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D320),$P308-SUM($F320:AM320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D320),$P308-SUM($F320:AN320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D320),$P308-SUM($F320:AO320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D320),$P308-SUM($F320:AP320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D320),$P308-SUM($F320:AQ320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D320),$P308-SUM($F320:AR320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D320),$P308-SUM($F320:AS320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D320),$P308-SUM($F320:AT320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D320),$P308-SUM($F320:AU320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D320),$P308-SUM($F320:AV320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D320),$P308-SUM($F320:AW320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D320),$P308-SUM($F320:AX320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D320),$P308-SUM($F320:AY320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D320),$P308-SUM($F320:AZ320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D320),$P308-SUM($F320:BA320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D320),$P308-SUM($F320:BB320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D320),$P308-SUM($F320:BC320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D320),$P308-SUM($F320:BD320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D320),$P308-SUM($F320:BE320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D320),$P308-SUM($F320:BF320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D320),$P308-SUM($F320:BG320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D320),$P308-SUM($F320:BH320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D320),$P308-SUM($F320:BI320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D320),$P308-SUM($F320:BJ320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D320),$P308-SUM($F320:BK320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D320),$P308-SUM($F320:BL320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D320),$P308-SUM($F320:BM320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D320),$P308-SUM($F320:BN320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D320),$P308-SUM($F320:BO320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D320),$P308-SUM($F320:BP320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D320),$P308-SUM($F320:BQ320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D320),$P308-SUM($F320:BR320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D320),$P308-SUM($F320:BS320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D320),$P308-SUM($F320:BT320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D320),$P308-SUM($F320:BU320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D320),$P308-SUM($F320:BV320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D320),$P308-SUM($F320:BW320),$P308/$D308))","v":671.03474595148703},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D320),$P308-SUM($F320:BX320),$P308/$D308))","v":-5.8207660913467407E-11},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D320),$P308-SUM($F320:BY320),$P308/$D308))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(R$3>($D308+$D321),$Q308-SUM($F321:Q321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D321),$Q308-SUM($F321:R321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D321),$Q308-SUM($F321:S321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D321),$Q308-SUM($F321:T321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D321),$Q308-SUM($F321:U321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D321),$Q308-SUM($F321:V321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D321),$Q308-SUM($F321:W321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D321),$Q308-SUM($F321:X321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D321),$Q308-SUM($F321:Y321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D321),$Q308-SUM($F321:Z321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D321),$Q308-SUM($F321:AA321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D321),$Q308-SUM($F321:AB321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D321),$Q308-SUM($F321:AC321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D321),$Q308-SUM($F321:AD321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D321),$Q308-SUM($F321:AE321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D321),$Q308-SUM($F321:AF321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D321),$Q308-SUM($F321:AG321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D321),$Q308-SUM($F321:AH321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D321),$Q308-SUM($F321:AI321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D321),$Q308-SUM($F321:AJ321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D321),$Q308-SUM($F321:AK321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D321),$Q308-SUM($F321:AL321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D321),$Q308-SUM($F321:AM321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D321),$Q308-SUM($F321:AN321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D321),$Q308-SUM($F321:AO321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D321),$Q308-SUM($F321:AP321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D321),$Q308-SUM($F321:AQ321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D321),$Q308-SUM($F321:AR321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D321),$Q308-SUM($F321:AS321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D321),$Q308-SUM($F321:AT321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D321),$Q308-SUM($F321:AU321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D321),$Q308-SUM($F321:AV321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D321),$Q308-SUM($F321:AW321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D321),$Q308-SUM($F321:AX321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D321),$Q308-SUM($F321:AY321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D321),$Q308-SUM($F321:AZ321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D321),$Q308-SUM($F321:BA321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D321),$Q308-SUM($F321:BB321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D321),$Q308-SUM($F321:BC321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D321),$Q308-SUM($F321:BD321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D321),$Q308-SUM($F321:BE321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D321),$Q308-SUM($F321:BF321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D321),$Q308-SUM($F321:BG321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D321),$Q308-SUM($F321:BH321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D321),$Q308-SUM($F321:BI321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D321),$Q308-SUM($F321:BJ321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D321),$Q308-SUM($F321:BK321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D321),$Q308-SUM($F321:BL321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D321),$Q308-SUM($F321:BM321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D321),$Q308-SUM($F321:BN321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D321),$Q308-SUM($F321:BO321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D321),$Q308-SUM($F321:BP321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D321),$Q308-SUM($F321:BQ321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D321),$Q308-SUM($F321:BR321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D321),$Q308-SUM($F321:BS321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D321),$Q308-SUM($F321:BT321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D321),$Q308-SUM($F321:BU321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D321),$Q308-SUM($F321:BV321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D321),$Q308-SUM($F321:BW321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D321),$Q308-SUM($F321:BX321),$Q308/$D308))","v":481.1980183100311},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D321),$Q308-SUM($F321:BY321),$Q308/$D308))","v":-1.0913936421275139E-11}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(S$3>($D308+$D322),$R308-SUM($F322:R322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D322),$R308-SUM($F322:S322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D322),$R308-SUM($F322:T322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D322),$R308-SUM($F322:U322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D322),$R308-SUM($F322:V322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D322),$R308-SUM($F322:W322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D322),$R308-SUM($F322:X322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D322),$R308-SUM($F322:Y322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D322),$R308-SUM($F322:Z322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D322),$R308-SUM($F322:AA322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D322),$R308-SUM($F322:AB322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D322),$R308-SUM($F322:AC322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D322),$R308-SUM($F322:AD322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D322),$R308-SUM($F322:AE322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D322),$R308-SUM($F322:AF322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D322),$R308-SUM($F322:AG322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D322),$R308-SUM($F322:AH322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D322),$R308-SUM($F322:AI322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D322),$R308-SUM($F322:AJ322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D322),$R308-SUM($F322:AK322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D322),$R308-SUM($F322:AL322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D322),$R308-SUM($F322:AM322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D322),$R308-SUM($F322:AN322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D322),$R308-SUM($F322:AO322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D322),$R308-SUM($F322:AP322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D322),$R308-SUM($F322:AQ322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D322),$R308-SUM($F322:AR322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D322),$R308-SUM($F322:AS322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D322),$R308-SUM($F322:AT322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D322),$R308-SUM($F322:AU322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D322),$R308-SUM($F322:AV322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D322),$R308-SUM($F322:AW322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D322),$R308-SUM($F322:AX322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D322),$R308-SUM($F322:AY322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D322),$R308-SUM($F322:AZ322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D322),$R308-SUM($F322:BA322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D322),$R308-SUM($F322:BB322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D322),$R308-SUM($F322:BC322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D322),$R308-SUM($F322:BD322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D322),$R308-SUM($F322:BE322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D322),$R308-SUM($F322:BF322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D322),$R308-SUM($F322:BG322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D322),$R308-SUM($F322:BH322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D322),$R308-SUM($F322:BI322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D322),$R308-SUM($F322:BJ322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D322),$R308-SUM($F322:BK322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D322),$R308-SUM($F322:BL322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D322),$R308-SUM($F322:BM322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D322),$R308-SUM($F322:BN322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D322),$R308-SUM($F322:BO322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D322),$R308-SUM($F322:BP322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D322),$R308-SUM($F322:BQ322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D322),$R308-SUM($F322:BR322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D322),$R308-SUM($F322:BS322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D322),$R308-SUM($F322:BT322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D322),$R308-SUM($F322:BU322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D322),$R308-SUM($F322:BV322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D322),$R308-SUM($F322:BW322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D322),$R308-SUM($F322:BX322),$R308/$D308))","v":408.18551053818521},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D322),$R308-SUM($F322:BY322),$R308/$D308))","v":408.18551053818521}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(T$3>($D308+$D323),$S308-SUM($F323:S323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D323),$S308-SUM($F323:T323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D323),$S308-SUM($F323:U323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D323),$S308-SUM($F323:V323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D323),$S308-SUM($F323:W323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D323),$S308-SUM($F323:X323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D323),$S308-SUM($F323:Y323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D323),$S308-SUM($F323:Z323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D323),$S308-SUM($F323:AA323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D323),$S308-SUM($F323:AB323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D323),$S308-SUM($F323:AC323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D323),$S308-SUM($F323:AD323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D323),$S308-SUM($F323:AE323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D323),$S308-SUM($F323:AF323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D323),$S308-SUM($F323:AG323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D323),$S308-SUM($F323:AH323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D323),$S308-SUM($F323:AI323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D323),$S308-SUM($F323:AJ323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D323),$S308-SUM($F323:AK323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D323),$S308-SUM($F323:AL323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D323),$S308-SUM($F323:AM323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D323),$S308-SUM($F323:AN323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D323),$S308-SUM($F323:AO323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D323),$S308-SUM($F323:AP323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D323),$S308-SUM($F323:AQ323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D323),$S308-SUM($F323:AR323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D323),$S308-SUM($F323:AS323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D323),$S308-SUM($F323:AT323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D323),$S308-SUM($F323:AU323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D323),$S308-SUM($F323:AV323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D323),$S308-SUM($F323:AW323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D323),$S308-SUM($F323:AX323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D323),$S308-SUM($F323:AY323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D323),$S308-SUM($F323:AZ323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D323),$S308-SUM($F323:BA323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D323),$S308-SUM($F323:BB323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D323),$S308-SUM($F323:BC323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D323),$S308-SUM($F323:BD323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D323),$S308-SUM($F323:BE323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D323),$S308-SUM($F323:BF323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D323),$S308-SUM($F323:BG323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D323),$S308-SUM($F323:BH323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D323),$S308-SUM($F323:BI323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D323),$S308-SUM($F323:BJ323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D323),$S308-SUM($F323:BK323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D323),$S308-SUM($F323:BL323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D323),$S308-SUM($F323:BM323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D323),$S308-SUM($F323:BN323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D323),$S308-SUM($F323:BO323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D323),$S308-SUM($F323:BP323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D323),$S308-SUM($F323:BQ323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D323),$S308-SUM($F323:BR323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D323),$S308-SUM($F323:BS323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D323),$S308-SUM($F323:BT323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D323),$S308-SUM($F323:BU323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D323),$S308-SUM($F323:BV323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D323),$S308-SUM($F323:BW323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D323),$S308-SUM($F323:BX323),$S308/$D308))","v":384.6964050404398},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D323),$S308-SUM($F323:BY323),$S308/$D308))","v":384.6964050404398}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(U$3>($D308+$D324),$T308-SUM($F324:T324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D324),$T308-SUM($F324:U324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D324),$T308-SUM($F324:V324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D324),$T308-SUM($F324:W324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D324),$T308-SUM($F324:X324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D324),$T308-SUM($F324:Y324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D324),$T308-SUM($F324:Z324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D324),$T308-SUM($F324:AA324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D324),$T308-SUM($F324:AB324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D324),$T308-SUM($F324:AC324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D324),$T308-SUM($F324:AD324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D324),$T308-SUM($F324:AE324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D324),$T308-SUM($F324:AF324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D324),$T308-SUM($F324:AG324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D324),$T308-SUM($F324:AH324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D324),$T308-SUM($F324:AI324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D324),$T308-SUM($F324:AJ324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D324),$T308-SUM($F324:AK324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D324),$T308-SUM($F324:AL324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D324),$T308-SUM($F324:AM324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D324),$T308-SUM($F324:AN324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D324),$T308-SUM($F324:AO324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D324),$T308-SUM($F324:AP324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D324),$T308-SUM($F324:AQ324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D324),$T308-SUM($F324:AR324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D324),$T308-SUM($F324:AS324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D324),$T308-SUM($F324:AT324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D324),$T308-SUM($F324:AU324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D324),$T308-SUM($F324:AV324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D324),$T308-SUM($F324:AW324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D324),$T308-SUM($F324:AX324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D324),$T308-SUM($F324:AY324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D324),$T308-SUM($F324:AZ324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D324),$T308-SUM($F324:BA324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D324),$T308-SUM($F324:BB324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D324),$T308-SUM($F324:BC324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D324),$T308-SUM($F324:BD324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D324),$T308-SUM($F324:BE324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D324),$T308-SUM($F324:BF324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D324),$T308-SUM($F324:BG324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D324),$T308-SUM($F324:BH324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D324),$T308-SUM($F324:BI324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D324),$T308-SUM($F324:BJ324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D324),$T308-SUM($F324:BK324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D324),$T308-SUM($F324:BL324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D324),$T308-SUM($F324:BM324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D324),$T308-SUM($F324:BN324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D324),$T308-SUM($F324:BO324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D324),$T308-SUM($F324:BP324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D324),$T308-SUM($F324:BQ324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D324),$T308-SUM($F324:BR324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D324),$T308-SUM($F324:BS324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D324),$T308-SUM($F324:BT324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D324),$T308-SUM($F324:BU324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D324),$T308-SUM($F324:BV324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D324),$T308-SUM($F324:BW324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D324),$T308-SUM($F324:BX324),$T308/$D308))","v":178.77127855992168},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D324),$T308-SUM($F324:BY324),$T308/$D308))","v":178.77127855992168}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(V$3>($D308+$D325),$U308-SUM($F325:U325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D325),$U308-SUM($F325:V325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D325),$U308-SUM($F325:W325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D325),$U308-SUM($F325:X325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D325),$U308-SUM($F325:Y325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D325),$U308-SUM($F325:Z325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D325),$U308-SUM($F325:AA325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D325),$U308-SUM($F325:AB325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D325),$U308-SUM($F325:AC325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D325),$U308-SUM($F325:AD325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D325),$U308-SUM($F325:AE325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D325),$U308-SUM($F325:AF325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D325),$U308-SUM($F325:AG325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D325),$U308-SUM($F325:AH325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D325),$U308-SUM($F325:AI325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D325),$U308-SUM($F325:AJ325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D325),$U308-SUM($F325:AK325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D325),$U308-SUM($F325:AL325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D325),$U308-SUM($F325:AM325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D325),$U308-SUM($F325:AN325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D325),$U308-SUM($F325:AO325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D325),$U308-SUM($F325:AP325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D325),$U308-SUM($F325:AQ325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D325),$U308-SUM($F325:AR325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D325),$U308-SUM($F325:AS325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D325),$U308-SUM($F325:AT325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D325),$U308-SUM($F325:AU325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D325),$U308-SUM($F325:AV325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D325),$U308-SUM($F325:AW325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D325),$U308-SUM($F325:AX325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D325),$U308-SUM($F325:AY325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D325),$U308-SUM($F325:AZ325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D325),$U308-SUM($F325:BA325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D325),$U308-SUM($F325:BB325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D325),$U308-SUM($F325:BC325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D325),$U308-SUM($F325:BD325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D325),$U308-SUM($F325:BE325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D325),$U308-SUM($F325:BF325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D325),$U308-SUM($F325:BG325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D325),$U308-SUM($F325:BH325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D325),$U308-SUM($F325:BI325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D325),$U308-SUM($F325:BJ325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D325),$U308-SUM($F325:BK325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D325),$U308-SUM($F325:BL325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D325),$U308-SUM($F325:BM325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D325),$U308-SUM($F325:BN325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D325),$U308-SUM($F325:BO325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D325),$U308-SUM($F325:BP325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D325),$U308-SUM($F325:BQ325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D325),$U308-SUM($F325:BR325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D325),$U308-SUM($F325:BS325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D325),$U308-SUM($F325:BT325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D325),$U308-SUM($F325:BU325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D325),$U308-SUM($F325:BV325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D325),$U308-SUM($F325:BW325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D325),$U308-SUM($F325:BX325),$U308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D325),$U308-SUM($F325:BY325),$U308/$D308))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(W$3>($D308+$D326),$V308-SUM($F326:V326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D326),$V308-SUM($F326:W326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D326),$V308-SUM($F326:X326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D326),$V308-SUM($F326:Y326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D326),$V308-SUM($F326:Z326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D326),$V308-SUM($F326:AA326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D326),$V308-SUM($F326:AB326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D326),$V308-SUM($F326:AC326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D326),$V308-SUM($F326:AD326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D326),$V308-SUM($F326:AE326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D326),$V308-SUM($F326:AF326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D326),$V308-SUM($F326:AG326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D326),$V308-SUM($F326:AH326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D326),$V308-SUM($F326:AI326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D326),$V308-SUM($F326:AJ326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D326),$V308-SUM($F326:AK326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D326),$V308-SUM($F326:AL326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D326),$V308-SUM($F326:AM326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D326),$V308-SUM($F326:AN326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D326),$V308-SUM($F326:AO326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D326),$V308-SUM($F326:AP326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D326),$V308-SUM($F326:AQ326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D326),$V308-SUM($F326:AR326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D326),$V308-SUM($F326:AS326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D326),$V308-SUM($F326:AT326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D326),$V308-SUM($F326:AU326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D326),$V308-SUM($F326:AV326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D326),$V308-SUM($F326:AW326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D326),$V308-SUM($F326:AX326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D326),$V308-SUM($F326:AY326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D326),$V308-SUM($F326:AZ326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D326),$V308-SUM($F326:BA326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D326),$V308-SUM($F326:BB326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D326),$V308-SUM($F326:BC326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D326),$V308-SUM($F326:BD326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D326),$V308-SUM($F326:BE326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D326),$V308-SUM($F326:BF326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D326),$V308-SUM($F326:BG326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D326),$V308-SUM($F326:BH326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D326),$V308-SUM($F326:BI326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D326),$V308-SUM($F326:BJ326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D326),$V308-SUM($F326:BK326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D326),$V308-SUM($F326:BL326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D326),$V308-SUM($F326:BM326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D326),$V308-SUM($F326:BN326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D326),$V308-SUM($F326:BO326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D326),$V308-SUM($F326:BP326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D326),$V308-SUM($F326:BQ326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D326),$V308-SUM($F326:BR326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D326),$V308-SUM($F326:BS326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D326),$V308-SUM($F326:BT326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D326),$V308-SUM($F326:BU326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D326),$V308-SUM($F326:BV326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D326),$V308-SUM($F326:BW326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D326),$V308-SUM($F326:BX326),$V308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D326),$V308-SUM($F326:BY326),$V308/$D308))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(X$3>($D308+$D327),$W308-SUM($F327:W327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D327),$W308-SUM($F327:X327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D327),$W308-SUM($F327:Y327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D327),$W308-SUM($F327:Z327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D327),$W308-SUM($F327:AA327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D327),$W308-SUM($F327:AB327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D327),$W308-SUM($F327:AC327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D327),$W308-SUM($F327:AD327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D327),$W308-SUM($F327:AE327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D327),$W308-SUM($F327:AF327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D327),$W308-SUM($F327:AG327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D327),$W308-SUM($F327:AH327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D327),$W308-SUM($F327:AI327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D327),$W308-SUM($F327:AJ327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D327),$W308-SUM($F327:AK327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D327),$W308-SUM($F327:AL327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D327),$W308-SUM($F327:AM327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D327),$W308-SUM($F327:AN327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D327),$W308-SUM($F327:AO327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D327),$W308-SUM($F327:AP327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D327),$W308-SUM($F327:AQ327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D327),$W308-SUM($F327:AR327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D327),$W308-SUM($F327:AS327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D327),$W308-SUM($F327:AT327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D327),$W308-SUM($F327:AU327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D327),$W308-SUM($F327:AV327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D327),$W308-SUM($F327:AW327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D327),$W308-SUM($F327:AX327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D327),$W308-SUM($F327:AY327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D327),$W308-SUM($F327:AZ327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D327),$W308-SUM($F327:BA327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D327),$W308-SUM($F327:BB327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D327),$W308-SUM($F327:BC327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D327),$W308-SUM($F327:BD327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D327),$W308-SUM($F327:BE327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D327),$W308-SUM($F327:BF327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D327),$W308-SUM($F327:BG327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D327),$W308-SUM($F327:BH327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D327),$W308-SUM($F327:BI327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D327),$W308-SUM($F327:BJ327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D327),$W308-SUM($F327:BK327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D327),$W308-SUM($F327:BL327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D327),$W308-SUM($F327:BM327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D327),$W308-SUM($F327:BN327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D327),$W308-SUM($F327:BO327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D327),$W308-SUM($F327:BP327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D327),$W308-SUM($F327:BQ327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D327),$W308-SUM($F327:BR327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D327),$W308-SUM($F327:BS327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D327),$W308-SUM($F327:BT327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D327),$W308-SUM($F327:BU327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D327),$W308-SUM($F327:BV327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D327),$W308-SUM($F327:BW327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D327),$W308-SUM($F327:BX327),$W308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D327),$W308-SUM($F327:BY327),$W308/$D308))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Y$3>($D308+$D328),$X308-SUM($F328:X328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D328),$X308-SUM($F328:Y328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D328),$X308-SUM($F328:Z328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D328),$X308-SUM($F328:AA328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D328),$X308-SUM($F328:AB328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D328),$X308-SUM($F328:AC328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D328),$X308-SUM($F328:AD328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D328),$X308-SUM($F328:AE328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D328),$X308-SUM($F328:AF328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D328),$X308-SUM($F328:AG328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D328),$X308-SUM($F328:AH328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D328),$X308-SUM($F328:AI328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D328),$X308-SUM($F328:AJ328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D328),$X308-SUM($F328:AK328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D328),$X308-SUM($F328:AL328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D328),$X308-SUM($F328:AM328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D328),$X308-SUM($F328:AN328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D328),$X308-SUM($F328:AO328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D328),$X308-SUM($F328:AP328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D328),$X308-SUM($F328:AQ328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D328),$X308-SUM($F328:AR328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D328),$X308-SUM($F328:AS328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D328),$X308-SUM($F328:AT328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D328),$X308-SUM($F328:AU328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D328),$X308-SUM($F328:AV328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D328),$X308-SUM($F328:AW328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D328),$X308-SUM($F328:AX328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D328),$X308-SUM($F328:AY328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D328),$X308-SUM($F328:AZ328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D328),$X308-SUM($F328:BA328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D328),$X308-SUM($F328:BB328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D328),$X308-SUM($F328:BC328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D328),$X308-SUM($F328:BD328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D328),$X308-SUM($F328:BE328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D328),$X308-SUM($F328:BF328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D328),$X308-SUM($F328:BG328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D328),$X308-SUM($F328:BH328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D328),$X308-SUM($F328:BI328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D328),$X308-SUM($F328:BJ328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D328),$X308-SUM($F328:BK328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D328),$X308-SUM($F328:BL328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D328),$X308-SUM($F328:BM328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D328),$X308-SUM($F328:BN328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D328),$X308-SUM($F328:BO328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D328),$X308-SUM($F328:BP328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D328),$X308-SUM($F328:BQ328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D328),$X308-SUM($F328:BR328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D328),$X308-SUM($F328:BS328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D328),$X308-SUM($F328:BT328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D328),$X308-SUM($F328:BU328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D328),$X308-SUM($F328:BV328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D328),$X308-SUM($F328:BW328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D328),$X308-SUM($F328:BX328),$X308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D328),$X308-SUM($F328:BY328),$X308/$D308))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(Z$3>($D308+$D329),$Y308-SUM($F329:Y329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D329),$Y308-SUM($F329:Z329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D329),$Y308-SUM($F329:AA329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D329),$Y308-SUM($F329:AB329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D329),$Y308-SUM($F329:AC329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D329),$Y308-SUM($F329:AD329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D329),$Y308-SUM($F329:AE329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D329),$Y308-SUM($F329:AF329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D329),$Y308-SUM($F329:AG329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D329),$Y308-SUM($F329:AH329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D329),$Y308-SUM($F329:AI329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D329),$Y308-SUM($F329:AJ329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D329),$Y308-SUM($F329:AK329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D329),$Y308-SUM($F329:AL329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D329),$Y308-SUM($F329:AM329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D329),$Y308-SUM($F329:AN329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D329),$Y308-SUM($F329:AO329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D329),$Y308-SUM($F329:AP329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D329),$Y308-SUM($F329:AQ329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D329),$Y308-SUM($F329:AR329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D329),$Y308-SUM($F329:AS329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D329),$Y308-SUM($F329:AT329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D329),$Y308-SUM($F329:AU329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D329),$Y308-SUM($F329:AV329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D329),$Y308-SUM($F329:AW329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D329),$Y308-SUM($F329:AX329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D329),$Y308-SUM($F329:AY329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D329),$Y308-SUM($F329:AZ329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D329),$Y308-SUM($F329:BA329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D329),$Y308-SUM($F329:BB329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D329),$Y308-SUM($F329:BC329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D329),$Y308-SUM($F329:BD329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D329),$Y308-SUM($F329:BE329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D329),$Y308-SUM($F329:BF329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D329),$Y308-SUM($F329:BG329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D329),$Y308-SUM($F329:BH329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D329),$Y308-SUM($F329:BI329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D329),$Y308-SUM($F329:BJ329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D329),$Y308-SUM($F329:BK329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D329),$Y308-SUM($F329:BL329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D329),$Y308-SUM($F329:BM329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D329),$Y308-SUM($F329:BN329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D329),$Y308-SUM($F329:BO329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D329),$Y308-SUM($F329:BP329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D329),$Y308-SUM($F329:BQ329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D329),$Y308-SUM($F329:BR329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D329),$Y308-SUM($F329:BS329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D329),$Y308-SUM($F329:BT329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D329),$Y308-SUM($F329:BU329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D329),$Y308-SUM($F329:BV329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D329),$Y308-SUM($F329:BW329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D329),$Y308-SUM($F329:BX329),$Y308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D329),$Y308-SUM($F329:BY329),$Y308/$D308))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AA$3>($D308+$D330),$Z308-SUM($F330:Z330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D330),$Z308-SUM($F330:AA330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D330),$Z308-SUM($F330:AB330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D330),$Z308-SUM($F330:AC330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D330),$Z308-SUM($F330:AD330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D330),$Z308-SUM($F330:AE330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D330),$Z308-SUM($F330:AF330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D330),$Z308-SUM($F330:AG330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D330),$Z308-SUM($F330:AH330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D330),$Z308-SUM($F330:AI330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D330),$Z308-SUM($F330:AJ330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D330),$Z308-SUM($F330:AK330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D330),$Z308-SUM($F330:AL330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D330),$Z308-SUM($F330:AM330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D330),$Z308-SUM($F330:AN330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D330),$Z308-SUM($F330:AO330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D330),$Z308-SUM($F330:AP330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D330),$Z308-SUM($F330:AQ330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D330),$Z308-SUM($F330:AR330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D330),$Z308-SUM($F330:AS330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D330),$Z308-SUM($F330:AT330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D330),$Z308-SUM($F330:AU330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D330),$Z308-SUM($F330:AV330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D330),$Z308-SUM($F330:AW330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D330),$Z308-SUM($F330:AX330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D330),$Z308-SUM($F330:AY330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D330),$Z308-SUM($F330:AZ330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D330),$Z308-SUM($F330:BA330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D330),$Z308-SUM($F330:BB330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D330),$Z308-SUM($F330:BC330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D330),$Z308-SUM($F330:BD330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D330),$Z308-SUM($F330:BE330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D330),$Z308-SUM($F330:BF330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D330),$Z308-SUM($F330:BG330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D330),$Z308-SUM($F330:BH330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D330),$Z308-SUM($F330:BI330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D330),$Z308-SUM($F330:BJ330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D330),$Z308-SUM($F330:BK330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D330),$Z308-SUM($F330:BL330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D330),$Z308-SUM($F330:BM330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D330),$Z308-SUM($F330:BN330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D330),$Z308-SUM($F330:BO330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D330),$Z308-SUM($F330:BP330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D330),$Z308-SUM($F330:BQ330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D330),$Z308-SUM($F330:BR330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D330),$Z308-SUM($F330:BS330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D330),$Z308-SUM($F330:BT330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D330),$Z308-SUM($F330:BU330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D330),$Z308-SUM($F330:BV330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D330),$Z308-SUM($F330:BW330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D330),$Z308-SUM($F330:BX330),$Z308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D330),$Z308-SUM($F330:BY330),$Z308/$D308))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AB$3>($D308+$D331),$AA308-SUM($F331:AA331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D331),$AA308-SUM($F331:AB331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D331),$AA308-SUM($F331:AC331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D331),$AA308-SUM($F331:AD331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D331),$AA308-SUM($F331:AE331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D331),$AA308-SUM($F331:AF331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D331),$AA308-SUM($F331:AG331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D331),$AA308-SUM($F331:AH331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D331),$AA308-SUM($F331:AI331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D331),$AA308-SUM($F331:AJ331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D331),$AA308-SUM($F331:AK331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D331),$AA308-SUM($F331:AL331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D331),$AA308-SUM($F331:AM331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D331),$AA308-SUM($F331:AN331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D331),$AA308-SUM($F331:AO331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D331),$AA308-SUM($F331:AP331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D331),$AA308-SUM($F331:AQ331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D331),$AA308-SUM($F331:AR331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D331),$AA308-SUM($F331:AS331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D331),$AA308-SUM($F331:AT331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D331),$AA308-SUM($F331:AU331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D331),$AA308-SUM($F331:AV331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D331),$AA308-SUM($F331:AW331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D331),$AA308-SUM($F331:AX331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D331),$AA308-SUM($F331:AY331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D331),$AA308-SUM($F331:AZ331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D331),$AA308-SUM($F331:BA331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D331),$AA308-SUM($F331:BB331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D331),$AA308-SUM($F331:BC331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D331),$AA308-SUM($F331:BD331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D331),$AA308-SUM($F331:BE331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D331),$AA308-SUM($F331:BF331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D331),$AA308-SUM($F331:BG331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D331),$AA308-SUM($F331:BH331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D331),$AA308-SUM($F331:BI331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D331),$AA308-SUM($F331:BJ331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D331),$AA308-SUM($F331:BK331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D331),$AA308-SUM($F331:BL331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D331),$AA308-SUM($F331:BM331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D331),$AA308-SUM($F331:BN331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D331),$AA308-SUM($F331:BO331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D331),$AA308-SUM($F331:BP331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D331),$AA308-SUM($F331:BQ331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D331),$AA308-SUM($F331:BR331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D331),$AA308-SUM($F331:BS331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D331),$AA308-SUM($F331:BT331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D331),$AA308-SUM($F331:BU331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D331),$AA308-SUM($F331:BV331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D331),$AA308-SUM($F331:BW331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D331),$AA308-SUM($F331:BX331),$AA308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D331),$AA308-SUM($F331:BY331),$AA308/$D308))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AC$3>($D308+$D332),$AB308-SUM($F332:AB332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D332),$AB308-SUM($F332:AC332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D332),$AB308-SUM($F332:AD332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D332),$AB308-SUM($F332:AE332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D332),$AB308-SUM($F332:AF332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D332),$AB308-SUM($F332:AG332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D332),$AB308-SUM($F332:AH332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D332),$AB308-SUM($F332:AI332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D332),$AB308-SUM($F332:AJ332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D332),$AB308-SUM($F332:AK332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D332),$AB308-SUM($F332:AL332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D332),$AB308-SUM($F332:AM332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D332),$AB308-SUM($F332:AN332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D332),$AB308-SUM($F332:AO332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D332),$AB308-SUM($F332:AP332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D332),$AB308-SUM($F332:AQ332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D332),$AB308-SUM($F332:AR332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D332),$AB308-SUM($F332:AS332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D332),$AB308-SUM($F332:AT332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D332),$AB308-SUM($F332:AU332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D332),$AB308-SUM($F332:AV332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D332),$AB308-SUM($F332:AW332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D332),$AB308-SUM($F332:AX332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D332),$AB308-SUM($F332:AY332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D332),$AB308-SUM($F332:AZ332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D332),$AB308-SUM($F332:BA332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D332),$AB308-SUM($F332:BB332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D332),$AB308-SUM($F332:BC332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D332),$AB308-SUM($F332:BD332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D332),$AB308-SUM($F332:BE332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D332),$AB308-SUM($F332:BF332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D332),$AB308-SUM($F332:BG332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D332),$AB308-SUM($F332:BH332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D332),$AB308-SUM($F332:BI332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D332),$AB308-SUM($F332:BJ332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D332),$AB308-SUM($F332:BK332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D332),$AB308-SUM($F332:BL332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D332),$AB308-SUM($F332:BM332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D332),$AB308-SUM($F332:BN332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D332),$AB308-SUM($F332:BO332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D332),$AB308-SUM($F332:BP332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D332),$AB308-SUM($F332:BQ332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D332),$AB308-SUM($F332:BR332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D332),$AB308-SUM($F332:BS332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D332),$AB308-SUM($F332:BT332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D332),$AB308-SUM($F332:BU332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D332),$AB308-SUM($F332:BV332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D332),$AB308-SUM($F332:BW332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D332),$AB308-SUM($F332:BX332),$AB308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D332),$AB308-SUM($F332:BY332),$AB308/$D308))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AD$3>($D308+$D333),$AC308-SUM($F333:AC333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AE$3>($D308+$D333),$AC308-SUM($F333:AD333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AF$3>($D308+$D333),$AC308-SUM($F333:AE333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AG$3>($D308+$D333),$AC308-SUM($F333:AF333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AH$3>($D308+$D333),$AC308-SUM($F333:AG333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AI$3>($D308+$D333),$AC308-SUM($F333:AH333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AJ$3>($D308+$D333),$AC308-SUM($F333:AI333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AK$3>($D308+$D333),$AC308-SUM($F333:AJ333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AL$3>($D308+$D333),$AC308-SUM($F333:AK333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AM$3>($D308+$D333),$AC308-SUM($F333:AL333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AN$3>($D308+$D333),$AC308-SUM($F333:AM333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AO$3>($D308+$D333),$AC308-SUM($F333:AN333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AP$3>($D308+$D333),$AC308-SUM($F333:AO333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AQ$3>($D308+$D333),$AC308-SUM($F333:AP333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AR$3>($D308+$D333),$AC308-SUM($F333:AQ333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AS$3>($D308+$D333),$AC308-SUM($F333:AR333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AT$3>($D308+$D333),$AC308-SUM($F333:AS333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AU$3>($D308+$D333),$AC308-SUM($F333:AT333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AV$3>($D308+$D333),$AC308-SUM($F333:AU333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AW$3>($D308+$D333),$AC308-SUM($F333:AV333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AX$3>($D308+$D333),$AC308-SUM($F333:AW333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AY$3>($D308+$D333),$AC308-SUM($F333:AX333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(AZ$3>($D308+$D333),$AC308-SUM($F333:AY333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BA$3>($D308+$D333),$AC308-SUM($F333:AZ333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BB$3>($D308+$D333),$AC308-SUM($F333:BA333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BC$3>($D308+$D333),$AC308-SUM($F333:BB333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BD$3>($D308+$D333),$AC308-SUM($F333:BC333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BE$3>($D308+$D333),$AC308-SUM($F333:BD333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BF$3>($D308+$D333),$AC308-SUM($F333:BE333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BG$3>($D308+$D333),$AC308-SUM($F333:BF333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BH$3>($D308+$D333),$AC308-SUM($F333:BG333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BI$3>($D308+$D333),$AC308-SUM($F333:BH333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BJ$3>($D308+$D333),$AC308-SUM($F333:BI333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BK$3>($D308+$D333),$AC308-SUM($F333:BJ333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BL$3>($D308+$D333),$AC308-SUM($F333:BK333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BM$3>($D308+$D333),$AC308-SUM($F333:BL333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BN$3>($D308+$D333),$AC308-SUM($F333:BM333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BO$3>($D308+$D333),$AC308-SUM($F333:BN333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BP$3>($D308+$D333),$AC308-SUM($F333:BO333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BQ$3>($D308+$D333),$AC308-SUM($F333:BP333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BR$3>($D308+$D333),$AC308-SUM($F333:BQ333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BS$3>($D308+$D333),$AC308-SUM($F333:BR333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BT$3>($D308+$D333),$AC308-SUM($F333:BS333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BU$3>($D308+$D333),$AC308-SUM($F333:BT333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BV$3>($D308+$D333),$AC308-SUM($F333:BU333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BW$3>($D308+$D333),$AC308-SUM($F333:BV333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BX$3>($D308+$D333),$AC308-SUM($F333:BW333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BY$3>($D308+$D333),$AC308-SUM($F333:BX333),$AC308/$D308))","v":0},{"$f":"IF($D308=\"n/a\",\"n/a\",IF(BZ$3>($D308+$D333),$AC308-SUM($F333:BY333),$AC308/$D308))","v":0}]
[null,null,null,25]
[null,{"$f":"A44","v":"Towers and Conductor"},null,null,null,{"$f":"SUM(F309:F334)","v":0},306.80173305652494,610.93963390919521,938.79414970303776,1073.072433601614,1084.7546676071906,1133.143521219406,1241.1682087597576,1603.881350628785,1774.7420415894455,2521.3710861429563,3192.4058320944432,3673.6038504044745,4081.7893609426596,4466.4857659830996,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,{"$f":"SUM(AL309:AL334)","v":4645.257044543021},4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4645.257044543021,4338.4553114864893,4034.3174106338074,3706.4628948399868,3572.1846109414182,3560.5023769358295,3512.1135233236118,3404.0888357832609,3041.3756939142431,2870.5150029535776,2123.8859584000065,1452.8512124485196,971.65319413853581]
[]
[null,null,{"$f":"B364","v":"Establishment"},{"$f":"VLOOKUP(C337,$A$124:$D$140,4,FALSE)","v":45},{"$f":"VLOOKUP(C337,$A$124:$D$140,3,FALSE)","v":45},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C337,$A$61:$A$77,0),FALSE))","v":980.87177140990639},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C337,$A$61:$A$77,0),FALSE))","v":11409.659084767305},8819.9365023884166,34152.275449939116,24988.14452629986,17426.240642610934,14742.79842786386,12628.094613531635,7104.7258277319106,6964.4420545310722,22576.353833541245,24197.856822637386,29613.961873185279,6566.3334888714035,14200.901538802051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C337,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E337=\"n/a\",\"n/a\",IF(G$3>($E337+$D339),$F337-SUM($F339:F339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(H$3>($E337+$D339),$F337-SUM($F339:G339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(I$3>($E337+$D339),$F337-SUM($F339:H339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(J$3>($E337+$D339),$F337-SUM($F339:I339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(K$3>($E337+$D339),$F337-SUM($F339:J339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(L$3>($E337+$D339),$F337-SUM($F339:K339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(M$3>($E337+$D339),$F337-SUM($F339:L339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(N$3>($E337+$D339),$F337-SUM($F339:M339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(O$3>($E337+$D339),$F337-SUM($F339:N339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(P$3>($E337+$D339),$F337-SUM($F339:O339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Q$3>($E337+$D339),$F337-SUM($F339:P339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(R$3>($E337+$D339),$F337-SUM($F339:Q339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(S$3>($E337+$D339),$F337-SUM($F339:R339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(T$3>($E337+$D339),$F337-SUM($F339:S339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(U$3>($E337+$D339),$F337-SUM($F339:T339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(V$3>($E337+$D339),$F337-SUM($F339:U339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(W$3>($E337+$D339),$F337-SUM($F339:V339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(X$3>($E337+$D339),$F337-SUM($F339:W339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Y$3>($E337+$D339),$F337-SUM($F339:X339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Z$3>($E337+$D339),$F337-SUM($F339:Y339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AA$3>($E337+$D339),$F337-SUM($F339:Z339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AB$3>($E337+$D339),$F337-SUM($F339:AA339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AC$3>($E337+$D339),$F337-SUM($F339:AB339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AD$3>($E337+$D339),$F337-SUM($F339:AC339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AE$3>($E337+$D339),$F337-SUM($F339:AD339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AF$3>($E337+$D339),$F337-SUM($F339:AE339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AG$3>($E337+$D339),$F337-SUM($F339:AF339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AH$3>($E337+$D339),$F337-SUM($F339:AG339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AI$3>($E337+$D339),$F337-SUM($F339:AH339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AJ$3>($E337+$D339),$F337-SUM($F339:AI339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AK$3>($E337+$D339),$F337-SUM($F339:AJ339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AL$3>($E337+$D339),$F337-SUM($F339:AK339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AM$3>($E337+$D339),$F337-SUM($F339:AL339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AN$3>($E337+$D339),$F337-SUM($F339:AM339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AO$3>($E337+$D339),$F337-SUM($F339:AN339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AP$3>($E337+$D339),$F337-SUM($F339:AO339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AQ$3>($E337+$D339),$F337-SUM($F339:AP339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AR$3>($E337+$D339),$F337-SUM($F339:AQ339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AS$3>($E337+$D339),$F337-SUM($F339:AR339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AT$3>($E337+$D339),$F337-SUM($F339:AS339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AU$3>($E337+$D339),$F337-SUM($F339:AT339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AV$3>($E337+$D339),$F337-SUM($F339:AU339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AW$3>($E337+$D339),$F337-SUM($F339:AV339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AX$3>($E337+$D339),$F337-SUM($F339:AW339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AY$3>($E337+$D339),$F337-SUM($F339:AX339),$F337/$E337))","v":21.797150475775698},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AZ$3>($E337+$D339),$F337-SUM($F339:AY339),$F337/$E337))","v":7.9580786405131221E-13},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BA$3>($E337+$D339),$F337-SUM($F339:AZ339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BB$3>($E337+$D339),$F337-SUM($F339:BA339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BC$3>($E337+$D339),$F337-SUM($F339:BB339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BD$3>($E337+$D339),$F337-SUM($F339:BC339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BE$3>($E337+$D339),$F337-SUM($F339:BD339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BF$3>($E337+$D339),$F337-SUM($F339:BE339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BG$3>($E337+$D339),$F337-SUM($F339:BF339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BH$3>($E337+$D339),$F337-SUM($F339:BG339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BI$3>($E337+$D339),$F337-SUM($F339:BH339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BJ$3>($E337+$D339),$F337-SUM($F339:BI339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BK$3>($E337+$D339),$F337-SUM($F339:BJ339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BL$3>($E337+$D339),$F337-SUM($F339:BK339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BM$3>($E337+$D339),$F337-SUM($F339:BL339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BN$3>($E337+$D339),$F337-SUM($F339:BM339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BO$3>($E337+$D339),$F337-SUM($F339:BN339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BP$3>($E337+$D339),$F337-SUM($F339:BO339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BQ$3>($E337+$D339),$F337-SUM($F339:BP339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BR$3>($E337+$D339),$F337-SUM($F339:BQ339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BS$3>($E337+$D339),$F337-SUM($F339:BR339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BT$3>($E337+$D339),$F337-SUM($F339:BS339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BU$3>($E337+$D339),$F337-SUM($F339:BT339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BV$3>($E337+$D339),$F337-SUM($F339:BU339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BW$3>($E337+$D339),$F337-SUM($F339:BV339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BX$3>($E337+$D339),$F337-SUM($F339:BW339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BY$3>($E337+$D339),$F337-SUM($F339:BX339),$F337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BZ$3>($E337+$D339),$F337-SUM($F339:BY339),$F337/$E337))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E337=\"n/a\",\"n/a\",IF(H$3>($E337+$D340),$G337-SUM($F340:G340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(I$3>($E337+$D340),$G337-SUM($F340:H340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(J$3>($E337+$D340),$G337-SUM($F340:I340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(K$3>($E337+$D340),$G337-SUM($F340:J340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(L$3>($E337+$D340),$G337-SUM($F340:K340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(M$3>($E337+$D340),$G337-SUM($F340:L340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(N$3>($E337+$D340),$G337-SUM($F340:M340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(O$3>($E337+$D340),$G337-SUM($F340:N340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(P$3>($E337+$D340),$G337-SUM($F340:O340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Q$3>($E337+$D340),$G337-SUM($F340:P340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(R$3>($E337+$D340),$G337-SUM($F340:Q340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(S$3>($E337+$D340),$G337-SUM($F340:R340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(T$3>($E337+$D340),$G337-SUM($F340:S340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(U$3>($E337+$D340),$G337-SUM($F340:T340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(V$3>($E337+$D340),$G337-SUM($F340:U340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(W$3>($E337+$D340),$G337-SUM($F340:V340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(X$3>($E337+$D340),$G337-SUM($F340:W340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Y$3>($E337+$D340),$G337-SUM($F340:X340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Z$3>($E337+$D340),$G337-SUM($F340:Y340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AA$3>($E337+$D340),$G337-SUM($F340:Z340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AB$3>($E337+$D340),$G337-SUM($F340:AA340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AC$3>($E337+$D340),$G337-SUM($F340:AB340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AD$3>($E337+$D340),$G337-SUM($F340:AC340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AE$3>($E337+$D340),$G337-SUM($F340:AD340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AF$3>($E337+$D340),$G337-SUM($F340:AE340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AG$3>($E337+$D340),$G337-SUM($F340:AF340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AH$3>($E337+$D340),$G337-SUM($F340:AG340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AI$3>($E337+$D340),$G337-SUM($F340:AH340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AJ$3>($E337+$D340),$G337-SUM($F340:AI340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AK$3>($E337+$D340),$G337-SUM($F340:AJ340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AL$3>($E337+$D340),$G337-SUM($F340:AK340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AM$3>($E337+$D340),$G337-SUM($F340:AL340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AN$3>($E337+$D340),$G337-SUM($F340:AM340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AO$3>($E337+$D340),$G337-SUM($F340:AN340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AP$3>($E337+$D340),$G337-SUM($F340:AO340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AQ$3>($E337+$D340),$G337-SUM($F340:AP340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AR$3>($E337+$D340),$G337-SUM($F340:AQ340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AS$3>($E337+$D340),$G337-SUM($F340:AR340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AT$3>($E337+$D340),$G337-SUM($F340:AS340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AU$3>($E337+$D340),$G337-SUM($F340:AT340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AV$3>($E337+$D340),$G337-SUM($F340:AU340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AW$3>($E337+$D340),$G337-SUM($F340:AV340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AX$3>($E337+$D340),$G337-SUM($F340:AW340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AY$3>($E337+$D340),$G337-SUM($F340:AX340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AZ$3>($E337+$D340),$G337-SUM($F340:AY340),$G337/$E337))","v":253.54797966149567},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BA$3>($E337+$D340),$G337-SUM($F340:AZ340),$G337/$E337))","v":-3.637978807091713E-12},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BB$3>($E337+$D340),$G337-SUM($F340:BA340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BC$3>($E337+$D340),$G337-SUM($F340:BB340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BD$3>($E337+$D340),$G337-SUM($F340:BC340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BE$3>($E337+$D340),$G337-SUM($F340:BD340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BF$3>($E337+$D340),$G337-SUM($F340:BE340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BG$3>($E337+$D340),$G337-SUM($F340:BF340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BH$3>($E337+$D340),$G337-SUM($F340:BG340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BI$3>($E337+$D340),$G337-SUM($F340:BH340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BJ$3>($E337+$D340),$G337-SUM($F340:BI340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BK$3>($E337+$D340),$G337-SUM($F340:BJ340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BL$3>($E337+$D340),$G337-SUM($F340:BK340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BM$3>($E337+$D340),$G337-SUM($F340:BL340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BN$3>($E337+$D340),$G337-SUM($F340:BM340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BO$3>($E337+$D340),$G337-SUM($F340:BN340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BP$3>($E337+$D340),$G337-SUM($F340:BO340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BQ$3>($E337+$D340),$G337-SUM($F340:BP340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BR$3>($E337+$D340),$G337-SUM($F340:BQ340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BS$3>($E337+$D340),$G337-SUM($F340:BR340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BT$3>($E337+$D340),$G337-SUM($F340:BS340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BU$3>($E337+$D340),$G337-SUM($F340:BT340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BV$3>($E337+$D340),$G337-SUM($F340:BU340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BW$3>($E337+$D340),$G337-SUM($F340:BV340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BX$3>($E337+$D340),$G337-SUM($F340:BW340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BY$3>($E337+$D340),$G337-SUM($F340:BX340),$G337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BZ$3>($E337+$D340),$G337-SUM($F340:BY340),$G337/$E337))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E337=\"n/a\",\"n/a\",IF(I$3>($E337+$D341),$H337-SUM($F341:H341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(J$3>($E337+$D341),$H337-SUM($F341:I341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(K$3>($E337+$D341),$H337-SUM($F341:J341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(L$3>($E337+$D341),$H337-SUM($F341:K341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(M$3>($E337+$D341),$H337-SUM($F341:L341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(N$3>($E337+$D341),$H337-SUM($F341:M341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(O$3>($E337+$D341),$H337-SUM($F341:N341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(P$3>($E337+$D341),$H337-SUM($F341:O341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Q$3>($E337+$D341),$H337-SUM($F341:P341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(R$3>($E337+$D341),$H337-SUM($F341:Q341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(S$3>($E337+$D341),$H337-SUM($F341:R341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(T$3>($E337+$D341),$H337-SUM($F341:S341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(U$3>($E337+$D341),$H337-SUM($F341:T341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(V$3>($E337+$D341),$H337-SUM($F341:U341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(W$3>($E337+$D341),$H337-SUM($F341:V341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(X$3>($E337+$D341),$H337-SUM($F341:W341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Y$3>($E337+$D341),$H337-SUM($F341:X341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Z$3>($E337+$D341),$H337-SUM($F341:Y341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AA$3>($E337+$D341),$H337-SUM($F341:Z341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AB$3>($E337+$D341),$H337-SUM($F341:AA341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AC$3>($E337+$D341),$H337-SUM($F341:AB341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AD$3>($E337+$D341),$H337-SUM($F341:AC341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AE$3>($E337+$D341),$H337-SUM($F341:AD341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AF$3>($E337+$D341),$H337-SUM($F341:AE341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AG$3>($E337+$D341),$H337-SUM($F341:AF341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AH$3>($E337+$D341),$H337-SUM($F341:AG341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AI$3>($E337+$D341),$H337-SUM($F341:AH341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AJ$3>($E337+$D341),$H337-SUM($F341:AI341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AK$3>($E337+$D341),$H337-SUM($F341:AJ341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AL$3>($E337+$D341),$H337-SUM($F341:AK341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AM$3>($E337+$D341),$H337-SUM($F341:AL341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AN$3>($E337+$D341),$H337-SUM($F341:AM341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AO$3>($E337+$D341),$H337-SUM($F341:AN341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AP$3>($E337+$D341),$H337-SUM($F341:AO341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AQ$3>($E337+$D341),$H337-SUM($F341:AP341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AR$3>($E337+$D341),$H337-SUM($F341:AQ341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AS$3>($E337+$D341),$H337-SUM($F341:AR341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AT$3>($E337+$D341),$H337-SUM($F341:AS341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AU$3>($E337+$D341),$H337-SUM($F341:AT341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AV$3>($E337+$D341),$H337-SUM($F341:AU341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AW$3>($E337+$D341),$H337-SUM($F341:AV341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AX$3>($E337+$D341),$H337-SUM($F341:AW341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AY$3>($E337+$D341),$H337-SUM($F341:AX341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AZ$3>($E337+$D341),$H337-SUM($F341:AY341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BA$3>($E337+$D341),$H337-SUM($F341:AZ341),$H337/$E337))","v":195.99858894196481},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BB$3>($E337+$D341),$H337-SUM($F341:BA341),$H337/$E337))","v":-1.8189894035458565E-12},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BC$3>($E337+$D341),$H337-SUM($F341:BB341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BD$3>($E337+$D341),$H337-SUM($F341:BC341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BE$3>($E337+$D341),$H337-SUM($F341:BD341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BF$3>($E337+$D341),$H337-SUM($F341:BE341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BG$3>($E337+$D341),$H337-SUM($F341:BF341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BH$3>($E337+$D341),$H337-SUM($F341:BG341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BI$3>($E337+$D341),$H337-SUM($F341:BH341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BJ$3>($E337+$D341),$H337-SUM($F341:BI341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BK$3>($E337+$D341),$H337-SUM($F341:BJ341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BL$3>($E337+$D341),$H337-SUM($F341:BK341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BM$3>($E337+$D341),$H337-SUM($F341:BL341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BN$3>($E337+$D341),$H337-SUM($F341:BM341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BO$3>($E337+$D341),$H337-SUM($F341:BN341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BP$3>($E337+$D341),$H337-SUM($F341:BO341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BQ$3>($E337+$D341),$H337-SUM($F341:BP341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BR$3>($E337+$D341),$H337-SUM($F341:BQ341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BS$3>($E337+$D341),$H337-SUM($F341:BR341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BT$3>($E337+$D341),$H337-SUM($F341:BS341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BU$3>($E337+$D341),$H337-SUM($F341:BT341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BV$3>($E337+$D341),$H337-SUM($F341:BU341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BW$3>($E337+$D341),$H337-SUM($F341:BV341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BX$3>($E337+$D341),$H337-SUM($F341:BW341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BY$3>($E337+$D341),$H337-SUM($F341:BX341),$H337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BZ$3>($E337+$D341),$H337-SUM($F341:BY341),$H337/$E337))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E337=\"n/a\",\"n/a\",IF(J$3>($E337+$D342),$I337-SUM($F342:I342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(K$3>($E337+$D342),$I337-SUM($F342:J342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(L$3>($E337+$D342),$I337-SUM($F342:K342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(M$3>($E337+$D342),$I337-SUM($F342:L342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(N$3>($E337+$D342),$I337-SUM($F342:M342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(O$3>($E337+$D342),$I337-SUM($F342:N342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(P$3>($E337+$D342),$I337-SUM($F342:O342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Q$3>($E337+$D342),$I337-SUM($F342:P342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(R$3>($E337+$D342),$I337-SUM($F342:Q342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(S$3>($E337+$D342),$I337-SUM($F342:R342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(T$3>($E337+$D342),$I337-SUM($F342:S342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(U$3>($E337+$D342),$I337-SUM($F342:T342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(V$3>($E337+$D342),$I337-SUM($F342:U342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(W$3>($E337+$D342),$I337-SUM($F342:V342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(X$3>($E337+$D342),$I337-SUM($F342:W342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Y$3>($E337+$D342),$I337-SUM($F342:X342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Z$3>($E337+$D342),$I337-SUM($F342:Y342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AA$3>($E337+$D342),$I337-SUM($F342:Z342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AB$3>($E337+$D342),$I337-SUM($F342:AA342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AC$3>($E337+$D342),$I337-SUM($F342:AB342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AD$3>($E337+$D342),$I337-SUM($F342:AC342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AE$3>($E337+$D342),$I337-SUM($F342:AD342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AF$3>($E337+$D342),$I337-SUM($F342:AE342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AG$3>($E337+$D342),$I337-SUM($F342:AF342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AH$3>($E337+$D342),$I337-SUM($F342:AG342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AI$3>($E337+$D342),$I337-SUM($F342:AH342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AJ$3>($E337+$D342),$I337-SUM($F342:AI342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AK$3>($E337+$D342),$I337-SUM($F342:AJ342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AL$3>($E337+$D342),$I337-SUM($F342:AK342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AM$3>($E337+$D342),$I337-SUM($F342:AL342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AN$3>($E337+$D342),$I337-SUM($F342:AM342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AO$3>($E337+$D342),$I337-SUM($F342:AN342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AP$3>($E337+$D342),$I337-SUM($F342:AO342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AQ$3>($E337+$D342),$I337-SUM($F342:AP342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AR$3>($E337+$D342),$I337-SUM($F342:AQ342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AS$3>($E337+$D342),$I337-SUM($F342:AR342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AT$3>($E337+$D342),$I337-SUM($F342:AS342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AU$3>($E337+$D342),$I337-SUM($F342:AT342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AV$3>($E337+$D342),$I337-SUM($F342:AU342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AW$3>($E337+$D342),$I337-SUM($F342:AV342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AX$3>($E337+$D342),$I337-SUM($F342:AW342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AY$3>($E337+$D342),$I337-SUM($F342:AX342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AZ$3>($E337+$D342),$I337-SUM($F342:AY342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BA$3>($E337+$D342),$I337-SUM($F342:AZ342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BB$3>($E337+$D342),$I337-SUM($F342:BA342),$I337/$E337))","v":758.93945444309145},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BC$3>($E337+$D342),$I337-SUM($F342:BB342),$I337/$E337))","v":2.1827872842550278E-11},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BD$3>($E337+$D342),$I337-SUM($F342:BC342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BE$3>($E337+$D342),$I337-SUM($F342:BD342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BF$3>($E337+$D342),$I337-SUM($F342:BE342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BG$3>($E337+$D342),$I337-SUM($F342:BF342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BH$3>($E337+$D342),$I337-SUM($F342:BG342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BI$3>($E337+$D342),$I337-SUM($F342:BH342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BJ$3>($E337+$D342),$I337-SUM($F342:BI342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BK$3>($E337+$D342),$I337-SUM($F342:BJ342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BL$3>($E337+$D342),$I337-SUM($F342:BK342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BM$3>($E337+$D342),$I337-SUM($F342:BL342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BN$3>($E337+$D342),$I337-SUM($F342:BM342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BO$3>($E337+$D342),$I337-SUM($F342:BN342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BP$3>($E337+$D342),$I337-SUM($F342:BO342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BQ$3>($E337+$D342),$I337-SUM($F342:BP342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BR$3>($E337+$D342),$I337-SUM($F342:BQ342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BS$3>($E337+$D342),$I337-SUM($F342:BR342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BT$3>($E337+$D342),$I337-SUM($F342:BS342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BU$3>($E337+$D342),$I337-SUM($F342:BT342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BV$3>($E337+$D342),$I337-SUM($F342:BU342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BW$3>($E337+$D342),$I337-SUM($F342:BV342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BX$3>($E337+$D342),$I337-SUM($F342:BW342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BY$3>($E337+$D342),$I337-SUM($F342:BX342),$I337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BZ$3>($E337+$D342),$I337-SUM($F342:BY342),$I337/$E337))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E337=\"n/a\",\"n/a\",IF(K$3>($E337+$D343),$J337-SUM($F343:J343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(L$3>($E337+$D343),$J337-SUM($F343:K343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(M$3>($E337+$D343),$J337-SUM($F343:L343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(N$3>($E337+$D343),$J337-SUM($F343:M343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(O$3>($E337+$D343),$J337-SUM($F343:N343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(P$3>($E337+$D343),$J337-SUM($F343:O343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Q$3>($E337+$D343),$J337-SUM($F343:P343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(R$3>($E337+$D343),$J337-SUM($F343:Q343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(S$3>($E337+$D343),$J337-SUM($F343:R343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(T$3>($E337+$D343),$J337-SUM($F343:S343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(U$3>($E337+$D343),$J337-SUM($F343:T343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(V$3>($E337+$D343),$J337-SUM($F343:U343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(W$3>($E337+$D343),$J337-SUM($F343:V343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(X$3>($E337+$D343),$J337-SUM($F343:W343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Y$3>($E337+$D343),$J337-SUM($F343:X343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(Z$3>($E337+$D343),$J337-SUM($F343:Y343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AA$3>($E337+$D343),$J337-SUM($F343:Z343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AB$3>($E337+$D343),$J337-SUM($F343:AA343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AC$3>($E337+$D343),$J337-SUM($F343:AB343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AD$3>($E337+$D343),$J337-SUM($F343:AC343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AE$3>($E337+$D343),$J337-SUM($F343:AD343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AF$3>($E337+$D343),$J337-SUM($F343:AE343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AG$3>($E337+$D343),$J337-SUM($F343:AF343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AH$3>($E337+$D343),$J337-SUM($F343:AG343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AI$3>($E337+$D343),$J337-SUM($F343:AH343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AJ$3>($E337+$D343),$J337-SUM($F343:AI343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AK$3>($E337+$D343),$J337-SUM($F343:AJ343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AL$3>($E337+$D343),$J337-SUM($F343:AK343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AM$3>($E337+$D343),$J337-SUM($F343:AL343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AN$3>($E337+$D343),$J337-SUM($F343:AM343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AO$3>($E337+$D343),$J337-SUM($F343:AN343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AP$3>($E337+$D343),$J337-SUM($F343:AO343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AQ$3>($E337+$D343),$J337-SUM($F343:AP343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AR$3>($E337+$D343),$J337-SUM($F343:AQ343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AS$3>($E337+$D343),$J337-SUM($F343:AR343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AT$3>($E337+$D343),$J337-SUM($F343:AS343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AU$3>($E337+$D343),$J337-SUM($F343:AT343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AV$3>($E337+$D343),$J337-SUM($F343:AU343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AW$3>($E337+$D343),$J337-SUM($F343:AV343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AX$3>($E337+$D343),$J337-SUM($F343:AW343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AY$3>($E337+$D343),$J337-SUM($F343:AX343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(AZ$3>($E337+$D343),$J337-SUM($F343:AY343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BA$3>($E337+$D343),$J337-SUM($F343:AZ343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BB$3>($E337+$D343),$J337-SUM($F343:BA343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BC$3>($E337+$D343),$J337-SUM($F343:BB343),$J337/$E337))","v":555.2921005844413},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BD$3>($E337+$D343),$J337-SUM($F343:BC343),$J337/$E337))","v":1.4551915228366852E-11},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BE$3>($E337+$D343),$J337-SUM($F343:BD343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BF$3>($E337+$D343),$J337-SUM($F343:BE343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BG$3>($E337+$D343),$J337-SUM($F343:BF343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BH$3>($E337+$D343),$J337-SUM($F343:BG343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BI$3>($E337+$D343),$J337-SUM($F343:BH343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BJ$3>($E337+$D343),$J337-SUM($F343:BI343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BK$3>($E337+$D343),$J337-SUM($F343:BJ343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BL$3>($E337+$D343),$J337-SUM($F343:BK343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BM$3>($E337+$D343),$J337-SUM($F343:BL343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BN$3>($E337+$D343),$J337-SUM($F343:BM343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BO$3>($E337+$D343),$J337-SUM($F343:BN343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BP$3>($E337+$D343),$J337-SUM($F343:BO343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BQ$3>($E337+$D343),$J337-SUM($F343:BP343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BR$3>($E337+$D343),$J337-SUM($F343:BQ343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BS$3>($E337+$D343),$J337-SUM($F343:BR343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BT$3>($E337+$D343),$J337-SUM($F343:BS343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BU$3>($E337+$D343),$J337-SUM($F343:BT343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BV$3>($E337+$D343),$J337-SUM($F343:BU343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BW$3>($E337+$D343),$J337-SUM($F343:BV343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BX$3>($E337+$D343),$J337-SUM($F343:BW343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BY$3>($E337+$D343),$J337-SUM($F343:BX343),$J337/$E337))","v":0},{"$f":"IF($E337=\"n/a\",\"n/a\",IF(BZ$3>($E337+$D343),$J337-SUM($F343:BY343),$J337/$E337))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(L$3>($D337+$D344),$K337-SUM($F344:K344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(M$3>($D337+$D344),$K337-SUM($F344:L344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(N$3>($D337+$D344),$K337-SUM($F344:M344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(O$3>($D337+$D344),$K337-SUM($F344:N344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(P$3>($D337+$D344),$K337-SUM($F344:O344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Q$3>($D337+$D344),$K337-SUM($F344:P344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(R$3>($D337+$D344),$K337-SUM($F344:Q344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(S$3>($D337+$D344),$K337-SUM($F344:R344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(T$3>($D337+$D344),$K337-SUM($F344:S344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D344),$K337-SUM($F344:T344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D344),$K337-SUM($F344:U344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D344),$K337-SUM($F344:V344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D344),$K337-SUM($F344:W344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D344),$K337-SUM($F344:X344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D344),$K337-SUM($F344:Y344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D344),$K337-SUM($F344:Z344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D344),$K337-SUM($F344:AA344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D344),$K337-SUM($F344:AB344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D344),$K337-SUM($F344:AC344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D344),$K337-SUM($F344:AD344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D344),$K337-SUM($F344:AE344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D344),$K337-SUM($F344:AF344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D344),$K337-SUM($F344:AG344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D344),$K337-SUM($F344:AH344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D344),$K337-SUM($F344:AI344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D344),$K337-SUM($F344:AJ344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D344),$K337-SUM($F344:AK344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D344),$K337-SUM($F344:AL344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D344),$K337-SUM($F344:AM344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D344),$K337-SUM($F344:AN344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D344),$K337-SUM($F344:AO344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D344),$K337-SUM($F344:AP344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D344),$K337-SUM($F344:AQ344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D344),$K337-SUM($F344:AR344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D344),$K337-SUM($F344:AS344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D344),$K337-SUM($F344:AT344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D344),$K337-SUM($F344:AU344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D344),$K337-SUM($F344:AV344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D344),$K337-SUM($F344:AW344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D344),$K337-SUM($F344:AX344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D344),$K337-SUM($F344:AY344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D344),$K337-SUM($F344:AZ344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D344),$K337-SUM($F344:BA344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D344),$K337-SUM($F344:BB344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D344),$K337-SUM($F344:BC344),$K337/$D337))","v":387.24979205802077},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D344),$K337-SUM($F344:BD344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D344),$K337-SUM($F344:BE344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D344),$K337-SUM($F344:BF344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D344),$K337-SUM($F344:BG344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D344),$K337-SUM($F344:BH344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D344),$K337-SUM($F344:BI344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D344),$K337-SUM($F344:BJ344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D344),$K337-SUM($F344:BK344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D344),$K337-SUM($F344:BL344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D344),$K337-SUM($F344:BM344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D344),$K337-SUM($F344:BN344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D344),$K337-SUM($F344:BO344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D344),$K337-SUM($F344:BP344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D344),$K337-SUM($F344:BQ344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D344),$K337-SUM($F344:BR344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D344),$K337-SUM($F344:BS344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D344),$K337-SUM($F344:BT344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D344),$K337-SUM($F344:BU344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D344),$K337-SUM($F344:BV344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D344),$K337-SUM($F344:BW344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D344),$K337-SUM($F344:BX344),$K337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D344),$K337-SUM($F344:BY344),$K337/$D337))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(M$3>($D337+$D345),$L337-SUM($F345:L345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(N$3>($D337+$D345),$L337-SUM($F345:M345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(O$3>($D337+$D345),$L337-SUM($F345:N345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(P$3>($D337+$D345),$L337-SUM($F345:O345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Q$3>($D337+$D345),$L337-SUM($F345:P345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(R$3>($D337+$D345),$L337-SUM($F345:Q345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(S$3>($D337+$D345),$L337-SUM($F345:R345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(T$3>($D337+$D345),$L337-SUM($F345:S345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D345),$L337-SUM($F345:T345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D345),$L337-SUM($F345:U345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D345),$L337-SUM($F345:V345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D345),$L337-SUM($F345:W345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D345),$L337-SUM($F345:X345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D345),$L337-SUM($F345:Y345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D345),$L337-SUM($F345:Z345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D345),$L337-SUM($F345:AA345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D345),$L337-SUM($F345:AB345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D345),$L337-SUM($F345:AC345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D345),$L337-SUM($F345:AD345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D345),$L337-SUM($F345:AE345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D345),$L337-SUM($F345:AF345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D345),$L337-SUM($F345:AG345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D345),$L337-SUM($F345:AH345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D345),$L337-SUM($F345:AI345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D345),$L337-SUM($F345:AJ345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D345),$L337-SUM($F345:AK345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D345),$L337-SUM($F345:AL345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D345),$L337-SUM($F345:AM345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D345),$L337-SUM($F345:AN345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D345),$L337-SUM($F345:AO345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D345),$L337-SUM($F345:AP345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D345),$L337-SUM($F345:AQ345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D345),$L337-SUM($F345:AR345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D345),$L337-SUM($F345:AS345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D345),$L337-SUM($F345:AT345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D345),$L337-SUM($F345:AU345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D345),$L337-SUM($F345:AV345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D345),$L337-SUM($F345:AW345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D345),$L337-SUM($F345:AX345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D345),$L337-SUM($F345:AY345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D345),$L337-SUM($F345:AZ345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D345),$L337-SUM($F345:BA345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D345),$L337-SUM($F345:BB345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D345),$L337-SUM($F345:BC345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D345),$L337-SUM($F345:BD345),$L337/$D337))","v":327.6177428414191},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D345),$L337-SUM($F345:BE345),$L337/$D337))","v":-7.2759576141834259E-12},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D345),$L337-SUM($F345:BF345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D345),$L337-SUM($F345:BG345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D345),$L337-SUM($F345:BH345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D345),$L337-SUM($F345:BI345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D345),$L337-SUM($F345:BJ345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D345),$L337-SUM($F345:BK345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D345),$L337-SUM($F345:BL345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D345),$L337-SUM($F345:BM345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D345),$L337-SUM($F345:BN345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D345),$L337-SUM($F345:BO345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D345),$L337-SUM($F345:BP345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D345),$L337-SUM($F345:BQ345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D345),$L337-SUM($F345:BR345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D345),$L337-SUM($F345:BS345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D345),$L337-SUM($F345:BT345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D345),$L337-SUM($F345:BU345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D345),$L337-SUM($F345:BV345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D345),$L337-SUM($F345:BW345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D345),$L337-SUM($F345:BX345),$L337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D345),$L337-SUM($F345:BY345),$L337/$D337))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(N$3>($D337+$D346),$M337-SUM($F346:M346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(O$3>($D337+$D346),$M337-SUM($F346:N346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(P$3>($D337+$D346),$M337-SUM($F346:O346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Q$3>($D337+$D346),$M337-SUM($F346:P346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(R$3>($D337+$D346),$M337-SUM($F346:Q346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(S$3>($D337+$D346),$M337-SUM($F346:R346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(T$3>($D337+$D346),$M337-SUM($F346:S346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D346),$M337-SUM($F346:T346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D346),$M337-SUM($F346:U346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D346),$M337-SUM($F346:V346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D346),$M337-SUM($F346:W346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D346),$M337-SUM($F346:X346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D346),$M337-SUM($F346:Y346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D346),$M337-SUM($F346:Z346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D346),$M337-SUM($F346:AA346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D346),$M337-SUM($F346:AB346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D346),$M337-SUM($F346:AC346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D346),$M337-SUM($F346:AD346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D346),$M337-SUM($F346:AE346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D346),$M337-SUM($F346:AF346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D346),$M337-SUM($F346:AG346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D346),$M337-SUM($F346:AH346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D346),$M337-SUM($F346:AI346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D346),$M337-SUM($F346:AJ346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D346),$M337-SUM($F346:AK346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D346),$M337-SUM($F346:AL346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D346),$M337-SUM($F346:AM346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D346),$M337-SUM($F346:AN346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D346),$M337-SUM($F346:AO346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D346),$M337-SUM($F346:AP346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D346),$M337-SUM($F346:AQ346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D346),$M337-SUM($F346:AR346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D346),$M337-SUM($F346:AS346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D346),$M337-SUM($F346:AT346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D346),$M337-SUM($F346:AU346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D346),$M337-SUM($F346:AV346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D346),$M337-SUM($F346:AW346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D346),$M337-SUM($F346:AX346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D346),$M337-SUM($F346:AY346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D346),$M337-SUM($F346:AZ346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D346),$M337-SUM($F346:BA346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D346),$M337-SUM($F346:BB346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D346),$M337-SUM($F346:BC346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D346),$M337-SUM($F346:BD346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D346),$M337-SUM($F346:BE346),$M337/$D337))","v":280.62432474514748},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D346),$M337-SUM($F346:BF346),$M337/$D337))","v":-1.8189894035458565E-12},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D346),$M337-SUM($F346:BG346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D346),$M337-SUM($F346:BH346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D346),$M337-SUM($F346:BI346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D346),$M337-SUM($F346:BJ346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D346),$M337-SUM($F346:BK346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D346),$M337-SUM($F346:BL346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D346),$M337-SUM($F346:BM346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D346),$M337-SUM($F346:BN346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D346),$M337-SUM($F346:BO346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D346),$M337-SUM($F346:BP346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D346),$M337-SUM($F346:BQ346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D346),$M337-SUM($F346:BR346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D346),$M337-SUM($F346:BS346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D346),$M337-SUM($F346:BT346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D346),$M337-SUM($F346:BU346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D346),$M337-SUM($F346:BV346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D346),$M337-SUM($F346:BW346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D346),$M337-SUM($F346:BX346),$M337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D346),$M337-SUM($F346:BY346),$M337/$D337))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(O$3>($D337+$D347),$N337-SUM($F347:N347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(P$3>($D337+$D347),$N337-SUM($F347:O347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Q$3>($D337+$D347),$N337-SUM($F347:P347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(R$3>($D337+$D347),$N337-SUM($F347:Q347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(S$3>($D337+$D347),$N337-SUM($F347:R347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(T$3>($D337+$D347),$N337-SUM($F347:S347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D347),$N337-SUM($F347:T347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D347),$N337-SUM($F347:U347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D347),$N337-SUM($F347:V347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D347),$N337-SUM($F347:W347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D347),$N337-SUM($F347:X347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D347),$N337-SUM($F347:Y347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D347),$N337-SUM($F347:Z347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D347),$N337-SUM($F347:AA347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D347),$N337-SUM($F347:AB347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D347),$N337-SUM($F347:AC347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D347),$N337-SUM($F347:AD347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D347),$N337-SUM($F347:AE347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D347),$N337-SUM($F347:AF347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D347),$N337-SUM($F347:AG347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D347),$N337-SUM($F347:AH347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D347),$N337-SUM($F347:AI347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D347),$N337-SUM($F347:AJ347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D347),$N337-SUM($F347:AK347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D347),$N337-SUM($F347:AL347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D347),$N337-SUM($F347:AM347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D347),$N337-SUM($F347:AN347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D347),$N337-SUM($F347:AO347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D347),$N337-SUM($F347:AP347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D347),$N337-SUM($F347:AQ347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D347),$N337-SUM($F347:AR347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D347),$N337-SUM($F347:AS347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D347),$N337-SUM($F347:AT347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D347),$N337-SUM($F347:AU347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D347),$N337-SUM($F347:AV347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D347),$N337-SUM($F347:AW347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D347),$N337-SUM($F347:AX347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D347),$N337-SUM($F347:AY347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D347),$N337-SUM($F347:AZ347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D347),$N337-SUM($F347:BA347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D347),$N337-SUM($F347:BB347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D347),$N337-SUM($F347:BC347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D347),$N337-SUM($F347:BD347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D347),$N337-SUM($F347:BE347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D347),$N337-SUM($F347:BF347),$N337/$D337))","v":157.88279617182025},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D347),$N337-SUM($F347:BG347),$N337/$D337))","v":7.2759576141834259E-12},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D347),$N337-SUM($F347:BH347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D347),$N337-SUM($F347:BI347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D347),$N337-SUM($F347:BJ347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D347),$N337-SUM($F347:BK347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D347),$N337-SUM($F347:BL347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D347),$N337-SUM($F347:BM347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D347),$N337-SUM($F347:BN347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D347),$N337-SUM($F347:BO347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D347),$N337-SUM($F347:BP347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D347),$N337-SUM($F347:BQ347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D347),$N337-SUM($F347:BR347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D347),$N337-SUM($F347:BS347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D347),$N337-SUM($F347:BT347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D347),$N337-SUM($F347:BU347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D347),$N337-SUM($F347:BV347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D347),$N337-SUM($F347:BW347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D347),$N337-SUM($F347:BX347),$N337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D347),$N337-SUM($F347:BY347),$N337/$D337))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(P$3>($D337+$D348),$O337-SUM($F348:O348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Q$3>($D337+$D348),$O337-SUM($F348:P348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(R$3>($D337+$D348),$O337-SUM($F348:Q348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(S$3>($D337+$D348),$O337-SUM($F348:R348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(T$3>($D337+$D348),$O337-SUM($F348:S348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D348),$O337-SUM($F348:T348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D348),$O337-SUM($F348:U348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D348),$O337-SUM($F348:V348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D348),$O337-SUM($F348:W348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D348),$O337-SUM($F348:X348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D348),$O337-SUM($F348:Y348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D348),$O337-SUM($F348:Z348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D348),$O337-SUM($F348:AA348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D348),$O337-SUM($F348:AB348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D348),$O337-SUM($F348:AC348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D348),$O337-SUM($F348:AD348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D348),$O337-SUM($F348:AE348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D348),$O337-SUM($F348:AF348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D348),$O337-SUM($F348:AG348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D348),$O337-SUM($F348:AH348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D348),$O337-SUM($F348:AI348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D348),$O337-SUM($F348:AJ348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D348),$O337-SUM($F348:AK348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D348),$O337-SUM($F348:AL348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D348),$O337-SUM($F348:AM348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D348),$O337-SUM($F348:AN348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D348),$O337-SUM($F348:AO348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D348),$O337-SUM($F348:AP348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D348),$O337-SUM($F348:AQ348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D348),$O337-SUM($F348:AR348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D348),$O337-SUM($F348:AS348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D348),$O337-SUM($F348:AT348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D348),$O337-SUM($F348:AU348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D348),$O337-SUM($F348:AV348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D348),$O337-SUM($F348:AW348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D348),$O337-SUM($F348:AX348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D348),$O337-SUM($F348:AY348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D348),$O337-SUM($F348:AZ348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D348),$O337-SUM($F348:BA348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D348),$O337-SUM($F348:BB348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D348),$O337-SUM($F348:BC348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D348),$O337-SUM($F348:BD348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D348),$O337-SUM($F348:BE348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D348),$O337-SUM($F348:BF348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D348),$O337-SUM($F348:BG348),$O337/$D337))","v":154.76537898957938},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D348),$O337-SUM($F348:BH348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D348),$O337-SUM($F348:BI348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D348),$O337-SUM($F348:BJ348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D348),$O337-SUM($F348:BK348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D348),$O337-SUM($F348:BL348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D348),$O337-SUM($F348:BM348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D348),$O337-SUM($F348:BN348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D348),$O337-SUM($F348:BO348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D348),$O337-SUM($F348:BP348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D348),$O337-SUM($F348:BQ348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D348),$O337-SUM($F348:BR348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D348),$O337-SUM($F348:BS348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D348),$O337-SUM($F348:BT348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D348),$O337-SUM($F348:BU348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D348),$O337-SUM($F348:BV348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D348),$O337-SUM($F348:BW348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D348),$O337-SUM($F348:BX348),$O337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D348),$O337-SUM($F348:BY348),$O337/$D337))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Q$3>($D337+$D349),$P337-SUM($F349:P349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(R$3>($D337+$D349),$P337-SUM($F349:Q349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(S$3>($D337+$D349),$P337-SUM($F349:R349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(T$3>($D337+$D349),$P337-SUM($F349:S349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D349),$P337-SUM($F349:T349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D349),$P337-SUM($F349:U349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D349),$P337-SUM($F349:V349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D349),$P337-SUM($F349:W349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D349),$P337-SUM($F349:X349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D349),$P337-SUM($F349:Y349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D349),$P337-SUM($F349:Z349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D349),$P337-SUM($F349:AA349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D349),$P337-SUM($F349:AB349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D349),$P337-SUM($F349:AC349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D349),$P337-SUM($F349:AD349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D349),$P337-SUM($F349:AE349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D349),$P337-SUM($F349:AF349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D349),$P337-SUM($F349:AG349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D349),$P337-SUM($F349:AH349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D349),$P337-SUM($F349:AI349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D349),$P337-SUM($F349:AJ349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D349),$P337-SUM($F349:AK349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D349),$P337-SUM($F349:AL349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D349),$P337-SUM($F349:AM349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D349),$P337-SUM($F349:AN349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D349),$P337-SUM($F349:AO349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D349),$P337-SUM($F349:AP349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D349),$P337-SUM($F349:AQ349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D349),$P337-SUM($F349:AR349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D349),$P337-SUM($F349:AS349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D349),$P337-SUM($F349:AT349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D349),$P337-SUM($F349:AU349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D349),$P337-SUM($F349:AV349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D349),$P337-SUM($F349:AW349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D349),$P337-SUM($F349:AX349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D349),$P337-SUM($F349:AY349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D349),$P337-SUM($F349:AZ349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D349),$P337-SUM($F349:BA349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D349),$P337-SUM($F349:BB349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D349),$P337-SUM($F349:BC349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D349),$P337-SUM($F349:BD349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D349),$P337-SUM($F349:BE349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D349),$P337-SUM($F349:BF349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D349),$P337-SUM($F349:BG349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D349),$P337-SUM($F349:BH349),$P337/$D337))","v":501.69675185647213},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D349),$P337-SUM($F349:BI349),$P337/$D337))","v":1.0913936421275139E-11},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D349),$P337-SUM($F349:BJ349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D349),$P337-SUM($F349:BK349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D349),$P337-SUM($F349:BL349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D349),$P337-SUM($F349:BM349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D349),$P337-SUM($F349:BN349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D349),$P337-SUM($F349:BO349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D349),$P337-SUM($F349:BP349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D349),$P337-SUM($F349:BQ349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D349),$P337-SUM($F349:BR349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D349),$P337-SUM($F349:BS349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D349),$P337-SUM($F349:BT349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D349),$P337-SUM($F349:BU349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D349),$P337-SUM($F349:BV349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D349),$P337-SUM($F349:BW349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D349),$P337-SUM($F349:BX349),$P337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D349),$P337-SUM($F349:BY349),$P337/$D337))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(R$3>($D337+$D350),$Q337-SUM($F350:Q350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(S$3>($D337+$D350),$Q337-SUM($F350:R350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(T$3>($D337+$D350),$Q337-SUM($F350:S350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D350),$Q337-SUM($F350:T350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D350),$Q337-SUM($F350:U350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D350),$Q337-SUM($F350:V350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D350),$Q337-SUM($F350:W350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D350),$Q337-SUM($F350:X350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D350),$Q337-SUM($F350:Y350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D350),$Q337-SUM($F350:Z350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D350),$Q337-SUM($F350:AA350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D350),$Q337-SUM($F350:AB350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D350),$Q337-SUM($F350:AC350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D350),$Q337-SUM($F350:AD350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D350),$Q337-SUM($F350:AE350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D350),$Q337-SUM($F350:AF350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D350),$Q337-SUM($F350:AG350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D350),$Q337-SUM($F350:AH350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D350),$Q337-SUM($F350:AI350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D350),$Q337-SUM($F350:AJ350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D350),$Q337-SUM($F350:AK350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D350),$Q337-SUM($F350:AL350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D350),$Q337-SUM($F350:AM350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D350),$Q337-SUM($F350:AN350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D350),$Q337-SUM($F350:AO350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D350),$Q337-SUM($F350:AP350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D350),$Q337-SUM($F350:AQ350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D350),$Q337-SUM($F350:AR350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D350),$Q337-SUM($F350:AS350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D350),$Q337-SUM($F350:AT350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D350),$Q337-SUM($F350:AU350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D350),$Q337-SUM($F350:AV350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D350),$Q337-SUM($F350:AW350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D350),$Q337-SUM($F350:AX350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D350),$Q337-SUM($F350:AY350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D350),$Q337-SUM($F350:AZ350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D350),$Q337-SUM($F350:BA350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D350),$Q337-SUM($F350:BB350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D350),$Q337-SUM($F350:BC350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D350),$Q337-SUM($F350:BD350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D350),$Q337-SUM($F350:BE350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D350),$Q337-SUM($F350:BF350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D350),$Q337-SUM($F350:BG350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D350),$Q337-SUM($F350:BH350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D350),$Q337-SUM($F350:BI350),$Q337/$D337))","v":537.73015161416413},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D350),$Q337-SUM($F350:BJ350),$Q337/$D337))","v":2.1827872842550278E-11},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D350),$Q337-SUM($F350:BK350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D350),$Q337-SUM($F350:BL350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D350),$Q337-SUM($F350:BM350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D350),$Q337-SUM($F350:BN350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D350),$Q337-SUM($F350:BO350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D350),$Q337-SUM($F350:BP350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D350),$Q337-SUM($F350:BQ350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D350),$Q337-SUM($F350:BR350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D350),$Q337-SUM($F350:BS350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D350),$Q337-SUM($F350:BT350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D350),$Q337-SUM($F350:BU350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D350),$Q337-SUM($F350:BV350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D350),$Q337-SUM($F350:BW350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D350),$Q337-SUM($F350:BX350),$Q337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D350),$Q337-SUM($F350:BY350),$Q337/$D337))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(S$3>($D337+$D351),$R337-SUM($F351:R351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(T$3>($D337+$D351),$R337-SUM($F351:S351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D351),$R337-SUM($F351:T351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D351),$R337-SUM($F351:U351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D351),$R337-SUM($F351:V351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D351),$R337-SUM($F351:W351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D351),$R337-SUM($F351:X351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D351),$R337-SUM($F351:Y351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D351),$R337-SUM($F351:Z351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D351),$R337-SUM($F351:AA351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D351),$R337-SUM($F351:AB351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D351),$R337-SUM($F351:AC351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D351),$R337-SUM($F351:AD351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D351),$R337-SUM($F351:AE351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D351),$R337-SUM($F351:AF351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D351),$R337-SUM($F351:AG351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D351),$R337-SUM($F351:AH351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D351),$R337-SUM($F351:AI351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D351),$R337-SUM($F351:AJ351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D351),$R337-SUM($F351:AK351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D351),$R337-SUM($F351:AL351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D351),$R337-SUM($F351:AM351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D351),$R337-SUM($F351:AN351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D351),$R337-SUM($F351:AO351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D351),$R337-SUM($F351:AP351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D351),$R337-SUM($F351:AQ351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D351),$R337-SUM($F351:AR351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D351),$R337-SUM($F351:AS351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D351),$R337-SUM($F351:AT351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D351),$R337-SUM($F351:AU351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D351),$R337-SUM($F351:AV351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D351),$R337-SUM($F351:AW351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D351),$R337-SUM($F351:AX351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D351),$R337-SUM($F351:AY351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D351),$R337-SUM($F351:AZ351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D351),$R337-SUM($F351:BA351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D351),$R337-SUM($F351:BB351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D351),$R337-SUM($F351:BC351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D351),$R337-SUM($F351:BD351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D351),$R337-SUM($F351:BE351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D351),$R337-SUM($F351:BF351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D351),$R337-SUM($F351:BG351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D351),$R337-SUM($F351:BH351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D351),$R337-SUM($F351:BI351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D351),$R337-SUM($F351:BJ351),$R337/$D337))","v":658.08804162633953},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D351),$R337-SUM($F351:BK351),$R337/$D337))","v":1.4551915228366852E-11},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D351),$R337-SUM($F351:BL351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D351),$R337-SUM($F351:BM351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D351),$R337-SUM($F351:BN351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D351),$R337-SUM($F351:BO351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D351),$R337-SUM($F351:BP351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D351),$R337-SUM($F351:BQ351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D351),$R337-SUM($F351:BR351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D351),$R337-SUM($F351:BS351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D351),$R337-SUM($F351:BT351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D351),$R337-SUM($F351:BU351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D351),$R337-SUM($F351:BV351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D351),$R337-SUM($F351:BW351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D351),$R337-SUM($F351:BX351),$R337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D351),$R337-SUM($F351:BY351),$R337/$D337))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(T$3>($D337+$D352),$S337-SUM($F352:S352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D352),$S337-SUM($F352:T352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D352),$S337-SUM($F352:U352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D352),$S337-SUM($F352:V352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D352),$S337-SUM($F352:W352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D352),$S337-SUM($F352:X352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D352),$S337-SUM($F352:Y352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D352),$S337-SUM($F352:Z352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D352),$S337-SUM($F352:AA352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D352),$S337-SUM($F352:AB352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D352),$S337-SUM($F352:AC352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D352),$S337-SUM($F352:AD352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D352),$S337-SUM($F352:AE352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D352),$S337-SUM($F352:AF352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D352),$S337-SUM($F352:AG352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D352),$S337-SUM($F352:AH352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D352),$S337-SUM($F352:AI352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D352),$S337-SUM($F352:AJ352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D352),$S337-SUM($F352:AK352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D352),$S337-SUM($F352:AL352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D352),$S337-SUM($F352:AM352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D352),$S337-SUM($F352:AN352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D352),$S337-SUM($F352:AO352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D352),$S337-SUM($F352:AP352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D352),$S337-SUM($F352:AQ352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D352),$S337-SUM($F352:AR352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D352),$S337-SUM($F352:AS352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D352),$S337-SUM($F352:AT352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D352),$S337-SUM($F352:AU352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D352),$S337-SUM($F352:AV352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D352),$S337-SUM($F352:AW352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D352),$S337-SUM($F352:AX352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D352),$S337-SUM($F352:AY352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D352),$S337-SUM($F352:AZ352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D352),$S337-SUM($F352:BA352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D352),$S337-SUM($F352:BB352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D352),$S337-SUM($F352:BC352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D352),$S337-SUM($F352:BD352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D352),$S337-SUM($F352:BE352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D352),$S337-SUM($F352:BF352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D352),$S337-SUM($F352:BG352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D352),$S337-SUM($F352:BH352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D352),$S337-SUM($F352:BI352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D352),$S337-SUM($F352:BJ352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D352),$S337-SUM($F352:BK352),$S337/$D337))","v":145.91852197492008},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D352),$S337-SUM($F352:BL352),$S337/$D337))","v":4.5474735088646412E-12},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D352),$S337-SUM($F352:BM352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D352),$S337-SUM($F352:BN352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D352),$S337-SUM($F352:BO352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D352),$S337-SUM($F352:BP352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D352),$S337-SUM($F352:BQ352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D352),$S337-SUM($F352:BR352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D352),$S337-SUM($F352:BS352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D352),$S337-SUM($F352:BT352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D352),$S337-SUM($F352:BU352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D352),$S337-SUM($F352:BV352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D352),$S337-SUM($F352:BW352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D352),$S337-SUM($F352:BX352),$S337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D352),$S337-SUM($F352:BY352),$S337/$D337))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(U$3>($D337+$D353),$T337-SUM($F353:T353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D353),$T337-SUM($F353:U353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D353),$T337-SUM($F353:V353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D353),$T337-SUM($F353:W353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D353),$T337-SUM($F353:X353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D353),$T337-SUM($F353:Y353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D353),$T337-SUM($F353:Z353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D353),$T337-SUM($F353:AA353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D353),$T337-SUM($F353:AB353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D353),$T337-SUM($F353:AC353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D353),$T337-SUM($F353:AD353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D353),$T337-SUM($F353:AE353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D353),$T337-SUM($F353:AF353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D353),$T337-SUM($F353:AG353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D353),$T337-SUM($F353:AH353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D353),$T337-SUM($F353:AI353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D353),$T337-SUM($F353:AJ353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D353),$T337-SUM($F353:AK353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D353),$T337-SUM($F353:AL353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D353),$T337-SUM($F353:AM353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D353),$T337-SUM($F353:AN353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D353),$T337-SUM($F353:AO353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D353),$T337-SUM($F353:AP353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D353),$T337-SUM($F353:AQ353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D353),$T337-SUM($F353:AR353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D353),$T337-SUM($F353:AS353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D353),$T337-SUM($F353:AT353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D353),$T337-SUM($F353:AU353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D353),$T337-SUM($F353:AV353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D353),$T337-SUM($F353:AW353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D353),$T337-SUM($F353:AX353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D353),$T337-SUM($F353:AY353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D353),$T337-SUM($F353:AZ353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D353),$T337-SUM($F353:BA353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D353),$T337-SUM($F353:BB353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D353),$T337-SUM($F353:BC353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D353),$T337-SUM($F353:BD353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D353),$T337-SUM($F353:BE353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D353),$T337-SUM($F353:BF353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D353),$T337-SUM($F353:BG353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D353),$T337-SUM($F353:BH353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D353),$T337-SUM($F353:BI353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D353),$T337-SUM($F353:BJ353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D353),$T337-SUM($F353:BK353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D353),$T337-SUM($F353:BL353),$T337/$D337))","v":315.57558975115666},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D353),$T337-SUM($F353:BM353),$T337/$D337))","v":-3.637978807091713E-12},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D353),$T337-SUM($F353:BN353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D353),$T337-SUM($F353:BO353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D353),$T337-SUM($F353:BP353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D353),$T337-SUM($F353:BQ353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D353),$T337-SUM($F353:BR353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D353),$T337-SUM($F353:BS353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D353),$T337-SUM($F353:BT353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D353),$T337-SUM($F353:BU353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D353),$T337-SUM($F353:BV353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D353),$T337-SUM($F353:BW353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D353),$T337-SUM($F353:BX353),$T337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D353),$T337-SUM($F353:BY353),$T337/$D337))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(V$3>($D337+$D354),$U337-SUM($F354:U354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D354),$U337-SUM($F354:V354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D354),$U337-SUM($F354:W354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D354),$U337-SUM($F354:X354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D354),$U337-SUM($F354:Y354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D354),$U337-SUM($F354:Z354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D354),$U337-SUM($F354:AA354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D354),$U337-SUM($F354:AB354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D354),$U337-SUM($F354:AC354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D354),$U337-SUM($F354:AD354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D354),$U337-SUM($F354:AE354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D354),$U337-SUM($F354:AF354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D354),$U337-SUM($F354:AG354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D354),$U337-SUM($F354:AH354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D354),$U337-SUM($F354:AI354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D354),$U337-SUM($F354:AJ354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D354),$U337-SUM($F354:AK354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D354),$U337-SUM($F354:AL354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D354),$U337-SUM($F354:AM354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D354),$U337-SUM($F354:AN354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D354),$U337-SUM($F354:AO354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D354),$U337-SUM($F354:AP354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D354),$U337-SUM($F354:AQ354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D354),$U337-SUM($F354:AR354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D354),$U337-SUM($F354:AS354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D354),$U337-SUM($F354:AT354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D354),$U337-SUM($F354:AU354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D354),$U337-SUM($F354:AV354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D354),$U337-SUM($F354:AW354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D354),$U337-SUM($F354:AX354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D354),$U337-SUM($F354:AY354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D354),$U337-SUM($F354:AZ354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D354),$U337-SUM($F354:BA354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D354),$U337-SUM($F354:BB354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D354),$U337-SUM($F354:BC354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D354),$U337-SUM($F354:BD354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D354),$U337-SUM($F354:BE354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D354),$U337-SUM($F354:BF354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D354),$U337-SUM($F354:BG354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D354),$U337-SUM($F354:BH354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D354),$U337-SUM($F354:BI354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D354),$U337-SUM($F354:BJ354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D354),$U337-SUM($F354:BK354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D354),$U337-SUM($F354:BL354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D354),$U337-SUM($F354:BM354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D354),$U337-SUM($F354:BN354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D354),$U337-SUM($F354:BO354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D354),$U337-SUM($F354:BP354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D354),$U337-SUM($F354:BQ354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D354),$U337-SUM($F354:BR354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D354),$U337-SUM($F354:BS354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D354),$U337-SUM($F354:BT354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D354),$U337-SUM($F354:BU354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D354),$U337-SUM($F354:BV354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D354),$U337-SUM($F354:BW354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D354),$U337-SUM($F354:BX354),$U337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D354),$U337-SUM($F354:BY354),$U337/$D337))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(W$3>($D337+$D355),$V337-SUM($F355:V355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D355),$V337-SUM($F355:W355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D355),$V337-SUM($F355:X355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D355),$V337-SUM($F355:Y355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D355),$V337-SUM($F355:Z355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D355),$V337-SUM($F355:AA355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D355),$V337-SUM($F355:AB355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D355),$V337-SUM($F355:AC355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D355),$V337-SUM($F355:AD355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D355),$V337-SUM($F355:AE355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D355),$V337-SUM($F355:AF355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D355),$V337-SUM($F355:AG355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D355),$V337-SUM($F355:AH355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D355),$V337-SUM($F355:AI355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D355),$V337-SUM($F355:AJ355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D355),$V337-SUM($F355:AK355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D355),$V337-SUM($F355:AL355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D355),$V337-SUM($F355:AM355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D355),$V337-SUM($F355:AN355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D355),$V337-SUM($F355:AO355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D355),$V337-SUM($F355:AP355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D355),$V337-SUM($F355:AQ355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D355),$V337-SUM($F355:AR355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D355),$V337-SUM($F355:AS355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D355),$V337-SUM($F355:AT355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D355),$V337-SUM($F355:AU355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D355),$V337-SUM($F355:AV355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D355),$V337-SUM($F355:AW355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D355),$V337-SUM($F355:AX355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D355),$V337-SUM($F355:AY355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D355),$V337-SUM($F355:AZ355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D355),$V337-SUM($F355:BA355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D355),$V337-SUM($F355:BB355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D355),$V337-SUM($F355:BC355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D355),$V337-SUM($F355:BD355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D355),$V337-SUM($F355:BE355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D355),$V337-SUM($F355:BF355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D355),$V337-SUM($F355:BG355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D355),$V337-SUM($F355:BH355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D355),$V337-SUM($F355:BI355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D355),$V337-SUM($F355:BJ355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D355),$V337-SUM($F355:BK355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D355),$V337-SUM($F355:BL355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D355),$V337-SUM($F355:BM355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D355),$V337-SUM($F355:BN355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D355),$V337-SUM($F355:BO355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D355),$V337-SUM($F355:BP355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D355),$V337-SUM($F355:BQ355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D355),$V337-SUM($F355:BR355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D355),$V337-SUM($F355:BS355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D355),$V337-SUM($F355:BT355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D355),$V337-SUM($F355:BU355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D355),$V337-SUM($F355:BV355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D355),$V337-SUM($F355:BW355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D355),$V337-SUM($F355:BX355),$V337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D355),$V337-SUM($F355:BY355),$V337/$D337))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(X$3>($D337+$D356),$W337-SUM($F356:W356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D356),$W337-SUM($F356:X356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D356),$W337-SUM($F356:Y356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D356),$W337-SUM($F356:Z356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D356),$W337-SUM($F356:AA356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D356),$W337-SUM($F356:AB356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D356),$W337-SUM($F356:AC356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D356),$W337-SUM($F356:AD356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D356),$W337-SUM($F356:AE356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D356),$W337-SUM($F356:AF356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D356),$W337-SUM($F356:AG356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D356),$W337-SUM($F356:AH356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D356),$W337-SUM($F356:AI356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D356),$W337-SUM($F356:AJ356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D356),$W337-SUM($F356:AK356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D356),$W337-SUM($F356:AL356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D356),$W337-SUM($F356:AM356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D356),$W337-SUM($F356:AN356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D356),$W337-SUM($F356:AO356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D356),$W337-SUM($F356:AP356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D356),$W337-SUM($F356:AQ356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D356),$W337-SUM($F356:AR356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D356),$W337-SUM($F356:AS356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D356),$W337-SUM($F356:AT356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D356),$W337-SUM($F356:AU356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D356),$W337-SUM($F356:AV356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D356),$W337-SUM($F356:AW356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D356),$W337-SUM($F356:AX356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D356),$W337-SUM($F356:AY356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D356),$W337-SUM($F356:AZ356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D356),$W337-SUM($F356:BA356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D356),$W337-SUM($F356:BB356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D356),$W337-SUM($F356:BC356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D356),$W337-SUM($F356:BD356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D356),$W337-SUM($F356:BE356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D356),$W337-SUM($F356:BF356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D356),$W337-SUM($F356:BG356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D356),$W337-SUM($F356:BH356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D356),$W337-SUM($F356:BI356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D356),$W337-SUM($F356:BJ356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D356),$W337-SUM($F356:BK356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D356),$W337-SUM($F356:BL356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D356),$W337-SUM($F356:BM356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D356),$W337-SUM($F356:BN356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D356),$W337-SUM($F356:BO356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D356),$W337-SUM($F356:BP356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D356),$W337-SUM($F356:BQ356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D356),$W337-SUM($F356:BR356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D356),$W337-SUM($F356:BS356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D356),$W337-SUM($F356:BT356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D356),$W337-SUM($F356:BU356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D356),$W337-SUM($F356:BV356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D356),$W337-SUM($F356:BW356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D356),$W337-SUM($F356:BX356),$W337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D356),$W337-SUM($F356:BY356),$W337/$D337))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Y$3>($D337+$D357),$X337-SUM($F357:X357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D357),$X337-SUM($F357:Y357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D357),$X337-SUM($F357:Z357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D357),$X337-SUM($F357:AA357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D357),$X337-SUM($F357:AB357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D357),$X337-SUM($F357:AC357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D357),$X337-SUM($F357:AD357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D357),$X337-SUM($F357:AE357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D357),$X337-SUM($F357:AF357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D357),$X337-SUM($F357:AG357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D357),$X337-SUM($F357:AH357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D357),$X337-SUM($F357:AI357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D357),$X337-SUM($F357:AJ357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D357),$X337-SUM($F357:AK357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D357),$X337-SUM($F357:AL357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D357),$X337-SUM($F357:AM357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D357),$X337-SUM($F357:AN357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D357),$X337-SUM($F357:AO357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D357),$X337-SUM($F357:AP357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D357),$X337-SUM($F357:AQ357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D357),$X337-SUM($F357:AR357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D357),$X337-SUM($F357:AS357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D357),$X337-SUM($F357:AT357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D357),$X337-SUM($F357:AU357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D357),$X337-SUM($F357:AV357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D357),$X337-SUM($F357:AW357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D357),$X337-SUM($F357:AX357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D357),$X337-SUM($F357:AY357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D357),$X337-SUM($F357:AZ357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D357),$X337-SUM($F357:BA357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D357),$X337-SUM($F357:BB357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D357),$X337-SUM($F357:BC357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D357),$X337-SUM($F357:BD357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D357),$X337-SUM($F357:BE357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D357),$X337-SUM($F357:BF357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D357),$X337-SUM($F357:BG357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D357),$X337-SUM($F357:BH357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D357),$X337-SUM($F357:BI357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D357),$X337-SUM($F357:BJ357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D357),$X337-SUM($F357:BK357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D357),$X337-SUM($F357:BL357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D357),$X337-SUM($F357:BM357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D357),$X337-SUM($F357:BN357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D357),$X337-SUM($F357:BO357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D357),$X337-SUM($F357:BP357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D357),$X337-SUM($F357:BQ357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D357),$X337-SUM($F357:BR357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D357),$X337-SUM($F357:BS357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D357),$X337-SUM($F357:BT357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D357),$X337-SUM($F357:BU357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D357),$X337-SUM($F357:BV357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D357),$X337-SUM($F357:BW357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D357),$X337-SUM($F357:BX357),$X337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D357),$X337-SUM($F357:BY357),$X337/$D337))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(Z$3>($D337+$D358),$Y337-SUM($F358:Y358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D358),$Y337-SUM($F358:Z358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D358),$Y337-SUM($F358:AA358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D358),$Y337-SUM($F358:AB358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D358),$Y337-SUM($F358:AC358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D358),$Y337-SUM($F358:AD358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D358),$Y337-SUM($F358:AE358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D358),$Y337-SUM($F358:AF358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D358),$Y337-SUM($F358:AG358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D358),$Y337-SUM($F358:AH358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D358),$Y337-SUM($F358:AI358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D358),$Y337-SUM($F358:AJ358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D358),$Y337-SUM($F358:AK358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D358),$Y337-SUM($F358:AL358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D358),$Y337-SUM($F358:AM358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D358),$Y337-SUM($F358:AN358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D358),$Y337-SUM($F358:AO358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D358),$Y337-SUM($F358:AP358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D358),$Y337-SUM($F358:AQ358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D358),$Y337-SUM($F358:AR358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D358),$Y337-SUM($F358:AS358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D358),$Y337-SUM($F358:AT358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D358),$Y337-SUM($F358:AU358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D358),$Y337-SUM($F358:AV358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D358),$Y337-SUM($F358:AW358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D358),$Y337-SUM($F358:AX358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D358),$Y337-SUM($F358:AY358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D358),$Y337-SUM($F358:AZ358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D358),$Y337-SUM($F358:BA358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D358),$Y337-SUM($F358:BB358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D358),$Y337-SUM($F358:BC358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D358),$Y337-SUM($F358:BD358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D358),$Y337-SUM($F358:BE358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D358),$Y337-SUM($F358:BF358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D358),$Y337-SUM($F358:BG358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D358),$Y337-SUM($F358:BH358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D358),$Y337-SUM($F358:BI358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D358),$Y337-SUM($F358:BJ358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D358),$Y337-SUM($F358:BK358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D358),$Y337-SUM($F358:BL358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D358),$Y337-SUM($F358:BM358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D358),$Y337-SUM($F358:BN358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D358),$Y337-SUM($F358:BO358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D358),$Y337-SUM($F358:BP358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D358),$Y337-SUM($F358:BQ358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D358),$Y337-SUM($F358:BR358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D358),$Y337-SUM($F358:BS358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D358),$Y337-SUM($F358:BT358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D358),$Y337-SUM($F358:BU358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D358),$Y337-SUM($F358:BV358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D358),$Y337-SUM($F358:BW358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D358),$Y337-SUM($F358:BX358),$Y337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D358),$Y337-SUM($F358:BY358),$Y337/$D337))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AA$3>($D337+$D359),$Z337-SUM($F359:Z359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D359),$Z337-SUM($F359:AA359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D359),$Z337-SUM($F359:AB359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D359),$Z337-SUM($F359:AC359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D359),$Z337-SUM($F359:AD359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D359),$Z337-SUM($F359:AE359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D359),$Z337-SUM($F359:AF359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D359),$Z337-SUM($F359:AG359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D359),$Z337-SUM($F359:AH359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D359),$Z337-SUM($F359:AI359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D359),$Z337-SUM($F359:AJ359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D359),$Z337-SUM($F359:AK359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D359),$Z337-SUM($F359:AL359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D359),$Z337-SUM($F359:AM359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D359),$Z337-SUM($F359:AN359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D359),$Z337-SUM($F359:AO359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D359),$Z337-SUM($F359:AP359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D359),$Z337-SUM($F359:AQ359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D359),$Z337-SUM($F359:AR359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D359),$Z337-SUM($F359:AS359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D359),$Z337-SUM($F359:AT359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D359),$Z337-SUM($F359:AU359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D359),$Z337-SUM($F359:AV359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D359),$Z337-SUM($F359:AW359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D359),$Z337-SUM($F359:AX359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D359),$Z337-SUM($F359:AY359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D359),$Z337-SUM($F359:AZ359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D359),$Z337-SUM($F359:BA359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D359),$Z337-SUM($F359:BB359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D359),$Z337-SUM($F359:BC359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D359),$Z337-SUM($F359:BD359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D359),$Z337-SUM($F359:BE359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D359),$Z337-SUM($F359:BF359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D359),$Z337-SUM($F359:BG359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D359),$Z337-SUM($F359:BH359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D359),$Z337-SUM($F359:BI359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D359),$Z337-SUM($F359:BJ359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D359),$Z337-SUM($F359:BK359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D359),$Z337-SUM($F359:BL359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D359),$Z337-SUM($F359:BM359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D359),$Z337-SUM($F359:BN359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D359),$Z337-SUM($F359:BO359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D359),$Z337-SUM($F359:BP359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D359),$Z337-SUM($F359:BQ359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D359),$Z337-SUM($F359:BR359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D359),$Z337-SUM($F359:BS359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D359),$Z337-SUM($F359:BT359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D359),$Z337-SUM($F359:BU359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D359),$Z337-SUM($F359:BV359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D359),$Z337-SUM($F359:BW359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D359),$Z337-SUM($F359:BX359),$Z337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D359),$Z337-SUM($F359:BY359),$Z337/$D337))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AB$3>($D337+$D360),$AA337-SUM($F360:AA360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D360),$AA337-SUM($F360:AB360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D360),$AA337-SUM($F360:AC360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D360),$AA337-SUM($F360:AD360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D360),$AA337-SUM($F360:AE360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D360),$AA337-SUM($F360:AF360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D360),$AA337-SUM($F360:AG360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D360),$AA337-SUM($F360:AH360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D360),$AA337-SUM($F360:AI360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D360),$AA337-SUM($F360:AJ360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D360),$AA337-SUM($F360:AK360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D360),$AA337-SUM($F360:AL360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D360),$AA337-SUM($F360:AM360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D360),$AA337-SUM($F360:AN360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D360),$AA337-SUM($F360:AO360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D360),$AA337-SUM($F360:AP360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D360),$AA337-SUM($F360:AQ360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D360),$AA337-SUM($F360:AR360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D360),$AA337-SUM($F360:AS360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D360),$AA337-SUM($F360:AT360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D360),$AA337-SUM($F360:AU360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D360),$AA337-SUM($F360:AV360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D360),$AA337-SUM($F360:AW360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D360),$AA337-SUM($F360:AX360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D360),$AA337-SUM($F360:AY360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D360),$AA337-SUM($F360:AZ360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D360),$AA337-SUM($F360:BA360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D360),$AA337-SUM($F360:BB360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D360),$AA337-SUM($F360:BC360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D360),$AA337-SUM($F360:BD360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D360),$AA337-SUM($F360:BE360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D360),$AA337-SUM($F360:BF360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D360),$AA337-SUM($F360:BG360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D360),$AA337-SUM($F360:BH360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D360),$AA337-SUM($F360:BI360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D360),$AA337-SUM($F360:BJ360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D360),$AA337-SUM($F360:BK360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D360),$AA337-SUM($F360:BL360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D360),$AA337-SUM($F360:BM360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D360),$AA337-SUM($F360:BN360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D360),$AA337-SUM($F360:BO360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D360),$AA337-SUM($F360:BP360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D360),$AA337-SUM($F360:BQ360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D360),$AA337-SUM($F360:BR360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D360),$AA337-SUM($F360:BS360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D360),$AA337-SUM($F360:BT360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D360),$AA337-SUM($F360:BU360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D360),$AA337-SUM($F360:BV360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D360),$AA337-SUM($F360:BW360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D360),$AA337-SUM($F360:BX360),$AA337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D360),$AA337-SUM($F360:BY360),$AA337/$D337))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AC$3>($D337+$D361),$AB337-SUM($F361:AB361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D361),$AB337-SUM($F361:AC361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D361),$AB337-SUM($F361:AD361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D361),$AB337-SUM($F361:AE361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D361),$AB337-SUM($F361:AF361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D361),$AB337-SUM($F361:AG361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D361),$AB337-SUM($F361:AH361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D361),$AB337-SUM($F361:AI361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D361),$AB337-SUM($F361:AJ361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D361),$AB337-SUM($F361:AK361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D361),$AB337-SUM($F361:AL361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D361),$AB337-SUM($F361:AM361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D361),$AB337-SUM($F361:AN361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D361),$AB337-SUM($F361:AO361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D361),$AB337-SUM($F361:AP361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D361),$AB337-SUM($F361:AQ361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D361),$AB337-SUM($F361:AR361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D361),$AB337-SUM($F361:AS361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D361),$AB337-SUM($F361:AT361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D361),$AB337-SUM($F361:AU361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D361),$AB337-SUM($F361:AV361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D361),$AB337-SUM($F361:AW361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D361),$AB337-SUM($F361:AX361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D361),$AB337-SUM($F361:AY361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D361),$AB337-SUM($F361:AZ361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D361),$AB337-SUM($F361:BA361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D361),$AB337-SUM($F361:BB361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D361),$AB337-SUM($F361:BC361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D361),$AB337-SUM($F361:BD361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D361),$AB337-SUM($F361:BE361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D361),$AB337-SUM($F361:BF361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D361),$AB337-SUM($F361:BG361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D361),$AB337-SUM($F361:BH361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D361),$AB337-SUM($F361:BI361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D361),$AB337-SUM($F361:BJ361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D361),$AB337-SUM($F361:BK361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D361),$AB337-SUM($F361:BL361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D361),$AB337-SUM($F361:BM361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D361),$AB337-SUM($F361:BN361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D361),$AB337-SUM($F361:BO361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D361),$AB337-SUM($F361:BP361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D361),$AB337-SUM($F361:BQ361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D361),$AB337-SUM($F361:BR361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D361),$AB337-SUM($F361:BS361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D361),$AB337-SUM($F361:BT361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D361),$AB337-SUM($F361:BU361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D361),$AB337-SUM($F361:BV361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D361),$AB337-SUM($F361:BW361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D361),$AB337-SUM($F361:BX361),$AB337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D361),$AB337-SUM($F361:BY361),$AB337/$D337))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AD$3>($D337+$D362),$AC337-SUM($F362:AC362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AE$3>($D337+$D362),$AC337-SUM($F362:AD362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AF$3>($D337+$D362),$AC337-SUM($F362:AE362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AG$3>($D337+$D362),$AC337-SUM($F362:AF362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AH$3>($D337+$D362),$AC337-SUM($F362:AG362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AI$3>($D337+$D362),$AC337-SUM($F362:AH362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AJ$3>($D337+$D362),$AC337-SUM($F362:AI362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AK$3>($D337+$D362),$AC337-SUM($F362:AJ362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AL$3>($D337+$D362),$AC337-SUM($F362:AK362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AM$3>($D337+$D362),$AC337-SUM($F362:AL362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AN$3>($D337+$D362),$AC337-SUM($F362:AM362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AO$3>($D337+$D362),$AC337-SUM($F362:AN362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AP$3>($D337+$D362),$AC337-SUM($F362:AO362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AQ$3>($D337+$D362),$AC337-SUM($F362:AP362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AR$3>($D337+$D362),$AC337-SUM($F362:AQ362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AS$3>($D337+$D362),$AC337-SUM($F362:AR362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AT$3>($D337+$D362),$AC337-SUM($F362:AS362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AU$3>($D337+$D362),$AC337-SUM($F362:AT362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AV$3>($D337+$D362),$AC337-SUM($F362:AU362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AW$3>($D337+$D362),$AC337-SUM($F362:AV362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AX$3>($D337+$D362),$AC337-SUM($F362:AW362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AY$3>($D337+$D362),$AC337-SUM($F362:AX362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(AZ$3>($D337+$D362),$AC337-SUM($F362:AY362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BA$3>($D337+$D362),$AC337-SUM($F362:AZ362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BB$3>($D337+$D362),$AC337-SUM($F362:BA362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BC$3>($D337+$D362),$AC337-SUM($F362:BB362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BD$3>($D337+$D362),$AC337-SUM($F362:BC362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BE$3>($D337+$D362),$AC337-SUM($F362:BD362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BF$3>($D337+$D362),$AC337-SUM($F362:BE362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BG$3>($D337+$D362),$AC337-SUM($F362:BF362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BH$3>($D337+$D362),$AC337-SUM($F362:BG362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BI$3>($D337+$D362),$AC337-SUM($F362:BH362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BJ$3>($D337+$D362),$AC337-SUM($F362:BI362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BK$3>($D337+$D362),$AC337-SUM($F362:BJ362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BL$3>($D337+$D362),$AC337-SUM($F362:BK362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BM$3>($D337+$D362),$AC337-SUM($F362:BL362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BN$3>($D337+$D362),$AC337-SUM($F362:BM362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BO$3>($D337+$D362),$AC337-SUM($F362:BN362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BP$3>($D337+$D362),$AC337-SUM($F362:BO362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BQ$3>($D337+$D362),$AC337-SUM($F362:BP362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BR$3>($D337+$D362),$AC337-SUM($F362:BQ362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BS$3>($D337+$D362),$AC337-SUM($F362:BR362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BT$3>($D337+$D362),$AC337-SUM($F362:BS362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BU$3>($D337+$D362),$AC337-SUM($F362:BT362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BV$3>($D337+$D362),$AC337-SUM($F362:BU362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BW$3>($D337+$D362),$AC337-SUM($F362:BV362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BX$3>($D337+$D362),$AC337-SUM($F362:BW362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BY$3>($D337+$D362),$AC337-SUM($F362:BX362),$AC337/$D337))","v":0},{"$f":"IF($D337=\"n/a\",\"n/a\",IF(BZ$3>($D337+$D362),$AC337-SUM($F362:BY362),$AC337/$D337))","v":0}]
[null,null,null,25]
[null,{"$f":"A45","v":"Establishment"},null,null,null,{"$f":"SUM(F338:F363)","v":0},21.797150475775698,275.34513013727138,471.34371907923617,1230.2831735223276,1785.575274106769,2172.8250661647899,2500.4428090062088,2781.0671337513563,2938.9499299231766,3093.715308912756,3595.412060769228,4133.1422123833918,4791.2302540097317,4937.1487759846514,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,{"$f":"SUM(AL338:AL363)","v":5252.7243657358076},5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5252.7243657358076,5230.9272152600333,4977.3792355985324,4781.3806466565702,4022.4411922135027,3467.1490916290541,3079.8992995710187,2752.2815567295925,2471.6572319844504,2313.7744358126392,2159.0090568230526,1657.3123049665915,1119.5821533524381,461.49411172609132,315.5755897511612,-3.637978807091713E-12,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B393","v":"Communications"},{"$f":"VLOOKUP(C366,$A$124:$D$140,4,FALSE)","v":15},{"$f":"VLOOKUP(C366,$A$124:$D$140,3,FALSE)","v":15},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C366,$A$61:$A$77,0),FALSE))","v":1343.3976004526194},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C366,$A$61:$A$77,0),FALSE))","v":3535.4218275320709},7824.1889423155862,3567.4492198037442,278.66071032395701,1395.842110248406,393.87988033447255,2304.4450240754936,13363.833545977266,7317.3287310730884,6228.0138718492908,9064.6423810837587,19809.614401942788,7473.6837167039466,14933.902457381402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C366,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E366=\"n/a\",\"n/a\",IF(G$3>($E366+$D368),$F366-SUM($F368:F368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(H$3>($E366+$D368),$F366-SUM($F368:G368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(I$3>($E366+$D368),$F366-SUM($F368:H368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(J$3>($E366+$D368),$F366-SUM($F368:I368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(K$3>($E366+$D368),$F366-SUM($F368:J368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(L$3>($E366+$D368),$F366-SUM($F368:K368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(M$3>($E366+$D368),$F366-SUM($F368:L368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(N$3>($E366+$D368),$F366-SUM($F368:M368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(O$3>($E366+$D368),$F366-SUM($F368:N368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(P$3>($E366+$D368),$F366-SUM($F368:O368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Q$3>($E366+$D368),$F366-SUM($F368:P368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(R$3>($E366+$D368),$F366-SUM($F368:Q368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(S$3>($E366+$D368),$F366-SUM($F368:R368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(T$3>($E366+$D368),$F366-SUM($F368:S368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(U$3>($E366+$D368),$F366-SUM($F368:T368),$F366/$E366))","v":89.559840030174627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(V$3>($E366+$D368),$F366-SUM($F368:U368),$F366/$E366))","v":-2.2737367544323206E-13},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(W$3>($E366+$D368),$F366-SUM($F368:V368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(X$3>($E366+$D368),$F366-SUM($F368:W368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Y$3>($E366+$D368),$F366-SUM($F368:X368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Z$3>($E366+$D368),$F366-SUM($F368:Y368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AA$3>($E366+$D368),$F366-SUM($F368:Z368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AB$3>($E366+$D368),$F366-SUM($F368:AA368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AC$3>($E366+$D368),$F366-SUM($F368:AB368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AD$3>($E366+$D368),$F366-SUM($F368:AC368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AE$3>($E366+$D368),$F366-SUM($F368:AD368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AF$3>($E366+$D368),$F366-SUM($F368:AE368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AG$3>($E366+$D368),$F366-SUM($F368:AF368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AH$3>($E366+$D368),$F366-SUM($F368:AG368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AI$3>($E366+$D368),$F366-SUM($F368:AH368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AJ$3>($E366+$D368),$F366-SUM($F368:AI368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AK$3>($E366+$D368),$F366-SUM($F368:AJ368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AL$3>($E366+$D368),$F366-SUM($F368:AK368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AM$3>($E366+$D368),$F366-SUM($F368:AL368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AN$3>($E366+$D368),$F366-SUM($F368:AM368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AO$3>($E366+$D368),$F366-SUM($F368:AN368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AP$3>($E366+$D368),$F366-SUM($F368:AO368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AQ$3>($E366+$D368),$F366-SUM($F368:AP368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AR$3>($E366+$D368),$F366-SUM($F368:AQ368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AS$3>($E366+$D368),$F366-SUM($F368:AR368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AT$3>($E366+$D368),$F366-SUM($F368:AS368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AU$3>($E366+$D368),$F366-SUM($F368:AT368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AV$3>($E366+$D368),$F366-SUM($F368:AU368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AW$3>($E366+$D368),$F366-SUM($F368:AV368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AX$3>($E366+$D368),$F366-SUM($F368:AW368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AY$3>($E366+$D368),$F366-SUM($F368:AX368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AZ$3>($E366+$D368),$F366-SUM($F368:AY368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BA$3>($E366+$D368),$F366-SUM($F368:AZ368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BB$3>($E366+$D368),$F366-SUM($F368:BA368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BC$3>($E366+$D368),$F366-SUM($F368:BB368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BD$3>($E366+$D368),$F366-SUM($F368:BC368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BE$3>($E366+$D368),$F366-SUM($F368:BD368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BF$3>($E366+$D368),$F366-SUM($F368:BE368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BG$3>($E366+$D368),$F366-SUM($F368:BF368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BH$3>($E366+$D368),$F366-SUM($F368:BG368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BI$3>($E366+$D368),$F366-SUM($F368:BH368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BJ$3>($E366+$D368),$F366-SUM($F368:BI368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BK$3>($E366+$D368),$F366-SUM($F368:BJ368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BL$3>($E366+$D368),$F366-SUM($F368:BK368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BM$3>($E366+$D368),$F366-SUM($F368:BL368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BN$3>($E366+$D368),$F366-SUM($F368:BM368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BO$3>($E366+$D368),$F366-SUM($F368:BN368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BP$3>($E366+$D368),$F366-SUM($F368:BO368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BQ$3>($E366+$D368),$F366-SUM($F368:BP368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BR$3>($E366+$D368),$F366-SUM($F368:BQ368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BS$3>($E366+$D368),$F366-SUM($F368:BR368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BT$3>($E366+$D368),$F366-SUM($F368:BS368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BU$3>($E366+$D368),$F366-SUM($F368:BT368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BV$3>($E366+$D368),$F366-SUM($F368:BU368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BW$3>($E366+$D368),$F366-SUM($F368:BV368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BX$3>($E366+$D368),$F366-SUM($F368:BW368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BY$3>($E366+$D368),$F366-SUM($F368:BX368),$F366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BZ$3>($E366+$D368),$F366-SUM($F368:BY368),$F366/$E366))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E366=\"n/a\",\"n/a\",IF(H$3>($E366+$D369),$G366-SUM($F369:G369),$G366/$E366))","v":235.69478850213807},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(I$3>($E366+$D369),$G366-SUM($F369:H369),$G366/$E366))","v":235.69478850213807},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(J$3>($E366+$D369),$G366-SUM($F369:I369),$G366/$E366))","v":235.69478850213807},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(K$3>($E366+$D369),$G366-SUM($F369:J369),$G366/$E366))","v":235.69478850213807},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(L$3>($E366+$D369),$G366-SUM($F369:K369),$G366/$E366))","v":235.69478850213807},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(M$3>($E366+$D369),$G366-SUM($F369:L369),$G366/$E366))","v":235.69478850213807},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(N$3>($E366+$D369),$G366-SUM($F369:M369),$G366/$E366))","v":235.69478850213807},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(O$3>($E366+$D369),$G366-SUM($F369:N369),$G366/$E366))","v":235.69478850213807},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(P$3>($E366+$D369),$G366-SUM($F369:O369),$G366/$E366))","v":235.69478850213807},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Q$3>($E366+$D369),$G366-SUM($F369:P369),$G366/$E366))","v":235.69478850213807},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(R$3>($E366+$D369),$G366-SUM($F369:Q369),$G366/$E366))","v":235.69478850213807},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(S$3>($E366+$D369),$G366-SUM($F369:R369),$G366/$E366))","v":235.69478850213807},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(T$3>($E366+$D369),$G366-SUM($F369:S369),$G366/$E366))","v":235.69478850213807},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(U$3>($E366+$D369),$G366-SUM($F369:T369),$G366/$E366))","v":235.69478850213807},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(V$3>($E366+$D369),$G366-SUM($F369:U369),$G366/$E366))","v":235.69478850213807},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(W$3>($E366+$D369),$G366-SUM($F369:V369),$G366/$E366))","v":-1.3642420526593924E-12},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(X$3>($E366+$D369),$G366-SUM($F369:W369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Y$3>($E366+$D369),$G366-SUM($F369:X369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Z$3>($E366+$D369),$G366-SUM($F369:Y369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AA$3>($E366+$D369),$G366-SUM($F369:Z369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AB$3>($E366+$D369),$G366-SUM($F369:AA369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AC$3>($E366+$D369),$G366-SUM($F369:AB369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AD$3>($E366+$D369),$G366-SUM($F369:AC369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AE$3>($E366+$D369),$G366-SUM($F369:AD369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AF$3>($E366+$D369),$G366-SUM($F369:AE369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AG$3>($E366+$D369),$G366-SUM($F369:AF369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AH$3>($E366+$D369),$G366-SUM($F369:AG369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AI$3>($E366+$D369),$G366-SUM($F369:AH369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AJ$3>($E366+$D369),$G366-SUM($F369:AI369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AK$3>($E366+$D369),$G366-SUM($F369:AJ369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AL$3>($E366+$D369),$G366-SUM($F369:AK369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AM$3>($E366+$D369),$G366-SUM($F369:AL369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AN$3>($E366+$D369),$G366-SUM($F369:AM369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AO$3>($E366+$D369),$G366-SUM($F369:AN369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AP$3>($E366+$D369),$G366-SUM($F369:AO369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AQ$3>($E366+$D369),$G366-SUM($F369:AP369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AR$3>($E366+$D369),$G366-SUM($F369:AQ369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AS$3>($E366+$D369),$G366-SUM($F369:AR369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AT$3>($E366+$D369),$G366-SUM($F369:AS369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AU$3>($E366+$D369),$G366-SUM($F369:AT369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AV$3>($E366+$D369),$G366-SUM($F369:AU369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AW$3>($E366+$D369),$G366-SUM($F369:AV369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AX$3>($E366+$D369),$G366-SUM($F369:AW369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AY$3>($E366+$D369),$G366-SUM($F369:AX369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AZ$3>($E366+$D369),$G366-SUM($F369:AY369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BA$3>($E366+$D369),$G366-SUM($F369:AZ369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BB$3>($E366+$D369),$G366-SUM($F369:BA369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BC$3>($E366+$D369),$G366-SUM($F369:BB369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BD$3>($E366+$D369),$G366-SUM($F369:BC369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BE$3>($E366+$D369),$G366-SUM($F369:BD369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BF$3>($E366+$D369),$G366-SUM($F369:BE369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BG$3>($E366+$D369),$G366-SUM($F369:BF369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BH$3>($E366+$D369),$G366-SUM($F369:BG369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BI$3>($E366+$D369),$G366-SUM($F369:BH369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BJ$3>($E366+$D369),$G366-SUM($F369:BI369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BK$3>($E366+$D369),$G366-SUM($F369:BJ369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BL$3>($E366+$D369),$G366-SUM($F369:BK369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BM$3>($E366+$D369),$G366-SUM($F369:BL369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BN$3>($E366+$D369),$G366-SUM($F369:BM369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BO$3>($E366+$D369),$G366-SUM($F369:BN369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BP$3>($E366+$D369),$G366-SUM($F369:BO369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BQ$3>($E366+$D369),$G366-SUM($F369:BP369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BR$3>($E366+$D369),$G366-SUM($F369:BQ369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BS$3>($E366+$D369),$G366-SUM($F369:BR369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BT$3>($E366+$D369),$G366-SUM($F369:BS369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BU$3>($E366+$D369),$G366-SUM($F369:BT369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BV$3>($E366+$D369),$G366-SUM($F369:BU369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BW$3>($E366+$D369),$G366-SUM($F369:BV369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BX$3>($E366+$D369),$G366-SUM($F369:BW369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BY$3>($E366+$D369),$G366-SUM($F369:BX369),$G366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BZ$3>($E366+$D369),$G366-SUM($F369:BY369),$G366/$E366))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E366=\"n/a\",\"n/a\",IF(I$3>($E366+$D370),$H366-SUM($F370:H370),$H366/$E366))","v":521.61259615437245},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(J$3>($E366+$D370),$H366-SUM($F370:I370),$H366/$E366))","v":521.61259615437245},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(K$3>($E366+$D370),$H366-SUM($F370:J370),$H366/$E366))","v":521.61259615437245},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(L$3>($E366+$D370),$H366-SUM($F370:K370),$H366/$E366))","v":521.61259615437245},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(M$3>($E366+$D370),$H366-SUM($F370:L370),$H366/$E366))","v":521.61259615437245},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(N$3>($E366+$D370),$H366-SUM($F370:M370),$H366/$E366))","v":521.61259615437245},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(O$3>($E366+$D370),$H366-SUM($F370:N370),$H366/$E366))","v":521.61259615437245},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(P$3>($E366+$D370),$H366-SUM($F370:O370),$H366/$E366))","v":521.61259615437245},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Q$3>($E366+$D370),$H366-SUM($F370:P370),$H366/$E366))","v":521.61259615437245},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(R$3>($E366+$D370),$H366-SUM($F370:Q370),$H366/$E366))","v":521.61259615437245},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(S$3>($E366+$D370),$H366-SUM($F370:R370),$H366/$E366))","v":521.61259615437245},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(T$3>($E366+$D370),$H366-SUM($F370:S370),$H366/$E366))","v":521.61259615437245},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(U$3>($E366+$D370),$H366-SUM($F370:T370),$H366/$E366))","v":521.61259615437245},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(V$3>($E366+$D370),$H366-SUM($F370:U370),$H366/$E366))","v":521.61259615437245},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(W$3>($E366+$D370),$H366-SUM($F370:V370),$H366/$E366))","v":521.61259615437245},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(X$3>($E366+$D370),$H366-SUM($F370:W370),$H366/$E366))","v":1.8189894035458565E-12},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Y$3>($E366+$D370),$H366-SUM($F370:X370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Z$3>($E366+$D370),$H366-SUM($F370:Y370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AA$3>($E366+$D370),$H366-SUM($F370:Z370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AB$3>($E366+$D370),$H366-SUM($F370:AA370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AC$3>($E366+$D370),$H366-SUM($F370:AB370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AD$3>($E366+$D370),$H366-SUM($F370:AC370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AE$3>($E366+$D370),$H366-SUM($F370:AD370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AF$3>($E366+$D370),$H366-SUM($F370:AE370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AG$3>($E366+$D370),$H366-SUM($F370:AF370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AH$3>($E366+$D370),$H366-SUM($F370:AG370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AI$3>($E366+$D370),$H366-SUM($F370:AH370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AJ$3>($E366+$D370),$H366-SUM($F370:AI370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AK$3>($E366+$D370),$H366-SUM($F370:AJ370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AL$3>($E366+$D370),$H366-SUM($F370:AK370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AM$3>($E366+$D370),$H366-SUM($F370:AL370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AN$3>($E366+$D370),$H366-SUM($F370:AM370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AO$3>($E366+$D370),$H366-SUM($F370:AN370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AP$3>($E366+$D370),$H366-SUM($F370:AO370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AQ$3>($E366+$D370),$H366-SUM($F370:AP370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AR$3>($E366+$D370),$H366-SUM($F370:AQ370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AS$3>($E366+$D370),$H366-SUM($F370:AR370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AT$3>($E366+$D370),$H366-SUM($F370:AS370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AU$3>($E366+$D370),$H366-SUM($F370:AT370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AV$3>($E366+$D370),$H366-SUM($F370:AU370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AW$3>($E366+$D370),$H366-SUM($F370:AV370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AX$3>($E366+$D370),$H366-SUM($F370:AW370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AY$3>($E366+$D370),$H366-SUM($F370:AX370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AZ$3>($E366+$D370),$H366-SUM($F370:AY370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BA$3>($E366+$D370),$H366-SUM($F370:AZ370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BB$3>($E366+$D370),$H366-SUM($F370:BA370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BC$3>($E366+$D370),$H366-SUM($F370:BB370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BD$3>($E366+$D370),$H366-SUM($F370:BC370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BE$3>($E366+$D370),$H366-SUM($F370:BD370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BF$3>($E366+$D370),$H366-SUM($F370:BE370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BG$3>($E366+$D370),$H366-SUM($F370:BF370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BH$3>($E366+$D370),$H366-SUM($F370:BG370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BI$3>($E366+$D370),$H366-SUM($F370:BH370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BJ$3>($E366+$D370),$H366-SUM($F370:BI370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BK$3>($E366+$D370),$H366-SUM($F370:BJ370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BL$3>($E366+$D370),$H366-SUM($F370:BK370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BM$3>($E366+$D370),$H366-SUM($F370:BL370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BN$3>($E366+$D370),$H366-SUM($F370:BM370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BO$3>($E366+$D370),$H366-SUM($F370:BN370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BP$3>($E366+$D370),$H366-SUM($F370:BO370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BQ$3>($E366+$D370),$H366-SUM($F370:BP370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BR$3>($E366+$D370),$H366-SUM($F370:BQ370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BS$3>($E366+$D370),$H366-SUM($F370:BR370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BT$3>($E366+$D370),$H366-SUM($F370:BS370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BU$3>($E366+$D370),$H366-SUM($F370:BT370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BV$3>($E366+$D370),$H366-SUM($F370:BU370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BW$3>($E366+$D370),$H366-SUM($F370:BV370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BX$3>($E366+$D370),$H366-SUM($F370:BW370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BY$3>($E366+$D370),$H366-SUM($F370:BX370),$H366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BZ$3>($E366+$D370),$H366-SUM($F370:BY370),$H366/$E366))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E366=\"n/a\",\"n/a\",IF(J$3>($E366+$D371),$I366-SUM($F371:I371),$I366/$E366))","v":237.82994798691627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(K$3>($E366+$D371),$I366-SUM($F371:J371),$I366/$E366))","v":237.82994798691627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(L$3>($E366+$D371),$I366-SUM($F371:K371),$I366/$E366))","v":237.82994798691627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(M$3>($E366+$D371),$I366-SUM($F371:L371),$I366/$E366))","v":237.82994798691627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(N$3>($E366+$D371),$I366-SUM($F371:M371),$I366/$E366))","v":237.82994798691627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(O$3>($E366+$D371),$I366-SUM($F371:N371),$I366/$E366))","v":237.82994798691627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(P$3>($E366+$D371),$I366-SUM($F371:O371),$I366/$E366))","v":237.82994798691627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Q$3>($E366+$D371),$I366-SUM($F371:P371),$I366/$E366))","v":237.82994798691627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(R$3>($E366+$D371),$I366-SUM($F371:Q371),$I366/$E366))","v":237.82994798691627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(S$3>($E366+$D371),$I366-SUM($F371:R371),$I366/$E366))","v":237.82994798691627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(T$3>($E366+$D371),$I366-SUM($F371:S371),$I366/$E366))","v":237.82994798691627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(U$3>($E366+$D371),$I366-SUM($F371:T371),$I366/$E366))","v":237.82994798691627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(V$3>($E366+$D371),$I366-SUM($F371:U371),$I366/$E366))","v":237.82994798691627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(W$3>($E366+$D371),$I366-SUM($F371:V371),$I366/$E366))","v":237.82994798691627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(X$3>($E366+$D371),$I366-SUM($F371:W371),$I366/$E366))","v":237.82994798691627},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Y$3>($E366+$D371),$I366-SUM($F371:X371),$I366/$E366))","v":1.3642420526593924E-12},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Z$3>($E366+$D371),$I366-SUM($F371:Y371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AA$3>($E366+$D371),$I366-SUM($F371:Z371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AB$3>($E366+$D371),$I366-SUM($F371:AA371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AC$3>($E366+$D371),$I366-SUM($F371:AB371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AD$3>($E366+$D371),$I366-SUM($F371:AC371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AE$3>($E366+$D371),$I366-SUM($F371:AD371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AF$3>($E366+$D371),$I366-SUM($F371:AE371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AG$3>($E366+$D371),$I366-SUM($F371:AF371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AH$3>($E366+$D371),$I366-SUM($F371:AG371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AI$3>($E366+$D371),$I366-SUM($F371:AH371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AJ$3>($E366+$D371),$I366-SUM($F371:AI371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AK$3>($E366+$D371),$I366-SUM($F371:AJ371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AL$3>($E366+$D371),$I366-SUM($F371:AK371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AM$3>($E366+$D371),$I366-SUM($F371:AL371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AN$3>($E366+$D371),$I366-SUM($F371:AM371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AO$3>($E366+$D371),$I366-SUM($F371:AN371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AP$3>($E366+$D371),$I366-SUM($F371:AO371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AQ$3>($E366+$D371),$I366-SUM($F371:AP371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AR$3>($E366+$D371),$I366-SUM($F371:AQ371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AS$3>($E366+$D371),$I366-SUM($F371:AR371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AT$3>($E366+$D371),$I366-SUM($F371:AS371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AU$3>($E366+$D371),$I366-SUM($F371:AT371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AV$3>($E366+$D371),$I366-SUM($F371:AU371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AW$3>($E366+$D371),$I366-SUM($F371:AV371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AX$3>($E366+$D371),$I366-SUM($F371:AW371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AY$3>($E366+$D371),$I366-SUM($F371:AX371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AZ$3>($E366+$D371),$I366-SUM($F371:AY371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BA$3>($E366+$D371),$I366-SUM($F371:AZ371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BB$3>($E366+$D371),$I366-SUM($F371:BA371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BC$3>($E366+$D371),$I366-SUM($F371:BB371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BD$3>($E366+$D371),$I366-SUM($F371:BC371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BE$3>($E366+$D371),$I366-SUM($F371:BD371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BF$3>($E366+$D371),$I366-SUM($F371:BE371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BG$3>($E366+$D371),$I366-SUM($F371:BF371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BH$3>($E366+$D371),$I366-SUM($F371:BG371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BI$3>($E366+$D371),$I366-SUM($F371:BH371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BJ$3>($E366+$D371),$I366-SUM($F371:BI371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BK$3>($E366+$D371),$I366-SUM($F371:BJ371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BL$3>($E366+$D371),$I366-SUM($F371:BK371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BM$3>($E366+$D371),$I366-SUM($F371:BL371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BN$3>($E366+$D371),$I366-SUM($F371:BM371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BO$3>($E366+$D371),$I366-SUM($F371:BN371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BP$3>($E366+$D371),$I366-SUM($F371:BO371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BQ$3>($E366+$D371),$I366-SUM($F371:BP371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BR$3>($E366+$D371),$I366-SUM($F371:BQ371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BS$3>($E366+$D371),$I366-SUM($F371:BR371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BT$3>($E366+$D371),$I366-SUM($F371:BS371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BU$3>($E366+$D371),$I366-SUM($F371:BT371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BV$3>($E366+$D371),$I366-SUM($F371:BU371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BW$3>($E366+$D371),$I366-SUM($F371:BV371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BX$3>($E366+$D371),$I366-SUM($F371:BW371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BY$3>($E366+$D371),$I366-SUM($F371:BX371),$I366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BZ$3>($E366+$D371),$I366-SUM($F371:BY371),$I366/$E366))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E366=\"n/a\",\"n/a\",IF(K$3>($E366+$D372),$J366-SUM($F372:J372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(L$3>($E366+$D372),$J366-SUM($F372:K372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(M$3>($E366+$D372),$J366-SUM($F372:L372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(N$3>($E366+$D372),$J366-SUM($F372:M372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(O$3>($E366+$D372),$J366-SUM($F372:N372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(P$3>($E366+$D372),$J366-SUM($F372:O372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Q$3>($E366+$D372),$J366-SUM($F372:P372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(R$3>($E366+$D372),$J366-SUM($F372:Q372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(S$3>($E366+$D372),$J366-SUM($F372:R372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(T$3>($E366+$D372),$J366-SUM($F372:S372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(U$3>($E366+$D372),$J366-SUM($F372:T372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(V$3>($E366+$D372),$J366-SUM($F372:U372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(W$3>($E366+$D372),$J366-SUM($F372:V372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(X$3>($E366+$D372),$J366-SUM($F372:W372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Y$3>($E366+$D372),$J366-SUM($F372:X372),$J366/$E366))","v":18.577380688263801},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(Z$3>($E366+$D372),$J366-SUM($F372:Y372),$J366/$E366))","v":-1.1368683772161603E-13},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AA$3>($E366+$D372),$J366-SUM($F372:Z372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AB$3>($E366+$D372),$J366-SUM($F372:AA372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AC$3>($E366+$D372),$J366-SUM($F372:AB372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AD$3>($E366+$D372),$J366-SUM($F372:AC372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AE$3>($E366+$D372),$J366-SUM($F372:AD372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AF$3>($E366+$D372),$J366-SUM($F372:AE372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AG$3>($E366+$D372),$J366-SUM($F372:AF372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AH$3>($E366+$D372),$J366-SUM($F372:AG372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AI$3>($E366+$D372),$J366-SUM($F372:AH372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AJ$3>($E366+$D372),$J366-SUM($F372:AI372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AK$3>($E366+$D372),$J366-SUM($F372:AJ372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AL$3>($E366+$D372),$J366-SUM($F372:AK372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AM$3>($E366+$D372),$J366-SUM($F372:AL372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AN$3>($E366+$D372),$J366-SUM($F372:AM372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AO$3>($E366+$D372),$J366-SUM($F372:AN372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AP$3>($E366+$D372),$J366-SUM($F372:AO372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AQ$3>($E366+$D372),$J366-SUM($F372:AP372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AR$3>($E366+$D372),$J366-SUM($F372:AQ372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AS$3>($E366+$D372),$J366-SUM($F372:AR372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AT$3>($E366+$D372),$J366-SUM($F372:AS372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AU$3>($E366+$D372),$J366-SUM($F372:AT372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AV$3>($E366+$D372),$J366-SUM($F372:AU372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AW$3>($E366+$D372),$J366-SUM($F372:AV372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AX$3>($E366+$D372),$J366-SUM($F372:AW372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AY$3>($E366+$D372),$J366-SUM($F372:AX372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(AZ$3>($E366+$D372),$J366-SUM($F372:AY372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BA$3>($E366+$D372),$J366-SUM($F372:AZ372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BB$3>($E366+$D372),$J366-SUM($F372:BA372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BC$3>($E366+$D372),$J366-SUM($F372:BB372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BD$3>($E366+$D372),$J366-SUM($F372:BC372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BE$3>($E366+$D372),$J366-SUM($F372:BD372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BF$3>($E366+$D372),$J366-SUM($F372:BE372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BG$3>($E366+$D372),$J366-SUM($F372:BF372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BH$3>($E366+$D372),$J366-SUM($F372:BG372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BI$3>($E366+$D372),$J366-SUM($F372:BH372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BJ$3>($E366+$D372),$J366-SUM($F372:BI372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BK$3>($E366+$D372),$J366-SUM($F372:BJ372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BL$3>($E366+$D372),$J366-SUM($F372:BK372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BM$3>($E366+$D372),$J366-SUM($F372:BL372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BN$3>($E366+$D372),$J366-SUM($F372:BM372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BO$3>($E366+$D372),$J366-SUM($F372:BN372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BP$3>($E366+$D372),$J366-SUM($F372:BO372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BQ$3>($E366+$D372),$J366-SUM($F372:BP372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BR$3>($E366+$D372),$J366-SUM($F372:BQ372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BS$3>($E366+$D372),$J366-SUM($F372:BR372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BT$3>($E366+$D372),$J366-SUM($F372:BS372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BU$3>($E366+$D372),$J366-SUM($F372:BT372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BV$3>($E366+$D372),$J366-SUM($F372:BU372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BW$3>($E366+$D372),$J366-SUM($F372:BV372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BX$3>($E366+$D372),$J366-SUM($F372:BW372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BY$3>($E366+$D372),$J366-SUM($F372:BX372),$J366/$E366))","v":0},{"$f":"IF($E366=\"n/a\",\"n/a\",IF(BZ$3>($E366+$D372),$J366-SUM($F372:BY372),$J366/$E366))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(L$3>($D366+$D373),$K366-SUM($F373:K373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(M$3>($D366+$D373),$K366-SUM($F373:L373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(N$3>($D366+$D373),$K366-SUM($F373:M373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(O$3>($D366+$D373),$K366-SUM($F373:N373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(P$3>($D366+$D373),$K366-SUM($F373:O373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Q$3>($D366+$D373),$K366-SUM($F373:P373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(R$3>($D366+$D373),$K366-SUM($F373:Q373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(S$3>($D366+$D373),$K366-SUM($F373:R373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(T$3>($D366+$D373),$K366-SUM($F373:S373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D373),$K366-SUM($F373:T373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D373),$K366-SUM($F373:U373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D373),$K366-SUM($F373:V373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D373),$K366-SUM($F373:W373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D373),$K366-SUM($F373:X373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D373),$K366-SUM($F373:Y373),$K366/$D366))","v":93.056140683227071},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D373),$K366-SUM($F373:Z373),$K366/$D366))","v":-4.5474735088646412E-13},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D373),$K366-SUM($F373:AA373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D373),$K366-SUM($F373:AB373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D373),$K366-SUM($F373:AC373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D373),$K366-SUM($F373:AD373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D373),$K366-SUM($F373:AE373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D373),$K366-SUM($F373:AF373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D373),$K366-SUM($F373:AG373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D373),$K366-SUM($F373:AH373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D373),$K366-SUM($F373:AI373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D373),$K366-SUM($F373:AJ373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D373),$K366-SUM($F373:AK373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D373),$K366-SUM($F373:AL373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D373),$K366-SUM($F373:AM373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D373),$K366-SUM($F373:AN373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D373),$K366-SUM($F373:AO373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D373),$K366-SUM($F373:AP373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D373),$K366-SUM($F373:AQ373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D373),$K366-SUM($F373:AR373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D373),$K366-SUM($F373:AS373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D373),$K366-SUM($F373:AT373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D373),$K366-SUM($F373:AU373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D373),$K366-SUM($F373:AV373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D373),$K366-SUM($F373:AW373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D373),$K366-SUM($F373:AX373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D373),$K366-SUM($F373:AY373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D373),$K366-SUM($F373:AZ373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D373),$K366-SUM($F373:BA373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D373),$K366-SUM($F373:BB373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D373),$K366-SUM($F373:BC373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D373),$K366-SUM($F373:BD373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D373),$K366-SUM($F373:BE373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D373),$K366-SUM($F373:BF373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D373),$K366-SUM($F373:BG373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D373),$K366-SUM($F373:BH373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D373),$K366-SUM($F373:BI373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D373),$K366-SUM($F373:BJ373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D373),$K366-SUM($F373:BK373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D373),$K366-SUM($F373:BL373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D373),$K366-SUM($F373:BM373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D373),$K366-SUM($F373:BN373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D373),$K366-SUM($F373:BO373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D373),$K366-SUM($F373:BP373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D373),$K366-SUM($F373:BQ373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D373),$K366-SUM($F373:BR373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D373),$K366-SUM($F373:BS373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D373),$K366-SUM($F373:BT373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D373),$K366-SUM($F373:BU373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D373),$K366-SUM($F373:BV373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D373),$K366-SUM($F373:BW373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D373),$K366-SUM($F373:BX373),$K366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D373),$K366-SUM($F373:BY373),$K366/$D366))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(M$3>($D366+$D374),$L366-SUM($F374:L374),$L366/$D366))","v":26.258658688964836},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(N$3>($D366+$D374),$L366-SUM($F374:M374),$L366/$D366))","v":26.258658688964836},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(O$3>($D366+$D374),$L366-SUM($F374:N374),$L366/$D366))","v":26.258658688964836},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(P$3>($D366+$D374),$L366-SUM($F374:O374),$L366/$D366))","v":26.258658688964836},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Q$3>($D366+$D374),$L366-SUM($F374:P374),$L366/$D366))","v":26.258658688964836},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(R$3>($D366+$D374),$L366-SUM($F374:Q374),$L366/$D366))","v":26.258658688964836},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(S$3>($D366+$D374),$L366-SUM($F374:R374),$L366/$D366))","v":26.258658688964836},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(T$3>($D366+$D374),$L366-SUM($F374:S374),$L366/$D366))","v":26.258658688964836},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D374),$L366-SUM($F374:T374),$L366/$D366))","v":26.258658688964836},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D374),$L366-SUM($F374:U374),$L366/$D366))","v":26.258658688964836},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D374),$L366-SUM($F374:V374),$L366/$D366))","v":26.258658688964836},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D374),$L366-SUM($F374:W374),$L366/$D366))","v":26.258658688964836},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D374),$L366-SUM($F374:X374),$L366/$D366))","v":26.258658688964836},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D374),$L366-SUM($F374:Y374),$L366/$D366))","v":26.258658688964836},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D374),$L366-SUM($F374:Z374),$L366/$D366))","v":26.258658688964836},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D374),$L366-SUM($F374:AA374),$L366/$D366))","v":5.6843418860808015E-14},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D374),$L366-SUM($F374:AB374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D374),$L366-SUM($F374:AC374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D374),$L366-SUM($F374:AD374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D374),$L366-SUM($F374:AE374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D374),$L366-SUM($F374:AF374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D374),$L366-SUM($F374:AG374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D374),$L366-SUM($F374:AH374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D374),$L366-SUM($F374:AI374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D374),$L366-SUM($F374:AJ374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D374),$L366-SUM($F374:AK374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D374),$L366-SUM($F374:AL374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D374),$L366-SUM($F374:AM374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D374),$L366-SUM($F374:AN374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D374),$L366-SUM($F374:AO374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D374),$L366-SUM($F374:AP374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D374),$L366-SUM($F374:AQ374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D374),$L366-SUM($F374:AR374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D374),$L366-SUM($F374:AS374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D374),$L366-SUM($F374:AT374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D374),$L366-SUM($F374:AU374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D374),$L366-SUM($F374:AV374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D374),$L366-SUM($F374:AW374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D374),$L366-SUM($F374:AX374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D374),$L366-SUM($F374:AY374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D374),$L366-SUM($F374:AZ374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D374),$L366-SUM($F374:BA374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D374),$L366-SUM($F374:BB374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D374),$L366-SUM($F374:BC374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D374),$L366-SUM($F374:BD374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D374),$L366-SUM($F374:BE374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D374),$L366-SUM($F374:BF374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D374),$L366-SUM($F374:BG374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D374),$L366-SUM($F374:BH374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D374),$L366-SUM($F374:BI374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D374),$L366-SUM($F374:BJ374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D374),$L366-SUM($F374:BK374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D374),$L366-SUM($F374:BL374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D374),$L366-SUM($F374:BM374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D374),$L366-SUM($F374:BN374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D374),$L366-SUM($F374:BO374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D374),$L366-SUM($F374:BP374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D374),$L366-SUM($F374:BQ374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D374),$L366-SUM($F374:BR374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D374),$L366-SUM($F374:BS374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D374),$L366-SUM($F374:BT374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D374),$L366-SUM($F374:BU374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D374),$L366-SUM($F374:BV374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D374),$L366-SUM($F374:BW374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D374),$L366-SUM($F374:BX374),$L366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D374),$L366-SUM($F374:BY374),$L366/$D366))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(N$3>($D366+$D375),$M366-SUM($F375:M375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(O$3>($D366+$D375),$M366-SUM($F375:N375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(P$3>($D366+$D375),$M366-SUM($F375:O375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Q$3>($D366+$D375),$M366-SUM($F375:P375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(R$3>($D366+$D375),$M366-SUM($F375:Q375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(S$3>($D366+$D375),$M366-SUM($F375:R375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(T$3>($D366+$D375),$M366-SUM($F375:S375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D375),$M366-SUM($F375:T375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D375),$M366-SUM($F375:U375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D375),$M366-SUM($F375:V375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D375),$M366-SUM($F375:W375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D375),$M366-SUM($F375:X375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D375),$M366-SUM($F375:Y375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D375),$M366-SUM($F375:Z375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D375),$M366-SUM($F375:AA375),$M366/$D366))","v":153.62966827169959},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D375),$M366-SUM($F375:AB375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D375),$M366-SUM($F375:AC375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D375),$M366-SUM($F375:AD375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D375),$M366-SUM($F375:AE375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D375),$M366-SUM($F375:AF375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D375),$M366-SUM($F375:AG375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D375),$M366-SUM($F375:AH375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D375),$M366-SUM($F375:AI375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D375),$M366-SUM($F375:AJ375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D375),$M366-SUM($F375:AK375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D375),$M366-SUM($F375:AL375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D375),$M366-SUM($F375:AM375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D375),$M366-SUM($F375:AN375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D375),$M366-SUM($F375:AO375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D375),$M366-SUM($F375:AP375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D375),$M366-SUM($F375:AQ375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D375),$M366-SUM($F375:AR375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D375),$M366-SUM($F375:AS375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D375),$M366-SUM($F375:AT375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D375),$M366-SUM($F375:AU375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D375),$M366-SUM($F375:AV375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D375),$M366-SUM($F375:AW375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D375),$M366-SUM($F375:AX375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D375),$M366-SUM($F375:AY375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D375),$M366-SUM($F375:AZ375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D375),$M366-SUM($F375:BA375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D375),$M366-SUM($F375:BB375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D375),$M366-SUM($F375:BC375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D375),$M366-SUM($F375:BD375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D375),$M366-SUM($F375:BE375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D375),$M366-SUM($F375:BF375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D375),$M366-SUM($F375:BG375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D375),$M366-SUM($F375:BH375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D375),$M366-SUM($F375:BI375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D375),$M366-SUM($F375:BJ375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D375),$M366-SUM($F375:BK375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D375),$M366-SUM($F375:BL375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D375),$M366-SUM($F375:BM375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D375),$M366-SUM($F375:BN375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D375),$M366-SUM($F375:BO375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D375),$M366-SUM($F375:BP375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D375),$M366-SUM($F375:BQ375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D375),$M366-SUM($F375:BR375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D375),$M366-SUM($F375:BS375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D375),$M366-SUM($F375:BT375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D375),$M366-SUM($F375:BU375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D375),$M366-SUM($F375:BV375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D375),$M366-SUM($F375:BW375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D375),$M366-SUM($F375:BX375),$M366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D375),$M366-SUM($F375:BY375),$M366/$D366))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(O$3>($D366+$D376),$N366-SUM($F376:N376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(P$3>($D366+$D376),$N366-SUM($F376:O376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Q$3>($D366+$D376),$N366-SUM($F376:P376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(R$3>($D366+$D376),$N366-SUM($F376:Q376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(S$3>($D366+$D376),$N366-SUM($F376:R376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(T$3>($D366+$D376),$N366-SUM($F376:S376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D376),$N366-SUM($F376:T376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D376),$N366-SUM($F376:U376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D376),$N366-SUM($F376:V376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D376),$N366-SUM($F376:W376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D376),$N366-SUM($F376:X376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D376),$N366-SUM($F376:Y376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D376),$N366-SUM($F376:Z376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D376),$N366-SUM($F376:AA376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D376),$N366-SUM($F376:AB376),$N366/$D366))","v":890.92223639848442},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D376),$N366-SUM($F376:AC376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D376),$N366-SUM($F376:AD376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D376),$N366-SUM($F376:AE376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D376),$N366-SUM($F376:AF376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D376),$N366-SUM($F376:AG376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D376),$N366-SUM($F376:AH376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D376),$N366-SUM($F376:AI376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D376),$N366-SUM($F376:AJ376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D376),$N366-SUM($F376:AK376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D376),$N366-SUM($F376:AL376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D376),$N366-SUM($F376:AM376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D376),$N366-SUM($F376:AN376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D376),$N366-SUM($F376:AO376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D376),$N366-SUM($F376:AP376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D376),$N366-SUM($F376:AQ376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D376),$N366-SUM($F376:AR376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D376),$N366-SUM($F376:AS376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D376),$N366-SUM($F376:AT376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D376),$N366-SUM($F376:AU376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D376),$N366-SUM($F376:AV376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D376),$N366-SUM($F376:AW376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D376),$N366-SUM($F376:AX376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D376),$N366-SUM($F376:AY376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D376),$N366-SUM($F376:AZ376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D376),$N366-SUM($F376:BA376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D376),$N366-SUM($F376:BB376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D376),$N366-SUM($F376:BC376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D376),$N366-SUM($F376:BD376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D376),$N366-SUM($F376:BE376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D376),$N366-SUM($F376:BF376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D376),$N366-SUM($F376:BG376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D376),$N366-SUM($F376:BH376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D376),$N366-SUM($F376:BI376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D376),$N366-SUM($F376:BJ376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D376),$N366-SUM($F376:BK376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D376),$N366-SUM($F376:BL376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D376),$N366-SUM($F376:BM376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D376),$N366-SUM($F376:BN376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D376),$N366-SUM($F376:BO376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D376),$N366-SUM($F376:BP376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D376),$N366-SUM($F376:BQ376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D376),$N366-SUM($F376:BR376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D376),$N366-SUM($F376:BS376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D376),$N366-SUM($F376:BT376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D376),$N366-SUM($F376:BU376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D376),$N366-SUM($F376:BV376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D376),$N366-SUM($F376:BW376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D376),$N366-SUM($F376:BX376),$N366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D376),$N366-SUM($F376:BY376),$N366/$D366))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(P$3>($D366+$D377),$O366-SUM($F377:O377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Q$3>($D366+$D377),$O366-SUM($F377:P377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(R$3>($D366+$D377),$O366-SUM($F377:Q377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(S$3>($D366+$D377),$O366-SUM($F377:R377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(T$3>($D366+$D377),$O366-SUM($F377:S377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D377),$O366-SUM($F377:T377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D377),$O366-SUM($F377:U377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D377),$O366-SUM($F377:V377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D377),$O366-SUM($F377:W377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D377),$O366-SUM($F377:X377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D377),$O366-SUM($F377:Y377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D377),$O366-SUM($F377:Z377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D377),$O366-SUM($F377:AA377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D377),$O366-SUM($F377:AB377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D377),$O366-SUM($F377:AC377),$O366/$D366))","v":487.82191540487258},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D377),$O366-SUM($F377:AD377),$O366/$D366))","v":-1.8189894035458565E-12},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D377),$O366-SUM($F377:AE377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D377),$O366-SUM($F377:AF377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D377),$O366-SUM($F377:AG377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D377),$O366-SUM($F377:AH377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D377),$O366-SUM($F377:AI377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D377),$O366-SUM($F377:AJ377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D377),$O366-SUM($F377:AK377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D377),$O366-SUM($F377:AL377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D377),$O366-SUM($F377:AM377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D377),$O366-SUM($F377:AN377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D377),$O366-SUM($F377:AO377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D377),$O366-SUM($F377:AP377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D377),$O366-SUM($F377:AQ377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D377),$O366-SUM($F377:AR377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D377),$O366-SUM($F377:AS377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D377),$O366-SUM($F377:AT377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D377),$O366-SUM($F377:AU377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D377),$O366-SUM($F377:AV377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D377),$O366-SUM($F377:AW377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D377),$O366-SUM($F377:AX377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D377),$O366-SUM($F377:AY377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D377),$O366-SUM($F377:AZ377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D377),$O366-SUM($F377:BA377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D377),$O366-SUM($F377:BB377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D377),$O366-SUM($F377:BC377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D377),$O366-SUM($F377:BD377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D377),$O366-SUM($F377:BE377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D377),$O366-SUM($F377:BF377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D377),$O366-SUM($F377:BG377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D377),$O366-SUM($F377:BH377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D377),$O366-SUM($F377:BI377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D377),$O366-SUM($F377:BJ377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D377),$O366-SUM($F377:BK377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D377),$O366-SUM($F377:BL377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D377),$O366-SUM($F377:BM377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D377),$O366-SUM($F377:BN377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D377),$O366-SUM($F377:BO377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D377),$O366-SUM($F377:BP377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D377),$O366-SUM($F377:BQ377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D377),$O366-SUM($F377:BR377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D377),$O366-SUM($F377:BS377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D377),$O366-SUM($F377:BT377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D377),$O366-SUM($F377:BU377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D377),$O366-SUM($F377:BV377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D377),$O366-SUM($F377:BW377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D377),$O366-SUM($F377:BX377),$O366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D377),$O366-SUM($F377:BY377),$O366/$D366))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Q$3>($D366+$D378),$P366-SUM($F378:P378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(R$3>($D366+$D378),$P366-SUM($F378:Q378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(S$3>($D366+$D378),$P366-SUM($F378:R378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(T$3>($D366+$D378),$P366-SUM($F378:S378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D378),$P366-SUM($F378:T378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D378),$P366-SUM($F378:U378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D378),$P366-SUM($F378:V378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D378),$P366-SUM($F378:W378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D378),$P366-SUM($F378:X378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D378),$P366-SUM($F378:Y378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D378),$P366-SUM($F378:Z378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D378),$P366-SUM($F378:AA378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D378),$P366-SUM($F378:AB378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D378),$P366-SUM($F378:AC378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D378),$P366-SUM($F378:AD378),$P366/$D366))","v":415.20092478995269},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D378),$P366-SUM($F378:AE378),$P366/$D366))","v":2.7284841053187847E-12},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D378),$P366-SUM($F378:AF378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D378),$P366-SUM($F378:AG378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D378),$P366-SUM($F378:AH378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D378),$P366-SUM($F378:AI378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D378),$P366-SUM($F378:AJ378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D378),$P366-SUM($F378:AK378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D378),$P366-SUM($F378:AL378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D378),$P366-SUM($F378:AM378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D378),$P366-SUM($F378:AN378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D378),$P366-SUM($F378:AO378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D378),$P366-SUM($F378:AP378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D378),$P366-SUM($F378:AQ378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D378),$P366-SUM($F378:AR378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D378),$P366-SUM($F378:AS378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D378),$P366-SUM($F378:AT378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D378),$P366-SUM($F378:AU378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D378),$P366-SUM($F378:AV378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D378),$P366-SUM($F378:AW378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D378),$P366-SUM($F378:AX378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D378),$P366-SUM($F378:AY378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D378),$P366-SUM($F378:AZ378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D378),$P366-SUM($F378:BA378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D378),$P366-SUM($F378:BB378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D378),$P366-SUM($F378:BC378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D378),$P366-SUM($F378:BD378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D378),$P366-SUM($F378:BE378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D378),$P366-SUM($F378:BF378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D378),$P366-SUM($F378:BG378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D378),$P366-SUM($F378:BH378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D378),$P366-SUM($F378:BI378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D378),$P366-SUM($F378:BJ378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D378),$P366-SUM($F378:BK378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D378),$P366-SUM($F378:BL378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D378),$P366-SUM($F378:BM378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D378),$P366-SUM($F378:BN378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D378),$P366-SUM($F378:BO378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D378),$P366-SUM($F378:BP378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D378),$P366-SUM($F378:BQ378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D378),$P366-SUM($F378:BR378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D378),$P366-SUM($F378:BS378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D378),$P366-SUM($F378:BT378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D378),$P366-SUM($F378:BU378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D378),$P366-SUM($F378:BV378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D378),$P366-SUM($F378:BW378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D378),$P366-SUM($F378:BX378),$P366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D378),$P366-SUM($F378:BY378),$P366/$D366))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(R$3>($D366+$D379),$Q366-SUM($F379:Q379),$Q366/$D366))","v":604.30949207225058},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(S$3>($D366+$D379),$Q366-SUM($F379:R379),$Q366/$D366))","v":604.30949207225058},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(T$3>($D366+$D379),$Q366-SUM($F379:S379),$Q366/$D366))","v":604.30949207225058},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D379),$Q366-SUM($F379:T379),$Q366/$D366))","v":604.30949207225058},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D379),$Q366-SUM($F379:U379),$Q366/$D366))","v":604.30949207225058},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D379),$Q366-SUM($F379:V379),$Q366/$D366))","v":604.30949207225058},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D379),$Q366-SUM($F379:W379),$Q366/$D366))","v":604.30949207225058},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D379),$Q366-SUM($F379:X379),$Q366/$D366))","v":604.30949207225058},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D379),$Q366-SUM($F379:Y379),$Q366/$D366))","v":604.30949207225058},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D379),$Q366-SUM($F379:Z379),$Q366/$D366))","v":604.30949207225058},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D379),$Q366-SUM($F379:AA379),$Q366/$D366))","v":604.30949207225058},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D379),$Q366-SUM($F379:AB379),$Q366/$D366))","v":604.30949207225058},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D379),$Q366-SUM($F379:AC379),$Q366/$D366))","v":604.30949207225058},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D379),$Q366-SUM($F379:AD379),$Q366/$D366))","v":604.30949207225058},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D379),$Q366-SUM($F379:AE379),$Q366/$D366))","v":604.30949207225058},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D379),$Q366-SUM($F379:AF379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D379),$Q366-SUM($F379:AG379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D379),$Q366-SUM($F379:AH379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D379),$Q366-SUM($F379:AI379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D379),$Q366-SUM($F379:AJ379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D379),$Q366-SUM($F379:AK379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D379),$Q366-SUM($F379:AL379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D379),$Q366-SUM($F379:AM379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D379),$Q366-SUM($F379:AN379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D379),$Q366-SUM($F379:AO379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D379),$Q366-SUM($F379:AP379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D379),$Q366-SUM($F379:AQ379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D379),$Q366-SUM($F379:AR379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D379),$Q366-SUM($F379:AS379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D379),$Q366-SUM($F379:AT379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D379),$Q366-SUM($F379:AU379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D379),$Q366-SUM($F379:AV379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D379),$Q366-SUM($F379:AW379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D379),$Q366-SUM($F379:AX379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D379),$Q366-SUM($F379:AY379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D379),$Q366-SUM($F379:AZ379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D379),$Q366-SUM($F379:BA379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D379),$Q366-SUM($F379:BB379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D379),$Q366-SUM($F379:BC379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D379),$Q366-SUM($F379:BD379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D379),$Q366-SUM($F379:BE379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D379),$Q366-SUM($F379:BF379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D379),$Q366-SUM($F379:BG379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D379),$Q366-SUM($F379:BH379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D379),$Q366-SUM($F379:BI379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D379),$Q366-SUM($F379:BJ379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D379),$Q366-SUM($F379:BK379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D379),$Q366-SUM($F379:BL379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D379),$Q366-SUM($F379:BM379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D379),$Q366-SUM($F379:BN379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D379),$Q366-SUM($F379:BO379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D379),$Q366-SUM($F379:BP379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D379),$Q366-SUM($F379:BQ379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D379),$Q366-SUM($F379:BR379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D379),$Q366-SUM($F379:BS379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D379),$Q366-SUM($F379:BT379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D379),$Q366-SUM($F379:BU379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D379),$Q366-SUM($F379:BV379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D379),$Q366-SUM($F379:BW379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D379),$Q366-SUM($F379:BX379),$Q366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D379),$Q366-SUM($F379:BY379),$Q366/$D366))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(S$3>($D366+$D380),$R366-SUM($F380:R380),$R366/$D366))","v":1320.6409601295193},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(T$3>($D366+$D380),$R366-SUM($F380:S380),$R366/$D366))","v":1320.6409601295193},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D380),$R366-SUM($F380:T380),$R366/$D366))","v":1320.6409601295193},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D380),$R366-SUM($F380:U380),$R366/$D366))","v":1320.6409601295193},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D380),$R366-SUM($F380:V380),$R366/$D366))","v":1320.6409601295193},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D380),$R366-SUM($F380:W380),$R366/$D366))","v":1320.6409601295193},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D380),$R366-SUM($F380:X380),$R366/$D366))","v":1320.6409601295193},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D380),$R366-SUM($F380:Y380),$R366/$D366))","v":1320.6409601295193},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D380),$R366-SUM($F380:Z380),$R366/$D366))","v":1320.6409601295193},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D380),$R366-SUM($F380:AA380),$R366/$D366))","v":1320.6409601295193},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D380),$R366-SUM($F380:AB380),$R366/$D366))","v":1320.6409601295193},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D380),$R366-SUM($F380:AC380),$R366/$D366))","v":1320.6409601295193},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D380),$R366-SUM($F380:AD380),$R366/$D366))","v":1320.6409601295193},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D380),$R366-SUM($F380:AE380),$R366/$D366))","v":1320.6409601295193},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D380),$R366-SUM($F380:AF380),$R366/$D366))","v":1320.6409601295193},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D380),$R366-SUM($F380:AG380),$R366/$D366))","v":-3.637978807091713E-12},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D380),$R366-SUM($F380:AH380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D380),$R366-SUM($F380:AI380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D380),$R366-SUM($F380:AJ380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D380),$R366-SUM($F380:AK380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D380),$R366-SUM($F380:AL380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D380),$R366-SUM($F380:AM380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D380),$R366-SUM($F380:AN380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D380),$R366-SUM($F380:AO380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D380),$R366-SUM($F380:AP380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D380),$R366-SUM($F380:AQ380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D380),$R366-SUM($F380:AR380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D380),$R366-SUM($F380:AS380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D380),$R366-SUM($F380:AT380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D380),$R366-SUM($F380:AU380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D380),$R366-SUM($F380:AV380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D380),$R366-SUM($F380:AW380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D380),$R366-SUM($F380:AX380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D380),$R366-SUM($F380:AY380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D380),$R366-SUM($F380:AZ380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D380),$R366-SUM($F380:BA380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D380),$R366-SUM($F380:BB380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D380),$R366-SUM($F380:BC380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D380),$R366-SUM($F380:BD380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D380),$R366-SUM($F380:BE380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D380),$R366-SUM($F380:BF380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D380),$R366-SUM($F380:BG380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D380),$R366-SUM($F380:BH380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D380),$R366-SUM($F380:BI380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D380),$R366-SUM($F380:BJ380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D380),$R366-SUM($F380:BK380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D380),$R366-SUM($F380:BL380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D380),$R366-SUM($F380:BM380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D380),$R366-SUM($F380:BN380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D380),$R366-SUM($F380:BO380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D380),$R366-SUM($F380:BP380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D380),$R366-SUM($F380:BQ380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D380),$R366-SUM($F380:BR380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D380),$R366-SUM($F380:BS380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D380),$R366-SUM($F380:BT380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D380),$R366-SUM($F380:BU380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D380),$R366-SUM($F380:BV380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D380),$R366-SUM($F380:BW380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D380),$R366-SUM($F380:BX380),$R366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D380),$R366-SUM($F380:BY380),$R366/$D366))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(T$3>($D366+$D381),$S366-SUM($F381:S381),$S366/$D366))","v":498.24558111359642},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D381),$S366-SUM($F381:T381),$S366/$D366))","v":498.24558111359642},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D381),$S366-SUM($F381:U381),$S366/$D366))","v":498.24558111359642},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D381),$S366-SUM($F381:V381),$S366/$D366))","v":498.24558111359642},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D381),$S366-SUM($F381:W381),$S366/$D366))","v":498.24558111359642},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D381),$S366-SUM($F381:X381),$S366/$D366))","v":498.24558111359642},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D381),$S366-SUM($F381:Y381),$S366/$D366))","v":498.24558111359642},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D381),$S366-SUM($F381:Z381),$S366/$D366))","v":498.24558111359642},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D381),$S366-SUM($F381:AA381),$S366/$D366))","v":498.24558111359642},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D381),$S366-SUM($F381:AB381),$S366/$D366))","v":498.24558111359642},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D381),$S366-SUM($F381:AC381),$S366/$D366))","v":498.24558111359642},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D381),$S366-SUM($F381:AD381),$S366/$D366))","v":498.24558111359642},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D381),$S366-SUM($F381:AE381),$S366/$D366))","v":498.24558111359642},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D381),$S366-SUM($F381:AF381),$S366/$D366))","v":498.24558111359642},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D381),$S366-SUM($F381:AG381),$S366/$D366))","v":498.24558111359642},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D381),$S366-SUM($F381:AH381),$S366/$D366))","v":2.7284841053187847E-12},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D381),$S366-SUM($F381:AI381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D381),$S366-SUM($F381:AJ381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D381),$S366-SUM($F381:AK381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D381),$S366-SUM($F381:AL381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D381),$S366-SUM($F381:AM381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D381),$S366-SUM($F381:AN381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D381),$S366-SUM($F381:AO381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D381),$S366-SUM($F381:AP381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D381),$S366-SUM($F381:AQ381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D381),$S366-SUM($F381:AR381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D381),$S366-SUM($F381:AS381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D381),$S366-SUM($F381:AT381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D381),$S366-SUM($F381:AU381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D381),$S366-SUM($F381:AV381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D381),$S366-SUM($F381:AW381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D381),$S366-SUM($F381:AX381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D381),$S366-SUM($F381:AY381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D381),$S366-SUM($F381:AZ381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D381),$S366-SUM($F381:BA381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D381),$S366-SUM($F381:BB381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D381),$S366-SUM($F381:BC381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D381),$S366-SUM($F381:BD381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D381),$S366-SUM($F381:BE381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D381),$S366-SUM($F381:BF381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D381),$S366-SUM($F381:BG381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D381),$S366-SUM($F381:BH381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D381),$S366-SUM($F381:BI381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D381),$S366-SUM($F381:BJ381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D381),$S366-SUM($F381:BK381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D381),$S366-SUM($F381:BL381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D381),$S366-SUM($F381:BM381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D381),$S366-SUM($F381:BN381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D381),$S366-SUM($F381:BO381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D381),$S366-SUM($F381:BP381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D381),$S366-SUM($F381:BQ381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D381),$S366-SUM($F381:BR381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D381),$S366-SUM($F381:BS381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D381),$S366-SUM($F381:BT381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D381),$S366-SUM($F381:BU381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D381),$S366-SUM($F381:BV381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D381),$S366-SUM($F381:BW381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D381),$S366-SUM($F381:BX381),$S366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D381),$S366-SUM($F381:BY381),$S366/$D366))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(U$3>($D366+$D382),$T366-SUM($F382:T382),$T366/$D366))","v":995.5934971587601},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D382),$T366-SUM($F382:U382),$T366/$D366))","v":995.5934971587601},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D382),$T366-SUM($F382:V382),$T366/$D366))","v":995.5934971587601},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D382),$T366-SUM($F382:W382),$T366/$D366))","v":995.5934971587601},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D382),$T366-SUM($F382:X382),$T366/$D366))","v":995.5934971587601},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D382),$T366-SUM($F382:Y382),$T366/$D366))","v":995.5934971587601},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D382),$T366-SUM($F382:Z382),$T366/$D366))","v":995.5934971587601},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D382),$T366-SUM($F382:AA382),$T366/$D366))","v":995.5934971587601},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D382),$T366-SUM($F382:AB382),$T366/$D366))","v":995.5934971587601},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D382),$T366-SUM($F382:AC382),$T366/$D366))","v":995.5934971587601},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D382),$T366-SUM($F382:AD382),$T366/$D366))","v":995.5934971587601},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D382),$T366-SUM($F382:AE382),$T366/$D366))","v":995.5934971587601},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D382),$T366-SUM($F382:AF382),$T366/$D366))","v":995.5934971587601},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D382),$T366-SUM($F382:AG382),$T366/$D366))","v":995.5934971587601},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D382),$T366-SUM($F382:AH382),$T366/$D366))","v":995.5934971587601},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D382),$T366-SUM($F382:AI382),$T366/$D366))","v":3.637978807091713E-12},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D382),$T366-SUM($F382:AJ382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D382),$T366-SUM($F382:AK382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D382),$T366-SUM($F382:AL382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D382),$T366-SUM($F382:AM382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D382),$T366-SUM($F382:AN382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D382),$T366-SUM($F382:AO382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D382),$T366-SUM($F382:AP382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D382),$T366-SUM($F382:AQ382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D382),$T366-SUM($F382:AR382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D382),$T366-SUM($F382:AS382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D382),$T366-SUM($F382:AT382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D382),$T366-SUM($F382:AU382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D382),$T366-SUM($F382:AV382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D382),$T366-SUM($F382:AW382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D382),$T366-SUM($F382:AX382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D382),$T366-SUM($F382:AY382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D382),$T366-SUM($F382:AZ382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D382),$T366-SUM($F382:BA382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D382),$T366-SUM($F382:BB382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D382),$T366-SUM($F382:BC382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D382),$T366-SUM($F382:BD382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D382),$T366-SUM($F382:BE382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D382),$T366-SUM($F382:BF382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D382),$T366-SUM($F382:BG382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D382),$T366-SUM($F382:BH382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D382),$T366-SUM($F382:BI382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D382),$T366-SUM($F382:BJ382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D382),$T366-SUM($F382:BK382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D382),$T366-SUM($F382:BL382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D382),$T366-SUM($F382:BM382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D382),$T366-SUM($F382:BN382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D382),$T366-SUM($F382:BO382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D382),$T366-SUM($F382:BP382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D382),$T366-SUM($F382:BQ382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D382),$T366-SUM($F382:BR382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D382),$T366-SUM($F382:BS382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D382),$T366-SUM($F382:BT382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D382),$T366-SUM($F382:BU382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D382),$T366-SUM($F382:BV382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D382),$T366-SUM($F382:BW382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D382),$T366-SUM($F382:BX382),$T366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D382),$T366-SUM($F382:BY382),$T366/$D366))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(V$3>($D366+$D383),$U366-SUM($F383:U383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D383),$U366-SUM($F383:V383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D383),$U366-SUM($F383:W383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D383),$U366-SUM($F383:X383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D383),$U366-SUM($F383:Y383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D383),$U366-SUM($F383:Z383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D383),$U366-SUM($F383:AA383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D383),$U366-SUM($F383:AB383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D383),$U366-SUM($F383:AC383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D383),$U366-SUM($F383:AD383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D383),$U366-SUM($F383:AE383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D383),$U366-SUM($F383:AF383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D383),$U366-SUM($F383:AG383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D383),$U366-SUM($F383:AH383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D383),$U366-SUM($F383:AI383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D383),$U366-SUM($F383:AJ383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D383),$U366-SUM($F383:AK383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D383),$U366-SUM($F383:AL383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D383),$U366-SUM($F383:AM383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D383),$U366-SUM($F383:AN383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D383),$U366-SUM($F383:AO383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D383),$U366-SUM($F383:AP383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D383),$U366-SUM($F383:AQ383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D383),$U366-SUM($F383:AR383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D383),$U366-SUM($F383:AS383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D383),$U366-SUM($F383:AT383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D383),$U366-SUM($F383:AU383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D383),$U366-SUM($F383:AV383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D383),$U366-SUM($F383:AW383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D383),$U366-SUM($F383:AX383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D383),$U366-SUM($F383:AY383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D383),$U366-SUM($F383:AZ383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D383),$U366-SUM($F383:BA383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D383),$U366-SUM($F383:BB383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D383),$U366-SUM($F383:BC383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D383),$U366-SUM($F383:BD383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D383),$U366-SUM($F383:BE383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D383),$U366-SUM($F383:BF383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D383),$U366-SUM($F383:BG383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D383),$U366-SUM($F383:BH383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D383),$U366-SUM($F383:BI383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D383),$U366-SUM($F383:BJ383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D383),$U366-SUM($F383:BK383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D383),$U366-SUM($F383:BL383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D383),$U366-SUM($F383:BM383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D383),$U366-SUM($F383:BN383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D383),$U366-SUM($F383:BO383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D383),$U366-SUM($F383:BP383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D383),$U366-SUM($F383:BQ383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D383),$U366-SUM($F383:BR383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D383),$U366-SUM($F383:BS383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D383),$U366-SUM($F383:BT383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D383),$U366-SUM($F383:BU383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D383),$U366-SUM($F383:BV383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D383),$U366-SUM($F383:BW383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D383),$U366-SUM($F383:BX383),$U366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D383),$U366-SUM($F383:BY383),$U366/$D366))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(W$3>($D366+$D384),$V366-SUM($F384:V384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D384),$V366-SUM($F384:W384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D384),$V366-SUM($F384:X384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D384),$V366-SUM($F384:Y384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D384),$V366-SUM($F384:Z384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D384),$V366-SUM($F384:AA384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D384),$V366-SUM($F384:AB384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D384),$V366-SUM($F384:AC384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D384),$V366-SUM($F384:AD384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D384),$V366-SUM($F384:AE384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D384),$V366-SUM($F384:AF384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D384),$V366-SUM($F384:AG384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D384),$V366-SUM($F384:AH384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D384),$V366-SUM($F384:AI384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D384),$V366-SUM($F384:AJ384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D384),$V366-SUM($F384:AK384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D384),$V366-SUM($F384:AL384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D384),$V366-SUM($F384:AM384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D384),$V366-SUM($F384:AN384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D384),$V366-SUM($F384:AO384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D384),$V366-SUM($F384:AP384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D384),$V366-SUM($F384:AQ384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D384),$V366-SUM($F384:AR384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D384),$V366-SUM($F384:AS384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D384),$V366-SUM($F384:AT384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D384),$V366-SUM($F384:AU384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D384),$V366-SUM($F384:AV384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D384),$V366-SUM($F384:AW384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D384),$V366-SUM($F384:AX384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D384),$V366-SUM($F384:AY384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D384),$V366-SUM($F384:AZ384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D384),$V366-SUM($F384:BA384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D384),$V366-SUM($F384:BB384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D384),$V366-SUM($F384:BC384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D384),$V366-SUM($F384:BD384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D384),$V366-SUM($F384:BE384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D384),$V366-SUM($F384:BF384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D384),$V366-SUM($F384:BG384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D384),$V366-SUM($F384:BH384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D384),$V366-SUM($F384:BI384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D384),$V366-SUM($F384:BJ384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D384),$V366-SUM($F384:BK384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D384),$V366-SUM($F384:BL384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D384),$V366-SUM($F384:BM384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D384),$V366-SUM($F384:BN384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D384),$V366-SUM($F384:BO384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D384),$V366-SUM($F384:BP384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D384),$V366-SUM($F384:BQ384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D384),$V366-SUM($F384:BR384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D384),$V366-SUM($F384:BS384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D384),$V366-SUM($F384:BT384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D384),$V366-SUM($F384:BU384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D384),$V366-SUM($F384:BV384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D384),$V366-SUM($F384:BW384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D384),$V366-SUM($F384:BX384),$V366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D384),$V366-SUM($F384:BY384),$V366/$D366))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(X$3>($D366+$D385),$W366-SUM($F385:W385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D385),$W366-SUM($F385:X385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D385),$W366-SUM($F385:Y385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D385),$W366-SUM($F385:Z385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D385),$W366-SUM($F385:AA385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D385),$W366-SUM($F385:AB385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D385),$W366-SUM($F385:AC385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D385),$W366-SUM($F385:AD385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D385),$W366-SUM($F385:AE385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D385),$W366-SUM($F385:AF385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D385),$W366-SUM($F385:AG385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D385),$W366-SUM($F385:AH385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D385),$W366-SUM($F385:AI385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D385),$W366-SUM($F385:AJ385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D385),$W366-SUM($F385:AK385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D385),$W366-SUM($F385:AL385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D385),$W366-SUM($F385:AM385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D385),$W366-SUM($F385:AN385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D385),$W366-SUM($F385:AO385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D385),$W366-SUM($F385:AP385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D385),$W366-SUM($F385:AQ385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D385),$W366-SUM($F385:AR385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D385),$W366-SUM($F385:AS385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D385),$W366-SUM($F385:AT385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D385),$W366-SUM($F385:AU385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D385),$W366-SUM($F385:AV385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D385),$W366-SUM($F385:AW385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D385),$W366-SUM($F385:AX385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D385),$W366-SUM($F385:AY385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D385),$W366-SUM($F385:AZ385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D385),$W366-SUM($F385:BA385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D385),$W366-SUM($F385:BB385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D385),$W366-SUM($F385:BC385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D385),$W366-SUM($F385:BD385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D385),$W366-SUM($F385:BE385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D385),$W366-SUM($F385:BF385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D385),$W366-SUM($F385:BG385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D385),$W366-SUM($F385:BH385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D385),$W366-SUM($F385:BI385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D385),$W366-SUM($F385:BJ385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D385),$W366-SUM($F385:BK385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D385),$W366-SUM($F385:BL385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D385),$W366-SUM($F385:BM385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D385),$W366-SUM($F385:BN385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D385),$W366-SUM($F385:BO385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D385),$W366-SUM($F385:BP385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D385),$W366-SUM($F385:BQ385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D385),$W366-SUM($F385:BR385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D385),$W366-SUM($F385:BS385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D385),$W366-SUM($F385:BT385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D385),$W366-SUM($F385:BU385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D385),$W366-SUM($F385:BV385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D385),$W366-SUM($F385:BW385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D385),$W366-SUM($F385:BX385),$W366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D385),$W366-SUM($F385:BY385),$W366/$D366))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Y$3>($D366+$D386),$X366-SUM($F386:X386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D386),$X366-SUM($F386:Y386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D386),$X366-SUM($F386:Z386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D386),$X366-SUM($F386:AA386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D386),$X366-SUM($F386:AB386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D386),$X366-SUM($F386:AC386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D386),$X366-SUM($F386:AD386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D386),$X366-SUM($F386:AE386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D386),$X366-SUM($F386:AF386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D386),$X366-SUM($F386:AG386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D386),$X366-SUM($F386:AH386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D386),$X366-SUM($F386:AI386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D386),$X366-SUM($F386:AJ386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D386),$X366-SUM($F386:AK386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D386),$X366-SUM($F386:AL386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D386),$X366-SUM($F386:AM386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D386),$X366-SUM($F386:AN386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D386),$X366-SUM($F386:AO386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D386),$X366-SUM($F386:AP386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D386),$X366-SUM($F386:AQ386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D386),$X366-SUM($F386:AR386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D386),$X366-SUM($F386:AS386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D386),$X366-SUM($F386:AT386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D386),$X366-SUM($F386:AU386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D386),$X366-SUM($F386:AV386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D386),$X366-SUM($F386:AW386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D386),$X366-SUM($F386:AX386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D386),$X366-SUM($F386:AY386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D386),$X366-SUM($F386:AZ386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D386),$X366-SUM($F386:BA386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D386),$X366-SUM($F386:BB386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D386),$X366-SUM($F386:BC386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D386),$X366-SUM($F386:BD386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D386),$X366-SUM($F386:BE386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D386),$X366-SUM($F386:BF386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D386),$X366-SUM($F386:BG386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D386),$X366-SUM($F386:BH386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D386),$X366-SUM($F386:BI386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D386),$X366-SUM($F386:BJ386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D386),$X366-SUM($F386:BK386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D386),$X366-SUM($F386:BL386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D386),$X366-SUM($F386:BM386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D386),$X366-SUM($F386:BN386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D386),$X366-SUM($F386:BO386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D386),$X366-SUM($F386:BP386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D386),$X366-SUM($F386:BQ386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D386),$X366-SUM($F386:BR386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D386),$X366-SUM($F386:BS386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D386),$X366-SUM($F386:BT386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D386),$X366-SUM($F386:BU386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D386),$X366-SUM($F386:BV386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D386),$X366-SUM($F386:BW386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D386),$X366-SUM($F386:BX386),$X366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D386),$X366-SUM($F386:BY386),$X366/$D366))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(Z$3>($D366+$D387),$Y366-SUM($F387:Y387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D387),$Y366-SUM($F387:Z387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D387),$Y366-SUM($F387:AA387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D387),$Y366-SUM($F387:AB387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D387),$Y366-SUM($F387:AC387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D387),$Y366-SUM($F387:AD387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D387),$Y366-SUM($F387:AE387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D387),$Y366-SUM($F387:AF387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D387),$Y366-SUM($F387:AG387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D387),$Y366-SUM($F387:AH387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D387),$Y366-SUM($F387:AI387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D387),$Y366-SUM($F387:AJ387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D387),$Y366-SUM($F387:AK387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D387),$Y366-SUM($F387:AL387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D387),$Y366-SUM($F387:AM387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D387),$Y366-SUM($F387:AN387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D387),$Y366-SUM($F387:AO387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D387),$Y366-SUM($F387:AP387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D387),$Y366-SUM($F387:AQ387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D387),$Y366-SUM($F387:AR387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D387),$Y366-SUM($F387:AS387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D387),$Y366-SUM($F387:AT387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D387),$Y366-SUM($F387:AU387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D387),$Y366-SUM($F387:AV387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D387),$Y366-SUM($F387:AW387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D387),$Y366-SUM($F387:AX387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D387),$Y366-SUM($F387:AY387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D387),$Y366-SUM($F387:AZ387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D387),$Y366-SUM($F387:BA387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D387),$Y366-SUM($F387:BB387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D387),$Y366-SUM($F387:BC387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D387),$Y366-SUM($F387:BD387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D387),$Y366-SUM($F387:BE387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D387),$Y366-SUM($F387:BF387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D387),$Y366-SUM($F387:BG387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D387),$Y366-SUM($F387:BH387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D387),$Y366-SUM($F387:BI387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D387),$Y366-SUM($F387:BJ387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D387),$Y366-SUM($F387:BK387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D387),$Y366-SUM($F387:BL387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D387),$Y366-SUM($F387:BM387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D387),$Y366-SUM($F387:BN387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D387),$Y366-SUM($F387:BO387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D387),$Y366-SUM($F387:BP387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D387),$Y366-SUM($F387:BQ387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D387),$Y366-SUM($F387:BR387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D387),$Y366-SUM($F387:BS387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D387),$Y366-SUM($F387:BT387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D387),$Y366-SUM($F387:BU387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D387),$Y366-SUM($F387:BV387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D387),$Y366-SUM($F387:BW387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D387),$Y366-SUM($F387:BX387),$Y366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D387),$Y366-SUM($F387:BY387),$Y366/$D366))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AA$3>($D366+$D388),$Z366-SUM($F388:Z388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D388),$Z366-SUM($F388:AA388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D388),$Z366-SUM($F388:AB388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D388),$Z366-SUM($F388:AC388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D388),$Z366-SUM($F388:AD388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D388),$Z366-SUM($F388:AE388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D388),$Z366-SUM($F388:AF388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D388),$Z366-SUM($F388:AG388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D388),$Z366-SUM($F388:AH388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D388),$Z366-SUM($F388:AI388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D388),$Z366-SUM($F388:AJ388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D388),$Z366-SUM($F388:AK388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D388),$Z366-SUM($F388:AL388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D388),$Z366-SUM($F388:AM388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D388),$Z366-SUM($F388:AN388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D388),$Z366-SUM($F388:AO388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D388),$Z366-SUM($F388:AP388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D388),$Z366-SUM($F388:AQ388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D388),$Z366-SUM($F388:AR388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D388),$Z366-SUM($F388:AS388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D388),$Z366-SUM($F388:AT388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D388),$Z366-SUM($F388:AU388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D388),$Z366-SUM($F388:AV388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D388),$Z366-SUM($F388:AW388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D388),$Z366-SUM($F388:AX388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D388),$Z366-SUM($F388:AY388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D388),$Z366-SUM($F388:AZ388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D388),$Z366-SUM($F388:BA388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D388),$Z366-SUM($F388:BB388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D388),$Z366-SUM($F388:BC388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D388),$Z366-SUM($F388:BD388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D388),$Z366-SUM($F388:BE388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D388),$Z366-SUM($F388:BF388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D388),$Z366-SUM($F388:BG388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D388),$Z366-SUM($F388:BH388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D388),$Z366-SUM($F388:BI388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D388),$Z366-SUM($F388:BJ388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D388),$Z366-SUM($F388:BK388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D388),$Z366-SUM($F388:BL388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D388),$Z366-SUM($F388:BM388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D388),$Z366-SUM($F388:BN388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D388),$Z366-SUM($F388:BO388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D388),$Z366-SUM($F388:BP388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D388),$Z366-SUM($F388:BQ388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D388),$Z366-SUM($F388:BR388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D388),$Z366-SUM($F388:BS388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D388),$Z366-SUM($F388:BT388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D388),$Z366-SUM($F388:BU388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D388),$Z366-SUM($F388:BV388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D388),$Z366-SUM($F388:BW388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D388),$Z366-SUM($F388:BX388),$Z366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D388),$Z366-SUM($F388:BY388),$Z366/$D366))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AB$3>($D366+$D389),$AA366-SUM($F389:AA389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D389),$AA366-SUM($F389:AB389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D389),$AA366-SUM($F389:AC389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D389),$AA366-SUM($F389:AD389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D389),$AA366-SUM($F389:AE389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D389),$AA366-SUM($F389:AF389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D389),$AA366-SUM($F389:AG389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D389),$AA366-SUM($F389:AH389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D389),$AA366-SUM($F389:AI389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D389),$AA366-SUM($F389:AJ389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D389),$AA366-SUM($F389:AK389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D389),$AA366-SUM($F389:AL389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D389),$AA366-SUM($F389:AM389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D389),$AA366-SUM($F389:AN389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D389),$AA366-SUM($F389:AO389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D389),$AA366-SUM($F389:AP389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D389),$AA366-SUM($F389:AQ389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D389),$AA366-SUM($F389:AR389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D389),$AA366-SUM($F389:AS389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D389),$AA366-SUM($F389:AT389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D389),$AA366-SUM($F389:AU389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D389),$AA366-SUM($F389:AV389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D389),$AA366-SUM($F389:AW389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D389),$AA366-SUM($F389:AX389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D389),$AA366-SUM($F389:AY389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D389),$AA366-SUM($F389:AZ389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D389),$AA366-SUM($F389:BA389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D389),$AA366-SUM($F389:BB389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D389),$AA366-SUM($F389:BC389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D389),$AA366-SUM($F389:BD389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D389),$AA366-SUM($F389:BE389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D389),$AA366-SUM($F389:BF389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D389),$AA366-SUM($F389:BG389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D389),$AA366-SUM($F389:BH389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D389),$AA366-SUM($F389:BI389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D389),$AA366-SUM($F389:BJ389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D389),$AA366-SUM($F389:BK389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D389),$AA366-SUM($F389:BL389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D389),$AA366-SUM($F389:BM389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D389),$AA366-SUM($F389:BN389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D389),$AA366-SUM($F389:BO389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D389),$AA366-SUM($F389:BP389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D389),$AA366-SUM($F389:BQ389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D389),$AA366-SUM($F389:BR389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D389),$AA366-SUM($F389:BS389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D389),$AA366-SUM($F389:BT389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D389),$AA366-SUM($F389:BU389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D389),$AA366-SUM($F389:BV389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D389),$AA366-SUM($F389:BW389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D389),$AA366-SUM($F389:BX389),$AA366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D389),$AA366-SUM($F389:BY389),$AA366/$D366))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AC$3>($D366+$D390),$AB366-SUM($F390:AB390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D390),$AB366-SUM($F390:AC390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D390),$AB366-SUM($F390:AD390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D390),$AB366-SUM($F390:AE390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D390),$AB366-SUM($F390:AF390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D390),$AB366-SUM($F390:AG390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D390),$AB366-SUM($F390:AH390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D390),$AB366-SUM($F390:AI390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D390),$AB366-SUM($F390:AJ390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D390),$AB366-SUM($F390:AK390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D390),$AB366-SUM($F390:AL390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D390),$AB366-SUM($F390:AM390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D390),$AB366-SUM($F390:AN390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D390),$AB366-SUM($F390:AO390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D390),$AB366-SUM($F390:AP390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D390),$AB366-SUM($F390:AQ390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D390),$AB366-SUM($F390:AR390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D390),$AB366-SUM($F390:AS390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D390),$AB366-SUM($F390:AT390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D390),$AB366-SUM($F390:AU390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D390),$AB366-SUM($F390:AV390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D390),$AB366-SUM($F390:AW390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D390),$AB366-SUM($F390:AX390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D390),$AB366-SUM($F390:AY390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D390),$AB366-SUM($F390:AZ390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D390),$AB366-SUM($F390:BA390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D390),$AB366-SUM($F390:BB390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D390),$AB366-SUM($F390:BC390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D390),$AB366-SUM($F390:BD390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D390),$AB366-SUM($F390:BE390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D390),$AB366-SUM($F390:BF390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D390),$AB366-SUM($F390:BG390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D390),$AB366-SUM($F390:BH390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D390),$AB366-SUM($F390:BI390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D390),$AB366-SUM($F390:BJ390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D390),$AB366-SUM($F390:BK390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D390),$AB366-SUM($F390:BL390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D390),$AB366-SUM($F390:BM390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D390),$AB366-SUM($F390:BN390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D390),$AB366-SUM($F390:BO390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D390),$AB366-SUM($F390:BP390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D390),$AB366-SUM($F390:BQ390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D390),$AB366-SUM($F390:BR390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D390),$AB366-SUM($F390:BS390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D390),$AB366-SUM($F390:BT390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D390),$AB366-SUM($F390:BU390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D390),$AB366-SUM($F390:BV390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D390),$AB366-SUM($F390:BW390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D390),$AB366-SUM($F390:BX390),$AB366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D390),$AB366-SUM($F390:BY390),$AB366/$D366))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AD$3>($D366+$D391),$AC366-SUM($F391:AC391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AE$3>($D366+$D391),$AC366-SUM($F391:AD391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AF$3>($D366+$D391),$AC366-SUM($F391:AE391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AG$3>($D366+$D391),$AC366-SUM($F391:AF391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AH$3>($D366+$D391),$AC366-SUM($F391:AG391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AI$3>($D366+$D391),$AC366-SUM($F391:AH391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AJ$3>($D366+$D391),$AC366-SUM($F391:AI391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AK$3>($D366+$D391),$AC366-SUM($F391:AJ391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AL$3>($D366+$D391),$AC366-SUM($F391:AK391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AM$3>($D366+$D391),$AC366-SUM($F391:AL391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AN$3>($D366+$D391),$AC366-SUM($F391:AM391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AO$3>($D366+$D391),$AC366-SUM($F391:AN391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AP$3>($D366+$D391),$AC366-SUM($F391:AO391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AQ$3>($D366+$D391),$AC366-SUM($F391:AP391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AR$3>($D366+$D391),$AC366-SUM($F391:AQ391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AS$3>($D366+$D391),$AC366-SUM($F391:AR391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AT$3>($D366+$D391),$AC366-SUM($F391:AS391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AU$3>($D366+$D391),$AC366-SUM($F391:AT391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AV$3>($D366+$D391),$AC366-SUM($F391:AU391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AW$3>($D366+$D391),$AC366-SUM($F391:AV391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AX$3>($D366+$D391),$AC366-SUM($F391:AW391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AY$3>($D366+$D391),$AC366-SUM($F391:AX391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(AZ$3>($D366+$D391),$AC366-SUM($F391:AY391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BA$3>($D366+$D391),$AC366-SUM($F391:AZ391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BB$3>($D366+$D391),$AC366-SUM($F391:BA391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BC$3>($D366+$D391),$AC366-SUM($F391:BB391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BD$3>($D366+$D391),$AC366-SUM($F391:BC391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BE$3>($D366+$D391),$AC366-SUM($F391:BD391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BF$3>($D366+$D391),$AC366-SUM($F391:BE391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BG$3>($D366+$D391),$AC366-SUM($F391:BF391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BH$3>($D366+$D391),$AC366-SUM($F391:BG391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BI$3>($D366+$D391),$AC366-SUM($F391:BH391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BJ$3>($D366+$D391),$AC366-SUM($F391:BI391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BK$3>($D366+$D391),$AC366-SUM($F391:BJ391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BL$3>($D366+$D391),$AC366-SUM($F391:BK391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BM$3>($D366+$D391),$AC366-SUM($F391:BL391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BN$3>($D366+$D391),$AC366-SUM($F391:BM391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BO$3>($D366+$D391),$AC366-SUM($F391:BN391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BP$3>($D366+$D391),$AC366-SUM($F391:BO391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BQ$3>($D366+$D391),$AC366-SUM($F391:BP391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BR$3>($D366+$D391),$AC366-SUM($F391:BQ391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BS$3>($D366+$D391),$AC366-SUM($F391:BR391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BT$3>($D366+$D391),$AC366-SUM($F391:BS391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BU$3>($D366+$D391),$AC366-SUM($F391:BT391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BV$3>($D366+$D391),$AC366-SUM($F391:BU391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BW$3>($D366+$D391),$AC366-SUM($F391:BV391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BX$3>($D366+$D391),$AC366-SUM($F391:BW391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BY$3>($D366+$D391),$AC366-SUM($F391:BX391),$AC366/$D366))","v":0},{"$f":"IF($D366=\"n/a\",\"n/a\",IF(BZ$3>($D366+$D391),$AC366-SUM($F391:BY391),$AC366/$D366))","v":0}]
[null,null,null,25]
[null,{"$f":"A46","v":"Communications"},null,null,null,{"$f":"SUM(F367:F392)","v":0},89.559840030174627,325.25462853231272,846.86722468668518,1084.6971726736015,1103.2745533618652,1196.3306940450923,1222.5893527340572,1376.2190210057568,2267.1412574042411,2754.9631728091135,3170.1640975990663,3774.4735896713169,5095.1145498008364,5593.3601309144324,6588.9536280731927,6499.3937880430176,6263.6989995408785,5742.0864033865091,5504.2564553995926,5485.6790747113273,5392.6229340280997,5366.3642753391359,5212.7346070674357,4321.8123706689512,3833.9904552640774,3418.7895304741287,2814.4800384018758,1493.8390782723529,995.59349715876283,3.637978807091713E-12,0,{"$f":"SUM(AL367:AL392)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B422","v":"Inventory"},{"$f":"VLOOKUP(C395,$A$124:$D$140,4,FALSE)","v":"n/a"},{"$f":"VLOOKUP(C395,$A$124:$D$140,3,FALSE)","v":"n/a"},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C395,$A$61:$A$77,0),FALSE))","v":47.085237722226545},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C395,$A$61:$A$77,0),FALSE))","v":2167.0712284909187},531.92364529841609,2158.8447783274137,-164.40499686966609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C395,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E395=\"n/a\",\"n/a\",IF(G$3>($E395+$D397),$F395-SUM($F397:F397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(H$3>($E395+$D397),$F395-SUM($F397:G397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(I$3>($E395+$D397),$F395-SUM($F397:H397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(J$3>($E395+$D397),$F395-SUM($F397:I397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(K$3>($E395+$D397),$F395-SUM($F397:J397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(L$3>($E395+$D397),$F395-SUM($F397:K397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(M$3>($E395+$D397),$F395-SUM($F397:L397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(N$3>($E395+$D397),$F395-SUM($F397:M397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(O$3>($E395+$D397),$F395-SUM($F397:N397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(P$3>($E395+$D397),$F395-SUM($F397:O397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Q$3>($E395+$D397),$F395-SUM($F397:P397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(R$3>($E395+$D397),$F395-SUM($F397:Q397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(S$3>($E395+$D397),$F395-SUM($F397:R397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(T$3>($E395+$D397),$F395-SUM($F397:S397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(U$3>($E395+$D397),$F395-SUM($F397:T397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(V$3>($E395+$D397),$F395-SUM($F397:U397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(W$3>($E395+$D397),$F395-SUM($F397:V397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(X$3>($E395+$D397),$F395-SUM($F397:W397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Y$3>($E395+$D397),$F395-SUM($F397:X397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Z$3>($E395+$D397),$F395-SUM($F397:Y397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AA$3>($E395+$D397),$F395-SUM($F397:Z397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AB$3>($E395+$D397),$F395-SUM($F397:AA397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AC$3>($E395+$D397),$F395-SUM($F397:AB397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AD$3>($E395+$D397),$F395-SUM($F397:AC397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AE$3>($E395+$D397),$F395-SUM($F397:AD397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AF$3>($E395+$D397),$F395-SUM($F397:AE397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AG$3>($E395+$D397),$F395-SUM($F397:AF397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AH$3>($E395+$D397),$F395-SUM($F397:AG397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AI$3>($E395+$D397),$F395-SUM($F397:AH397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AJ$3>($E395+$D397),$F395-SUM($F397:AI397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AK$3>($E395+$D397),$F395-SUM($F397:AJ397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AL$3>($E395+$D397),$F395-SUM($F397:AK397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AM$3>($E395+$D397),$F395-SUM($F397:AL397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AN$3>($E395+$D397),$F395-SUM($F397:AM397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AO$3>($E395+$D397),$F395-SUM($F397:AN397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AP$3>($E395+$D397),$F395-SUM($F397:AO397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AQ$3>($E395+$D397),$F395-SUM($F397:AP397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AR$3>($E395+$D397),$F395-SUM($F397:AQ397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AS$3>($E395+$D397),$F395-SUM($F397:AR397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AT$3>($E395+$D397),$F395-SUM($F397:AS397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AU$3>($E395+$D397),$F395-SUM($F397:AT397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AV$3>($E395+$D397),$F395-SUM($F397:AU397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AW$3>($E395+$D397),$F395-SUM($F397:AV397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AX$3>($E395+$D397),$F395-SUM($F397:AW397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AY$3>($E395+$D397),$F395-SUM($F397:AX397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AZ$3>($E395+$D397),$F395-SUM($F397:AY397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BA$3>($E395+$D397),$F395-SUM($F397:AZ397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BB$3>($E395+$D397),$F395-SUM($F397:BA397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BC$3>($E395+$D397),$F395-SUM($F397:BB397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BD$3>($E395+$D397),$F395-SUM($F397:BC397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BE$3>($E395+$D397),$F395-SUM($F397:BD397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BF$3>($E395+$D397),$F395-SUM($F397:BE397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BG$3>($E395+$D397),$F395-SUM($F397:BF397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BH$3>($E395+$D397),$F395-SUM($F397:BG397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BI$3>($E395+$D397),$F395-SUM($F397:BH397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BJ$3>($E395+$D397),$F395-SUM($F397:BI397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BK$3>($E395+$D397),$F395-SUM($F397:BJ397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BL$3>($E395+$D397),$F395-SUM($F397:BK397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BM$3>($E395+$D397),$F395-SUM($F397:BL397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BN$3>($E395+$D397),$F395-SUM($F397:BM397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BO$3>($E395+$D397),$F395-SUM($F397:BN397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BP$3>($E395+$D397),$F395-SUM($F397:BO397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BQ$3>($E395+$D397),$F395-SUM($F397:BP397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BR$3>($E395+$D397),$F395-SUM($F397:BQ397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BS$3>($E395+$D397),$F395-SUM($F397:BR397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BT$3>($E395+$D397),$F395-SUM($F397:BS397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BU$3>($E395+$D397),$F395-SUM($F397:BT397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BV$3>($E395+$D397),$F395-SUM($F397:BU397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BW$3>($E395+$D397),$F395-SUM($F397:BV397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BX$3>($E395+$D397),$F395-SUM($F397:BW397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BY$3>($E395+$D397),$F395-SUM($F397:BX397),$F395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BZ$3>($E395+$D397),$F395-SUM($F397:BY397),$F395/$E395))","v":"n/a"}]
[null,null,null,2,null,null,null,{"$f":"IF($E395=\"n/a\",\"n/a\",IF(H$3>($E395+$D398),$G395-SUM($F398:G398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(I$3>($E395+$D398),$G395-SUM($F398:H398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(J$3>($E395+$D398),$G395-SUM($F398:I398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(K$3>($E395+$D398),$G395-SUM($F398:J398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(L$3>($E395+$D398),$G395-SUM($F398:K398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(M$3>($E395+$D398),$G395-SUM($F398:L398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(N$3>($E395+$D398),$G395-SUM($F398:M398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(O$3>($E395+$D398),$G395-SUM($F398:N398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(P$3>($E395+$D398),$G395-SUM($F398:O398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Q$3>($E395+$D398),$G395-SUM($F398:P398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(R$3>($E395+$D398),$G395-SUM($F398:Q398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(S$3>($E395+$D398),$G395-SUM($F398:R398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(T$3>($E395+$D398),$G395-SUM($F398:S398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(U$3>($E395+$D398),$G395-SUM($F398:T398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(V$3>($E395+$D398),$G395-SUM($F398:U398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(W$3>($E395+$D398),$G395-SUM($F398:V398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(X$3>($E395+$D398),$G395-SUM($F398:W398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Y$3>($E395+$D398),$G395-SUM($F398:X398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Z$3>($E395+$D398),$G395-SUM($F398:Y398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AA$3>($E395+$D398),$G395-SUM($F398:Z398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AB$3>($E395+$D398),$G395-SUM($F398:AA398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AC$3>($E395+$D398),$G395-SUM($F398:AB398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AD$3>($E395+$D398),$G395-SUM($F398:AC398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AE$3>($E395+$D398),$G395-SUM($F398:AD398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AF$3>($E395+$D398),$G395-SUM($F398:AE398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AG$3>($E395+$D398),$G395-SUM($F398:AF398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AH$3>($E395+$D398),$G395-SUM($F398:AG398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AI$3>($E395+$D398),$G395-SUM($F398:AH398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AJ$3>($E395+$D398),$G395-SUM($F398:AI398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AK$3>($E395+$D398),$G395-SUM($F398:AJ398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AL$3>($E395+$D398),$G395-SUM($F398:AK398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AM$3>($E395+$D398),$G395-SUM($F398:AL398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AN$3>($E395+$D398),$G395-SUM($F398:AM398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AO$3>($E395+$D398),$G395-SUM($F398:AN398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AP$3>($E395+$D398),$G395-SUM($F398:AO398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AQ$3>($E395+$D398),$G395-SUM($F398:AP398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AR$3>($E395+$D398),$G395-SUM($F398:AQ398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AS$3>($E395+$D398),$G395-SUM($F398:AR398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AT$3>($E395+$D398),$G395-SUM($F398:AS398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AU$3>($E395+$D398),$G395-SUM($F398:AT398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AV$3>($E395+$D398),$G395-SUM($F398:AU398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AW$3>($E395+$D398),$G395-SUM($F398:AV398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AX$3>($E395+$D398),$G395-SUM($F398:AW398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AY$3>($E395+$D398),$G395-SUM($F398:AX398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AZ$3>($E395+$D398),$G395-SUM($F398:AY398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BA$3>($E395+$D398),$G395-SUM($F398:AZ398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BB$3>($E395+$D398),$G395-SUM($F398:BA398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BC$3>($E395+$D398),$G395-SUM($F398:BB398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BD$3>($E395+$D398),$G395-SUM($F398:BC398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BE$3>($E395+$D398),$G395-SUM($F398:BD398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BF$3>($E395+$D398),$G395-SUM($F398:BE398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BG$3>($E395+$D398),$G395-SUM($F398:BF398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BH$3>($E395+$D398),$G395-SUM($F398:BG398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BI$3>($E395+$D398),$G395-SUM($F398:BH398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BJ$3>($E395+$D398),$G395-SUM($F398:BI398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BK$3>($E395+$D398),$G395-SUM($F398:BJ398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BL$3>($E395+$D398),$G395-SUM($F398:BK398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BM$3>($E395+$D398),$G395-SUM($F398:BL398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BN$3>($E395+$D398),$G395-SUM($F398:BM398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BO$3>($E395+$D398),$G395-SUM($F398:BN398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BP$3>($E395+$D398),$G395-SUM($F398:BO398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BQ$3>($E395+$D398),$G395-SUM($F398:BP398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BR$3>($E395+$D398),$G395-SUM($F398:BQ398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BS$3>($E395+$D398),$G395-SUM($F398:BR398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BT$3>($E395+$D398),$G395-SUM($F398:BS398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BU$3>($E395+$D398),$G395-SUM($F398:BT398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BV$3>($E395+$D398),$G395-SUM($F398:BU398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BW$3>($E395+$D398),$G395-SUM($F398:BV398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BX$3>($E395+$D398),$G395-SUM($F398:BW398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BY$3>($E395+$D398),$G395-SUM($F398:BX398),$G395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BZ$3>($E395+$D398),$G395-SUM($F398:BY398),$G395/$E395))","v":"n/a"}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E395=\"n/a\",\"n/a\",IF(I$3>($E395+$D399),$H395-SUM($F399:H399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(J$3>($E395+$D399),$H395-SUM($F399:I399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(K$3>($E395+$D399),$H395-SUM($F399:J399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(L$3>($E395+$D399),$H395-SUM($F399:K399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(M$3>($E395+$D399),$H395-SUM($F399:L399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(N$3>($E395+$D399),$H395-SUM($F399:M399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(O$3>($E395+$D399),$H395-SUM($F399:N399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(P$3>($E395+$D399),$H395-SUM($F399:O399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Q$3>($E395+$D399),$H395-SUM($F399:P399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(R$3>($E395+$D399),$H395-SUM($F399:Q399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(S$3>($E395+$D399),$H395-SUM($F399:R399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(T$3>($E395+$D399),$H395-SUM($F399:S399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(U$3>($E395+$D399),$H395-SUM($F399:T399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(V$3>($E395+$D399),$H395-SUM($F399:U399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(W$3>($E395+$D399),$H395-SUM($F399:V399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(X$3>($E395+$D399),$H395-SUM($F399:W399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Y$3>($E395+$D399),$H395-SUM($F399:X399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Z$3>($E395+$D399),$H395-SUM($F399:Y399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AA$3>($E395+$D399),$H395-SUM($F399:Z399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AB$3>($E395+$D399),$H395-SUM($F399:AA399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AC$3>($E395+$D399),$H395-SUM($F399:AB399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AD$3>($E395+$D399),$H395-SUM($F399:AC399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AE$3>($E395+$D399),$H395-SUM($F399:AD399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AF$3>($E395+$D399),$H395-SUM($F399:AE399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AG$3>($E395+$D399),$H395-SUM($F399:AF399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AH$3>($E395+$D399),$H395-SUM($F399:AG399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AI$3>($E395+$D399),$H395-SUM($F399:AH399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AJ$3>($E395+$D399),$H395-SUM($F399:AI399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AK$3>($E395+$D399),$H395-SUM($F399:AJ399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AL$3>($E395+$D399),$H395-SUM($F399:AK399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AM$3>($E395+$D399),$H395-SUM($F399:AL399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AN$3>($E395+$D399),$H395-SUM($F399:AM399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AO$3>($E395+$D399),$H395-SUM($F399:AN399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AP$3>($E395+$D399),$H395-SUM($F399:AO399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AQ$3>($E395+$D399),$H395-SUM($F399:AP399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AR$3>($E395+$D399),$H395-SUM($F399:AQ399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AS$3>($E395+$D399),$H395-SUM($F399:AR399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AT$3>($E395+$D399),$H395-SUM($F399:AS399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AU$3>($E395+$D399),$H395-SUM($F399:AT399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AV$3>($E395+$D399),$H395-SUM($F399:AU399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AW$3>($E395+$D399),$H395-SUM($F399:AV399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AX$3>($E395+$D399),$H395-SUM($F399:AW399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AY$3>($E395+$D399),$H395-SUM($F399:AX399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AZ$3>($E395+$D399),$H395-SUM($F399:AY399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BA$3>($E395+$D399),$H395-SUM($F399:AZ399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BB$3>($E395+$D399),$H395-SUM($F399:BA399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BC$3>($E395+$D399),$H395-SUM($F399:BB399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BD$3>($E395+$D399),$H395-SUM($F399:BC399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BE$3>($E395+$D399),$H395-SUM($F399:BD399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BF$3>($E395+$D399),$H395-SUM($F399:BE399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BG$3>($E395+$D399),$H395-SUM($F399:BF399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BH$3>($E395+$D399),$H395-SUM($F399:BG399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BI$3>($E395+$D399),$H395-SUM($F399:BH399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BJ$3>($E395+$D399),$H395-SUM($F399:BI399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BK$3>($E395+$D399),$H395-SUM($F399:BJ399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BL$3>($E395+$D399),$H395-SUM($F399:BK399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BM$3>($E395+$D399),$H395-SUM($F399:BL399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BN$3>($E395+$D399),$H395-SUM($F399:BM399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BO$3>($E395+$D399),$H395-SUM($F399:BN399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BP$3>($E395+$D399),$H395-SUM($F399:BO399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BQ$3>($E395+$D399),$H395-SUM($F399:BP399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BR$3>($E395+$D399),$H395-SUM($F399:BQ399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BS$3>($E395+$D399),$H395-SUM($F399:BR399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BT$3>($E395+$D399),$H395-SUM($F399:BS399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BU$3>($E395+$D399),$H395-SUM($F399:BT399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BV$3>($E395+$D399),$H395-SUM($F399:BU399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BW$3>($E395+$D399),$H395-SUM($F399:BV399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BX$3>($E395+$D399),$H395-SUM($F399:BW399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BY$3>($E395+$D399),$H395-SUM($F399:BX399),$H395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BZ$3>($E395+$D399),$H395-SUM($F399:BY399),$H395/$E395))","v":"n/a"}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E395=\"n/a\",\"n/a\",IF(J$3>($E395+$D400),$I395-SUM($F400:I400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(K$3>($E395+$D400),$I395-SUM($F400:J400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(L$3>($E395+$D400),$I395-SUM($F400:K400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(M$3>($E395+$D400),$I395-SUM($F400:L400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(N$3>($E395+$D400),$I395-SUM($F400:M400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(O$3>($E395+$D400),$I395-SUM($F400:N400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(P$3>($E395+$D400),$I395-SUM($F400:O400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Q$3>($E395+$D400),$I395-SUM($F400:P400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(R$3>($E395+$D400),$I395-SUM($F400:Q400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(S$3>($E395+$D400),$I395-SUM($F400:R400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(T$3>($E395+$D400),$I395-SUM($F400:S400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(U$3>($E395+$D400),$I395-SUM($F400:T400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(V$3>($E395+$D400),$I395-SUM($F400:U400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(W$3>($E395+$D400),$I395-SUM($F400:V400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(X$3>($E395+$D400),$I395-SUM($F400:W400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Y$3>($E395+$D400),$I395-SUM($F400:X400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Z$3>($E395+$D400),$I395-SUM($F400:Y400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AA$3>($E395+$D400),$I395-SUM($F400:Z400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AB$3>($E395+$D400),$I395-SUM($F400:AA400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AC$3>($E395+$D400),$I395-SUM($F400:AB400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AD$3>($E395+$D400),$I395-SUM($F400:AC400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AE$3>($E395+$D400),$I395-SUM($F400:AD400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AF$3>($E395+$D400),$I395-SUM($F400:AE400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AG$3>($E395+$D400),$I395-SUM($F400:AF400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AH$3>($E395+$D400),$I395-SUM($F400:AG400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AI$3>($E395+$D400),$I395-SUM($F400:AH400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AJ$3>($E395+$D400),$I395-SUM($F400:AI400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AK$3>($E395+$D400),$I395-SUM($F400:AJ400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AL$3>($E395+$D400),$I395-SUM($F400:AK400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AM$3>($E395+$D400),$I395-SUM($F400:AL400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AN$3>($E395+$D400),$I395-SUM($F400:AM400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AO$3>($E395+$D400),$I395-SUM($F400:AN400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AP$3>($E395+$D400),$I395-SUM($F400:AO400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AQ$3>($E395+$D400),$I395-SUM($F400:AP400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AR$3>($E395+$D400),$I395-SUM($F400:AQ400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AS$3>($E395+$D400),$I395-SUM($F400:AR400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AT$3>($E395+$D400),$I395-SUM($F400:AS400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AU$3>($E395+$D400),$I395-SUM($F400:AT400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AV$3>($E395+$D400),$I395-SUM($F400:AU400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AW$3>($E395+$D400),$I395-SUM($F400:AV400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AX$3>($E395+$D400),$I395-SUM($F400:AW400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AY$3>($E395+$D400),$I395-SUM($F400:AX400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AZ$3>($E395+$D400),$I395-SUM($F400:AY400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BA$3>($E395+$D400),$I395-SUM($F400:AZ400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BB$3>($E395+$D400),$I395-SUM($F400:BA400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BC$3>($E395+$D400),$I395-SUM($F400:BB400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BD$3>($E395+$D400),$I395-SUM($F400:BC400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BE$3>($E395+$D400),$I395-SUM($F400:BD400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BF$3>($E395+$D400),$I395-SUM($F400:BE400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BG$3>($E395+$D400),$I395-SUM($F400:BF400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BH$3>($E395+$D400),$I395-SUM($F400:BG400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BI$3>($E395+$D400),$I395-SUM($F400:BH400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BJ$3>($E395+$D400),$I395-SUM($F400:BI400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BK$3>($E395+$D400),$I395-SUM($F400:BJ400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BL$3>($E395+$D400),$I395-SUM($F400:BK400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BM$3>($E395+$D400),$I395-SUM($F400:BL400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BN$3>($E395+$D400),$I395-SUM($F400:BM400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BO$3>($E395+$D400),$I395-SUM($F400:BN400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BP$3>($E395+$D400),$I395-SUM($F400:BO400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BQ$3>($E395+$D400),$I395-SUM($F400:BP400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BR$3>($E395+$D400),$I395-SUM($F400:BQ400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BS$3>($E395+$D400),$I395-SUM($F400:BR400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BT$3>($E395+$D400),$I395-SUM($F400:BS400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BU$3>($E395+$D400),$I395-SUM($F400:BT400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BV$3>($E395+$D400),$I395-SUM($F400:BU400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BW$3>($E395+$D400),$I395-SUM($F400:BV400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BX$3>($E395+$D400),$I395-SUM($F400:BW400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BY$3>($E395+$D400),$I395-SUM($F400:BX400),$I395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BZ$3>($E395+$D400),$I395-SUM($F400:BY400),$I395/$E395))","v":"n/a"}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E395=\"n/a\",\"n/a\",IF(K$3>($E395+$D401),$J395-SUM($F401:J401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(L$3>($E395+$D401),$J395-SUM($F401:K401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(M$3>($E395+$D401),$J395-SUM($F401:L401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(N$3>($E395+$D401),$J395-SUM($F401:M401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(O$3>($E395+$D401),$J395-SUM($F401:N401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(P$3>($E395+$D401),$J395-SUM($F401:O401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Q$3>($E395+$D401),$J395-SUM($F401:P401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(R$3>($E395+$D401),$J395-SUM($F401:Q401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(S$3>($E395+$D401),$J395-SUM($F401:R401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(T$3>($E395+$D401),$J395-SUM($F401:S401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(U$3>($E395+$D401),$J395-SUM($F401:T401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(V$3>($E395+$D401),$J395-SUM($F401:U401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(W$3>($E395+$D401),$J395-SUM($F401:V401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(X$3>($E395+$D401),$J395-SUM($F401:W401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Y$3>($E395+$D401),$J395-SUM($F401:X401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(Z$3>($E395+$D401),$J395-SUM($F401:Y401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AA$3>($E395+$D401),$J395-SUM($F401:Z401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AB$3>($E395+$D401),$J395-SUM($F401:AA401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AC$3>($E395+$D401),$J395-SUM($F401:AB401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AD$3>($E395+$D401),$J395-SUM($F401:AC401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AE$3>($E395+$D401),$J395-SUM($F401:AD401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AF$3>($E395+$D401),$J395-SUM($F401:AE401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AG$3>($E395+$D401),$J395-SUM($F401:AF401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AH$3>($E395+$D401),$J395-SUM($F401:AG401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AI$3>($E395+$D401),$J395-SUM($F401:AH401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AJ$3>($E395+$D401),$J395-SUM($F401:AI401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AK$3>($E395+$D401),$J395-SUM($F401:AJ401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AL$3>($E395+$D401),$J395-SUM($F401:AK401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AM$3>($E395+$D401),$J395-SUM($F401:AL401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AN$3>($E395+$D401),$J395-SUM($F401:AM401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AO$3>($E395+$D401),$J395-SUM($F401:AN401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AP$3>($E395+$D401),$J395-SUM($F401:AO401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AQ$3>($E395+$D401),$J395-SUM($F401:AP401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AR$3>($E395+$D401),$J395-SUM($F401:AQ401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AS$3>($E395+$D401),$J395-SUM($F401:AR401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AT$3>($E395+$D401),$J395-SUM($F401:AS401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AU$3>($E395+$D401),$J395-SUM($F401:AT401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AV$3>($E395+$D401),$J395-SUM($F401:AU401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AW$3>($E395+$D401),$J395-SUM($F401:AV401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AX$3>($E395+$D401),$J395-SUM($F401:AW401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AY$3>($E395+$D401),$J395-SUM($F401:AX401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(AZ$3>($E395+$D401),$J395-SUM($F401:AY401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BA$3>($E395+$D401),$J395-SUM($F401:AZ401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BB$3>($E395+$D401),$J395-SUM($F401:BA401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BC$3>($E395+$D401),$J395-SUM($F401:BB401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BD$3>($E395+$D401),$J395-SUM($F401:BC401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BE$3>($E395+$D401),$J395-SUM($F401:BD401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BF$3>($E395+$D401),$J395-SUM($F401:BE401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BG$3>($E395+$D401),$J395-SUM($F401:BF401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BH$3>($E395+$D401),$J395-SUM($F401:BG401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BI$3>($E395+$D401),$J395-SUM($F401:BH401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BJ$3>($E395+$D401),$J395-SUM($F401:BI401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BK$3>($E395+$D401),$J395-SUM($F401:BJ401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BL$3>($E395+$D401),$J395-SUM($F401:BK401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BM$3>($E395+$D401),$J395-SUM($F401:BL401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BN$3>($E395+$D401),$J395-SUM($F401:BM401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BO$3>($E395+$D401),$J395-SUM($F401:BN401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BP$3>($E395+$D401),$J395-SUM($F401:BO401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BQ$3>($E395+$D401),$J395-SUM($F401:BP401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BR$3>($E395+$D401),$J395-SUM($F401:BQ401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BS$3>($E395+$D401),$J395-SUM($F401:BR401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BT$3>($E395+$D401),$J395-SUM($F401:BS401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BU$3>($E395+$D401),$J395-SUM($F401:BT401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BV$3>($E395+$D401),$J395-SUM($F401:BU401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BW$3>($E395+$D401),$J395-SUM($F401:BV401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BX$3>($E395+$D401),$J395-SUM($F401:BW401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BY$3>($E395+$D401),$J395-SUM($F401:BX401),$J395/$E395))","v":"n/a"},{"$f":"IF($E395=\"n/a\",\"n/a\",IF(BZ$3>($E395+$D401),$J395-SUM($F401:BY401),$J395/$E395))","v":"n/a"}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(L$3>($D395+$D402),$K395-SUM($F402:K402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(M$3>($D395+$D402),$K395-SUM($F402:L402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(N$3>($D395+$D402),$K395-SUM($F402:M402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(O$3>($D395+$D402),$K395-SUM($F402:N402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(P$3>($D395+$D402),$K395-SUM($F402:O402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Q$3>($D395+$D402),$K395-SUM($F402:P402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(R$3>($D395+$D402),$K395-SUM($F402:Q402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(S$3>($D395+$D402),$K395-SUM($F402:R402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(T$3>($D395+$D402),$K395-SUM($F402:S402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D402),$K395-SUM($F402:T402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D402),$K395-SUM($F402:U402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D402),$K395-SUM($F402:V402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D402),$K395-SUM($F402:W402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D402),$K395-SUM($F402:X402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D402),$K395-SUM($F402:Y402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D402),$K395-SUM($F402:Z402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D402),$K395-SUM($F402:AA402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D402),$K395-SUM($F402:AB402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D402),$K395-SUM($F402:AC402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D402),$K395-SUM($F402:AD402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D402),$K395-SUM($F402:AE402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D402),$K395-SUM($F402:AF402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D402),$K395-SUM($F402:AG402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D402),$K395-SUM($F402:AH402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D402),$K395-SUM($F402:AI402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D402),$K395-SUM($F402:AJ402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D402),$K395-SUM($F402:AK402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D402),$K395-SUM($F402:AL402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D402),$K395-SUM($F402:AM402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D402),$K395-SUM($F402:AN402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D402),$K395-SUM($F402:AO402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D402),$K395-SUM($F402:AP402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D402),$K395-SUM($F402:AQ402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D402),$K395-SUM($F402:AR402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D402),$K395-SUM($F402:AS402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D402),$K395-SUM($F402:AT402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D402),$K395-SUM($F402:AU402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D402),$K395-SUM($F402:AV402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D402),$K395-SUM($F402:AW402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D402),$K395-SUM($F402:AX402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D402),$K395-SUM($F402:AY402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D402),$K395-SUM($F402:AZ402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D402),$K395-SUM($F402:BA402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D402),$K395-SUM($F402:BB402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D402),$K395-SUM($F402:BC402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D402),$K395-SUM($F402:BD402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D402),$K395-SUM($F402:BE402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D402),$K395-SUM($F402:BF402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D402),$K395-SUM($F402:BG402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D402),$K395-SUM($F402:BH402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D402),$K395-SUM($F402:BI402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D402),$K395-SUM($F402:BJ402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D402),$K395-SUM($F402:BK402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D402),$K395-SUM($F402:BL402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D402),$K395-SUM($F402:BM402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D402),$K395-SUM($F402:BN402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D402),$K395-SUM($F402:BO402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D402),$K395-SUM($F402:BP402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D402),$K395-SUM($F402:BQ402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D402),$K395-SUM($F402:BR402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D402),$K395-SUM($F402:BS402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D402),$K395-SUM($F402:BT402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D402),$K395-SUM($F402:BU402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D402),$K395-SUM($F402:BV402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D402),$K395-SUM($F402:BW402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D402),$K395-SUM($F402:BX402),$K395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D402),$K395-SUM($F402:BY402),$K395/$D395))","v":"n/a"}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(M$3>($D395+$D403),$L395-SUM($F403:L403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(N$3>($D395+$D403),$L395-SUM($F403:M403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(O$3>($D395+$D403),$L395-SUM($F403:N403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(P$3>($D395+$D403),$L395-SUM($F403:O403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Q$3>($D395+$D403),$L395-SUM($F403:P403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(R$3>($D395+$D403),$L395-SUM($F403:Q403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(S$3>($D395+$D403),$L395-SUM($F403:R403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(T$3>($D395+$D403),$L395-SUM($F403:S403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D403),$L395-SUM($F403:T403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D403),$L395-SUM($F403:U403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D403),$L395-SUM($F403:V403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D403),$L395-SUM($F403:W403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D403),$L395-SUM($F403:X403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D403),$L395-SUM($F403:Y403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D403),$L395-SUM($F403:Z403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D403),$L395-SUM($F403:AA403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D403),$L395-SUM($F403:AB403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D403),$L395-SUM($F403:AC403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D403),$L395-SUM($F403:AD403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D403),$L395-SUM($F403:AE403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D403),$L395-SUM($F403:AF403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D403),$L395-SUM($F403:AG403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D403),$L395-SUM($F403:AH403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D403),$L395-SUM($F403:AI403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D403),$L395-SUM($F403:AJ403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D403),$L395-SUM($F403:AK403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D403),$L395-SUM($F403:AL403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D403),$L395-SUM($F403:AM403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D403),$L395-SUM($F403:AN403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D403),$L395-SUM($F403:AO403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D403),$L395-SUM($F403:AP403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D403),$L395-SUM($F403:AQ403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D403),$L395-SUM($F403:AR403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D403),$L395-SUM($F403:AS403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D403),$L395-SUM($F403:AT403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D403),$L395-SUM($F403:AU403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D403),$L395-SUM($F403:AV403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D403),$L395-SUM($F403:AW403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D403),$L395-SUM($F403:AX403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D403),$L395-SUM($F403:AY403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D403),$L395-SUM($F403:AZ403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D403),$L395-SUM($F403:BA403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D403),$L395-SUM($F403:BB403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D403),$L395-SUM($F403:BC403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D403),$L395-SUM($F403:BD403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D403),$L395-SUM($F403:BE403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D403),$L395-SUM($F403:BF403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D403),$L395-SUM($F403:BG403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D403),$L395-SUM($F403:BH403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D403),$L395-SUM($F403:BI403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D403),$L395-SUM($F403:BJ403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D403),$L395-SUM($F403:BK403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D403),$L395-SUM($F403:BL403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D403),$L395-SUM($F403:BM403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D403),$L395-SUM($F403:BN403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D403),$L395-SUM($F403:BO403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D403),$L395-SUM($F403:BP403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D403),$L395-SUM($F403:BQ403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D403),$L395-SUM($F403:BR403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D403),$L395-SUM($F403:BS403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D403),$L395-SUM($F403:BT403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D403),$L395-SUM($F403:BU403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D403),$L395-SUM($F403:BV403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D403),$L395-SUM($F403:BW403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D403),$L395-SUM($F403:BX403),$L395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D403),$L395-SUM($F403:BY403),$L395/$D395))","v":"n/a"}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(N$3>($D395+$D404),$M395-SUM($F404:M404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(O$3>($D395+$D404),$M395-SUM($F404:N404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(P$3>($D395+$D404),$M395-SUM($F404:O404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Q$3>($D395+$D404),$M395-SUM($F404:P404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(R$3>($D395+$D404),$M395-SUM($F404:Q404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(S$3>($D395+$D404),$M395-SUM($F404:R404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(T$3>($D395+$D404),$M395-SUM($F404:S404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D404),$M395-SUM($F404:T404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D404),$M395-SUM($F404:U404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D404),$M395-SUM($F404:V404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D404),$M395-SUM($F404:W404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D404),$M395-SUM($F404:X404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D404),$M395-SUM($F404:Y404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D404),$M395-SUM($F404:Z404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D404),$M395-SUM($F404:AA404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D404),$M395-SUM($F404:AB404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D404),$M395-SUM($F404:AC404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D404),$M395-SUM($F404:AD404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D404),$M395-SUM($F404:AE404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D404),$M395-SUM($F404:AF404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D404),$M395-SUM($F404:AG404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D404),$M395-SUM($F404:AH404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D404),$M395-SUM($F404:AI404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D404),$M395-SUM($F404:AJ404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D404),$M395-SUM($F404:AK404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D404),$M395-SUM($F404:AL404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D404),$M395-SUM($F404:AM404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D404),$M395-SUM($F404:AN404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D404),$M395-SUM($F404:AO404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D404),$M395-SUM($F404:AP404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D404),$M395-SUM($F404:AQ404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D404),$M395-SUM($F404:AR404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D404),$M395-SUM($F404:AS404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D404),$M395-SUM($F404:AT404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D404),$M395-SUM($F404:AU404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D404),$M395-SUM($F404:AV404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D404),$M395-SUM($F404:AW404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D404),$M395-SUM($F404:AX404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D404),$M395-SUM($F404:AY404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D404),$M395-SUM($F404:AZ404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D404),$M395-SUM($F404:BA404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D404),$M395-SUM($F404:BB404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D404),$M395-SUM($F404:BC404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D404),$M395-SUM($F404:BD404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D404),$M395-SUM($F404:BE404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D404),$M395-SUM($F404:BF404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D404),$M395-SUM($F404:BG404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D404),$M395-SUM($F404:BH404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D404),$M395-SUM($F404:BI404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D404),$M395-SUM($F404:BJ404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D404),$M395-SUM($F404:BK404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D404),$M395-SUM($F404:BL404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D404),$M395-SUM($F404:BM404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D404),$M395-SUM($F404:BN404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D404),$M395-SUM($F404:BO404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D404),$M395-SUM($F404:BP404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D404),$M395-SUM($F404:BQ404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D404),$M395-SUM($F404:BR404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D404),$M395-SUM($F404:BS404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D404),$M395-SUM($F404:BT404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D404),$M395-SUM($F404:BU404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D404),$M395-SUM($F404:BV404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D404),$M395-SUM($F404:BW404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D404),$M395-SUM($F404:BX404),$M395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D404),$M395-SUM($F404:BY404),$M395/$D395))","v":"n/a"}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(O$3>($D395+$D405),$N395-SUM($F405:N405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(P$3>($D395+$D405),$N395-SUM($F405:O405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Q$3>($D395+$D405),$N395-SUM($F405:P405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(R$3>($D395+$D405),$N395-SUM($F405:Q405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(S$3>($D395+$D405),$N395-SUM($F405:R405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(T$3>($D395+$D405),$N395-SUM($F405:S405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D405),$N395-SUM($F405:T405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D405),$N395-SUM($F405:U405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D405),$N395-SUM($F405:V405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D405),$N395-SUM($F405:W405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D405),$N395-SUM($F405:X405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D405),$N395-SUM($F405:Y405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D405),$N395-SUM($F405:Z405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D405),$N395-SUM($F405:AA405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D405),$N395-SUM($F405:AB405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D405),$N395-SUM($F405:AC405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D405),$N395-SUM($F405:AD405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D405),$N395-SUM($F405:AE405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D405),$N395-SUM($F405:AF405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D405),$N395-SUM($F405:AG405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D405),$N395-SUM($F405:AH405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D405),$N395-SUM($F405:AI405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D405),$N395-SUM($F405:AJ405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D405),$N395-SUM($F405:AK405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D405),$N395-SUM($F405:AL405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D405),$N395-SUM($F405:AM405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D405),$N395-SUM($F405:AN405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D405),$N395-SUM($F405:AO405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D405),$N395-SUM($F405:AP405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D405),$N395-SUM($F405:AQ405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D405),$N395-SUM($F405:AR405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D405),$N395-SUM($F405:AS405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D405),$N395-SUM($F405:AT405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D405),$N395-SUM($F405:AU405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D405),$N395-SUM($F405:AV405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D405),$N395-SUM($F405:AW405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D405),$N395-SUM($F405:AX405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D405),$N395-SUM($F405:AY405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D405),$N395-SUM($F405:AZ405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D405),$N395-SUM($F405:BA405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D405),$N395-SUM($F405:BB405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D405),$N395-SUM($F405:BC405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D405),$N395-SUM($F405:BD405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D405),$N395-SUM($F405:BE405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D405),$N395-SUM($F405:BF405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D405),$N395-SUM($F405:BG405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D405),$N395-SUM($F405:BH405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D405),$N395-SUM($F405:BI405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D405),$N395-SUM($F405:BJ405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D405),$N395-SUM($F405:BK405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D405),$N395-SUM($F405:BL405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D405),$N395-SUM($F405:BM405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D405),$N395-SUM($F405:BN405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D405),$N395-SUM($F405:BO405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D405),$N395-SUM($F405:BP405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D405),$N395-SUM($F405:BQ405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D405),$N395-SUM($F405:BR405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D405),$N395-SUM($F405:BS405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D405),$N395-SUM($F405:BT405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D405),$N395-SUM($F405:BU405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D405),$N395-SUM($F405:BV405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D405),$N395-SUM($F405:BW405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D405),$N395-SUM($F405:BX405),$N395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D405),$N395-SUM($F405:BY405),$N395/$D395))","v":"n/a"}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(P$3>($D395+$D406),$O395-SUM($F406:O406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Q$3>($D395+$D406),$O395-SUM($F406:P406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(R$3>($D395+$D406),$O395-SUM($F406:Q406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(S$3>($D395+$D406),$O395-SUM($F406:R406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(T$3>($D395+$D406),$O395-SUM($F406:S406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D406),$O395-SUM($F406:T406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D406),$O395-SUM($F406:U406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D406),$O395-SUM($F406:V406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D406),$O395-SUM($F406:W406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D406),$O395-SUM($F406:X406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D406),$O395-SUM($F406:Y406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D406),$O395-SUM($F406:Z406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D406),$O395-SUM($F406:AA406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D406),$O395-SUM($F406:AB406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D406),$O395-SUM($F406:AC406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D406),$O395-SUM($F406:AD406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D406),$O395-SUM($F406:AE406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D406),$O395-SUM($F406:AF406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D406),$O395-SUM($F406:AG406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D406),$O395-SUM($F406:AH406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D406),$O395-SUM($F406:AI406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D406),$O395-SUM($F406:AJ406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D406),$O395-SUM($F406:AK406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D406),$O395-SUM($F406:AL406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D406),$O395-SUM($F406:AM406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D406),$O395-SUM($F406:AN406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D406),$O395-SUM($F406:AO406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D406),$O395-SUM($F406:AP406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D406),$O395-SUM($F406:AQ406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D406),$O395-SUM($F406:AR406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D406),$O395-SUM($F406:AS406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D406),$O395-SUM($F406:AT406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D406),$O395-SUM($F406:AU406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D406),$O395-SUM($F406:AV406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D406),$O395-SUM($F406:AW406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D406),$O395-SUM($F406:AX406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D406),$O395-SUM($F406:AY406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D406),$O395-SUM($F406:AZ406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D406),$O395-SUM($F406:BA406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D406),$O395-SUM($F406:BB406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D406),$O395-SUM($F406:BC406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D406),$O395-SUM($F406:BD406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D406),$O395-SUM($F406:BE406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D406),$O395-SUM($F406:BF406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D406),$O395-SUM($F406:BG406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D406),$O395-SUM($F406:BH406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D406),$O395-SUM($F406:BI406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D406),$O395-SUM($F406:BJ406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D406),$O395-SUM($F406:BK406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D406),$O395-SUM($F406:BL406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D406),$O395-SUM($F406:BM406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D406),$O395-SUM($F406:BN406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D406),$O395-SUM($F406:BO406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D406),$O395-SUM($F406:BP406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D406),$O395-SUM($F406:BQ406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D406),$O395-SUM($F406:BR406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D406),$O395-SUM($F406:BS406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D406),$O395-SUM($F406:BT406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D406),$O395-SUM($F406:BU406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D406),$O395-SUM($F406:BV406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D406),$O395-SUM($F406:BW406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D406),$O395-SUM($F406:BX406),$O395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D406),$O395-SUM($F406:BY406),$O395/$D395))","v":"n/a"}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Q$3>($D395+$D407),$P395-SUM($F407:P407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(R$3>($D395+$D407),$P395-SUM($F407:Q407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(S$3>($D395+$D407),$P395-SUM($F407:R407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(T$3>($D395+$D407),$P395-SUM($F407:S407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D407),$P395-SUM($F407:T407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D407),$P395-SUM($F407:U407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D407),$P395-SUM($F407:V407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D407),$P395-SUM($F407:W407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D407),$P395-SUM($F407:X407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D407),$P395-SUM($F407:Y407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D407),$P395-SUM($F407:Z407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D407),$P395-SUM($F407:AA407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D407),$P395-SUM($F407:AB407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D407),$P395-SUM($F407:AC407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D407),$P395-SUM($F407:AD407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D407),$P395-SUM($F407:AE407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D407),$P395-SUM($F407:AF407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D407),$P395-SUM($F407:AG407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D407),$P395-SUM($F407:AH407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D407),$P395-SUM($F407:AI407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D407),$P395-SUM($F407:AJ407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D407),$P395-SUM($F407:AK407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D407),$P395-SUM($F407:AL407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D407),$P395-SUM($F407:AM407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D407),$P395-SUM($F407:AN407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D407),$P395-SUM($F407:AO407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D407),$P395-SUM($F407:AP407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D407),$P395-SUM($F407:AQ407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D407),$P395-SUM($F407:AR407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D407),$P395-SUM($F407:AS407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D407),$P395-SUM($F407:AT407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D407),$P395-SUM($F407:AU407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D407),$P395-SUM($F407:AV407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D407),$P395-SUM($F407:AW407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D407),$P395-SUM($F407:AX407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D407),$P395-SUM($F407:AY407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D407),$P395-SUM($F407:AZ407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D407),$P395-SUM($F407:BA407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D407),$P395-SUM($F407:BB407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D407),$P395-SUM($F407:BC407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D407),$P395-SUM($F407:BD407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D407),$P395-SUM($F407:BE407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D407),$P395-SUM($F407:BF407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D407),$P395-SUM($F407:BG407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D407),$P395-SUM($F407:BH407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D407),$P395-SUM($F407:BI407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D407),$P395-SUM($F407:BJ407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D407),$P395-SUM($F407:BK407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D407),$P395-SUM($F407:BL407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D407),$P395-SUM($F407:BM407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D407),$P395-SUM($F407:BN407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D407),$P395-SUM($F407:BO407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D407),$P395-SUM($F407:BP407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D407),$P395-SUM($F407:BQ407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D407),$P395-SUM($F407:BR407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D407),$P395-SUM($F407:BS407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D407),$P395-SUM($F407:BT407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D407),$P395-SUM($F407:BU407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D407),$P395-SUM($F407:BV407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D407),$P395-SUM($F407:BW407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D407),$P395-SUM($F407:BX407),$P395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D407),$P395-SUM($F407:BY407),$P395/$D395))","v":"n/a"}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(R$3>($D395+$D408),$Q395-SUM($F408:Q408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(S$3>($D395+$D408),$Q395-SUM($F408:R408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(T$3>($D395+$D408),$Q395-SUM($F408:S408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D408),$Q395-SUM($F408:T408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D408),$Q395-SUM($F408:U408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D408),$Q395-SUM($F408:V408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D408),$Q395-SUM($F408:W408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D408),$Q395-SUM($F408:X408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D408),$Q395-SUM($F408:Y408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D408),$Q395-SUM($F408:Z408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D408),$Q395-SUM($F408:AA408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D408),$Q395-SUM($F408:AB408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D408),$Q395-SUM($F408:AC408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D408),$Q395-SUM($F408:AD408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D408),$Q395-SUM($F408:AE408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D408),$Q395-SUM($F408:AF408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D408),$Q395-SUM($F408:AG408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D408),$Q395-SUM($F408:AH408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D408),$Q395-SUM($F408:AI408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D408),$Q395-SUM($F408:AJ408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D408),$Q395-SUM($F408:AK408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D408),$Q395-SUM($F408:AL408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D408),$Q395-SUM($F408:AM408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D408),$Q395-SUM($F408:AN408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D408),$Q395-SUM($F408:AO408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D408),$Q395-SUM($F408:AP408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D408),$Q395-SUM($F408:AQ408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D408),$Q395-SUM($F408:AR408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D408),$Q395-SUM($F408:AS408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D408),$Q395-SUM($F408:AT408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D408),$Q395-SUM($F408:AU408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D408),$Q395-SUM($F408:AV408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D408),$Q395-SUM($F408:AW408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D408),$Q395-SUM($F408:AX408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D408),$Q395-SUM($F408:AY408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D408),$Q395-SUM($F408:AZ408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D408),$Q395-SUM($F408:BA408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D408),$Q395-SUM($F408:BB408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D408),$Q395-SUM($F408:BC408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D408),$Q395-SUM($F408:BD408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D408),$Q395-SUM($F408:BE408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D408),$Q395-SUM($F408:BF408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D408),$Q395-SUM($F408:BG408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D408),$Q395-SUM($F408:BH408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D408),$Q395-SUM($F408:BI408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D408),$Q395-SUM($F408:BJ408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D408),$Q395-SUM($F408:BK408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D408),$Q395-SUM($F408:BL408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D408),$Q395-SUM($F408:BM408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D408),$Q395-SUM($F408:BN408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D408),$Q395-SUM($F408:BO408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D408),$Q395-SUM($F408:BP408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D408),$Q395-SUM($F408:BQ408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D408),$Q395-SUM($F408:BR408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D408),$Q395-SUM($F408:BS408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D408),$Q395-SUM($F408:BT408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D408),$Q395-SUM($F408:BU408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D408),$Q395-SUM($F408:BV408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D408),$Q395-SUM($F408:BW408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D408),$Q395-SUM($F408:BX408),$Q395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D408),$Q395-SUM($F408:BY408),$Q395/$D395))","v":"n/a"}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(S$3>($D395+$D409),$R395-SUM($F409:R409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(T$3>($D395+$D409),$R395-SUM($F409:S409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D409),$R395-SUM($F409:T409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D409),$R395-SUM($F409:U409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D409),$R395-SUM($F409:V409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D409),$R395-SUM($F409:W409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D409),$R395-SUM($F409:X409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D409),$R395-SUM($F409:Y409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D409),$R395-SUM($F409:Z409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D409),$R395-SUM($F409:AA409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D409),$R395-SUM($F409:AB409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D409),$R395-SUM($F409:AC409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D409),$R395-SUM($F409:AD409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D409),$R395-SUM($F409:AE409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D409),$R395-SUM($F409:AF409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D409),$R395-SUM($F409:AG409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D409),$R395-SUM($F409:AH409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D409),$R395-SUM($F409:AI409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D409),$R395-SUM($F409:AJ409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D409),$R395-SUM($F409:AK409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D409),$R395-SUM($F409:AL409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D409),$R395-SUM($F409:AM409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D409),$R395-SUM($F409:AN409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D409),$R395-SUM($F409:AO409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D409),$R395-SUM($F409:AP409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D409),$R395-SUM($F409:AQ409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D409),$R395-SUM($F409:AR409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D409),$R395-SUM($F409:AS409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D409),$R395-SUM($F409:AT409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D409),$R395-SUM($F409:AU409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D409),$R395-SUM($F409:AV409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D409),$R395-SUM($F409:AW409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D409),$R395-SUM($F409:AX409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D409),$R395-SUM($F409:AY409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D409),$R395-SUM($F409:AZ409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D409),$R395-SUM($F409:BA409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D409),$R395-SUM($F409:BB409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D409),$R395-SUM($F409:BC409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D409),$R395-SUM($F409:BD409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D409),$R395-SUM($F409:BE409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D409),$R395-SUM($F409:BF409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D409),$R395-SUM($F409:BG409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D409),$R395-SUM($F409:BH409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D409),$R395-SUM($F409:BI409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D409),$R395-SUM($F409:BJ409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D409),$R395-SUM($F409:BK409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D409),$R395-SUM($F409:BL409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D409),$R395-SUM($F409:BM409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D409),$R395-SUM($F409:BN409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D409),$R395-SUM($F409:BO409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D409),$R395-SUM($F409:BP409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D409),$R395-SUM($F409:BQ409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D409),$R395-SUM($F409:BR409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D409),$R395-SUM($F409:BS409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D409),$R395-SUM($F409:BT409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D409),$R395-SUM($F409:BU409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D409),$R395-SUM($F409:BV409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D409),$R395-SUM($F409:BW409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D409),$R395-SUM($F409:BX409),$R395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D409),$R395-SUM($F409:BY409),$R395/$D395))","v":"n/a"}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(T$3>($D395+$D410),$S395-SUM($F410:S410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D410),$S395-SUM($F410:T410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D410),$S395-SUM($F410:U410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D410),$S395-SUM($F410:V410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D410),$S395-SUM($F410:W410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D410),$S395-SUM($F410:X410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D410),$S395-SUM($F410:Y410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D410),$S395-SUM($F410:Z410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D410),$S395-SUM($F410:AA410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D410),$S395-SUM($F410:AB410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D410),$S395-SUM($F410:AC410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D410),$S395-SUM($F410:AD410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D410),$S395-SUM($F410:AE410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D410),$S395-SUM($F410:AF410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D410),$S395-SUM($F410:AG410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D410),$S395-SUM($F410:AH410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D410),$S395-SUM($F410:AI410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D410),$S395-SUM($F410:AJ410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D410),$S395-SUM($F410:AK410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D410),$S395-SUM($F410:AL410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D410),$S395-SUM($F410:AM410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D410),$S395-SUM($F410:AN410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D410),$S395-SUM($F410:AO410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D410),$S395-SUM($F410:AP410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D410),$S395-SUM($F410:AQ410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D410),$S395-SUM($F410:AR410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D410),$S395-SUM($F410:AS410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D410),$S395-SUM($F410:AT410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D410),$S395-SUM($F410:AU410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D410),$S395-SUM($F410:AV410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D410),$S395-SUM($F410:AW410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D410),$S395-SUM($F410:AX410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D410),$S395-SUM($F410:AY410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D410),$S395-SUM($F410:AZ410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D410),$S395-SUM($F410:BA410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D410),$S395-SUM($F410:BB410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D410),$S395-SUM($F410:BC410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D410),$S395-SUM($F410:BD410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D410),$S395-SUM($F410:BE410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D410),$S395-SUM($F410:BF410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D410),$S395-SUM($F410:BG410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D410),$S395-SUM($F410:BH410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D410),$S395-SUM($F410:BI410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D410),$S395-SUM($F410:BJ410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D410),$S395-SUM($F410:BK410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D410),$S395-SUM($F410:BL410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D410),$S395-SUM($F410:BM410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D410),$S395-SUM($F410:BN410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D410),$S395-SUM($F410:BO410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D410),$S395-SUM($F410:BP410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D410),$S395-SUM($F410:BQ410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D410),$S395-SUM($F410:BR410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D410),$S395-SUM($F410:BS410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D410),$S395-SUM($F410:BT410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D410),$S395-SUM($F410:BU410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D410),$S395-SUM($F410:BV410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D410),$S395-SUM($F410:BW410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D410),$S395-SUM($F410:BX410),$S395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D410),$S395-SUM($F410:BY410),$S395/$D395))","v":"n/a"}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(U$3>($D395+$D411),$T395-SUM($F411:T411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D411),$T395-SUM($F411:U411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D411),$T395-SUM($F411:V411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D411),$T395-SUM($F411:W411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D411),$T395-SUM($F411:X411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D411),$T395-SUM($F411:Y411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D411),$T395-SUM($F411:Z411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D411),$T395-SUM($F411:AA411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D411),$T395-SUM($F411:AB411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D411),$T395-SUM($F411:AC411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D411),$T395-SUM($F411:AD411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D411),$T395-SUM($F411:AE411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D411),$T395-SUM($F411:AF411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D411),$T395-SUM($F411:AG411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D411),$T395-SUM($F411:AH411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D411),$T395-SUM($F411:AI411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D411),$T395-SUM($F411:AJ411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D411),$T395-SUM($F411:AK411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D411),$T395-SUM($F411:AL411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D411),$T395-SUM($F411:AM411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D411),$T395-SUM($F411:AN411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D411),$T395-SUM($F411:AO411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D411),$T395-SUM($F411:AP411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D411),$T395-SUM($F411:AQ411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D411),$T395-SUM($F411:AR411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D411),$T395-SUM($F411:AS411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D411),$T395-SUM($F411:AT411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D411),$T395-SUM($F411:AU411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D411),$T395-SUM($F411:AV411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D411),$T395-SUM($F411:AW411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D411),$T395-SUM($F411:AX411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D411),$T395-SUM($F411:AY411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D411),$T395-SUM($F411:AZ411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D411),$T395-SUM($F411:BA411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D411),$T395-SUM($F411:BB411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D411),$T395-SUM($F411:BC411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D411),$T395-SUM($F411:BD411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D411),$T395-SUM($F411:BE411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D411),$T395-SUM($F411:BF411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D411),$T395-SUM($F411:BG411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D411),$T395-SUM($F411:BH411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D411),$T395-SUM($F411:BI411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D411),$T395-SUM($F411:BJ411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D411),$T395-SUM($F411:BK411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D411),$T395-SUM($F411:BL411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D411),$T395-SUM($F411:BM411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D411),$T395-SUM($F411:BN411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D411),$T395-SUM($F411:BO411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D411),$T395-SUM($F411:BP411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D411),$T395-SUM($F411:BQ411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D411),$T395-SUM($F411:BR411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D411),$T395-SUM($F411:BS411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D411),$T395-SUM($F411:BT411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D411),$T395-SUM($F411:BU411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D411),$T395-SUM($F411:BV411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D411),$T395-SUM($F411:BW411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D411),$T395-SUM($F411:BX411),$T395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D411),$T395-SUM($F411:BY411),$T395/$D395))","v":"n/a"}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(V$3>($D395+$D412),$U395-SUM($F412:U412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D412),$U395-SUM($F412:V412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D412),$U395-SUM($F412:W412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D412),$U395-SUM($F412:X412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D412),$U395-SUM($F412:Y412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D412),$U395-SUM($F412:Z412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D412),$U395-SUM($F412:AA412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D412),$U395-SUM($F412:AB412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D412),$U395-SUM($F412:AC412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D412),$U395-SUM($F412:AD412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D412),$U395-SUM($F412:AE412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D412),$U395-SUM($F412:AF412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D412),$U395-SUM($F412:AG412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D412),$U395-SUM($F412:AH412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D412),$U395-SUM($F412:AI412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D412),$U395-SUM($F412:AJ412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D412),$U395-SUM($F412:AK412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D412),$U395-SUM($F412:AL412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D412),$U395-SUM($F412:AM412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D412),$U395-SUM($F412:AN412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D412),$U395-SUM($F412:AO412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D412),$U395-SUM($F412:AP412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D412),$U395-SUM($F412:AQ412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D412),$U395-SUM($F412:AR412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D412),$U395-SUM($F412:AS412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D412),$U395-SUM($F412:AT412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D412),$U395-SUM($F412:AU412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D412),$U395-SUM($F412:AV412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D412),$U395-SUM($F412:AW412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D412),$U395-SUM($F412:AX412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D412),$U395-SUM($F412:AY412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D412),$U395-SUM($F412:AZ412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D412),$U395-SUM($F412:BA412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D412),$U395-SUM($F412:BB412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D412),$U395-SUM($F412:BC412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D412),$U395-SUM($F412:BD412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D412),$U395-SUM($F412:BE412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D412),$U395-SUM($F412:BF412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D412),$U395-SUM($F412:BG412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D412),$U395-SUM($F412:BH412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D412),$U395-SUM($F412:BI412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D412),$U395-SUM($F412:BJ412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D412),$U395-SUM($F412:BK412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D412),$U395-SUM($F412:BL412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D412),$U395-SUM($F412:BM412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D412),$U395-SUM($F412:BN412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D412),$U395-SUM($F412:BO412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D412),$U395-SUM($F412:BP412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D412),$U395-SUM($F412:BQ412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D412),$U395-SUM($F412:BR412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D412),$U395-SUM($F412:BS412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D412),$U395-SUM($F412:BT412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D412),$U395-SUM($F412:BU412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D412),$U395-SUM($F412:BV412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D412),$U395-SUM($F412:BW412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D412),$U395-SUM($F412:BX412),$U395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D412),$U395-SUM($F412:BY412),$U395/$D395))","v":"n/a"}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(W$3>($D395+$D413),$V395-SUM($F413:V413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D413),$V395-SUM($F413:W413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D413),$V395-SUM($F413:X413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D413),$V395-SUM($F413:Y413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D413),$V395-SUM($F413:Z413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D413),$V395-SUM($F413:AA413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D413),$V395-SUM($F413:AB413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D413),$V395-SUM($F413:AC413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D413),$V395-SUM($F413:AD413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D413),$V395-SUM($F413:AE413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D413),$V395-SUM($F413:AF413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D413),$V395-SUM($F413:AG413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D413),$V395-SUM($F413:AH413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D413),$V395-SUM($F413:AI413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D413),$V395-SUM($F413:AJ413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D413),$V395-SUM($F413:AK413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D413),$V395-SUM($F413:AL413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D413),$V395-SUM($F413:AM413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D413),$V395-SUM($F413:AN413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D413),$V395-SUM($F413:AO413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D413),$V395-SUM($F413:AP413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D413),$V395-SUM($F413:AQ413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D413),$V395-SUM($F413:AR413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D413),$V395-SUM($F413:AS413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D413),$V395-SUM($F413:AT413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D413),$V395-SUM($F413:AU413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D413),$V395-SUM($F413:AV413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D413),$V395-SUM($F413:AW413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D413),$V395-SUM($F413:AX413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D413),$V395-SUM($F413:AY413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D413),$V395-SUM($F413:AZ413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D413),$V395-SUM($F413:BA413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D413),$V395-SUM($F413:BB413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D413),$V395-SUM($F413:BC413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D413),$V395-SUM($F413:BD413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D413),$V395-SUM($F413:BE413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D413),$V395-SUM($F413:BF413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D413),$V395-SUM($F413:BG413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D413),$V395-SUM($F413:BH413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D413),$V395-SUM($F413:BI413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D413),$V395-SUM($F413:BJ413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D413),$V395-SUM($F413:BK413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D413),$V395-SUM($F413:BL413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D413),$V395-SUM($F413:BM413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D413),$V395-SUM($F413:BN413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D413),$V395-SUM($F413:BO413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D413),$V395-SUM($F413:BP413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D413),$V395-SUM($F413:BQ413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D413),$V395-SUM($F413:BR413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D413),$V395-SUM($F413:BS413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D413),$V395-SUM($F413:BT413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D413),$V395-SUM($F413:BU413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D413),$V395-SUM($F413:BV413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D413),$V395-SUM($F413:BW413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D413),$V395-SUM($F413:BX413),$V395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D413),$V395-SUM($F413:BY413),$V395/$D395))","v":"n/a"}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(X$3>($D395+$D414),$W395-SUM($F414:W414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D414),$W395-SUM($F414:X414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D414),$W395-SUM($F414:Y414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D414),$W395-SUM($F414:Z414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D414),$W395-SUM($F414:AA414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D414),$W395-SUM($F414:AB414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D414),$W395-SUM($F414:AC414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D414),$W395-SUM($F414:AD414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D414),$W395-SUM($F414:AE414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D414),$W395-SUM($F414:AF414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D414),$W395-SUM($F414:AG414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D414),$W395-SUM($F414:AH414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D414),$W395-SUM($F414:AI414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D414),$W395-SUM($F414:AJ414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D414),$W395-SUM($F414:AK414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D414),$W395-SUM($F414:AL414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D414),$W395-SUM($F414:AM414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D414),$W395-SUM($F414:AN414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D414),$W395-SUM($F414:AO414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D414),$W395-SUM($F414:AP414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D414),$W395-SUM($F414:AQ414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D414),$W395-SUM($F414:AR414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D414),$W395-SUM($F414:AS414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D414),$W395-SUM($F414:AT414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D414),$W395-SUM($F414:AU414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D414),$W395-SUM($F414:AV414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D414),$W395-SUM($F414:AW414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D414),$W395-SUM($F414:AX414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D414),$W395-SUM($F414:AY414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D414),$W395-SUM($F414:AZ414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D414),$W395-SUM($F414:BA414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D414),$W395-SUM($F414:BB414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D414),$W395-SUM($F414:BC414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D414),$W395-SUM($F414:BD414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D414),$W395-SUM($F414:BE414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D414),$W395-SUM($F414:BF414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D414),$W395-SUM($F414:BG414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D414),$W395-SUM($F414:BH414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D414),$W395-SUM($F414:BI414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D414),$W395-SUM($F414:BJ414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D414),$W395-SUM($F414:BK414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D414),$W395-SUM($F414:BL414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D414),$W395-SUM($F414:BM414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D414),$W395-SUM($F414:BN414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D414),$W395-SUM($F414:BO414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D414),$W395-SUM($F414:BP414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D414),$W395-SUM($F414:BQ414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D414),$W395-SUM($F414:BR414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D414),$W395-SUM($F414:BS414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D414),$W395-SUM($F414:BT414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D414),$W395-SUM($F414:BU414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D414),$W395-SUM($F414:BV414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D414),$W395-SUM($F414:BW414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D414),$W395-SUM($F414:BX414),$W395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D414),$W395-SUM($F414:BY414),$W395/$D395))","v":"n/a"}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Y$3>($D395+$D415),$X395-SUM($F415:X415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D415),$X395-SUM($F415:Y415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D415),$X395-SUM($F415:Z415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D415),$X395-SUM($F415:AA415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D415),$X395-SUM($F415:AB415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D415),$X395-SUM($F415:AC415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D415),$X395-SUM($F415:AD415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D415),$X395-SUM($F415:AE415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D415),$X395-SUM($F415:AF415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D415),$X395-SUM($F415:AG415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D415),$X395-SUM($F415:AH415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D415),$X395-SUM($F415:AI415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D415),$X395-SUM($F415:AJ415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D415),$X395-SUM($F415:AK415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D415),$X395-SUM($F415:AL415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D415),$X395-SUM($F415:AM415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D415),$X395-SUM($F415:AN415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D415),$X395-SUM($F415:AO415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D415),$X395-SUM($F415:AP415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D415),$X395-SUM($F415:AQ415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D415),$X395-SUM($F415:AR415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D415),$X395-SUM($F415:AS415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D415),$X395-SUM($F415:AT415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D415),$X395-SUM($F415:AU415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D415),$X395-SUM($F415:AV415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D415),$X395-SUM($F415:AW415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D415),$X395-SUM($F415:AX415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D415),$X395-SUM($F415:AY415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D415),$X395-SUM($F415:AZ415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D415),$X395-SUM($F415:BA415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D415),$X395-SUM($F415:BB415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D415),$X395-SUM($F415:BC415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D415),$X395-SUM($F415:BD415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D415),$X395-SUM($F415:BE415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D415),$X395-SUM($F415:BF415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D415),$X395-SUM($F415:BG415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D415),$X395-SUM($F415:BH415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D415),$X395-SUM($F415:BI415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D415),$X395-SUM($F415:BJ415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D415),$X395-SUM($F415:BK415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D415),$X395-SUM($F415:BL415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D415),$X395-SUM($F415:BM415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D415),$X395-SUM($F415:BN415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D415),$X395-SUM($F415:BO415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D415),$X395-SUM($F415:BP415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D415),$X395-SUM($F415:BQ415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D415),$X395-SUM($F415:BR415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D415),$X395-SUM($F415:BS415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D415),$X395-SUM($F415:BT415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D415),$X395-SUM($F415:BU415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D415),$X395-SUM($F415:BV415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D415),$X395-SUM($F415:BW415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D415),$X395-SUM($F415:BX415),$X395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D415),$X395-SUM($F415:BY415),$X395/$D395))","v":"n/a"}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(Z$3>($D395+$D416),$Y395-SUM($F416:Y416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D416),$Y395-SUM($F416:Z416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D416),$Y395-SUM($F416:AA416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D416),$Y395-SUM($F416:AB416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D416),$Y395-SUM($F416:AC416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D416),$Y395-SUM($F416:AD416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D416),$Y395-SUM($F416:AE416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D416),$Y395-SUM($F416:AF416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D416),$Y395-SUM($F416:AG416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D416),$Y395-SUM($F416:AH416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D416),$Y395-SUM($F416:AI416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D416),$Y395-SUM($F416:AJ416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D416),$Y395-SUM($F416:AK416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D416),$Y395-SUM($F416:AL416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D416),$Y395-SUM($F416:AM416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D416),$Y395-SUM($F416:AN416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D416),$Y395-SUM($F416:AO416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D416),$Y395-SUM($F416:AP416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D416),$Y395-SUM($F416:AQ416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D416),$Y395-SUM($F416:AR416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D416),$Y395-SUM($F416:AS416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D416),$Y395-SUM($F416:AT416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D416),$Y395-SUM($F416:AU416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D416),$Y395-SUM($F416:AV416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D416),$Y395-SUM($F416:AW416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D416),$Y395-SUM($F416:AX416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D416),$Y395-SUM($F416:AY416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D416),$Y395-SUM($F416:AZ416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D416),$Y395-SUM($F416:BA416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D416),$Y395-SUM($F416:BB416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D416),$Y395-SUM($F416:BC416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D416),$Y395-SUM($F416:BD416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D416),$Y395-SUM($F416:BE416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D416),$Y395-SUM($F416:BF416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D416),$Y395-SUM($F416:BG416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D416),$Y395-SUM($F416:BH416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D416),$Y395-SUM($F416:BI416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D416),$Y395-SUM($F416:BJ416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D416),$Y395-SUM($F416:BK416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D416),$Y395-SUM($F416:BL416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D416),$Y395-SUM($F416:BM416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D416),$Y395-SUM($F416:BN416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D416),$Y395-SUM($F416:BO416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D416),$Y395-SUM($F416:BP416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D416),$Y395-SUM($F416:BQ416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D416),$Y395-SUM($F416:BR416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D416),$Y395-SUM($F416:BS416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D416),$Y395-SUM($F416:BT416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D416),$Y395-SUM($F416:BU416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D416),$Y395-SUM($F416:BV416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D416),$Y395-SUM($F416:BW416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D416),$Y395-SUM($F416:BX416),$Y395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D416),$Y395-SUM($F416:BY416),$Y395/$D395))","v":"n/a"}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AA$3>($D395+$D417),$Z395-SUM($F417:Z417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D417),$Z395-SUM($F417:AA417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D417),$Z395-SUM($F417:AB417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D417),$Z395-SUM($F417:AC417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D417),$Z395-SUM($F417:AD417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D417),$Z395-SUM($F417:AE417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D417),$Z395-SUM($F417:AF417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D417),$Z395-SUM($F417:AG417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D417),$Z395-SUM($F417:AH417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D417),$Z395-SUM($F417:AI417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D417),$Z395-SUM($F417:AJ417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D417),$Z395-SUM($F417:AK417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D417),$Z395-SUM($F417:AL417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D417),$Z395-SUM($F417:AM417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D417),$Z395-SUM($F417:AN417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D417),$Z395-SUM($F417:AO417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D417),$Z395-SUM($F417:AP417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D417),$Z395-SUM($F417:AQ417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D417),$Z395-SUM($F417:AR417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D417),$Z395-SUM($F417:AS417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D417),$Z395-SUM($F417:AT417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D417),$Z395-SUM($F417:AU417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D417),$Z395-SUM($F417:AV417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D417),$Z395-SUM($F417:AW417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D417),$Z395-SUM($F417:AX417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D417),$Z395-SUM($F417:AY417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D417),$Z395-SUM($F417:AZ417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D417),$Z395-SUM($F417:BA417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D417),$Z395-SUM($F417:BB417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D417),$Z395-SUM($F417:BC417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D417),$Z395-SUM($F417:BD417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D417),$Z395-SUM($F417:BE417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D417),$Z395-SUM($F417:BF417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D417),$Z395-SUM($F417:BG417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D417),$Z395-SUM($F417:BH417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D417),$Z395-SUM($F417:BI417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D417),$Z395-SUM($F417:BJ417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D417),$Z395-SUM($F417:BK417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D417),$Z395-SUM($F417:BL417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D417),$Z395-SUM($F417:BM417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D417),$Z395-SUM($F417:BN417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D417),$Z395-SUM($F417:BO417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D417),$Z395-SUM($F417:BP417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D417),$Z395-SUM($F417:BQ417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D417),$Z395-SUM($F417:BR417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D417),$Z395-SUM($F417:BS417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D417),$Z395-SUM($F417:BT417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D417),$Z395-SUM($F417:BU417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D417),$Z395-SUM($F417:BV417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D417),$Z395-SUM($F417:BW417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D417),$Z395-SUM($F417:BX417),$Z395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D417),$Z395-SUM($F417:BY417),$Z395/$D395))","v":"n/a"}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AB$3>($D395+$D418),$AA395-SUM($F418:AA418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D418),$AA395-SUM($F418:AB418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D418),$AA395-SUM($F418:AC418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D418),$AA395-SUM($F418:AD418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D418),$AA395-SUM($F418:AE418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D418),$AA395-SUM($F418:AF418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D418),$AA395-SUM($F418:AG418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D418),$AA395-SUM($F418:AH418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D418),$AA395-SUM($F418:AI418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D418),$AA395-SUM($F418:AJ418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D418),$AA395-SUM($F418:AK418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D418),$AA395-SUM($F418:AL418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D418),$AA395-SUM($F418:AM418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D418),$AA395-SUM($F418:AN418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D418),$AA395-SUM($F418:AO418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D418),$AA395-SUM($F418:AP418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D418),$AA395-SUM($F418:AQ418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D418),$AA395-SUM($F418:AR418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D418),$AA395-SUM($F418:AS418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D418),$AA395-SUM($F418:AT418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D418),$AA395-SUM($F418:AU418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D418),$AA395-SUM($F418:AV418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D418),$AA395-SUM($F418:AW418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D418),$AA395-SUM($F418:AX418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D418),$AA395-SUM($F418:AY418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D418),$AA395-SUM($F418:AZ418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D418),$AA395-SUM($F418:BA418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D418),$AA395-SUM($F418:BB418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D418),$AA395-SUM($F418:BC418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D418),$AA395-SUM($F418:BD418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D418),$AA395-SUM($F418:BE418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D418),$AA395-SUM($F418:BF418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D418),$AA395-SUM($F418:BG418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D418),$AA395-SUM($F418:BH418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D418),$AA395-SUM($F418:BI418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D418),$AA395-SUM($F418:BJ418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D418),$AA395-SUM($F418:BK418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D418),$AA395-SUM($F418:BL418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D418),$AA395-SUM($F418:BM418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D418),$AA395-SUM($F418:BN418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D418),$AA395-SUM($F418:BO418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D418),$AA395-SUM($F418:BP418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D418),$AA395-SUM($F418:BQ418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D418),$AA395-SUM($F418:BR418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D418),$AA395-SUM($F418:BS418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D418),$AA395-SUM($F418:BT418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D418),$AA395-SUM($F418:BU418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D418),$AA395-SUM($F418:BV418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D418),$AA395-SUM($F418:BW418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D418),$AA395-SUM($F418:BX418),$AA395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D418),$AA395-SUM($F418:BY418),$AA395/$D395))","v":"n/a"}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AC$3>($D395+$D419),$AB395-SUM($F419:AB419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D419),$AB395-SUM($F419:AC419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D419),$AB395-SUM($F419:AD419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D419),$AB395-SUM($F419:AE419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D419),$AB395-SUM($F419:AF419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D419),$AB395-SUM($F419:AG419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D419),$AB395-SUM($F419:AH419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D419),$AB395-SUM($F419:AI419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D419),$AB395-SUM($F419:AJ419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D419),$AB395-SUM($F419:AK419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D419),$AB395-SUM($F419:AL419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D419),$AB395-SUM($F419:AM419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D419),$AB395-SUM($F419:AN419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D419),$AB395-SUM($F419:AO419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D419),$AB395-SUM($F419:AP419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D419),$AB395-SUM($F419:AQ419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D419),$AB395-SUM($F419:AR419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D419),$AB395-SUM($F419:AS419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D419),$AB395-SUM($F419:AT419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D419),$AB395-SUM($F419:AU419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D419),$AB395-SUM($F419:AV419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D419),$AB395-SUM($F419:AW419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D419),$AB395-SUM($F419:AX419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D419),$AB395-SUM($F419:AY419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D419),$AB395-SUM($F419:AZ419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D419),$AB395-SUM($F419:BA419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D419),$AB395-SUM($F419:BB419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D419),$AB395-SUM($F419:BC419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D419),$AB395-SUM($F419:BD419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D419),$AB395-SUM($F419:BE419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D419),$AB395-SUM($F419:BF419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D419),$AB395-SUM($F419:BG419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D419),$AB395-SUM($F419:BH419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D419),$AB395-SUM($F419:BI419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D419),$AB395-SUM($F419:BJ419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D419),$AB395-SUM($F419:BK419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D419),$AB395-SUM($F419:BL419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D419),$AB395-SUM($F419:BM419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D419),$AB395-SUM($F419:BN419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D419),$AB395-SUM($F419:BO419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D419),$AB395-SUM($F419:BP419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D419),$AB395-SUM($F419:BQ419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D419),$AB395-SUM($F419:BR419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D419),$AB395-SUM($F419:BS419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D419),$AB395-SUM($F419:BT419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D419),$AB395-SUM($F419:BU419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D419),$AB395-SUM($F419:BV419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D419),$AB395-SUM($F419:BW419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D419),$AB395-SUM($F419:BX419),$AB395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D419),$AB395-SUM($F419:BY419),$AB395/$D395))","v":"n/a"}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AD$3>($D395+$D420),$AC395-SUM($F420:AC420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AE$3>($D395+$D420),$AC395-SUM($F420:AD420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AF$3>($D395+$D420),$AC395-SUM($F420:AE420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AG$3>($D395+$D420),$AC395-SUM($F420:AF420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AH$3>($D395+$D420),$AC395-SUM($F420:AG420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AI$3>($D395+$D420),$AC395-SUM($F420:AH420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AJ$3>($D395+$D420),$AC395-SUM($F420:AI420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AK$3>($D395+$D420),$AC395-SUM($F420:AJ420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AL$3>($D395+$D420),$AC395-SUM($F420:AK420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AM$3>($D395+$D420),$AC395-SUM($F420:AL420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AN$3>($D395+$D420),$AC395-SUM($F420:AM420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AO$3>($D395+$D420),$AC395-SUM($F420:AN420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AP$3>($D395+$D420),$AC395-SUM($F420:AO420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AQ$3>($D395+$D420),$AC395-SUM($F420:AP420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AR$3>($D395+$D420),$AC395-SUM($F420:AQ420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AS$3>($D395+$D420),$AC395-SUM($F420:AR420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AT$3>($D395+$D420),$AC395-SUM($F420:AS420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AU$3>($D395+$D420),$AC395-SUM($F420:AT420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AV$3>($D395+$D420),$AC395-SUM($F420:AU420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AW$3>($D395+$D420),$AC395-SUM($F420:AV420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AX$3>($D395+$D420),$AC395-SUM($F420:AW420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AY$3>($D395+$D420),$AC395-SUM($F420:AX420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(AZ$3>($D395+$D420),$AC395-SUM($F420:AY420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BA$3>($D395+$D420),$AC395-SUM($F420:AZ420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BB$3>($D395+$D420),$AC395-SUM($F420:BA420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BC$3>($D395+$D420),$AC395-SUM($F420:BB420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BD$3>($D395+$D420),$AC395-SUM($F420:BC420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BE$3>($D395+$D420),$AC395-SUM($F420:BD420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BF$3>($D395+$D420),$AC395-SUM($F420:BE420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BG$3>($D395+$D420),$AC395-SUM($F420:BF420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BH$3>($D395+$D420),$AC395-SUM($F420:BG420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BI$3>($D395+$D420),$AC395-SUM($F420:BH420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BJ$3>($D395+$D420),$AC395-SUM($F420:BI420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BK$3>($D395+$D420),$AC395-SUM($F420:BJ420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BL$3>($D395+$D420),$AC395-SUM($F420:BK420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BM$3>($D395+$D420),$AC395-SUM($F420:BL420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BN$3>($D395+$D420),$AC395-SUM($F420:BM420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BO$3>($D395+$D420),$AC395-SUM($F420:BN420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BP$3>($D395+$D420),$AC395-SUM($F420:BO420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BQ$3>($D395+$D420),$AC395-SUM($F420:BP420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BR$3>($D395+$D420),$AC395-SUM($F420:BQ420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BS$3>($D395+$D420),$AC395-SUM($F420:BR420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BT$3>($D395+$D420),$AC395-SUM($F420:BS420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BU$3>($D395+$D420),$AC395-SUM($F420:BT420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BV$3>($D395+$D420),$AC395-SUM($F420:BU420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BW$3>($D395+$D420),$AC395-SUM($F420:BV420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BX$3>($D395+$D420),$AC395-SUM($F420:BW420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BY$3>($D395+$D420),$AC395-SUM($F420:BX420),$AC395/$D395))","v":"n/a"},{"$f":"IF($D395=\"n/a\",\"n/a\",IF(BZ$3>($D395+$D420),$AC395-SUM($F420:BY420),$AC395/$D395))","v":"n/a"}]
[null,null,null,25]
[null,{"$f":"A47","v":"Inventory"},null,null,null,{"$f":"SUM(F396:F421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL396:AL421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B451","v":"IT"},{"$f":"VLOOKUP(C424,$A$124:$D$140,4,FALSE)","v":5},{"$f":"VLOOKUP(C424,$A$124:$D$140,3,FALSE)","v":10},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C424,$A$61:$A$77,0),FALSE))","v":5454.0962937824734},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C424,$A$61:$A$77,0),FALSE))","v":8679.2593330013024},5941.7813302215463,12574.285803173158,6354.5120246826637,11841.057066353957,3115.6342483346448,13970.415677608056,5230.274602573214,9864.8416699059744,8939.3237727013893,15453.26019910612,3842.3987010768401,32365.668557503701,18961.271110847665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C424,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E424=\"n/a\",\"n/a\",IF(G$3>($E424+$D426),$F424-SUM($F426:F426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(H$3>($E424+$D426),$F424-SUM($F426:G426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(I$3>($E424+$D426),$F424-SUM($F426:H426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(J$3>($E424+$D426),$F424-SUM($F426:I426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(K$3>($E424+$D426),$F424-SUM($F426:J426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(L$3>($E424+$D426),$F424-SUM($F426:K426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(M$3>($E424+$D426),$F424-SUM($F426:L426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(N$3>($E424+$D426),$F424-SUM($F426:M426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(O$3>($E424+$D426),$F424-SUM($F426:N426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(P$3>($E424+$D426),$F424-SUM($F426:O426),$F424/$E424))","v":545.40962937824736},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Q$3>($E424+$D426),$F424-SUM($F426:P426),$F424/$E424))","v":-9.0949470177292824E-13},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(R$3>($E424+$D426),$F424-SUM($F426:Q426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(S$3>($E424+$D426),$F424-SUM($F426:R426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(T$3>($E424+$D426),$F424-SUM($F426:S426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(U$3>($E424+$D426),$F424-SUM($F426:T426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(V$3>($E424+$D426),$F424-SUM($F426:U426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(W$3>($E424+$D426),$F424-SUM($F426:V426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(X$3>($E424+$D426),$F424-SUM($F426:W426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Y$3>($E424+$D426),$F424-SUM($F426:X426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Z$3>($E424+$D426),$F424-SUM($F426:Y426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AA$3>($E424+$D426),$F424-SUM($F426:Z426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AB$3>($E424+$D426),$F424-SUM($F426:AA426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AC$3>($E424+$D426),$F424-SUM($F426:AB426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AD$3>($E424+$D426),$F424-SUM($F426:AC426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AE$3>($E424+$D426),$F424-SUM($F426:AD426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AF$3>($E424+$D426),$F424-SUM($F426:AE426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AG$3>($E424+$D426),$F424-SUM($F426:AF426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AH$3>($E424+$D426),$F424-SUM($F426:AG426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AI$3>($E424+$D426),$F424-SUM($F426:AH426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AJ$3>($E424+$D426),$F424-SUM($F426:AI426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AK$3>($E424+$D426),$F424-SUM($F426:AJ426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AL$3>($E424+$D426),$F424-SUM($F426:AK426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AM$3>($E424+$D426),$F424-SUM($F426:AL426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AN$3>($E424+$D426),$F424-SUM($F426:AM426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AO$3>($E424+$D426),$F424-SUM($F426:AN426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AP$3>($E424+$D426),$F424-SUM($F426:AO426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AQ$3>($E424+$D426),$F424-SUM($F426:AP426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AR$3>($E424+$D426),$F424-SUM($F426:AQ426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AS$3>($E424+$D426),$F424-SUM($F426:AR426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AT$3>($E424+$D426),$F424-SUM($F426:AS426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AU$3>($E424+$D426),$F424-SUM($F426:AT426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AV$3>($E424+$D426),$F424-SUM($F426:AU426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AW$3>($E424+$D426),$F424-SUM($F426:AV426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AX$3>($E424+$D426),$F424-SUM($F426:AW426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AY$3>($E424+$D426),$F424-SUM($F426:AX426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AZ$3>($E424+$D426),$F424-SUM($F426:AY426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BA$3>($E424+$D426),$F424-SUM($F426:AZ426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BB$3>($E424+$D426),$F424-SUM($F426:BA426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BC$3>($E424+$D426),$F424-SUM($F426:BB426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BD$3>($E424+$D426),$F424-SUM($F426:BC426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BE$3>($E424+$D426),$F424-SUM($F426:BD426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BF$3>($E424+$D426),$F424-SUM($F426:BE426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BG$3>($E424+$D426),$F424-SUM($F426:BF426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BH$3>($E424+$D426),$F424-SUM($F426:BG426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BI$3>($E424+$D426),$F424-SUM($F426:BH426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BJ$3>($E424+$D426),$F424-SUM($F426:BI426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BK$3>($E424+$D426),$F424-SUM($F426:BJ426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BL$3>($E424+$D426),$F424-SUM($F426:BK426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BM$3>($E424+$D426),$F424-SUM($F426:BL426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BN$3>($E424+$D426),$F424-SUM($F426:BM426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BO$3>($E424+$D426),$F424-SUM($F426:BN426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BP$3>($E424+$D426),$F424-SUM($F426:BO426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BQ$3>($E424+$D426),$F424-SUM($F426:BP426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BR$3>($E424+$D426),$F424-SUM($F426:BQ426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BS$3>($E424+$D426),$F424-SUM($F426:BR426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BT$3>($E424+$D426),$F424-SUM($F426:BS426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BU$3>($E424+$D426),$F424-SUM($F426:BT426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BV$3>($E424+$D426),$F424-SUM($F426:BU426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BW$3>($E424+$D426),$F424-SUM($F426:BV426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BX$3>($E424+$D426),$F424-SUM($F426:BW426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BY$3>($E424+$D426),$F424-SUM($F426:BX426),$F424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BZ$3>($E424+$D426),$F424-SUM($F426:BY426),$F424/$E424))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E424=\"n/a\",\"n/a\",IF(H$3>($E424+$D427),$G424-SUM($F427:G427),$G424/$E424))","v":867.92593330013028},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(I$3>($E424+$D427),$G424-SUM($F427:H427),$G424/$E424))","v":867.92593330013028},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(J$3>($E424+$D427),$G424-SUM($F427:I427),$G424/$E424))","v":867.92593330013028},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(K$3>($E424+$D427),$G424-SUM($F427:J427),$G424/$E424))","v":867.92593330013028},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(L$3>($E424+$D427),$G424-SUM($F427:K427),$G424/$E424))","v":867.92593330013028},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(M$3>($E424+$D427),$G424-SUM($F427:L427),$G424/$E424))","v":867.92593330013028},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(N$3>($E424+$D427),$G424-SUM($F427:M427),$G424/$E424))","v":867.92593330013028},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(O$3>($E424+$D427),$G424-SUM($F427:N427),$G424/$E424))","v":867.92593330013028},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(P$3>($E424+$D427),$G424-SUM($F427:O427),$G424/$E424))","v":867.92593330013028},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Q$3>($E424+$D427),$G424-SUM($F427:P427),$G424/$E424))","v":867.92593330013028},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(R$3>($E424+$D427),$G424-SUM($F427:Q427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(S$3>($E424+$D427),$G424-SUM($F427:R427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(T$3>($E424+$D427),$G424-SUM($F427:S427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(U$3>($E424+$D427),$G424-SUM($F427:T427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(V$3>($E424+$D427),$G424-SUM($F427:U427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(W$3>($E424+$D427),$G424-SUM($F427:V427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(X$3>($E424+$D427),$G424-SUM($F427:W427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Y$3>($E424+$D427),$G424-SUM($F427:X427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Z$3>($E424+$D427),$G424-SUM($F427:Y427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AA$3>($E424+$D427),$G424-SUM($F427:Z427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AB$3>($E424+$D427),$G424-SUM($F427:AA427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AC$3>($E424+$D427),$G424-SUM($F427:AB427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AD$3>($E424+$D427),$G424-SUM($F427:AC427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AE$3>($E424+$D427),$G424-SUM($F427:AD427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AF$3>($E424+$D427),$G424-SUM($F427:AE427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AG$3>($E424+$D427),$G424-SUM($F427:AF427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AH$3>($E424+$D427),$G424-SUM($F427:AG427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AI$3>($E424+$D427),$G424-SUM($F427:AH427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AJ$3>($E424+$D427),$G424-SUM($F427:AI427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AK$3>($E424+$D427),$G424-SUM($F427:AJ427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AL$3>($E424+$D427),$G424-SUM($F427:AK427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AM$3>($E424+$D427),$G424-SUM($F427:AL427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AN$3>($E424+$D427),$G424-SUM($F427:AM427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AO$3>($E424+$D427),$G424-SUM($F427:AN427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AP$3>($E424+$D427),$G424-SUM($F427:AO427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AQ$3>($E424+$D427),$G424-SUM($F427:AP427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AR$3>($E424+$D427),$G424-SUM($F427:AQ427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AS$3>($E424+$D427),$G424-SUM($F427:AR427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AT$3>($E424+$D427),$G424-SUM($F427:AS427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AU$3>($E424+$D427),$G424-SUM($F427:AT427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AV$3>($E424+$D427),$G424-SUM($F427:AU427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AW$3>($E424+$D427),$G424-SUM($F427:AV427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AX$3>($E424+$D427),$G424-SUM($F427:AW427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AY$3>($E424+$D427),$G424-SUM($F427:AX427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AZ$3>($E424+$D427),$G424-SUM($F427:AY427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BA$3>($E424+$D427),$G424-SUM($F427:AZ427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BB$3>($E424+$D427),$G424-SUM($F427:BA427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BC$3>($E424+$D427),$G424-SUM($F427:BB427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BD$3>($E424+$D427),$G424-SUM($F427:BC427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BE$3>($E424+$D427),$G424-SUM($F427:BD427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BF$3>($E424+$D427),$G424-SUM($F427:BE427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BG$3>($E424+$D427),$G424-SUM($F427:BF427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BH$3>($E424+$D427),$G424-SUM($F427:BG427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BI$3>($E424+$D427),$G424-SUM($F427:BH427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BJ$3>($E424+$D427),$G424-SUM($F427:BI427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BK$3>($E424+$D427),$G424-SUM($F427:BJ427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BL$3>($E424+$D427),$G424-SUM($F427:BK427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BM$3>($E424+$D427),$G424-SUM($F427:BL427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BN$3>($E424+$D427),$G424-SUM($F427:BM427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BO$3>($E424+$D427),$G424-SUM($F427:BN427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BP$3>($E424+$D427),$G424-SUM($F427:BO427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BQ$3>($E424+$D427),$G424-SUM($F427:BP427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BR$3>($E424+$D427),$G424-SUM($F427:BQ427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BS$3>($E424+$D427),$G424-SUM($F427:BR427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BT$3>($E424+$D427),$G424-SUM($F427:BS427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BU$3>($E424+$D427),$G424-SUM($F427:BT427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BV$3>($E424+$D427),$G424-SUM($F427:BU427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BW$3>($E424+$D427),$G424-SUM($F427:BV427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BX$3>($E424+$D427),$G424-SUM($F427:BW427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BY$3>($E424+$D427),$G424-SUM($F427:BX427),$G424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BZ$3>($E424+$D427),$G424-SUM($F427:BY427),$G424/$E424))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E424=\"n/a\",\"n/a\",IF(I$3>($E424+$D428),$H424-SUM($F428:H428),$H424/$E424))","v":594.17813302215461},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(J$3>($E424+$D428),$H424-SUM($F428:I428),$H424/$E424))","v":594.17813302215461},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(K$3>($E424+$D428),$H424-SUM($F428:J428),$H424/$E424))","v":594.17813302215461},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(L$3>($E424+$D428),$H424-SUM($F428:K428),$H424/$E424))","v":594.17813302215461},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(M$3>($E424+$D428),$H424-SUM($F428:L428),$H424/$E424))","v":594.17813302215461},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(N$3>($E424+$D428),$H424-SUM($F428:M428),$H424/$E424))","v":594.17813302215461},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(O$3>($E424+$D428),$H424-SUM($F428:N428),$H424/$E424))","v":594.17813302215461},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(P$3>($E424+$D428),$H424-SUM($F428:O428),$H424/$E424))","v":594.17813302215461},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Q$3>($E424+$D428),$H424-SUM($F428:P428),$H424/$E424))","v":594.17813302215461},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(R$3>($E424+$D428),$H424-SUM($F428:Q428),$H424/$E424))","v":594.17813302215461},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(S$3>($E424+$D428),$H424-SUM($F428:R428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(T$3>($E424+$D428),$H424-SUM($F428:S428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(U$3>($E424+$D428),$H424-SUM($F428:T428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(V$3>($E424+$D428),$H424-SUM($F428:U428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(W$3>($E424+$D428),$H424-SUM($F428:V428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(X$3>($E424+$D428),$H424-SUM($F428:W428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Y$3>($E424+$D428),$H424-SUM($F428:X428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Z$3>($E424+$D428),$H424-SUM($F428:Y428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AA$3>($E424+$D428),$H424-SUM($F428:Z428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AB$3>($E424+$D428),$H424-SUM($F428:AA428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AC$3>($E424+$D428),$H424-SUM($F428:AB428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AD$3>($E424+$D428),$H424-SUM($F428:AC428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AE$3>($E424+$D428),$H424-SUM($F428:AD428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AF$3>($E424+$D428),$H424-SUM($F428:AE428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AG$3>($E424+$D428),$H424-SUM($F428:AF428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AH$3>($E424+$D428),$H424-SUM($F428:AG428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AI$3>($E424+$D428),$H424-SUM($F428:AH428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AJ$3>($E424+$D428),$H424-SUM($F428:AI428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AK$3>($E424+$D428),$H424-SUM($F428:AJ428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AL$3>($E424+$D428),$H424-SUM($F428:AK428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AM$3>($E424+$D428),$H424-SUM($F428:AL428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AN$3>($E424+$D428),$H424-SUM($F428:AM428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AO$3>($E424+$D428),$H424-SUM($F428:AN428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AP$3>($E424+$D428),$H424-SUM($F428:AO428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AQ$3>($E424+$D428),$H424-SUM($F428:AP428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AR$3>($E424+$D428),$H424-SUM($F428:AQ428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AS$3>($E424+$D428),$H424-SUM($F428:AR428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AT$3>($E424+$D428),$H424-SUM($F428:AS428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AU$3>($E424+$D428),$H424-SUM($F428:AT428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AV$3>($E424+$D428),$H424-SUM($F428:AU428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AW$3>($E424+$D428),$H424-SUM($F428:AV428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AX$3>($E424+$D428),$H424-SUM($F428:AW428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AY$3>($E424+$D428),$H424-SUM($F428:AX428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AZ$3>($E424+$D428),$H424-SUM($F428:AY428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BA$3>($E424+$D428),$H424-SUM($F428:AZ428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BB$3>($E424+$D428),$H424-SUM($F428:BA428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BC$3>($E424+$D428),$H424-SUM($F428:BB428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BD$3>($E424+$D428),$H424-SUM($F428:BC428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BE$3>($E424+$D428),$H424-SUM($F428:BD428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BF$3>($E424+$D428),$H424-SUM($F428:BE428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BG$3>($E424+$D428),$H424-SUM($F428:BF428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BH$3>($E424+$D428),$H424-SUM($F428:BG428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BI$3>($E424+$D428),$H424-SUM($F428:BH428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BJ$3>($E424+$D428),$H424-SUM($F428:BI428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BK$3>($E424+$D428),$H424-SUM($F428:BJ428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BL$3>($E424+$D428),$H424-SUM($F428:BK428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BM$3>($E424+$D428),$H424-SUM($F428:BL428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BN$3>($E424+$D428),$H424-SUM($F428:BM428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BO$3>($E424+$D428),$H424-SUM($F428:BN428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BP$3>($E424+$D428),$H424-SUM($F428:BO428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BQ$3>($E424+$D428),$H424-SUM($F428:BP428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BR$3>($E424+$D428),$H424-SUM($F428:BQ428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BS$3>($E424+$D428),$H424-SUM($F428:BR428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BT$3>($E424+$D428),$H424-SUM($F428:BS428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BU$3>($E424+$D428),$H424-SUM($F428:BT428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BV$3>($E424+$D428),$H424-SUM($F428:BU428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BW$3>($E424+$D428),$H424-SUM($F428:BV428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BX$3>($E424+$D428),$H424-SUM($F428:BW428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BY$3>($E424+$D428),$H424-SUM($F428:BX428),$H424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BZ$3>($E424+$D428),$H424-SUM($F428:BY428),$H424/$E424))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E424=\"n/a\",\"n/a\",IF(J$3>($E424+$D429),$I424-SUM($F429:I429),$I424/$E424))","v":1257.4285803173157},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(K$3>($E424+$D429),$I424-SUM($F429:J429),$I424/$E424))","v":1257.4285803173157},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(L$3>($E424+$D429),$I424-SUM($F429:K429),$I424/$E424))","v":1257.4285803173157},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(M$3>($E424+$D429),$I424-SUM($F429:L429),$I424/$E424))","v":1257.4285803173157},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(N$3>($E424+$D429),$I424-SUM($F429:M429),$I424/$E424))","v":1257.4285803173157},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(O$3>($E424+$D429),$I424-SUM($F429:N429),$I424/$E424))","v":1257.4285803173157},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(P$3>($E424+$D429),$I424-SUM($F429:O429),$I424/$E424))","v":1257.4285803173157},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Q$3>($E424+$D429),$I424-SUM($F429:P429),$I424/$E424))","v":1257.4285803173157},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(R$3>($E424+$D429),$I424-SUM($F429:Q429),$I424/$E424))","v":1257.4285803173157},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(S$3>($E424+$D429),$I424-SUM($F429:R429),$I424/$E424))","v":1257.4285803173157},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(T$3>($E424+$D429),$I424-SUM($F429:S429),$I424/$E424))","v":3.637978807091713E-12},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(U$3>($E424+$D429),$I424-SUM($F429:T429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(V$3>($E424+$D429),$I424-SUM($F429:U429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(W$3>($E424+$D429),$I424-SUM($F429:V429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(X$3>($E424+$D429),$I424-SUM($F429:W429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Y$3>($E424+$D429),$I424-SUM($F429:X429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Z$3>($E424+$D429),$I424-SUM($F429:Y429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AA$3>($E424+$D429),$I424-SUM($F429:Z429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AB$3>($E424+$D429),$I424-SUM($F429:AA429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AC$3>($E424+$D429),$I424-SUM($F429:AB429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AD$3>($E424+$D429),$I424-SUM($F429:AC429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AE$3>($E424+$D429),$I424-SUM($F429:AD429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AF$3>($E424+$D429),$I424-SUM($F429:AE429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AG$3>($E424+$D429),$I424-SUM($F429:AF429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AH$3>($E424+$D429),$I424-SUM($F429:AG429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AI$3>($E424+$D429),$I424-SUM($F429:AH429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AJ$3>($E424+$D429),$I424-SUM($F429:AI429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AK$3>($E424+$D429),$I424-SUM($F429:AJ429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AL$3>($E424+$D429),$I424-SUM($F429:AK429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AM$3>($E424+$D429),$I424-SUM($F429:AL429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AN$3>($E424+$D429),$I424-SUM($F429:AM429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AO$3>($E424+$D429),$I424-SUM($F429:AN429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AP$3>($E424+$D429),$I424-SUM($F429:AO429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AQ$3>($E424+$D429),$I424-SUM($F429:AP429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AR$3>($E424+$D429),$I424-SUM($F429:AQ429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AS$3>($E424+$D429),$I424-SUM($F429:AR429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AT$3>($E424+$D429),$I424-SUM($F429:AS429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AU$3>($E424+$D429),$I424-SUM($F429:AT429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AV$3>($E424+$D429),$I424-SUM($F429:AU429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AW$3>($E424+$D429),$I424-SUM($F429:AV429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AX$3>($E424+$D429),$I424-SUM($F429:AW429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AY$3>($E424+$D429),$I424-SUM($F429:AX429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AZ$3>($E424+$D429),$I424-SUM($F429:AY429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BA$3>($E424+$D429),$I424-SUM($F429:AZ429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BB$3>($E424+$D429),$I424-SUM($F429:BA429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BC$3>($E424+$D429),$I424-SUM($F429:BB429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BD$3>($E424+$D429),$I424-SUM($F429:BC429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BE$3>($E424+$D429),$I424-SUM($F429:BD429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BF$3>($E424+$D429),$I424-SUM($F429:BE429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BG$3>($E424+$D429),$I424-SUM($F429:BF429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BH$3>($E424+$D429),$I424-SUM($F429:BG429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BI$3>($E424+$D429),$I424-SUM($F429:BH429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BJ$3>($E424+$D429),$I424-SUM($F429:BI429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BK$3>($E424+$D429),$I424-SUM($F429:BJ429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BL$3>($E424+$D429),$I424-SUM($F429:BK429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BM$3>($E424+$D429),$I424-SUM($F429:BL429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BN$3>($E424+$D429),$I424-SUM($F429:BM429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BO$3>($E424+$D429),$I424-SUM($F429:BN429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BP$3>($E424+$D429),$I424-SUM($F429:BO429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BQ$3>($E424+$D429),$I424-SUM($F429:BP429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BR$3>($E424+$D429),$I424-SUM($F429:BQ429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BS$3>($E424+$D429),$I424-SUM($F429:BR429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BT$3>($E424+$D429),$I424-SUM($F429:BS429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BU$3>($E424+$D429),$I424-SUM($F429:BT429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BV$3>($E424+$D429),$I424-SUM($F429:BU429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BW$3>($E424+$D429),$I424-SUM($F429:BV429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BX$3>($E424+$D429),$I424-SUM($F429:BW429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BY$3>($E424+$D429),$I424-SUM($F429:BX429),$I424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BZ$3>($E424+$D429),$I424-SUM($F429:BY429),$I424/$E424))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E424=\"n/a\",\"n/a\",IF(K$3>($E424+$D430),$J424-SUM($F430:J430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(L$3>($E424+$D430),$J424-SUM($F430:K430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(M$3>($E424+$D430),$J424-SUM($F430:L430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(N$3>($E424+$D430),$J424-SUM($F430:M430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(O$3>($E424+$D430),$J424-SUM($F430:N430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(P$3>($E424+$D430),$J424-SUM($F430:O430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Q$3>($E424+$D430),$J424-SUM($F430:P430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(R$3>($E424+$D430),$J424-SUM($F430:Q430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(S$3>($E424+$D430),$J424-SUM($F430:R430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(T$3>($E424+$D430),$J424-SUM($F430:S430),$J424/$E424))","v":635.45120246826639},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(U$3>($E424+$D430),$J424-SUM($F430:T430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(V$3>($E424+$D430),$J424-SUM($F430:U430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(W$3>($E424+$D430),$J424-SUM($F430:V430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(X$3>($E424+$D430),$J424-SUM($F430:W430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Y$3>($E424+$D430),$J424-SUM($F430:X430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(Z$3>($E424+$D430),$J424-SUM($F430:Y430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AA$3>($E424+$D430),$J424-SUM($F430:Z430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AB$3>($E424+$D430),$J424-SUM($F430:AA430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AC$3>($E424+$D430),$J424-SUM($F430:AB430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AD$3>($E424+$D430),$J424-SUM($F430:AC430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AE$3>($E424+$D430),$J424-SUM($F430:AD430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AF$3>($E424+$D430),$J424-SUM($F430:AE430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AG$3>($E424+$D430),$J424-SUM($F430:AF430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AH$3>($E424+$D430),$J424-SUM($F430:AG430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AI$3>($E424+$D430),$J424-SUM($F430:AH430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AJ$3>($E424+$D430),$J424-SUM($F430:AI430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AK$3>($E424+$D430),$J424-SUM($F430:AJ430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AL$3>($E424+$D430),$J424-SUM($F430:AK430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AM$3>($E424+$D430),$J424-SUM($F430:AL430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AN$3>($E424+$D430),$J424-SUM($F430:AM430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AO$3>($E424+$D430),$J424-SUM($F430:AN430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AP$3>($E424+$D430),$J424-SUM($F430:AO430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AQ$3>($E424+$D430),$J424-SUM($F430:AP430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AR$3>($E424+$D430),$J424-SUM($F430:AQ430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AS$3>($E424+$D430),$J424-SUM($F430:AR430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AT$3>($E424+$D430),$J424-SUM($F430:AS430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AU$3>($E424+$D430),$J424-SUM($F430:AT430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AV$3>($E424+$D430),$J424-SUM($F430:AU430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AW$3>($E424+$D430),$J424-SUM($F430:AV430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AX$3>($E424+$D430),$J424-SUM($F430:AW430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AY$3>($E424+$D430),$J424-SUM($F430:AX430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(AZ$3>($E424+$D430),$J424-SUM($F430:AY430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BA$3>($E424+$D430),$J424-SUM($F430:AZ430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BB$3>($E424+$D430),$J424-SUM($F430:BA430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BC$3>($E424+$D430),$J424-SUM($F430:BB430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BD$3>($E424+$D430),$J424-SUM($F430:BC430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BE$3>($E424+$D430),$J424-SUM($F430:BD430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BF$3>($E424+$D430),$J424-SUM($F430:BE430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BG$3>($E424+$D430),$J424-SUM($F430:BF430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BH$3>($E424+$D430),$J424-SUM($F430:BG430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BI$3>($E424+$D430),$J424-SUM($F430:BH430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BJ$3>($E424+$D430),$J424-SUM($F430:BI430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BK$3>($E424+$D430),$J424-SUM($F430:BJ430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BL$3>($E424+$D430),$J424-SUM($F430:BK430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BM$3>($E424+$D430),$J424-SUM($F430:BL430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BN$3>($E424+$D430),$J424-SUM($F430:BM430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BO$3>($E424+$D430),$J424-SUM($F430:BN430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BP$3>($E424+$D430),$J424-SUM($F430:BO430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BQ$3>($E424+$D430),$J424-SUM($F430:BP430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BR$3>($E424+$D430),$J424-SUM($F430:BQ430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BS$3>($E424+$D430),$J424-SUM($F430:BR430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BT$3>($E424+$D430),$J424-SUM($F430:BS430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BU$3>($E424+$D430),$J424-SUM($F430:BT430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BV$3>($E424+$D430),$J424-SUM($F430:BU430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BW$3>($E424+$D430),$J424-SUM($F430:BV430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BX$3>($E424+$D430),$J424-SUM($F430:BW430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BY$3>($E424+$D430),$J424-SUM($F430:BX430),$J424/$E424))","v":0},{"$f":"IF($E424=\"n/a\",\"n/a\",IF(BZ$3>($E424+$D430),$J424-SUM($F430:BY430),$J424/$E424))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(L$3>($D424+$D431),$K424-SUM($F431:K431),$K424/$D424))","v":2368.2114132707911},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(M$3>($D424+$D431),$K424-SUM($F431:L431),$K424/$D424))","v":2368.2114132707911},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(N$3>($D424+$D431),$K424-SUM($F431:M431),$K424/$D424))","v":2368.2114132707911},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(O$3>($D424+$D431),$K424-SUM($F431:N431),$K424/$D424))","v":2368.2114132707911},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(P$3>($D424+$D431),$K424-SUM($F431:O431),$K424/$D424))","v":2368.2114132707911},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Q$3>($D424+$D431),$K424-SUM($F431:P431),$K424/$D424))","v":1.8189894035458565E-12},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(R$3>($D424+$D431),$K424-SUM($F431:Q431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(S$3>($D424+$D431),$K424-SUM($F431:R431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(T$3>($D424+$D431),$K424-SUM($F431:S431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D431),$K424-SUM($F431:T431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D431),$K424-SUM($F431:U431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D431),$K424-SUM($F431:V431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D431),$K424-SUM($F431:W431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D431),$K424-SUM($F431:X431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D431),$K424-SUM($F431:Y431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D431),$K424-SUM($F431:Z431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D431),$K424-SUM($F431:AA431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D431),$K424-SUM($F431:AB431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D431),$K424-SUM($F431:AC431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D431),$K424-SUM($F431:AD431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D431),$K424-SUM($F431:AE431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D431),$K424-SUM($F431:AF431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D431),$K424-SUM($F431:AG431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D431),$K424-SUM($F431:AH431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D431),$K424-SUM($F431:AI431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D431),$K424-SUM($F431:AJ431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D431),$K424-SUM($F431:AK431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D431),$K424-SUM($F431:AL431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D431),$K424-SUM($F431:AM431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D431),$K424-SUM($F431:AN431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D431),$K424-SUM($F431:AO431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D431),$K424-SUM($F431:AP431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D431),$K424-SUM($F431:AQ431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D431),$K424-SUM($F431:AR431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D431),$K424-SUM($F431:AS431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D431),$K424-SUM($F431:AT431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D431),$K424-SUM($F431:AU431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D431),$K424-SUM($F431:AV431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D431),$K424-SUM($F431:AW431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D431),$K424-SUM($F431:AX431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D431),$K424-SUM($F431:AY431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D431),$K424-SUM($F431:AZ431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D431),$K424-SUM($F431:BA431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D431),$K424-SUM($F431:BB431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D431),$K424-SUM($F431:BC431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D431),$K424-SUM($F431:BD431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D431),$K424-SUM($F431:BE431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D431),$K424-SUM($F431:BF431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D431),$K424-SUM($F431:BG431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D431),$K424-SUM($F431:BH431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D431),$K424-SUM($F431:BI431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D431),$K424-SUM($F431:BJ431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D431),$K424-SUM($F431:BK431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D431),$K424-SUM($F431:BL431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D431),$K424-SUM($F431:BM431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D431),$K424-SUM($F431:BN431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D431),$K424-SUM($F431:BO431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D431),$K424-SUM($F431:BP431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D431),$K424-SUM($F431:BQ431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D431),$K424-SUM($F431:BR431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D431),$K424-SUM($F431:BS431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D431),$K424-SUM($F431:BT431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D431),$K424-SUM($F431:BU431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D431),$K424-SUM($F431:BV431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D431),$K424-SUM($F431:BW431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D431),$K424-SUM($F431:BX431),$K424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D431),$K424-SUM($F431:BY431),$K424/$D424))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(M$3>($D424+$D432),$L424-SUM($F432:L432),$L424/$D424))","v":623.12684966692893},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(N$3>($D424+$D432),$L424-SUM($F432:M432),$L424/$D424))","v":623.12684966692893},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(O$3>($D424+$D432),$L424-SUM($F432:N432),$L424/$D424))","v":623.12684966692893},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(P$3>($D424+$D432),$L424-SUM($F432:O432),$L424/$D424))","v":623.12684966692893},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Q$3>($D424+$D432),$L424-SUM($F432:P432),$L424/$D424))","v":623.12684966692893},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(R$3>($D424+$D432),$L424-SUM($F432:Q432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(S$3>($D424+$D432),$L424-SUM($F432:R432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(T$3>($D424+$D432),$L424-SUM($F432:S432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D432),$L424-SUM($F432:T432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D432),$L424-SUM($F432:U432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D432),$L424-SUM($F432:V432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D432),$L424-SUM($F432:W432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D432),$L424-SUM($F432:X432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D432),$L424-SUM($F432:Y432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D432),$L424-SUM($F432:Z432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D432),$L424-SUM($F432:AA432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D432),$L424-SUM($F432:AB432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D432),$L424-SUM($F432:AC432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D432),$L424-SUM($F432:AD432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D432),$L424-SUM($F432:AE432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D432),$L424-SUM($F432:AF432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D432),$L424-SUM($F432:AG432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D432),$L424-SUM($F432:AH432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D432),$L424-SUM($F432:AI432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D432),$L424-SUM($F432:AJ432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D432),$L424-SUM($F432:AK432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D432),$L424-SUM($F432:AL432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D432),$L424-SUM($F432:AM432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D432),$L424-SUM($F432:AN432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D432),$L424-SUM($F432:AO432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D432),$L424-SUM($F432:AP432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D432),$L424-SUM($F432:AQ432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D432),$L424-SUM($F432:AR432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D432),$L424-SUM($F432:AS432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D432),$L424-SUM($F432:AT432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D432),$L424-SUM($F432:AU432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D432),$L424-SUM($F432:AV432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D432),$L424-SUM($F432:AW432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D432),$L424-SUM($F432:AX432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D432),$L424-SUM($F432:AY432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D432),$L424-SUM($F432:AZ432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D432),$L424-SUM($F432:BA432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D432),$L424-SUM($F432:BB432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D432),$L424-SUM($F432:BC432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D432),$L424-SUM($F432:BD432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D432),$L424-SUM($F432:BE432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D432),$L424-SUM($F432:BF432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D432),$L424-SUM($F432:BG432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D432),$L424-SUM($F432:BH432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D432),$L424-SUM($F432:BI432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D432),$L424-SUM($F432:BJ432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D432),$L424-SUM($F432:BK432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D432),$L424-SUM($F432:BL432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D432),$L424-SUM($F432:BM432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D432),$L424-SUM($F432:BN432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D432),$L424-SUM($F432:BO432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D432),$L424-SUM($F432:BP432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D432),$L424-SUM($F432:BQ432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D432),$L424-SUM($F432:BR432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D432),$L424-SUM($F432:BS432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D432),$L424-SUM($F432:BT432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D432),$L424-SUM($F432:BU432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D432),$L424-SUM($F432:BV432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D432),$L424-SUM($F432:BW432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D432),$L424-SUM($F432:BX432),$L424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D432),$L424-SUM($F432:BY432),$L424/$D424))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(N$3>($D424+$D433),$M424-SUM($F433:M433),$M424/$D424))","v":2794.0831355216114},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(O$3>($D424+$D433),$M424-SUM($F433:N433),$M424/$D424))","v":2794.0831355216114},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(P$3>($D424+$D433),$M424-SUM($F433:O433),$M424/$D424))","v":2794.0831355216114},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Q$3>($D424+$D433),$M424-SUM($F433:P433),$M424/$D424))","v":2794.0831355216114},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(R$3>($D424+$D433),$M424-SUM($F433:Q433),$M424/$D424))","v":2794.0831355216114},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(S$3>($D424+$D433),$M424-SUM($F433:R433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(T$3>($D424+$D433),$M424-SUM($F433:S433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D433),$M424-SUM($F433:T433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D433),$M424-SUM($F433:U433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D433),$M424-SUM($F433:V433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D433),$M424-SUM($F433:W433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D433),$M424-SUM($F433:X433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D433),$M424-SUM($F433:Y433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D433),$M424-SUM($F433:Z433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D433),$M424-SUM($F433:AA433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D433),$M424-SUM($F433:AB433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D433),$M424-SUM($F433:AC433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D433),$M424-SUM($F433:AD433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D433),$M424-SUM($F433:AE433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D433),$M424-SUM($F433:AF433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D433),$M424-SUM($F433:AG433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D433),$M424-SUM($F433:AH433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D433),$M424-SUM($F433:AI433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D433),$M424-SUM($F433:AJ433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D433),$M424-SUM($F433:AK433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D433),$M424-SUM($F433:AL433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D433),$M424-SUM($F433:AM433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D433),$M424-SUM($F433:AN433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D433),$M424-SUM($F433:AO433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D433),$M424-SUM($F433:AP433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D433),$M424-SUM($F433:AQ433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D433),$M424-SUM($F433:AR433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D433),$M424-SUM($F433:AS433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D433),$M424-SUM($F433:AT433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D433),$M424-SUM($F433:AU433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D433),$M424-SUM($F433:AV433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D433),$M424-SUM($F433:AW433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D433),$M424-SUM($F433:AX433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D433),$M424-SUM($F433:AY433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D433),$M424-SUM($F433:AZ433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D433),$M424-SUM($F433:BA433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D433),$M424-SUM($F433:BB433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D433),$M424-SUM($F433:BC433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D433),$M424-SUM($F433:BD433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D433),$M424-SUM($F433:BE433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D433),$M424-SUM($F433:BF433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D433),$M424-SUM($F433:BG433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D433),$M424-SUM($F433:BH433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D433),$M424-SUM($F433:BI433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D433),$M424-SUM($F433:BJ433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D433),$M424-SUM($F433:BK433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D433),$M424-SUM($F433:BL433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D433),$M424-SUM($F433:BM433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D433),$M424-SUM($F433:BN433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D433),$M424-SUM($F433:BO433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D433),$M424-SUM($F433:BP433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D433),$M424-SUM($F433:BQ433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D433),$M424-SUM($F433:BR433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D433),$M424-SUM($F433:BS433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D433),$M424-SUM($F433:BT433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D433),$M424-SUM($F433:BU433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D433),$M424-SUM($F433:BV433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D433),$M424-SUM($F433:BW433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D433),$M424-SUM($F433:BX433),$M424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D433),$M424-SUM($F433:BY433),$M424/$D424))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(O$3>($D424+$D434),$N424-SUM($F434:N434),$N424/$D424))","v":1046.0549205146428},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(P$3>($D424+$D434),$N424-SUM($F434:O434),$N424/$D424))","v":1046.0549205146428},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Q$3>($D424+$D434),$N424-SUM($F434:P434),$N424/$D424))","v":1046.0549205146428},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(R$3>($D424+$D434),$N424-SUM($F434:Q434),$N424/$D424))","v":1046.0549205146428},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(S$3>($D424+$D434),$N424-SUM($F434:R434),$N424/$D424))","v":1046.0549205146428},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(T$3>($D424+$D434),$N424-SUM($F434:S434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D434),$N424-SUM($F434:T434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D434),$N424-SUM($F434:U434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D434),$N424-SUM($F434:V434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D434),$N424-SUM($F434:W434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D434),$N424-SUM($F434:X434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D434),$N424-SUM($F434:Y434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D434),$N424-SUM($F434:Z434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D434),$N424-SUM($F434:AA434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D434),$N424-SUM($F434:AB434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D434),$N424-SUM($F434:AC434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D434),$N424-SUM($F434:AD434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D434),$N424-SUM($F434:AE434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D434),$N424-SUM($F434:AF434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D434),$N424-SUM($F434:AG434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D434),$N424-SUM($F434:AH434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D434),$N424-SUM($F434:AI434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D434),$N424-SUM($F434:AJ434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D434),$N424-SUM($F434:AK434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D434),$N424-SUM($F434:AL434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D434),$N424-SUM($F434:AM434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D434),$N424-SUM($F434:AN434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D434),$N424-SUM($F434:AO434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D434),$N424-SUM($F434:AP434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D434),$N424-SUM($F434:AQ434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D434),$N424-SUM($F434:AR434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D434),$N424-SUM($F434:AS434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D434),$N424-SUM($F434:AT434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D434),$N424-SUM($F434:AU434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D434),$N424-SUM($F434:AV434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D434),$N424-SUM($F434:AW434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D434),$N424-SUM($F434:AX434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D434),$N424-SUM($F434:AY434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D434),$N424-SUM($F434:AZ434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D434),$N424-SUM($F434:BA434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D434),$N424-SUM($F434:BB434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D434),$N424-SUM($F434:BC434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D434),$N424-SUM($F434:BD434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D434),$N424-SUM($F434:BE434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D434),$N424-SUM($F434:BF434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D434),$N424-SUM($F434:BG434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D434),$N424-SUM($F434:BH434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D434),$N424-SUM($F434:BI434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D434),$N424-SUM($F434:BJ434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D434),$N424-SUM($F434:BK434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D434),$N424-SUM($F434:BL434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D434),$N424-SUM($F434:BM434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D434),$N424-SUM($F434:BN434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D434),$N424-SUM($F434:BO434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D434),$N424-SUM($F434:BP434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D434),$N424-SUM($F434:BQ434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D434),$N424-SUM($F434:BR434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D434),$N424-SUM($F434:BS434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D434),$N424-SUM($F434:BT434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D434),$N424-SUM($F434:BU434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D434),$N424-SUM($F434:BV434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D434),$N424-SUM($F434:BW434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D434),$N424-SUM($F434:BX434),$N424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D434),$N424-SUM($F434:BY434),$N424/$D424))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(P$3>($D424+$D435),$O424-SUM($F435:O435),$O424/$D424))","v":1972.968333981195},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Q$3>($D424+$D435),$O424-SUM($F435:P435),$O424/$D424))","v":1972.968333981195},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(R$3>($D424+$D435),$O424-SUM($F435:Q435),$O424/$D424))","v":1972.968333981195},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(S$3>($D424+$D435),$O424-SUM($F435:R435),$O424/$D424))","v":1972.968333981195},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(T$3>($D424+$D435),$O424-SUM($F435:S435),$O424/$D424))","v":1972.968333981195},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D435),$O424-SUM($F435:T435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D435),$O424-SUM($F435:U435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D435),$O424-SUM($F435:V435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D435),$O424-SUM($F435:W435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D435),$O424-SUM($F435:X435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D435),$O424-SUM($F435:Y435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D435),$O424-SUM($F435:Z435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D435),$O424-SUM($F435:AA435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D435),$O424-SUM($F435:AB435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D435),$O424-SUM($F435:AC435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D435),$O424-SUM($F435:AD435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D435),$O424-SUM($F435:AE435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D435),$O424-SUM($F435:AF435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D435),$O424-SUM($F435:AG435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D435),$O424-SUM($F435:AH435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D435),$O424-SUM($F435:AI435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D435),$O424-SUM($F435:AJ435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D435),$O424-SUM($F435:AK435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D435),$O424-SUM($F435:AL435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D435),$O424-SUM($F435:AM435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D435),$O424-SUM($F435:AN435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D435),$O424-SUM($F435:AO435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D435),$O424-SUM($F435:AP435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D435),$O424-SUM($F435:AQ435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D435),$O424-SUM($F435:AR435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D435),$O424-SUM($F435:AS435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D435),$O424-SUM($F435:AT435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D435),$O424-SUM($F435:AU435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D435),$O424-SUM($F435:AV435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D435),$O424-SUM($F435:AW435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D435),$O424-SUM($F435:AX435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D435),$O424-SUM($F435:AY435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D435),$O424-SUM($F435:AZ435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D435),$O424-SUM($F435:BA435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D435),$O424-SUM($F435:BB435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D435),$O424-SUM($F435:BC435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D435),$O424-SUM($F435:BD435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D435),$O424-SUM($F435:BE435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D435),$O424-SUM($F435:BF435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D435),$O424-SUM($F435:BG435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D435),$O424-SUM($F435:BH435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D435),$O424-SUM($F435:BI435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D435),$O424-SUM($F435:BJ435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D435),$O424-SUM($F435:BK435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D435),$O424-SUM($F435:BL435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D435),$O424-SUM($F435:BM435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D435),$O424-SUM($F435:BN435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D435),$O424-SUM($F435:BO435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D435),$O424-SUM($F435:BP435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D435),$O424-SUM($F435:BQ435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D435),$O424-SUM($F435:BR435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D435),$O424-SUM($F435:BS435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D435),$O424-SUM($F435:BT435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D435),$O424-SUM($F435:BU435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D435),$O424-SUM($F435:BV435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D435),$O424-SUM($F435:BW435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D435),$O424-SUM($F435:BX435),$O424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D435),$O424-SUM($F435:BY435),$O424/$D424))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Q$3>($D424+$D436),$P424-SUM($F436:P436),$P424/$D424))","v":1787.8647545402778},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(R$3>($D424+$D436),$P424-SUM($F436:Q436),$P424/$D424))","v":1787.8647545402778},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(S$3>($D424+$D436),$P424-SUM($F436:R436),$P424/$D424))","v":1787.8647545402778},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(T$3>($D424+$D436),$P424-SUM($F436:S436),$P424/$D424))","v":1787.8647545402778},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D436),$P424-SUM($F436:T436),$P424/$D424))","v":1787.8647545402778},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D436),$P424-SUM($F436:U436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D436),$P424-SUM($F436:V436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D436),$P424-SUM($F436:W436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D436),$P424-SUM($F436:X436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D436),$P424-SUM($F436:Y436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D436),$P424-SUM($F436:Z436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D436),$P424-SUM($F436:AA436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D436),$P424-SUM($F436:AB436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D436),$P424-SUM($F436:AC436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D436),$P424-SUM($F436:AD436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D436),$P424-SUM($F436:AE436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D436),$P424-SUM($F436:AF436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D436),$P424-SUM($F436:AG436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D436),$P424-SUM($F436:AH436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D436),$P424-SUM($F436:AI436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D436),$P424-SUM($F436:AJ436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D436),$P424-SUM($F436:AK436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D436),$P424-SUM($F436:AL436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D436),$P424-SUM($F436:AM436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D436),$P424-SUM($F436:AN436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D436),$P424-SUM($F436:AO436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D436),$P424-SUM($F436:AP436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D436),$P424-SUM($F436:AQ436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D436),$P424-SUM($F436:AR436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D436),$P424-SUM($F436:AS436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D436),$P424-SUM($F436:AT436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D436),$P424-SUM($F436:AU436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D436),$P424-SUM($F436:AV436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D436),$P424-SUM($F436:AW436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D436),$P424-SUM($F436:AX436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D436),$P424-SUM($F436:AY436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D436),$P424-SUM($F436:AZ436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D436),$P424-SUM($F436:BA436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D436),$P424-SUM($F436:BB436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D436),$P424-SUM($F436:BC436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D436),$P424-SUM($F436:BD436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D436),$P424-SUM($F436:BE436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D436),$P424-SUM($F436:BF436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D436),$P424-SUM($F436:BG436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D436),$P424-SUM($F436:BH436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D436),$P424-SUM($F436:BI436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D436),$P424-SUM($F436:BJ436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D436),$P424-SUM($F436:BK436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D436),$P424-SUM($F436:BL436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D436),$P424-SUM($F436:BM436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D436),$P424-SUM($F436:BN436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D436),$P424-SUM($F436:BO436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D436),$P424-SUM($F436:BP436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D436),$P424-SUM($F436:BQ436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D436),$P424-SUM($F436:BR436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D436),$P424-SUM($F436:BS436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D436),$P424-SUM($F436:BT436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D436),$P424-SUM($F436:BU436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D436),$P424-SUM($F436:BV436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D436),$P424-SUM($F436:BW436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D436),$P424-SUM($F436:BX436),$P424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D436),$P424-SUM($F436:BY436),$P424/$D424))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(R$3>($D424+$D437),$Q424-SUM($F437:Q437),$Q424/$D424))","v":3090.6520398212242},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(S$3>($D424+$D437),$Q424-SUM($F437:R437),$Q424/$D424))","v":3090.6520398212242},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(T$3>($D424+$D437),$Q424-SUM($F437:S437),$Q424/$D424))","v":3090.6520398212242},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D437),$Q424-SUM($F437:T437),$Q424/$D424))","v":3090.6520398212242},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D437),$Q424-SUM($F437:U437),$Q424/$D424))","v":3090.6520398212242},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D437),$Q424-SUM($F437:V437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D437),$Q424-SUM($F437:W437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D437),$Q424-SUM($F437:X437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D437),$Q424-SUM($F437:Y437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D437),$Q424-SUM($F437:Z437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D437),$Q424-SUM($F437:AA437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D437),$Q424-SUM($F437:AB437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D437),$Q424-SUM($F437:AC437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D437),$Q424-SUM($F437:AD437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D437),$Q424-SUM($F437:AE437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D437),$Q424-SUM($F437:AF437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D437),$Q424-SUM($F437:AG437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D437),$Q424-SUM($F437:AH437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D437),$Q424-SUM($F437:AI437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D437),$Q424-SUM($F437:AJ437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D437),$Q424-SUM($F437:AK437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D437),$Q424-SUM($F437:AL437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D437),$Q424-SUM($F437:AM437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D437),$Q424-SUM($F437:AN437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D437),$Q424-SUM($F437:AO437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D437),$Q424-SUM($F437:AP437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D437),$Q424-SUM($F437:AQ437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D437),$Q424-SUM($F437:AR437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D437),$Q424-SUM($F437:AS437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D437),$Q424-SUM($F437:AT437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D437),$Q424-SUM($F437:AU437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D437),$Q424-SUM($F437:AV437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D437),$Q424-SUM($F437:AW437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D437),$Q424-SUM($F437:AX437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D437),$Q424-SUM($F437:AY437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D437),$Q424-SUM($F437:AZ437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D437),$Q424-SUM($F437:BA437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D437),$Q424-SUM($F437:BB437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D437),$Q424-SUM($F437:BC437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D437),$Q424-SUM($F437:BD437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D437),$Q424-SUM($F437:BE437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D437),$Q424-SUM($F437:BF437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D437),$Q424-SUM($F437:BG437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D437),$Q424-SUM($F437:BH437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D437),$Q424-SUM($F437:BI437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D437),$Q424-SUM($F437:BJ437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D437),$Q424-SUM($F437:BK437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D437),$Q424-SUM($F437:BL437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D437),$Q424-SUM($F437:BM437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D437),$Q424-SUM($F437:BN437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D437),$Q424-SUM($F437:BO437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D437),$Q424-SUM($F437:BP437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D437),$Q424-SUM($F437:BQ437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D437),$Q424-SUM($F437:BR437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D437),$Q424-SUM($F437:BS437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D437),$Q424-SUM($F437:BT437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D437),$Q424-SUM($F437:BU437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D437),$Q424-SUM($F437:BV437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D437),$Q424-SUM($F437:BW437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D437),$Q424-SUM($F437:BX437),$Q424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D437),$Q424-SUM($F437:BY437),$Q424/$D424))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(S$3>($D424+$D438),$R424-SUM($F438:R438),$R424/$D424))","v":768.479740215368},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(T$3>($D424+$D438),$R424-SUM($F438:S438),$R424/$D424))","v":768.479740215368},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D438),$R424-SUM($F438:T438),$R424/$D424))","v":768.479740215368},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D438),$R424-SUM($F438:U438),$R424/$D424))","v":768.479740215368},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D438),$R424-SUM($F438:V438),$R424/$D424))","v":768.479740215368},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D438),$R424-SUM($F438:W438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D438),$R424-SUM($F438:X438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D438),$R424-SUM($F438:Y438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D438),$R424-SUM($F438:Z438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D438),$R424-SUM($F438:AA438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D438),$R424-SUM($F438:AB438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D438),$R424-SUM($F438:AC438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D438),$R424-SUM($F438:AD438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D438),$R424-SUM($F438:AE438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D438),$R424-SUM($F438:AF438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D438),$R424-SUM($F438:AG438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D438),$R424-SUM($F438:AH438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D438),$R424-SUM($F438:AI438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D438),$R424-SUM($F438:AJ438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D438),$R424-SUM($F438:AK438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D438),$R424-SUM($F438:AL438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D438),$R424-SUM($F438:AM438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D438),$R424-SUM($F438:AN438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D438),$R424-SUM($F438:AO438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D438),$R424-SUM($F438:AP438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D438),$R424-SUM($F438:AQ438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D438),$R424-SUM($F438:AR438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D438),$R424-SUM($F438:AS438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D438),$R424-SUM($F438:AT438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D438),$R424-SUM($F438:AU438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D438),$R424-SUM($F438:AV438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D438),$R424-SUM($F438:AW438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D438),$R424-SUM($F438:AX438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D438),$R424-SUM($F438:AY438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D438),$R424-SUM($F438:AZ438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D438),$R424-SUM($F438:BA438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D438),$R424-SUM($F438:BB438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D438),$R424-SUM($F438:BC438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D438),$R424-SUM($F438:BD438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D438),$R424-SUM($F438:BE438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D438),$R424-SUM($F438:BF438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D438),$R424-SUM($F438:BG438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D438),$R424-SUM($F438:BH438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D438),$R424-SUM($F438:BI438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D438),$R424-SUM($F438:BJ438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D438),$R424-SUM($F438:BK438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D438),$R424-SUM($F438:BL438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D438),$R424-SUM($F438:BM438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D438),$R424-SUM($F438:BN438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D438),$R424-SUM($F438:BO438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D438),$R424-SUM($F438:BP438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D438),$R424-SUM($F438:BQ438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D438),$R424-SUM($F438:BR438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D438),$R424-SUM($F438:BS438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D438),$R424-SUM($F438:BT438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D438),$R424-SUM($F438:BU438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D438),$R424-SUM($F438:BV438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D438),$R424-SUM($F438:BW438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D438),$R424-SUM($F438:BX438),$R424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D438),$R424-SUM($F438:BY438),$R424/$D424))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(T$3>($D424+$D439),$S424-SUM($F439:S439),$S424/$D424))","v":6473.13371150074},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D439),$S424-SUM($F439:T439),$S424/$D424))","v":6473.13371150074},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D439),$S424-SUM($F439:U439),$S424/$D424))","v":6473.13371150074},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D439),$S424-SUM($F439:V439),$S424/$D424))","v":6473.13371150074},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D439),$S424-SUM($F439:W439),$S424/$D424))","v":6473.13371150074},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D439),$S424-SUM($F439:X439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D439),$S424-SUM($F439:Y439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D439),$S424-SUM($F439:Z439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D439),$S424-SUM($F439:AA439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D439),$S424-SUM($F439:AB439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D439),$S424-SUM($F439:AC439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D439),$S424-SUM($F439:AD439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D439),$S424-SUM($F439:AE439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D439),$S424-SUM($F439:AF439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D439),$S424-SUM($F439:AG439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D439),$S424-SUM($F439:AH439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D439),$S424-SUM($F439:AI439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D439),$S424-SUM($F439:AJ439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D439),$S424-SUM($F439:AK439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D439),$S424-SUM($F439:AL439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D439),$S424-SUM($F439:AM439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D439),$S424-SUM($F439:AN439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D439),$S424-SUM($F439:AO439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D439),$S424-SUM($F439:AP439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D439),$S424-SUM($F439:AQ439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D439),$S424-SUM($F439:AR439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D439),$S424-SUM($F439:AS439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D439),$S424-SUM($F439:AT439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D439),$S424-SUM($F439:AU439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D439),$S424-SUM($F439:AV439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D439),$S424-SUM($F439:AW439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D439),$S424-SUM($F439:AX439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D439),$S424-SUM($F439:AY439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D439),$S424-SUM($F439:AZ439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D439),$S424-SUM($F439:BA439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D439),$S424-SUM($F439:BB439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D439),$S424-SUM($F439:BC439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D439),$S424-SUM($F439:BD439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D439),$S424-SUM($F439:BE439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D439),$S424-SUM($F439:BF439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D439),$S424-SUM($F439:BG439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D439),$S424-SUM($F439:BH439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D439),$S424-SUM($F439:BI439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D439),$S424-SUM($F439:BJ439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D439),$S424-SUM($F439:BK439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D439),$S424-SUM($F439:BL439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D439),$S424-SUM($F439:BM439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D439),$S424-SUM($F439:BN439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D439),$S424-SUM($F439:BO439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D439),$S424-SUM($F439:BP439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D439),$S424-SUM($F439:BQ439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D439),$S424-SUM($F439:BR439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D439),$S424-SUM($F439:BS439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D439),$S424-SUM($F439:BT439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D439),$S424-SUM($F439:BU439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D439),$S424-SUM($F439:BV439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D439),$S424-SUM($F439:BW439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D439),$S424-SUM($F439:BX439),$S424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D439),$S424-SUM($F439:BY439),$S424/$D424))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(U$3>($D424+$D440),$T424-SUM($F440:T440),$T424/$D424))","v":3792.254222169533},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D440),$T424-SUM($F440:U440),$T424/$D424))","v":3792.254222169533},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D440),$T424-SUM($F440:V440),$T424/$D424))","v":3792.254222169533},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D440),$T424-SUM($F440:W440),$T424/$D424))","v":3792.254222169533},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D440),$T424-SUM($F440:X440),$T424/$D424))","v":3792.254222169533},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D440),$T424-SUM($F440:Y440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D440),$T424-SUM($F440:Z440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D440),$T424-SUM($F440:AA440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D440),$T424-SUM($F440:AB440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D440),$T424-SUM($F440:AC440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D440),$T424-SUM($F440:AD440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D440),$T424-SUM($F440:AE440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D440),$T424-SUM($F440:AF440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D440),$T424-SUM($F440:AG440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D440),$T424-SUM($F440:AH440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D440),$T424-SUM($F440:AI440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D440),$T424-SUM($F440:AJ440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D440),$T424-SUM($F440:AK440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D440),$T424-SUM($F440:AL440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D440),$T424-SUM($F440:AM440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D440),$T424-SUM($F440:AN440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D440),$T424-SUM($F440:AO440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D440),$T424-SUM($F440:AP440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D440),$T424-SUM($F440:AQ440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D440),$T424-SUM($F440:AR440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D440),$T424-SUM($F440:AS440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D440),$T424-SUM($F440:AT440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D440),$T424-SUM($F440:AU440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D440),$T424-SUM($F440:AV440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D440),$T424-SUM($F440:AW440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D440),$T424-SUM($F440:AX440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D440),$T424-SUM($F440:AY440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D440),$T424-SUM($F440:AZ440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D440),$T424-SUM($F440:BA440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D440),$T424-SUM($F440:BB440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D440),$T424-SUM($F440:BC440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D440),$T424-SUM($F440:BD440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D440),$T424-SUM($F440:BE440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D440),$T424-SUM($F440:BF440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D440),$T424-SUM($F440:BG440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D440),$T424-SUM($F440:BH440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D440),$T424-SUM($F440:BI440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D440),$T424-SUM($F440:BJ440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D440),$T424-SUM($F440:BK440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D440),$T424-SUM($F440:BL440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D440),$T424-SUM($F440:BM440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D440),$T424-SUM($F440:BN440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D440),$T424-SUM($F440:BO440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D440),$T424-SUM($F440:BP440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D440),$T424-SUM($F440:BQ440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D440),$T424-SUM($F440:BR440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D440),$T424-SUM($F440:BS440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D440),$T424-SUM($F440:BT440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D440),$T424-SUM($F440:BU440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D440),$T424-SUM($F440:BV440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D440),$T424-SUM($F440:BW440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D440),$T424-SUM($F440:BX440),$T424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D440),$T424-SUM($F440:BY440),$T424/$D424))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(V$3>($D424+$D441),$U424-SUM($F441:U441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D441),$U424-SUM($F441:V441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D441),$U424-SUM($F441:W441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D441),$U424-SUM($F441:X441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D441),$U424-SUM($F441:Y441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D441),$U424-SUM($F441:Z441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D441),$U424-SUM($F441:AA441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D441),$U424-SUM($F441:AB441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D441),$U424-SUM($F441:AC441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D441),$U424-SUM($F441:AD441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D441),$U424-SUM($F441:AE441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D441),$U424-SUM($F441:AF441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D441),$U424-SUM($F441:AG441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D441),$U424-SUM($F441:AH441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D441),$U424-SUM($F441:AI441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D441),$U424-SUM($F441:AJ441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D441),$U424-SUM($F441:AK441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D441),$U424-SUM($F441:AL441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D441),$U424-SUM($F441:AM441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D441),$U424-SUM($F441:AN441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D441),$U424-SUM($F441:AO441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D441),$U424-SUM($F441:AP441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D441),$U424-SUM($F441:AQ441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D441),$U424-SUM($F441:AR441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D441),$U424-SUM($F441:AS441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D441),$U424-SUM($F441:AT441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D441),$U424-SUM($F441:AU441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D441),$U424-SUM($F441:AV441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D441),$U424-SUM($F441:AW441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D441),$U424-SUM($F441:AX441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D441),$U424-SUM($F441:AY441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D441),$U424-SUM($F441:AZ441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D441),$U424-SUM($F441:BA441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D441),$U424-SUM($F441:BB441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D441),$U424-SUM($F441:BC441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D441),$U424-SUM($F441:BD441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D441),$U424-SUM($F441:BE441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D441),$U424-SUM($F441:BF441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D441),$U424-SUM($F441:BG441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D441),$U424-SUM($F441:BH441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D441),$U424-SUM($F441:BI441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D441),$U424-SUM($F441:BJ441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D441),$U424-SUM($F441:BK441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D441),$U424-SUM($F441:BL441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D441),$U424-SUM($F441:BM441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D441),$U424-SUM($F441:BN441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D441),$U424-SUM($F441:BO441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D441),$U424-SUM($F441:BP441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D441),$U424-SUM($F441:BQ441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D441),$U424-SUM($F441:BR441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D441),$U424-SUM($F441:BS441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D441),$U424-SUM($F441:BT441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D441),$U424-SUM($F441:BU441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D441),$U424-SUM($F441:BV441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D441),$U424-SUM($F441:BW441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D441),$U424-SUM($F441:BX441),$U424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D441),$U424-SUM($F441:BY441),$U424/$D424))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(W$3>($D424+$D442),$V424-SUM($F442:V442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D442),$V424-SUM($F442:W442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D442),$V424-SUM($F442:X442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D442),$V424-SUM($F442:Y442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D442),$V424-SUM($F442:Z442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D442),$V424-SUM($F442:AA442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D442),$V424-SUM($F442:AB442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D442),$V424-SUM($F442:AC442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D442),$V424-SUM($F442:AD442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D442),$V424-SUM($F442:AE442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D442),$V424-SUM($F442:AF442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D442),$V424-SUM($F442:AG442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D442),$V424-SUM($F442:AH442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D442),$V424-SUM($F442:AI442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D442),$V424-SUM($F442:AJ442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D442),$V424-SUM($F442:AK442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D442),$V424-SUM($F442:AL442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D442),$V424-SUM($F442:AM442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D442),$V424-SUM($F442:AN442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D442),$V424-SUM($F442:AO442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D442),$V424-SUM($F442:AP442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D442),$V424-SUM($F442:AQ442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D442),$V424-SUM($F442:AR442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D442),$V424-SUM($F442:AS442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D442),$V424-SUM($F442:AT442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D442),$V424-SUM($F442:AU442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D442),$V424-SUM($F442:AV442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D442),$V424-SUM($F442:AW442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D442),$V424-SUM($F442:AX442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D442),$V424-SUM($F442:AY442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D442),$V424-SUM($F442:AZ442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D442),$V424-SUM($F442:BA442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D442),$V424-SUM($F442:BB442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D442),$V424-SUM($F442:BC442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D442),$V424-SUM($F442:BD442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D442),$V424-SUM($F442:BE442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D442),$V424-SUM($F442:BF442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D442),$V424-SUM($F442:BG442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D442),$V424-SUM($F442:BH442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D442),$V424-SUM($F442:BI442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D442),$V424-SUM($F442:BJ442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D442),$V424-SUM($F442:BK442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D442),$V424-SUM($F442:BL442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D442),$V424-SUM($F442:BM442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D442),$V424-SUM($F442:BN442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D442),$V424-SUM($F442:BO442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D442),$V424-SUM($F442:BP442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D442),$V424-SUM($F442:BQ442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D442),$V424-SUM($F442:BR442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D442),$V424-SUM($F442:BS442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D442),$V424-SUM($F442:BT442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D442),$V424-SUM($F442:BU442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D442),$V424-SUM($F442:BV442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D442),$V424-SUM($F442:BW442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D442),$V424-SUM($F442:BX442),$V424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D442),$V424-SUM($F442:BY442),$V424/$D424))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(X$3>($D424+$D443),$W424-SUM($F443:W443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D443),$W424-SUM($F443:X443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D443),$W424-SUM($F443:Y443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D443),$W424-SUM($F443:Z443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D443),$W424-SUM($F443:AA443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D443),$W424-SUM($F443:AB443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D443),$W424-SUM($F443:AC443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D443),$W424-SUM($F443:AD443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D443),$W424-SUM($F443:AE443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D443),$W424-SUM($F443:AF443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D443),$W424-SUM($F443:AG443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D443),$W424-SUM($F443:AH443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D443),$W424-SUM($F443:AI443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D443),$W424-SUM($F443:AJ443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D443),$W424-SUM($F443:AK443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D443),$W424-SUM($F443:AL443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D443),$W424-SUM($F443:AM443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D443),$W424-SUM($F443:AN443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D443),$W424-SUM($F443:AO443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D443),$W424-SUM($F443:AP443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D443),$W424-SUM($F443:AQ443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D443),$W424-SUM($F443:AR443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D443),$W424-SUM($F443:AS443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D443),$W424-SUM($F443:AT443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D443),$W424-SUM($F443:AU443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D443),$W424-SUM($F443:AV443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D443),$W424-SUM($F443:AW443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D443),$W424-SUM($F443:AX443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D443),$W424-SUM($F443:AY443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D443),$W424-SUM($F443:AZ443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D443),$W424-SUM($F443:BA443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D443),$W424-SUM($F443:BB443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D443),$W424-SUM($F443:BC443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D443),$W424-SUM($F443:BD443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D443),$W424-SUM($F443:BE443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D443),$W424-SUM($F443:BF443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D443),$W424-SUM($F443:BG443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D443),$W424-SUM($F443:BH443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D443),$W424-SUM($F443:BI443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D443),$W424-SUM($F443:BJ443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D443),$W424-SUM($F443:BK443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D443),$W424-SUM($F443:BL443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D443),$W424-SUM($F443:BM443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D443),$W424-SUM($F443:BN443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D443),$W424-SUM($F443:BO443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D443),$W424-SUM($F443:BP443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D443),$W424-SUM($F443:BQ443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D443),$W424-SUM($F443:BR443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D443),$W424-SUM($F443:BS443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D443),$W424-SUM($F443:BT443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D443),$W424-SUM($F443:BU443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D443),$W424-SUM($F443:BV443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D443),$W424-SUM($F443:BW443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D443),$W424-SUM($F443:BX443),$W424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D443),$W424-SUM($F443:BY443),$W424/$D424))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Y$3>($D424+$D444),$X424-SUM($F444:X444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D444),$X424-SUM($F444:Y444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D444),$X424-SUM($F444:Z444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D444),$X424-SUM($F444:AA444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D444),$X424-SUM($F444:AB444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D444),$X424-SUM($F444:AC444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D444),$X424-SUM($F444:AD444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D444),$X424-SUM($F444:AE444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D444),$X424-SUM($F444:AF444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D444),$X424-SUM($F444:AG444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D444),$X424-SUM($F444:AH444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D444),$X424-SUM($F444:AI444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D444),$X424-SUM($F444:AJ444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D444),$X424-SUM($F444:AK444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D444),$X424-SUM($F444:AL444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D444),$X424-SUM($F444:AM444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D444),$X424-SUM($F444:AN444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D444),$X424-SUM($F444:AO444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D444),$X424-SUM($F444:AP444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D444),$X424-SUM($F444:AQ444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D444),$X424-SUM($F444:AR444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D444),$X424-SUM($F444:AS444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D444),$X424-SUM($F444:AT444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D444),$X424-SUM($F444:AU444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D444),$X424-SUM($F444:AV444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D444),$X424-SUM($F444:AW444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D444),$X424-SUM($F444:AX444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D444),$X424-SUM($F444:AY444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D444),$X424-SUM($F444:AZ444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D444),$X424-SUM($F444:BA444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D444),$X424-SUM($F444:BB444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D444),$X424-SUM($F444:BC444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D444),$X424-SUM($F444:BD444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D444),$X424-SUM($F444:BE444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D444),$X424-SUM($F444:BF444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D444),$X424-SUM($F444:BG444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D444),$X424-SUM($F444:BH444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D444),$X424-SUM($F444:BI444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D444),$X424-SUM($F444:BJ444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D444),$X424-SUM($F444:BK444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D444),$X424-SUM($F444:BL444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D444),$X424-SUM($F444:BM444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D444),$X424-SUM($F444:BN444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D444),$X424-SUM($F444:BO444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D444),$X424-SUM($F444:BP444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D444),$X424-SUM($F444:BQ444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D444),$X424-SUM($F444:BR444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D444),$X424-SUM($F444:BS444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D444),$X424-SUM($F444:BT444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D444),$X424-SUM($F444:BU444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D444),$X424-SUM($F444:BV444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D444),$X424-SUM($F444:BW444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D444),$X424-SUM($F444:BX444),$X424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D444),$X424-SUM($F444:BY444),$X424/$D424))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(Z$3>($D424+$D445),$Y424-SUM($F445:Y445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D445),$Y424-SUM($F445:Z445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D445),$Y424-SUM($F445:AA445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D445),$Y424-SUM($F445:AB445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D445),$Y424-SUM($F445:AC445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D445),$Y424-SUM($F445:AD445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D445),$Y424-SUM($F445:AE445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D445),$Y424-SUM($F445:AF445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D445),$Y424-SUM($F445:AG445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D445),$Y424-SUM($F445:AH445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D445),$Y424-SUM($F445:AI445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D445),$Y424-SUM($F445:AJ445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D445),$Y424-SUM($F445:AK445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D445),$Y424-SUM($F445:AL445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D445),$Y424-SUM($F445:AM445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D445),$Y424-SUM($F445:AN445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D445),$Y424-SUM($F445:AO445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D445),$Y424-SUM($F445:AP445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D445),$Y424-SUM($F445:AQ445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D445),$Y424-SUM($F445:AR445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D445),$Y424-SUM($F445:AS445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D445),$Y424-SUM($F445:AT445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D445),$Y424-SUM($F445:AU445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D445),$Y424-SUM($F445:AV445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D445),$Y424-SUM($F445:AW445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D445),$Y424-SUM($F445:AX445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D445),$Y424-SUM($F445:AY445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D445),$Y424-SUM($F445:AZ445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D445),$Y424-SUM($F445:BA445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D445),$Y424-SUM($F445:BB445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D445),$Y424-SUM($F445:BC445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D445),$Y424-SUM($F445:BD445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D445),$Y424-SUM($F445:BE445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D445),$Y424-SUM($F445:BF445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D445),$Y424-SUM($F445:BG445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D445),$Y424-SUM($F445:BH445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D445),$Y424-SUM($F445:BI445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D445),$Y424-SUM($F445:BJ445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D445),$Y424-SUM($F445:BK445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D445),$Y424-SUM($F445:BL445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D445),$Y424-SUM($F445:BM445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D445),$Y424-SUM($F445:BN445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D445),$Y424-SUM($F445:BO445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D445),$Y424-SUM($F445:BP445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D445),$Y424-SUM($F445:BQ445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D445),$Y424-SUM($F445:BR445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D445),$Y424-SUM($F445:BS445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D445),$Y424-SUM($F445:BT445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D445),$Y424-SUM($F445:BU445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D445),$Y424-SUM($F445:BV445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D445),$Y424-SUM($F445:BW445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D445),$Y424-SUM($F445:BX445),$Y424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D445),$Y424-SUM($F445:BY445),$Y424/$D424))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AA$3>($D424+$D446),$Z424-SUM($F446:Z446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D446),$Z424-SUM($F446:AA446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D446),$Z424-SUM($F446:AB446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D446),$Z424-SUM($F446:AC446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D446),$Z424-SUM($F446:AD446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D446),$Z424-SUM($F446:AE446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D446),$Z424-SUM($F446:AF446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D446),$Z424-SUM($F446:AG446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D446),$Z424-SUM($F446:AH446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D446),$Z424-SUM($F446:AI446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D446),$Z424-SUM($F446:AJ446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D446),$Z424-SUM($F446:AK446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D446),$Z424-SUM($F446:AL446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D446),$Z424-SUM($F446:AM446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D446),$Z424-SUM($F446:AN446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D446),$Z424-SUM($F446:AO446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D446),$Z424-SUM($F446:AP446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D446),$Z424-SUM($F446:AQ446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D446),$Z424-SUM($F446:AR446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D446),$Z424-SUM($F446:AS446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D446),$Z424-SUM($F446:AT446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D446),$Z424-SUM($F446:AU446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D446),$Z424-SUM($F446:AV446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D446),$Z424-SUM($F446:AW446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D446),$Z424-SUM($F446:AX446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D446),$Z424-SUM($F446:AY446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D446),$Z424-SUM($F446:AZ446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D446),$Z424-SUM($F446:BA446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D446),$Z424-SUM($F446:BB446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D446),$Z424-SUM($F446:BC446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D446),$Z424-SUM($F446:BD446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D446),$Z424-SUM($F446:BE446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D446),$Z424-SUM($F446:BF446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D446),$Z424-SUM($F446:BG446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D446),$Z424-SUM($F446:BH446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D446),$Z424-SUM($F446:BI446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D446),$Z424-SUM($F446:BJ446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D446),$Z424-SUM($F446:BK446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D446),$Z424-SUM($F446:BL446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D446),$Z424-SUM($F446:BM446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D446),$Z424-SUM($F446:BN446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D446),$Z424-SUM($F446:BO446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D446),$Z424-SUM($F446:BP446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D446),$Z424-SUM($F446:BQ446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D446),$Z424-SUM($F446:BR446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D446),$Z424-SUM($F446:BS446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D446),$Z424-SUM($F446:BT446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D446),$Z424-SUM($F446:BU446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D446),$Z424-SUM($F446:BV446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D446),$Z424-SUM($F446:BW446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D446),$Z424-SUM($F446:BX446),$Z424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D446),$Z424-SUM($F446:BY446),$Z424/$D424))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AB$3>($D424+$D447),$AA424-SUM($F447:AA447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D447),$AA424-SUM($F447:AB447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D447),$AA424-SUM($F447:AC447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D447),$AA424-SUM($F447:AD447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D447),$AA424-SUM($F447:AE447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D447),$AA424-SUM($F447:AF447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D447),$AA424-SUM($F447:AG447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D447),$AA424-SUM($F447:AH447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D447),$AA424-SUM($F447:AI447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D447),$AA424-SUM($F447:AJ447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D447),$AA424-SUM($F447:AK447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D447),$AA424-SUM($F447:AL447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D447),$AA424-SUM($F447:AM447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D447),$AA424-SUM($F447:AN447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D447),$AA424-SUM($F447:AO447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D447),$AA424-SUM($F447:AP447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D447),$AA424-SUM($F447:AQ447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D447),$AA424-SUM($F447:AR447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D447),$AA424-SUM($F447:AS447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D447),$AA424-SUM($F447:AT447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D447),$AA424-SUM($F447:AU447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D447),$AA424-SUM($F447:AV447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D447),$AA424-SUM($F447:AW447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D447),$AA424-SUM($F447:AX447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D447),$AA424-SUM($F447:AY447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D447),$AA424-SUM($F447:AZ447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D447),$AA424-SUM($F447:BA447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D447),$AA424-SUM($F447:BB447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D447),$AA424-SUM($F447:BC447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D447),$AA424-SUM($F447:BD447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D447),$AA424-SUM($F447:BE447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D447),$AA424-SUM($F447:BF447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D447),$AA424-SUM($F447:BG447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D447),$AA424-SUM($F447:BH447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D447),$AA424-SUM($F447:BI447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D447),$AA424-SUM($F447:BJ447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D447),$AA424-SUM($F447:BK447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D447),$AA424-SUM($F447:BL447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D447),$AA424-SUM($F447:BM447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D447),$AA424-SUM($F447:BN447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D447),$AA424-SUM($F447:BO447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D447),$AA424-SUM($F447:BP447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D447),$AA424-SUM($F447:BQ447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D447),$AA424-SUM($F447:BR447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D447),$AA424-SUM($F447:BS447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D447),$AA424-SUM($F447:BT447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D447),$AA424-SUM($F447:BU447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D447),$AA424-SUM($F447:BV447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D447),$AA424-SUM($F447:BW447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D447),$AA424-SUM($F447:BX447),$AA424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D447),$AA424-SUM($F447:BY447),$AA424/$D424))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AC$3>($D424+$D448),$AB424-SUM($F448:AB448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D448),$AB424-SUM($F448:AC448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D448),$AB424-SUM($F448:AD448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D448),$AB424-SUM($F448:AE448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D448),$AB424-SUM($F448:AF448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D448),$AB424-SUM($F448:AG448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D448),$AB424-SUM($F448:AH448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D448),$AB424-SUM($F448:AI448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D448),$AB424-SUM($F448:AJ448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D448),$AB424-SUM($F448:AK448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D448),$AB424-SUM($F448:AL448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D448),$AB424-SUM($F448:AM448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D448),$AB424-SUM($F448:AN448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D448),$AB424-SUM($F448:AO448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D448),$AB424-SUM($F448:AP448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D448),$AB424-SUM($F448:AQ448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D448),$AB424-SUM($F448:AR448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D448),$AB424-SUM($F448:AS448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D448),$AB424-SUM($F448:AT448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D448),$AB424-SUM($F448:AU448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D448),$AB424-SUM($F448:AV448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D448),$AB424-SUM($F448:AW448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D448),$AB424-SUM($F448:AX448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D448),$AB424-SUM($F448:AY448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D448),$AB424-SUM($F448:AZ448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D448),$AB424-SUM($F448:BA448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D448),$AB424-SUM($F448:BB448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D448),$AB424-SUM($F448:BC448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D448),$AB424-SUM($F448:BD448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D448),$AB424-SUM($F448:BE448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D448),$AB424-SUM($F448:BF448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D448),$AB424-SUM($F448:BG448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D448),$AB424-SUM($F448:BH448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D448),$AB424-SUM($F448:BI448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D448),$AB424-SUM($F448:BJ448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D448),$AB424-SUM($F448:BK448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D448),$AB424-SUM($F448:BL448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D448),$AB424-SUM($F448:BM448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D448),$AB424-SUM($F448:BN448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D448),$AB424-SUM($F448:BO448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D448),$AB424-SUM($F448:BP448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D448),$AB424-SUM($F448:BQ448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D448),$AB424-SUM($F448:BR448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D448),$AB424-SUM($F448:BS448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D448),$AB424-SUM($F448:BT448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D448),$AB424-SUM($F448:BU448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D448),$AB424-SUM($F448:BV448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D448),$AB424-SUM($F448:BW448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D448),$AB424-SUM($F448:BX448),$AB424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D448),$AB424-SUM($F448:BY448),$AB424/$D424))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AD$3>($D424+$D449),$AC424-SUM($F449:AC449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AE$3>($D424+$D449),$AC424-SUM($F449:AD449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AF$3>($D424+$D449),$AC424-SUM($F449:AE449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AG$3>($D424+$D449),$AC424-SUM($F449:AF449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AH$3>($D424+$D449),$AC424-SUM($F449:AG449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AI$3>($D424+$D449),$AC424-SUM($F449:AH449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AJ$3>($D424+$D449),$AC424-SUM($F449:AI449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AK$3>($D424+$D449),$AC424-SUM($F449:AJ449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AL$3>($D424+$D449),$AC424-SUM($F449:AK449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AM$3>($D424+$D449),$AC424-SUM($F449:AL449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AN$3>($D424+$D449),$AC424-SUM($F449:AM449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AO$3>($D424+$D449),$AC424-SUM($F449:AN449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AP$3>($D424+$D449),$AC424-SUM($F449:AO449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AQ$3>($D424+$D449),$AC424-SUM($F449:AP449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AR$3>($D424+$D449),$AC424-SUM($F449:AQ449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AS$3>($D424+$D449),$AC424-SUM($F449:AR449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AT$3>($D424+$D449),$AC424-SUM($F449:AS449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AU$3>($D424+$D449),$AC424-SUM($F449:AT449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AV$3>($D424+$D449),$AC424-SUM($F449:AU449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AW$3>($D424+$D449),$AC424-SUM($F449:AV449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AX$3>($D424+$D449),$AC424-SUM($F449:AW449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AY$3>($D424+$D449),$AC424-SUM($F449:AX449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(AZ$3>($D424+$D449),$AC424-SUM($F449:AY449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BA$3>($D424+$D449),$AC424-SUM($F449:AZ449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BB$3>($D424+$D449),$AC424-SUM($F449:BA449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BC$3>($D424+$D449),$AC424-SUM($F449:BB449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BD$3>($D424+$D449),$AC424-SUM($F449:BC449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BE$3>($D424+$D449),$AC424-SUM($F449:BD449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BF$3>($D424+$D449),$AC424-SUM($F449:BE449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BG$3>($D424+$D449),$AC424-SUM($F449:BF449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BH$3>($D424+$D449),$AC424-SUM($F449:BG449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BI$3>($D424+$D449),$AC424-SUM($F449:BH449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BJ$3>($D424+$D449),$AC424-SUM($F449:BI449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BK$3>($D424+$D449),$AC424-SUM($F449:BJ449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BL$3>($D424+$D449),$AC424-SUM($F449:BK449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BM$3>($D424+$D449),$AC424-SUM($F449:BL449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BN$3>($D424+$D449),$AC424-SUM($F449:BM449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BO$3>($D424+$D449),$AC424-SUM($F449:BN449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BP$3>($D424+$D449),$AC424-SUM($F449:BO449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BQ$3>($D424+$D449),$AC424-SUM($F449:BP449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BR$3>($D424+$D449),$AC424-SUM($F449:BQ449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BS$3>($D424+$D449),$AC424-SUM($F449:BR449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BT$3>($D424+$D449),$AC424-SUM($F449:BS449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BU$3>($D424+$D449),$AC424-SUM($F449:BT449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BV$3>($D424+$D449),$AC424-SUM($F449:BU449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BW$3>($D424+$D449),$AC424-SUM($F449:BV449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BX$3>($D424+$D449),$AC424-SUM($F449:BW449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BY$3>($D424+$D449),$AC424-SUM($F449:BX449),$AC424/$D424))","v":0},{"$f":"IF($D424=\"n/a\",\"n/a\",IF(BZ$3>($D424+$D449),$AC424-SUM($F449:BY449),$AC424/$D424))","v":0}]
[null,null,null,25]
[null,{"$f":"A48","v":"IT"},null,null,null,{"$f":"SUM(F425:F450)","v":0},545.40962937824736,1413.3355626783778,2007.5136957005325,3264.9422760178481,3900.3934784861144,6268.604891756906,6891.731741423835,9685.8148769454456,10731.869797460089,12704.838131441284,11579.081843332524,13178.681100186688,10558.899571858288,14728.549782527076,15912.384468247143,14124.519713706864,11033.867673885641,10265.387933670274,3792.254222169533,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL425:AL450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B480","v":"Vehicles"},{"$f":"VLOOKUP(C453,$A$124:$D$140,4,FALSE)","v":7},{"$f":"VLOOKUP(C453,$A$124:$D$140,3,FALSE)","v":10},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C453,$A$61:$A$77,0),FALSE))","v":-462.5935873894137},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C453,$A$61:$A$77,0),FALSE))","v":545.62120964722396},519.08044948852466,895.74758948111207,971.24368671527577,1215.8025575463112,-59.895933661064007,567.70432611673948,-171.73270983436507,196.2150158096895,996.73136634164462,1501.2309398907748,597.50212476471347,1352.0836271754424,867.69172428027787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C453,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E453=\"n/a\",\"n/a\",IF(G$3>($E453+$D455),$F453-SUM($F455:F455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(H$3>($E453+$D455),$F453-SUM($F455:G455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(I$3>($E453+$D455),$F453-SUM($F455:H455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(J$3>($E453+$D455),$F453-SUM($F455:I455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(K$3>($E453+$D455),$F453-SUM($F455:J455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(L$3>($E453+$D455),$F453-SUM($F455:K455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(M$3>($E453+$D455),$F453-SUM($F455:L455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(N$3>($E453+$D455),$F453-SUM($F455:M455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(O$3>($E453+$D455),$F453-SUM($F455:N455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(P$3>($E453+$D455),$F453-SUM($F455:O455),$F453/$E453))","v":-46.259358738941373},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Q$3>($E453+$D455),$F453-SUM($F455:P455),$F453/$E453))","v":1.1368683772161603E-13},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(R$3>($E453+$D455),$F453-SUM($F455:Q455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(S$3>($E453+$D455),$F453-SUM($F455:R455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(T$3>($E453+$D455),$F453-SUM($F455:S455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(U$3>($E453+$D455),$F453-SUM($F455:T455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(V$3>($E453+$D455),$F453-SUM($F455:U455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(W$3>($E453+$D455),$F453-SUM($F455:V455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(X$3>($E453+$D455),$F453-SUM($F455:W455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Y$3>($E453+$D455),$F453-SUM($F455:X455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Z$3>($E453+$D455),$F453-SUM($F455:Y455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AA$3>($E453+$D455),$F453-SUM($F455:Z455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AB$3>($E453+$D455),$F453-SUM($F455:AA455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AC$3>($E453+$D455),$F453-SUM($F455:AB455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AD$3>($E453+$D455),$F453-SUM($F455:AC455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AE$3>($E453+$D455),$F453-SUM($F455:AD455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AF$3>($E453+$D455),$F453-SUM($F455:AE455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AG$3>($E453+$D455),$F453-SUM($F455:AF455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AH$3>($E453+$D455),$F453-SUM($F455:AG455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AI$3>($E453+$D455),$F453-SUM($F455:AH455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AJ$3>($E453+$D455),$F453-SUM($F455:AI455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AK$3>($E453+$D455),$F453-SUM($F455:AJ455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AL$3>($E453+$D455),$F453-SUM($F455:AK455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AM$3>($E453+$D455),$F453-SUM($F455:AL455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AN$3>($E453+$D455),$F453-SUM($F455:AM455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AO$3>($E453+$D455),$F453-SUM($F455:AN455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AP$3>($E453+$D455),$F453-SUM($F455:AO455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AQ$3>($E453+$D455),$F453-SUM($F455:AP455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AR$3>($E453+$D455),$F453-SUM($F455:AQ455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AS$3>($E453+$D455),$F453-SUM($F455:AR455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AT$3>($E453+$D455),$F453-SUM($F455:AS455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AU$3>($E453+$D455),$F453-SUM($F455:AT455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AV$3>($E453+$D455),$F453-SUM($F455:AU455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AW$3>($E453+$D455),$F453-SUM($F455:AV455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AX$3>($E453+$D455),$F453-SUM($F455:AW455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AY$3>($E453+$D455),$F453-SUM($F455:AX455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AZ$3>($E453+$D455),$F453-SUM($F455:AY455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BA$3>($E453+$D455),$F453-SUM($F455:AZ455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BB$3>($E453+$D455),$F453-SUM($F455:BA455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BC$3>($E453+$D455),$F453-SUM($F455:BB455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BD$3>($E453+$D455),$F453-SUM($F455:BC455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BE$3>($E453+$D455),$F453-SUM($F455:BD455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BF$3>($E453+$D455),$F453-SUM($F455:BE455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BG$3>($E453+$D455),$F453-SUM($F455:BF455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BH$3>($E453+$D455),$F453-SUM($F455:BG455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BI$3>($E453+$D455),$F453-SUM($F455:BH455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BJ$3>($E453+$D455),$F453-SUM($F455:BI455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BK$3>($E453+$D455),$F453-SUM($F455:BJ455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BL$3>($E453+$D455),$F453-SUM($F455:BK455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BM$3>($E453+$D455),$F453-SUM($F455:BL455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BN$3>($E453+$D455),$F453-SUM($F455:BM455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BO$3>($E453+$D455),$F453-SUM($F455:BN455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BP$3>($E453+$D455),$F453-SUM($F455:BO455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BQ$3>($E453+$D455),$F453-SUM($F455:BP455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BR$3>($E453+$D455),$F453-SUM($F455:BQ455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BS$3>($E453+$D455),$F453-SUM($F455:BR455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BT$3>($E453+$D455),$F453-SUM($F455:BS455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BU$3>($E453+$D455),$F453-SUM($F455:BT455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BV$3>($E453+$D455),$F453-SUM($F455:BU455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BW$3>($E453+$D455),$F453-SUM($F455:BV455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BX$3>($E453+$D455),$F453-SUM($F455:BW455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BY$3>($E453+$D455),$F453-SUM($F455:BX455),$F453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BZ$3>($E453+$D455),$F453-SUM($F455:BY455),$F453/$E453))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E453=\"n/a\",\"n/a\",IF(H$3>($E453+$D456),$G453-SUM($F456:G456),$G453/$E453))","v":54.562120964722396},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(I$3>($E453+$D456),$G453-SUM($F456:H456),$G453/$E453))","v":54.562120964722396},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(J$3>($E453+$D456),$G453-SUM($F456:I456),$G453/$E453))","v":54.562120964722396},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(K$3>($E453+$D456),$G453-SUM($F456:J456),$G453/$E453))","v":54.562120964722396},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(L$3>($E453+$D456),$G453-SUM($F456:K456),$G453/$E453))","v":54.562120964722396},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(M$3>($E453+$D456),$G453-SUM($F456:L456),$G453/$E453))","v":54.562120964722396},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(N$3>($E453+$D456),$G453-SUM($F456:M456),$G453/$E453))","v":54.562120964722396},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(O$3>($E453+$D456),$G453-SUM($F456:N456),$G453/$E453))","v":54.562120964722396},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(P$3>($E453+$D456),$G453-SUM($F456:O456),$G453/$E453))","v":54.562120964722396},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Q$3>($E453+$D456),$G453-SUM($F456:P456),$G453/$E453))","v":54.562120964722396},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(R$3>($E453+$D456),$G453-SUM($F456:Q456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(S$3>($E453+$D456),$G453-SUM($F456:R456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(T$3>($E453+$D456),$G453-SUM($F456:S456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(U$3>($E453+$D456),$G453-SUM($F456:T456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(V$3>($E453+$D456),$G453-SUM($F456:U456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(W$3>($E453+$D456),$G453-SUM($F456:V456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(X$3>($E453+$D456),$G453-SUM($F456:W456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Y$3>($E453+$D456),$G453-SUM($F456:X456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Z$3>($E453+$D456),$G453-SUM($F456:Y456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AA$3>($E453+$D456),$G453-SUM($F456:Z456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AB$3>($E453+$D456),$G453-SUM($F456:AA456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AC$3>($E453+$D456),$G453-SUM($F456:AB456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AD$3>($E453+$D456),$G453-SUM($F456:AC456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AE$3>($E453+$D456),$G453-SUM($F456:AD456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AF$3>($E453+$D456),$G453-SUM($F456:AE456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AG$3>($E453+$D456),$G453-SUM($F456:AF456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AH$3>($E453+$D456),$G453-SUM($F456:AG456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AI$3>($E453+$D456),$G453-SUM($F456:AH456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AJ$3>($E453+$D456),$G453-SUM($F456:AI456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AK$3>($E453+$D456),$G453-SUM($F456:AJ456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AL$3>($E453+$D456),$G453-SUM($F456:AK456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AM$3>($E453+$D456),$G453-SUM($F456:AL456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AN$3>($E453+$D456),$G453-SUM($F456:AM456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AO$3>($E453+$D456),$G453-SUM($F456:AN456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AP$3>($E453+$D456),$G453-SUM($F456:AO456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AQ$3>($E453+$D456),$G453-SUM($F456:AP456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AR$3>($E453+$D456),$G453-SUM($F456:AQ456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AS$3>($E453+$D456),$G453-SUM($F456:AR456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AT$3>($E453+$D456),$G453-SUM($F456:AS456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AU$3>($E453+$D456),$G453-SUM($F456:AT456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AV$3>($E453+$D456),$G453-SUM($F456:AU456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AW$3>($E453+$D456),$G453-SUM($F456:AV456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AX$3>($E453+$D456),$G453-SUM($F456:AW456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AY$3>($E453+$D456),$G453-SUM($F456:AX456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AZ$3>($E453+$D456),$G453-SUM($F456:AY456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BA$3>($E453+$D456),$G453-SUM($F456:AZ456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BB$3>($E453+$D456),$G453-SUM($F456:BA456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BC$3>($E453+$D456),$G453-SUM($F456:BB456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BD$3>($E453+$D456),$G453-SUM($F456:BC456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BE$3>($E453+$D456),$G453-SUM($F456:BD456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BF$3>($E453+$D456),$G453-SUM($F456:BE456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BG$3>($E453+$D456),$G453-SUM($F456:BF456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BH$3>($E453+$D456),$G453-SUM($F456:BG456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BI$3>($E453+$D456),$G453-SUM($F456:BH456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BJ$3>($E453+$D456),$G453-SUM($F456:BI456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BK$3>($E453+$D456),$G453-SUM($F456:BJ456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BL$3>($E453+$D456),$G453-SUM($F456:BK456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BM$3>($E453+$D456),$G453-SUM($F456:BL456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BN$3>($E453+$D456),$G453-SUM($F456:BM456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BO$3>($E453+$D456),$G453-SUM($F456:BN456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BP$3>($E453+$D456),$G453-SUM($F456:BO456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BQ$3>($E453+$D456),$G453-SUM($F456:BP456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BR$3>($E453+$D456),$G453-SUM($F456:BQ456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BS$3>($E453+$D456),$G453-SUM($F456:BR456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BT$3>($E453+$D456),$G453-SUM($F456:BS456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BU$3>($E453+$D456),$G453-SUM($F456:BT456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BV$3>($E453+$D456),$G453-SUM($F456:BU456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BW$3>($E453+$D456),$G453-SUM($F456:BV456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BX$3>($E453+$D456),$G453-SUM($F456:BW456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BY$3>($E453+$D456),$G453-SUM($F456:BX456),$G453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BZ$3>($E453+$D456),$G453-SUM($F456:BY456),$G453/$E453))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E453=\"n/a\",\"n/a\",IF(I$3>($E453+$D457),$H453-SUM($F457:H457),$H453/$E453))","v":51.908044948852464},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(J$3>($E453+$D457),$H453-SUM($F457:I457),$H453/$E453))","v":51.908044948852464},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(K$3>($E453+$D457),$H453-SUM($F457:J457),$H453/$E453))","v":51.908044948852464},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(L$3>($E453+$D457),$H453-SUM($F457:K457),$H453/$E453))","v":51.908044948852464},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(M$3>($E453+$D457),$H453-SUM($F457:L457),$H453/$E453))","v":51.908044948852464},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(N$3>($E453+$D457),$H453-SUM($F457:M457),$H453/$E453))","v":51.908044948852464},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(O$3>($E453+$D457),$H453-SUM($F457:N457),$H453/$E453))","v":51.908044948852464},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(P$3>($E453+$D457),$H453-SUM($F457:O457),$H453/$E453))","v":51.908044948852464},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Q$3>($E453+$D457),$H453-SUM($F457:P457),$H453/$E453))","v":51.908044948852464},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(R$3>($E453+$D457),$H453-SUM($F457:Q457),$H453/$E453))","v":51.908044948852464},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(S$3>($E453+$D457),$H453-SUM($F457:R457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(T$3>($E453+$D457),$H453-SUM($F457:S457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(U$3>($E453+$D457),$H453-SUM($F457:T457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(V$3>($E453+$D457),$H453-SUM($F457:U457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(W$3>($E453+$D457),$H453-SUM($F457:V457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(X$3>($E453+$D457),$H453-SUM($F457:W457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Y$3>($E453+$D457),$H453-SUM($F457:X457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Z$3>($E453+$D457),$H453-SUM($F457:Y457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AA$3>($E453+$D457),$H453-SUM($F457:Z457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AB$3>($E453+$D457),$H453-SUM($F457:AA457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AC$3>($E453+$D457),$H453-SUM($F457:AB457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AD$3>($E453+$D457),$H453-SUM($F457:AC457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AE$3>($E453+$D457),$H453-SUM($F457:AD457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AF$3>($E453+$D457),$H453-SUM($F457:AE457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AG$3>($E453+$D457),$H453-SUM($F457:AF457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AH$3>($E453+$D457),$H453-SUM($F457:AG457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AI$3>($E453+$D457),$H453-SUM($F457:AH457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AJ$3>($E453+$D457),$H453-SUM($F457:AI457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AK$3>($E453+$D457),$H453-SUM($F457:AJ457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AL$3>($E453+$D457),$H453-SUM($F457:AK457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AM$3>($E453+$D457),$H453-SUM($F457:AL457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AN$3>($E453+$D457),$H453-SUM($F457:AM457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AO$3>($E453+$D457),$H453-SUM($F457:AN457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AP$3>($E453+$D457),$H453-SUM($F457:AO457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AQ$3>($E453+$D457),$H453-SUM($F457:AP457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AR$3>($E453+$D457),$H453-SUM($F457:AQ457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AS$3>($E453+$D457),$H453-SUM($F457:AR457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AT$3>($E453+$D457),$H453-SUM($F457:AS457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AU$3>($E453+$D457),$H453-SUM($F457:AT457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AV$3>($E453+$D457),$H453-SUM($F457:AU457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AW$3>($E453+$D457),$H453-SUM($F457:AV457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AX$3>($E453+$D457),$H453-SUM($F457:AW457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AY$3>($E453+$D457),$H453-SUM($F457:AX457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AZ$3>($E453+$D457),$H453-SUM($F457:AY457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BA$3>($E453+$D457),$H453-SUM($F457:AZ457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BB$3>($E453+$D457),$H453-SUM($F457:BA457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BC$3>($E453+$D457),$H453-SUM($F457:BB457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BD$3>($E453+$D457),$H453-SUM($F457:BC457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BE$3>($E453+$D457),$H453-SUM($F457:BD457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BF$3>($E453+$D457),$H453-SUM($F457:BE457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BG$3>($E453+$D457),$H453-SUM($F457:BF457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BH$3>($E453+$D457),$H453-SUM($F457:BG457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BI$3>($E453+$D457),$H453-SUM($F457:BH457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BJ$3>($E453+$D457),$H453-SUM($F457:BI457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BK$3>($E453+$D457),$H453-SUM($F457:BJ457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BL$3>($E453+$D457),$H453-SUM($F457:BK457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BM$3>($E453+$D457),$H453-SUM($F457:BL457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BN$3>($E453+$D457),$H453-SUM($F457:BM457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BO$3>($E453+$D457),$H453-SUM($F457:BN457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BP$3>($E453+$D457),$H453-SUM($F457:BO457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BQ$3>($E453+$D457),$H453-SUM($F457:BP457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BR$3>($E453+$D457),$H453-SUM($F457:BQ457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BS$3>($E453+$D457),$H453-SUM($F457:BR457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BT$3>($E453+$D457),$H453-SUM($F457:BS457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BU$3>($E453+$D457),$H453-SUM($F457:BT457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BV$3>($E453+$D457),$H453-SUM($F457:BU457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BW$3>($E453+$D457),$H453-SUM($F457:BV457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BX$3>($E453+$D457),$H453-SUM($F457:BW457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BY$3>($E453+$D457),$H453-SUM($F457:BX457),$H453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BZ$3>($E453+$D457),$H453-SUM($F457:BY457),$H453/$E453))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E453=\"n/a\",\"n/a\",IF(J$3>($E453+$D458),$I453-SUM($F458:I458),$I453/$E453))","v":89.57475894811121},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(K$3>($E453+$D458),$I453-SUM($F458:J458),$I453/$E453))","v":89.57475894811121},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(L$3>($E453+$D458),$I453-SUM($F458:K458),$I453/$E453))","v":89.57475894811121},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(M$3>($E453+$D458),$I453-SUM($F458:L458),$I453/$E453))","v":89.57475894811121},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(N$3>($E453+$D458),$I453-SUM($F458:M458),$I453/$E453))","v":89.57475894811121},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(O$3>($E453+$D458),$I453-SUM($F458:N458),$I453/$E453))","v":89.57475894811121},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(P$3>($E453+$D458),$I453-SUM($F458:O458),$I453/$E453))","v":89.57475894811121},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Q$3>($E453+$D458),$I453-SUM($F458:P458),$I453/$E453))","v":89.57475894811121},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(R$3>($E453+$D458),$I453-SUM($F458:Q458),$I453/$E453))","v":89.57475894811121},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(S$3>($E453+$D458),$I453-SUM($F458:R458),$I453/$E453))","v":89.57475894811121},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(T$3>($E453+$D458),$I453-SUM($F458:S458),$I453/$E453))","v":-2.2737367544323206E-13},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(U$3>($E453+$D458),$I453-SUM($F458:T458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(V$3>($E453+$D458),$I453-SUM($F458:U458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(W$3>($E453+$D458),$I453-SUM($F458:V458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(X$3>($E453+$D458),$I453-SUM($F458:W458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Y$3>($E453+$D458),$I453-SUM($F458:X458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Z$3>($E453+$D458),$I453-SUM($F458:Y458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AA$3>($E453+$D458),$I453-SUM($F458:Z458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AB$3>($E453+$D458),$I453-SUM($F458:AA458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AC$3>($E453+$D458),$I453-SUM($F458:AB458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AD$3>($E453+$D458),$I453-SUM($F458:AC458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AE$3>($E453+$D458),$I453-SUM($F458:AD458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AF$3>($E453+$D458),$I453-SUM($F458:AE458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AG$3>($E453+$D458),$I453-SUM($F458:AF458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AH$3>($E453+$D458),$I453-SUM($F458:AG458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AI$3>($E453+$D458),$I453-SUM($F458:AH458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AJ$3>($E453+$D458),$I453-SUM($F458:AI458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AK$3>($E453+$D458),$I453-SUM($F458:AJ458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AL$3>($E453+$D458),$I453-SUM($F458:AK458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AM$3>($E453+$D458),$I453-SUM($F458:AL458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AN$3>($E453+$D458),$I453-SUM($F458:AM458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AO$3>($E453+$D458),$I453-SUM($F458:AN458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AP$3>($E453+$D458),$I453-SUM($F458:AO458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AQ$3>($E453+$D458),$I453-SUM($F458:AP458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AR$3>($E453+$D458),$I453-SUM($F458:AQ458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AS$3>($E453+$D458),$I453-SUM($F458:AR458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AT$3>($E453+$D458),$I453-SUM($F458:AS458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AU$3>($E453+$D458),$I453-SUM($F458:AT458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AV$3>($E453+$D458),$I453-SUM($F458:AU458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AW$3>($E453+$D458),$I453-SUM($F458:AV458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AX$3>($E453+$D458),$I453-SUM($F458:AW458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AY$3>($E453+$D458),$I453-SUM($F458:AX458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AZ$3>($E453+$D458),$I453-SUM($F458:AY458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BA$3>($E453+$D458),$I453-SUM($F458:AZ458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BB$3>($E453+$D458),$I453-SUM($F458:BA458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BC$3>($E453+$D458),$I453-SUM($F458:BB458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BD$3>($E453+$D458),$I453-SUM($F458:BC458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BE$3>($E453+$D458),$I453-SUM($F458:BD458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BF$3>($E453+$D458),$I453-SUM($F458:BE458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BG$3>($E453+$D458),$I453-SUM($F458:BF458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BH$3>($E453+$D458),$I453-SUM($F458:BG458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BI$3>($E453+$D458),$I453-SUM($F458:BH458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BJ$3>($E453+$D458),$I453-SUM($F458:BI458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BK$3>($E453+$D458),$I453-SUM($F458:BJ458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BL$3>($E453+$D458),$I453-SUM($F458:BK458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BM$3>($E453+$D458),$I453-SUM($F458:BL458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BN$3>($E453+$D458),$I453-SUM($F458:BM458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BO$3>($E453+$D458),$I453-SUM($F458:BN458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BP$3>($E453+$D458),$I453-SUM($F458:BO458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BQ$3>($E453+$D458),$I453-SUM($F458:BP458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BR$3>($E453+$D458),$I453-SUM($F458:BQ458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BS$3>($E453+$D458),$I453-SUM($F458:BR458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BT$3>($E453+$D458),$I453-SUM($F458:BS458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BU$3>($E453+$D458),$I453-SUM($F458:BT458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BV$3>($E453+$D458),$I453-SUM($F458:BU458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BW$3>($E453+$D458),$I453-SUM($F458:BV458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BX$3>($E453+$D458),$I453-SUM($F458:BW458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BY$3>($E453+$D458),$I453-SUM($F458:BX458),$I453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BZ$3>($E453+$D458),$I453-SUM($F458:BY458),$I453/$E453))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E453=\"n/a\",\"n/a\",IF(K$3>($E453+$D459),$J453-SUM($F459:J459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(L$3>($E453+$D459),$J453-SUM($F459:K459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(M$3>($E453+$D459),$J453-SUM($F459:L459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(N$3>($E453+$D459),$J453-SUM($F459:M459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(O$3>($E453+$D459),$J453-SUM($F459:N459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(P$3>($E453+$D459),$J453-SUM($F459:O459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Q$3>($E453+$D459),$J453-SUM($F459:P459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(R$3>($E453+$D459),$J453-SUM($F459:Q459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(S$3>($E453+$D459),$J453-SUM($F459:R459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(T$3>($E453+$D459),$J453-SUM($F459:S459),$J453/$E453))","v":97.124368671527577},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(U$3>($E453+$D459),$J453-SUM($F459:T459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(V$3>($E453+$D459),$J453-SUM($F459:U459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(W$3>($E453+$D459),$J453-SUM($F459:V459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(X$3>($E453+$D459),$J453-SUM($F459:W459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Y$3>($E453+$D459),$J453-SUM($F459:X459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(Z$3>($E453+$D459),$J453-SUM($F459:Y459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AA$3>($E453+$D459),$J453-SUM($F459:Z459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AB$3>($E453+$D459),$J453-SUM($F459:AA459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AC$3>($E453+$D459),$J453-SUM($F459:AB459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AD$3>($E453+$D459),$J453-SUM($F459:AC459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AE$3>($E453+$D459),$J453-SUM($F459:AD459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AF$3>($E453+$D459),$J453-SUM($F459:AE459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AG$3>($E453+$D459),$J453-SUM($F459:AF459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AH$3>($E453+$D459),$J453-SUM($F459:AG459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AI$3>($E453+$D459),$J453-SUM($F459:AH459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AJ$3>($E453+$D459),$J453-SUM($F459:AI459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AK$3>($E453+$D459),$J453-SUM($F459:AJ459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AL$3>($E453+$D459),$J453-SUM($F459:AK459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AM$3>($E453+$D459),$J453-SUM($F459:AL459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AN$3>($E453+$D459),$J453-SUM($F459:AM459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AO$3>($E453+$D459),$J453-SUM($F459:AN459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AP$3>($E453+$D459),$J453-SUM($F459:AO459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AQ$3>($E453+$D459),$J453-SUM($F459:AP459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AR$3>($E453+$D459),$J453-SUM($F459:AQ459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AS$3>($E453+$D459),$J453-SUM($F459:AR459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AT$3>($E453+$D459),$J453-SUM($F459:AS459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AU$3>($E453+$D459),$J453-SUM($F459:AT459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AV$3>($E453+$D459),$J453-SUM($F459:AU459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AW$3>($E453+$D459),$J453-SUM($F459:AV459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AX$3>($E453+$D459),$J453-SUM($F459:AW459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AY$3>($E453+$D459),$J453-SUM($F459:AX459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(AZ$3>($E453+$D459),$J453-SUM($F459:AY459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BA$3>($E453+$D459),$J453-SUM($F459:AZ459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BB$3>($E453+$D459),$J453-SUM($F459:BA459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BC$3>($E453+$D459),$J453-SUM($F459:BB459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BD$3>($E453+$D459),$J453-SUM($F459:BC459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BE$3>($E453+$D459),$J453-SUM($F459:BD459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BF$3>($E453+$D459),$J453-SUM($F459:BE459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BG$3>($E453+$D459),$J453-SUM($F459:BF459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BH$3>($E453+$D459),$J453-SUM($F459:BG459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BI$3>($E453+$D459),$J453-SUM($F459:BH459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BJ$3>($E453+$D459),$J453-SUM($F459:BI459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BK$3>($E453+$D459),$J453-SUM($F459:BJ459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BL$3>($E453+$D459),$J453-SUM($F459:BK459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BM$3>($E453+$D459),$J453-SUM($F459:BL459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BN$3>($E453+$D459),$J453-SUM($F459:BM459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BO$3>($E453+$D459),$J453-SUM($F459:BN459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BP$3>($E453+$D459),$J453-SUM($F459:BO459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BQ$3>($E453+$D459),$J453-SUM($F459:BP459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BR$3>($E453+$D459),$J453-SUM($F459:BQ459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BS$3>($E453+$D459),$J453-SUM($F459:BR459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BT$3>($E453+$D459),$J453-SUM($F459:BS459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BU$3>($E453+$D459),$J453-SUM($F459:BT459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BV$3>($E453+$D459),$J453-SUM($F459:BU459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BW$3>($E453+$D459),$J453-SUM($F459:BV459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BX$3>($E453+$D459),$J453-SUM($F459:BW459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BY$3>($E453+$D459),$J453-SUM($F459:BX459),$J453/$E453))","v":0},{"$f":"IF($E453=\"n/a\",\"n/a\",IF(BZ$3>($E453+$D459),$J453-SUM($F459:BY459),$J453/$E453))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(L$3>($D453+$D460),$K453-SUM($F460:K460),$K453/$D453))","v":173.68607964947302},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(M$3>($D453+$D460),$K453-SUM($F460:L460),$K453/$D453))","v":173.68607964947302},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(N$3>($D453+$D460),$K453-SUM($F460:M460),$K453/$D453))","v":173.68607964947302},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(O$3>($D453+$D460),$K453-SUM($F460:N460),$K453/$D453))","v":173.68607964947302},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(P$3>($D453+$D460),$K453-SUM($F460:O460),$K453/$D453))","v":173.68607964947302},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Q$3>($D453+$D460),$K453-SUM($F460:P460),$K453/$D453))","v":173.68607964947302},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(R$3>($D453+$D460),$K453-SUM($F460:Q460),$K453/$D453))","v":173.68607964947302},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(S$3>($D453+$D460),$K453-SUM($F460:R460),$K453/$D453))","v":2.2737367544323206E-13},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(T$3>($D453+$D460),$K453-SUM($F460:S460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D460),$K453-SUM($F460:T460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D460),$K453-SUM($F460:U460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D460),$K453-SUM($F460:V460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D460),$K453-SUM($F460:W460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D460),$K453-SUM($F460:X460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D460),$K453-SUM($F460:Y460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D460),$K453-SUM($F460:Z460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D460),$K453-SUM($F460:AA460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D460),$K453-SUM($F460:AB460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D460),$K453-SUM($F460:AC460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D460),$K453-SUM($F460:AD460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D460),$K453-SUM($F460:AE460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D460),$K453-SUM($F460:AF460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D460),$K453-SUM($F460:AG460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D460),$K453-SUM($F460:AH460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D460),$K453-SUM($F460:AI460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D460),$K453-SUM($F460:AJ460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D460),$K453-SUM($F460:AK460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D460),$K453-SUM($F460:AL460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D460),$K453-SUM($F460:AM460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D460),$K453-SUM($F460:AN460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D460),$K453-SUM($F460:AO460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D460),$K453-SUM($F460:AP460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D460),$K453-SUM($F460:AQ460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D460),$K453-SUM($F460:AR460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D460),$K453-SUM($F460:AS460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D460),$K453-SUM($F460:AT460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D460),$K453-SUM($F460:AU460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D460),$K453-SUM($F460:AV460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D460),$K453-SUM($F460:AW460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D460),$K453-SUM($F460:AX460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D460),$K453-SUM($F460:AY460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D460),$K453-SUM($F460:AZ460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D460),$K453-SUM($F460:BA460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D460),$K453-SUM($F460:BB460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D460),$K453-SUM($F460:BC460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D460),$K453-SUM($F460:BD460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D460),$K453-SUM($F460:BE460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D460),$K453-SUM($F460:BF460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D460),$K453-SUM($F460:BG460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D460),$K453-SUM($F460:BH460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D460),$K453-SUM($F460:BI460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D460),$K453-SUM($F460:BJ460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D460),$K453-SUM($F460:BK460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D460),$K453-SUM($F460:BL460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D460),$K453-SUM($F460:BM460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D460),$K453-SUM($F460:BN460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D460),$K453-SUM($F460:BO460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D460),$K453-SUM($F460:BP460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D460),$K453-SUM($F460:BQ460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D460),$K453-SUM($F460:BR460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D460),$K453-SUM($F460:BS460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D460),$K453-SUM($F460:BT460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D460),$K453-SUM($F460:BU460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D460),$K453-SUM($F460:BV460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D460),$K453-SUM($F460:BW460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D460),$K453-SUM($F460:BX460),$K453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D460),$K453-SUM($F460:BY460),$K453/$D453))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(M$3>($D453+$D461),$L453-SUM($F461:L461),$L453/$D453))","v":-8.5565619515805729},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(N$3>($D453+$D461),$L453-SUM($F461:M461),$L453/$D453))","v":-8.5565619515805729},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(O$3>($D453+$D461),$L453-SUM($F461:N461),$L453/$D453))","v":-8.5565619515805729},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(P$3>($D453+$D461),$L453-SUM($F461:O461),$L453/$D453))","v":-8.5565619515805729},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Q$3>($D453+$D461),$L453-SUM($F461:P461),$L453/$D453))","v":-8.5565619515805729},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(R$3>($D453+$D461),$L453-SUM($F461:Q461),$L453/$D453))","v":-8.5565619515805729},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(S$3>($D453+$D461),$L453-SUM($F461:R461),$L453/$D453))","v":-8.5565619515805729},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(T$3>($D453+$D461),$L453-SUM($F461:S461),$L453/$D453))","v":1.4210854715202004E-14},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D461),$L453-SUM($F461:T461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D461),$L453-SUM($F461:U461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D461),$L453-SUM($F461:V461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D461),$L453-SUM($F461:W461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D461),$L453-SUM($F461:X461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D461),$L453-SUM($F461:Y461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D461),$L453-SUM($F461:Z461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D461),$L453-SUM($F461:AA461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D461),$L453-SUM($F461:AB461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D461),$L453-SUM($F461:AC461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D461),$L453-SUM($F461:AD461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D461),$L453-SUM($F461:AE461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D461),$L453-SUM($F461:AF461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D461),$L453-SUM($F461:AG461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D461),$L453-SUM($F461:AH461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D461),$L453-SUM($F461:AI461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D461),$L453-SUM($F461:AJ461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D461),$L453-SUM($F461:AK461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D461),$L453-SUM($F461:AL461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D461),$L453-SUM($F461:AM461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D461),$L453-SUM($F461:AN461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D461),$L453-SUM($F461:AO461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D461),$L453-SUM($F461:AP461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D461),$L453-SUM($F461:AQ461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D461),$L453-SUM($F461:AR461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D461),$L453-SUM($F461:AS461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D461),$L453-SUM($F461:AT461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D461),$L453-SUM($F461:AU461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D461),$L453-SUM($F461:AV461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D461),$L453-SUM($F461:AW461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D461),$L453-SUM($F461:AX461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D461),$L453-SUM($F461:AY461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D461),$L453-SUM($F461:AZ461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D461),$L453-SUM($F461:BA461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D461),$L453-SUM($F461:BB461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D461),$L453-SUM($F461:BC461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D461),$L453-SUM($F461:BD461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D461),$L453-SUM($F461:BE461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D461),$L453-SUM($F461:BF461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D461),$L453-SUM($F461:BG461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D461),$L453-SUM($F461:BH461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D461),$L453-SUM($F461:BI461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D461),$L453-SUM($F461:BJ461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D461),$L453-SUM($F461:BK461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D461),$L453-SUM($F461:BL461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D461),$L453-SUM($F461:BM461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D461),$L453-SUM($F461:BN461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D461),$L453-SUM($F461:BO461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D461),$L453-SUM($F461:BP461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D461),$L453-SUM($F461:BQ461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D461),$L453-SUM($F461:BR461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D461),$L453-SUM($F461:BS461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D461),$L453-SUM($F461:BT461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D461),$L453-SUM($F461:BU461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D461),$L453-SUM($F461:BV461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D461),$L453-SUM($F461:BW461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D461),$L453-SUM($F461:BX461),$L453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D461),$L453-SUM($F461:BY461),$L453/$D453))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(N$3>($D453+$D462),$M453-SUM($F462:M462),$M453/$D453))","v":81.100618016677075},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(O$3>($D453+$D462),$M453-SUM($F462:N462),$M453/$D453))","v":81.100618016677075},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(P$3>($D453+$D462),$M453-SUM($F462:O462),$M453/$D453))","v":81.100618016677075},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Q$3>($D453+$D462),$M453-SUM($F462:P462),$M453/$D453))","v":81.100618016677075},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(R$3>($D453+$D462),$M453-SUM($F462:Q462),$M453/$D453))","v":81.100618016677075},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(S$3>($D453+$D462),$M453-SUM($F462:R462),$M453/$D453))","v":81.100618016677075},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(T$3>($D453+$D462),$M453-SUM($F462:S462),$M453/$D453))","v":81.100618016677075},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D462),$M453-SUM($F462:T462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D462),$M453-SUM($F462:U462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D462),$M453-SUM($F462:V462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D462),$M453-SUM($F462:W462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D462),$M453-SUM($F462:X462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D462),$M453-SUM($F462:Y462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D462),$M453-SUM($F462:Z462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D462),$M453-SUM($F462:AA462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D462),$M453-SUM($F462:AB462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D462),$M453-SUM($F462:AC462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D462),$M453-SUM($F462:AD462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D462),$M453-SUM($F462:AE462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D462),$M453-SUM($F462:AF462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D462),$M453-SUM($F462:AG462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D462),$M453-SUM($F462:AH462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D462),$M453-SUM($F462:AI462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D462),$M453-SUM($F462:AJ462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D462),$M453-SUM($F462:AK462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D462),$M453-SUM($F462:AL462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D462),$M453-SUM($F462:AM462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D462),$M453-SUM($F462:AN462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D462),$M453-SUM($F462:AO462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D462),$M453-SUM($F462:AP462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D462),$M453-SUM($F462:AQ462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D462),$M453-SUM($F462:AR462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D462),$M453-SUM($F462:AS462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D462),$M453-SUM($F462:AT462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D462),$M453-SUM($F462:AU462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D462),$M453-SUM($F462:AV462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D462),$M453-SUM($F462:AW462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D462),$M453-SUM($F462:AX462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D462),$M453-SUM($F462:AY462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D462),$M453-SUM($F462:AZ462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D462),$M453-SUM($F462:BA462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D462),$M453-SUM($F462:BB462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D462),$M453-SUM($F462:BC462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D462),$M453-SUM($F462:BD462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D462),$M453-SUM($F462:BE462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D462),$M453-SUM($F462:BF462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D462),$M453-SUM($F462:BG462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D462),$M453-SUM($F462:BH462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D462),$M453-SUM($F462:BI462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D462),$M453-SUM($F462:BJ462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D462),$M453-SUM($F462:BK462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D462),$M453-SUM($F462:BL462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D462),$M453-SUM($F462:BM462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D462),$M453-SUM($F462:BN462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D462),$M453-SUM($F462:BO462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D462),$M453-SUM($F462:BP462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D462),$M453-SUM($F462:BQ462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D462),$M453-SUM($F462:BR462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D462),$M453-SUM($F462:BS462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D462),$M453-SUM($F462:BT462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D462),$M453-SUM($F462:BU462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D462),$M453-SUM($F462:BV462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D462),$M453-SUM($F462:BW462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D462),$M453-SUM($F462:BX462),$M453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D462),$M453-SUM($F462:BY462),$M453/$D453))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(O$3>($D453+$D463),$N453-SUM($F463:N463),$N453/$D453))","v":-24.533244262052154},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(P$3>($D453+$D463),$N453-SUM($F463:O463),$N453/$D453))","v":-24.533244262052154},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Q$3>($D453+$D463),$N453-SUM($F463:P463),$N453/$D453))","v":-24.533244262052154},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(R$3>($D453+$D463),$N453-SUM($F463:Q463),$N453/$D453))","v":-24.533244262052154},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(S$3>($D453+$D463),$N453-SUM($F463:R463),$N453/$D453))","v":-24.533244262052154},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(T$3>($D453+$D463),$N453-SUM($F463:S463),$N453/$D453))","v":-24.533244262052154},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D463),$N453-SUM($F463:T463),$N453/$D453))","v":-24.533244262052154},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D463),$N453-SUM($F463:U463),$N453/$D453))","v":2.8421709430404007E-14},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D463),$N453-SUM($F463:V463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D463),$N453-SUM($F463:W463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D463),$N453-SUM($F463:X463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D463),$N453-SUM($F463:Y463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D463),$N453-SUM($F463:Z463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D463),$N453-SUM($F463:AA463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D463),$N453-SUM($F463:AB463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D463),$N453-SUM($F463:AC463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D463),$N453-SUM($F463:AD463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D463),$N453-SUM($F463:AE463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D463),$N453-SUM($F463:AF463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D463),$N453-SUM($F463:AG463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D463),$N453-SUM($F463:AH463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D463),$N453-SUM($F463:AI463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D463),$N453-SUM($F463:AJ463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D463),$N453-SUM($F463:AK463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D463),$N453-SUM($F463:AL463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D463),$N453-SUM($F463:AM463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D463),$N453-SUM($F463:AN463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D463),$N453-SUM($F463:AO463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D463),$N453-SUM($F463:AP463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D463),$N453-SUM($F463:AQ463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D463),$N453-SUM($F463:AR463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D463),$N453-SUM($F463:AS463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D463),$N453-SUM($F463:AT463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D463),$N453-SUM($F463:AU463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D463),$N453-SUM($F463:AV463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D463),$N453-SUM($F463:AW463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D463),$N453-SUM($F463:AX463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D463),$N453-SUM($F463:AY463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D463),$N453-SUM($F463:AZ463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D463),$N453-SUM($F463:BA463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D463),$N453-SUM($F463:BB463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D463),$N453-SUM($F463:BC463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D463),$N453-SUM($F463:BD463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D463),$N453-SUM($F463:BE463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D463),$N453-SUM($F463:BF463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D463),$N453-SUM($F463:BG463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D463),$N453-SUM($F463:BH463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D463),$N453-SUM($F463:BI463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D463),$N453-SUM($F463:BJ463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D463),$N453-SUM($F463:BK463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D463),$N453-SUM($F463:BL463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D463),$N453-SUM($F463:BM463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D463),$N453-SUM($F463:BN463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D463),$N453-SUM($F463:BO463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D463),$N453-SUM($F463:BP463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D463),$N453-SUM($F463:BQ463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D463),$N453-SUM($F463:BR463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D463),$N453-SUM($F463:BS463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D463),$N453-SUM($F463:BT463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D463),$N453-SUM($F463:BU463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D463),$N453-SUM($F463:BV463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D463),$N453-SUM($F463:BW463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D463),$N453-SUM($F463:BX463),$N453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D463),$N453-SUM($F463:BY463),$N453/$D453))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(P$3>($D453+$D464),$O453-SUM($F464:O464),$O453/$D453))","v":28.030716544241358},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Q$3>($D453+$D464),$O453-SUM($F464:P464),$O453/$D453))","v":28.030716544241358},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(R$3>($D453+$D464),$O453-SUM($F464:Q464),$O453/$D453))","v":28.030716544241358},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(S$3>($D453+$D464),$O453-SUM($F464:R464),$O453/$D453))","v":28.030716544241358},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(T$3>($D453+$D464),$O453-SUM($F464:S464),$O453/$D453))","v":28.030716544241358},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D464),$O453-SUM($F464:T464),$O453/$D453))","v":28.030716544241358},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D464),$O453-SUM($F464:U464),$O453/$D453))","v":28.030716544241358},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D464),$O453-SUM($F464:V464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D464),$O453-SUM($F464:W464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D464),$O453-SUM($F464:X464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D464),$O453-SUM($F464:Y464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D464),$O453-SUM($F464:Z464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D464),$O453-SUM($F464:AA464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D464),$O453-SUM($F464:AB464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D464),$O453-SUM($F464:AC464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D464),$O453-SUM($F464:AD464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D464),$O453-SUM($F464:AE464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D464),$O453-SUM($F464:AF464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D464),$O453-SUM($F464:AG464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D464),$O453-SUM($F464:AH464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D464),$O453-SUM($F464:AI464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D464),$O453-SUM($F464:AJ464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D464),$O453-SUM($F464:AK464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D464),$O453-SUM($F464:AL464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D464),$O453-SUM($F464:AM464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D464),$O453-SUM($F464:AN464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D464),$O453-SUM($F464:AO464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D464),$O453-SUM($F464:AP464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D464),$O453-SUM($F464:AQ464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D464),$O453-SUM($F464:AR464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D464),$O453-SUM($F464:AS464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D464),$O453-SUM($F464:AT464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D464),$O453-SUM($F464:AU464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D464),$O453-SUM($F464:AV464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D464),$O453-SUM($F464:AW464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D464),$O453-SUM($F464:AX464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D464),$O453-SUM($F464:AY464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D464),$O453-SUM($F464:AZ464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D464),$O453-SUM($F464:BA464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D464),$O453-SUM($F464:BB464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D464),$O453-SUM($F464:BC464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D464),$O453-SUM($F464:BD464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D464),$O453-SUM($F464:BE464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D464),$O453-SUM($F464:BF464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D464),$O453-SUM($F464:BG464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D464),$O453-SUM($F464:BH464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D464),$O453-SUM($F464:BI464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D464),$O453-SUM($F464:BJ464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D464),$O453-SUM($F464:BK464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D464),$O453-SUM($F464:BL464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D464),$O453-SUM($F464:BM464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D464),$O453-SUM($F464:BN464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D464),$O453-SUM($F464:BO464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D464),$O453-SUM($F464:BP464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D464),$O453-SUM($F464:BQ464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D464),$O453-SUM($F464:BR464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D464),$O453-SUM($F464:BS464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D464),$O453-SUM($F464:BT464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D464),$O453-SUM($F464:BU464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D464),$O453-SUM($F464:BV464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D464),$O453-SUM($F464:BW464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D464),$O453-SUM($F464:BX464),$O453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D464),$O453-SUM($F464:BY464),$O453/$D453))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Q$3>($D453+$D465),$P453-SUM($F465:P465),$P453/$D453))","v":142.39019519166351},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(R$3>($D453+$D465),$P453-SUM($F465:Q465),$P453/$D453))","v":142.39019519166351},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(S$3>($D453+$D465),$P453-SUM($F465:R465),$P453/$D453))","v":142.39019519166351},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(T$3>($D453+$D465),$P453-SUM($F465:S465),$P453/$D453))","v":142.39019519166351},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D465),$P453-SUM($F465:T465),$P453/$D453))","v":142.39019519166351},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D465),$P453-SUM($F465:U465),$P453/$D453))","v":142.39019519166351},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D465),$P453-SUM($F465:V465),$P453/$D453))","v":142.39019519166351},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D465),$P453-SUM($F465:W465),$P453/$D453))","v":2.2737367544323206E-13},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D465),$P453-SUM($F465:X465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D465),$P453-SUM($F465:Y465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D465),$P453-SUM($F465:Z465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D465),$P453-SUM($F465:AA465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D465),$P453-SUM($F465:AB465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D465),$P453-SUM($F465:AC465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D465),$P453-SUM($F465:AD465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D465),$P453-SUM($F465:AE465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D465),$P453-SUM($F465:AF465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D465),$P453-SUM($F465:AG465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D465),$P453-SUM($F465:AH465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D465),$P453-SUM($F465:AI465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D465),$P453-SUM($F465:AJ465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D465),$P453-SUM($F465:AK465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D465),$P453-SUM($F465:AL465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D465),$P453-SUM($F465:AM465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D465),$P453-SUM($F465:AN465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D465),$P453-SUM($F465:AO465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D465),$P453-SUM($F465:AP465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D465),$P453-SUM($F465:AQ465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D465),$P453-SUM($F465:AR465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D465),$P453-SUM($F465:AS465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D465),$P453-SUM($F465:AT465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D465),$P453-SUM($F465:AU465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D465),$P453-SUM($F465:AV465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D465),$P453-SUM($F465:AW465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D465),$P453-SUM($F465:AX465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D465),$P453-SUM($F465:AY465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D465),$P453-SUM($F465:AZ465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D465),$P453-SUM($F465:BA465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D465),$P453-SUM($F465:BB465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D465),$P453-SUM($F465:BC465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D465),$P453-SUM($F465:BD465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D465),$P453-SUM($F465:BE465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D465),$P453-SUM($F465:BF465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D465),$P453-SUM($F465:BG465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D465),$P453-SUM($F465:BH465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D465),$P453-SUM($F465:BI465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D465),$P453-SUM($F465:BJ465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D465),$P453-SUM($F465:BK465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D465),$P453-SUM($F465:BL465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D465),$P453-SUM($F465:BM465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D465),$P453-SUM($F465:BN465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D465),$P453-SUM($F465:BO465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D465),$P453-SUM($F465:BP465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D465),$P453-SUM($F465:BQ465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D465),$P453-SUM($F465:BR465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D465),$P453-SUM($F465:BS465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D465),$P453-SUM($F465:BT465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D465),$P453-SUM($F465:BU465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D465),$P453-SUM($F465:BV465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D465),$P453-SUM($F465:BW465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D465),$P453-SUM($F465:BX465),$P453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D465),$P453-SUM($F465:BY465),$P453/$D453))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(R$3>($D453+$D466),$Q453-SUM($F466:Q466),$Q453/$D453))","v":214.46156284153926},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(S$3>($D453+$D466),$Q453-SUM($F466:R466),$Q453/$D453))","v":214.46156284153926},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(T$3>($D453+$D466),$Q453-SUM($F466:S466),$Q453/$D453))","v":214.46156284153926},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D466),$Q453-SUM($F466:T466),$Q453/$D453))","v":214.46156284153926},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D466),$Q453-SUM($F466:U466),$Q453/$D453))","v":214.46156284153926},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D466),$Q453-SUM($F466:V466),$Q453/$D453))","v":214.46156284153926},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D466),$Q453-SUM($F466:W466),$Q453/$D453))","v":214.46156284153926},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D466),$Q453-SUM($F466:X466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D466),$Q453-SUM($F466:Y466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D466),$Q453-SUM($F466:Z466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D466),$Q453-SUM($F466:AA466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D466),$Q453-SUM($F466:AB466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D466),$Q453-SUM($F466:AC466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D466),$Q453-SUM($F466:AD466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D466),$Q453-SUM($F466:AE466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D466),$Q453-SUM($F466:AF466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D466),$Q453-SUM($F466:AG466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D466),$Q453-SUM($F466:AH466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D466),$Q453-SUM($F466:AI466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D466),$Q453-SUM($F466:AJ466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D466),$Q453-SUM($F466:AK466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D466),$Q453-SUM($F466:AL466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D466),$Q453-SUM($F466:AM466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D466),$Q453-SUM($F466:AN466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D466),$Q453-SUM($F466:AO466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D466),$Q453-SUM($F466:AP466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D466),$Q453-SUM($F466:AQ466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D466),$Q453-SUM($F466:AR466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D466),$Q453-SUM($F466:AS466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D466),$Q453-SUM($F466:AT466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D466),$Q453-SUM($F466:AU466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D466),$Q453-SUM($F466:AV466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D466),$Q453-SUM($F466:AW466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D466),$Q453-SUM($F466:AX466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D466),$Q453-SUM($F466:AY466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D466),$Q453-SUM($F466:AZ466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D466),$Q453-SUM($F466:BA466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D466),$Q453-SUM($F466:BB466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D466),$Q453-SUM($F466:BC466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D466),$Q453-SUM($F466:BD466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D466),$Q453-SUM($F466:BE466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D466),$Q453-SUM($F466:BF466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D466),$Q453-SUM($F466:BG466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D466),$Q453-SUM($F466:BH466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D466),$Q453-SUM($F466:BI466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D466),$Q453-SUM($F466:BJ466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D466),$Q453-SUM($F466:BK466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D466),$Q453-SUM($F466:BL466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D466),$Q453-SUM($F466:BM466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D466),$Q453-SUM($F466:BN466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D466),$Q453-SUM($F466:BO466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D466),$Q453-SUM($F466:BP466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D466),$Q453-SUM($F466:BQ466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D466),$Q453-SUM($F466:BR466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D466),$Q453-SUM($F466:BS466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D466),$Q453-SUM($F466:BT466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D466),$Q453-SUM($F466:BU466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D466),$Q453-SUM($F466:BV466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D466),$Q453-SUM($F466:BW466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D466),$Q453-SUM($F466:BX466),$Q453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D466),$Q453-SUM($F466:BY466),$Q453/$D453))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(S$3>($D453+$D467),$R453-SUM($F467:R467),$R453/$D453))","v":85.357446394959069},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(T$3>($D453+$D467),$R453-SUM($F467:S467),$R453/$D453))","v":85.357446394959069},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D467),$R453-SUM($F467:T467),$R453/$D453))","v":85.357446394959069},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D467),$R453-SUM($F467:U467),$R453/$D453))","v":85.357446394959069},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D467),$R453-SUM($F467:V467),$R453/$D453))","v":85.357446394959069},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D467),$R453-SUM($F467:W467),$R453/$D453))","v":85.357446394959069},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D467),$R453-SUM($F467:X467),$R453/$D453))","v":85.357446394959069},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D467),$R453-SUM($F467:Y467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D467),$R453-SUM($F467:Z467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D467),$R453-SUM($F467:AA467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D467),$R453-SUM($F467:AB467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D467),$R453-SUM($F467:AC467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D467),$R453-SUM($F467:AD467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D467),$R453-SUM($F467:AE467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D467),$R453-SUM($F467:AF467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D467),$R453-SUM($F467:AG467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D467),$R453-SUM($F467:AH467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D467),$R453-SUM($F467:AI467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D467),$R453-SUM($F467:AJ467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D467),$R453-SUM($F467:AK467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D467),$R453-SUM($F467:AL467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D467),$R453-SUM($F467:AM467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D467),$R453-SUM($F467:AN467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D467),$R453-SUM($F467:AO467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D467),$R453-SUM($F467:AP467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D467),$R453-SUM($F467:AQ467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D467),$R453-SUM($F467:AR467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D467),$R453-SUM($F467:AS467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D467),$R453-SUM($F467:AT467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D467),$R453-SUM($F467:AU467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D467),$R453-SUM($F467:AV467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D467),$R453-SUM($F467:AW467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D467),$R453-SUM($F467:AX467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D467),$R453-SUM($F467:AY467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D467),$R453-SUM($F467:AZ467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D467),$R453-SUM($F467:BA467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D467),$R453-SUM($F467:BB467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D467),$R453-SUM($F467:BC467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D467),$R453-SUM($F467:BD467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D467),$R453-SUM($F467:BE467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D467),$R453-SUM($F467:BF467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D467),$R453-SUM($F467:BG467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D467),$R453-SUM($F467:BH467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D467),$R453-SUM($F467:BI467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D467),$R453-SUM($F467:BJ467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D467),$R453-SUM($F467:BK467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D467),$R453-SUM($F467:BL467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D467),$R453-SUM($F467:BM467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D467),$R453-SUM($F467:BN467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D467),$R453-SUM($F467:BO467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D467),$R453-SUM($F467:BP467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D467),$R453-SUM($F467:BQ467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D467),$R453-SUM($F467:BR467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D467),$R453-SUM($F467:BS467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D467),$R453-SUM($F467:BT467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D467),$R453-SUM($F467:BU467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D467),$R453-SUM($F467:BV467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D467),$R453-SUM($F467:BW467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D467),$R453-SUM($F467:BX467),$R453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D467),$R453-SUM($F467:BY467),$R453/$D453))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(T$3>($D453+$D468),$S453-SUM($F468:S468),$S453/$D453))","v":193.15480388220607},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D468),$S453-SUM($F468:T468),$S453/$D453))","v":193.15480388220607},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D468),$S453-SUM($F468:U468),$S453/$D453))","v":193.15480388220607},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D468),$S453-SUM($F468:V468),$S453/$D453))","v":193.15480388220607},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D468),$S453-SUM($F468:W468),$S453/$D453))","v":193.15480388220607},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D468),$S453-SUM($F468:X468),$S453/$D453))","v":193.15480388220607},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D468),$S453-SUM($F468:Y468),$S453/$D453))","v":193.15480388220607},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D468),$S453-SUM($F468:Z468),$S453/$D453))","v":-2.2737367544323206E-13},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D468),$S453-SUM($F468:AA468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D468),$S453-SUM($F468:AB468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D468),$S453-SUM($F468:AC468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D468),$S453-SUM($F468:AD468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D468),$S453-SUM($F468:AE468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D468),$S453-SUM($F468:AF468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D468),$S453-SUM($F468:AG468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D468),$S453-SUM($F468:AH468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D468),$S453-SUM($F468:AI468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D468),$S453-SUM($F468:AJ468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D468),$S453-SUM($F468:AK468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D468),$S453-SUM($F468:AL468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D468),$S453-SUM($F468:AM468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D468),$S453-SUM($F468:AN468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D468),$S453-SUM($F468:AO468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D468),$S453-SUM($F468:AP468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D468),$S453-SUM($F468:AQ468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D468),$S453-SUM($F468:AR468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D468),$S453-SUM($F468:AS468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D468),$S453-SUM($F468:AT468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D468),$S453-SUM($F468:AU468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D468),$S453-SUM($F468:AV468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D468),$S453-SUM($F468:AW468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D468),$S453-SUM($F468:AX468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D468),$S453-SUM($F468:AY468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D468),$S453-SUM($F468:AZ468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D468),$S453-SUM($F468:BA468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D468),$S453-SUM($F468:BB468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D468),$S453-SUM($F468:BC468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D468),$S453-SUM($F468:BD468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D468),$S453-SUM($F468:BE468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D468),$S453-SUM($F468:BF468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D468),$S453-SUM($F468:BG468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D468),$S453-SUM($F468:BH468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D468),$S453-SUM($F468:BI468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D468),$S453-SUM($F468:BJ468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D468),$S453-SUM($F468:BK468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D468),$S453-SUM($F468:BL468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D468),$S453-SUM($F468:BM468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D468),$S453-SUM($F468:BN468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D468),$S453-SUM($F468:BO468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D468),$S453-SUM($F468:BP468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D468),$S453-SUM($F468:BQ468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D468),$S453-SUM($F468:BR468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D468),$S453-SUM($F468:BS468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D468),$S453-SUM($F468:BT468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D468),$S453-SUM($F468:BU468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D468),$S453-SUM($F468:BV468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D468),$S453-SUM($F468:BW468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D468),$S453-SUM($F468:BX468),$S453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D468),$S453-SUM($F468:BY468),$S453/$D453))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(U$3>($D453+$D469),$T453-SUM($F469:T469),$T453/$D453))","v":123.95596061146827},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D469),$T453-SUM($F469:U469),$T453/$D453))","v":123.95596061146827},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D469),$T453-SUM($F469:V469),$T453/$D453))","v":123.95596061146827},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D469),$T453-SUM($F469:W469),$T453/$D453))","v":123.95596061146827},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D469),$T453-SUM($F469:X469),$T453/$D453))","v":123.95596061146827},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D469),$T453-SUM($F469:Y469),$T453/$D453))","v":123.95596061146827},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D469),$T453-SUM($F469:Z469),$T453/$D453))","v":123.95596061146827},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D469),$T453-SUM($F469:AA469),$T453/$D453))","v":-1.1368683772161603E-13},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D469),$T453-SUM($F469:AB469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D469),$T453-SUM($F469:AC469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D469),$T453-SUM($F469:AD469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D469),$T453-SUM($F469:AE469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D469),$T453-SUM($F469:AF469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D469),$T453-SUM($F469:AG469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D469),$T453-SUM($F469:AH469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D469),$T453-SUM($F469:AI469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D469),$T453-SUM($F469:AJ469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D469),$T453-SUM($F469:AK469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D469),$T453-SUM($F469:AL469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D469),$T453-SUM($F469:AM469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D469),$T453-SUM($F469:AN469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D469),$T453-SUM($F469:AO469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D469),$T453-SUM($F469:AP469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D469),$T453-SUM($F469:AQ469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D469),$T453-SUM($F469:AR469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D469),$T453-SUM($F469:AS469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D469),$T453-SUM($F469:AT469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D469),$T453-SUM($F469:AU469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D469),$T453-SUM($F469:AV469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D469),$T453-SUM($F469:AW469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D469),$T453-SUM($F469:AX469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D469),$T453-SUM($F469:AY469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D469),$T453-SUM($F469:AZ469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D469),$T453-SUM($F469:BA469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D469),$T453-SUM($F469:BB469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D469),$T453-SUM($F469:BC469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D469),$T453-SUM($F469:BD469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D469),$T453-SUM($F469:BE469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D469),$T453-SUM($F469:BF469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D469),$T453-SUM($F469:BG469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D469),$T453-SUM($F469:BH469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D469),$T453-SUM($F469:BI469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D469),$T453-SUM($F469:BJ469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D469),$T453-SUM($F469:BK469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D469),$T453-SUM($F469:BL469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D469),$T453-SUM($F469:BM469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D469),$T453-SUM($F469:BN469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D469),$T453-SUM($F469:BO469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D469),$T453-SUM($F469:BP469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D469),$T453-SUM($F469:BQ469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D469),$T453-SUM($F469:BR469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D469),$T453-SUM($F469:BS469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D469),$T453-SUM($F469:BT469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D469),$T453-SUM($F469:BU469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D469),$T453-SUM($F469:BV469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D469),$T453-SUM($F469:BW469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D469),$T453-SUM($F469:BX469),$T453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D469),$T453-SUM($F469:BY469),$T453/$D453))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(V$3>($D453+$D470),$U453-SUM($F470:U470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D470),$U453-SUM($F470:V470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D470),$U453-SUM($F470:W470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D470),$U453-SUM($F470:X470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D470),$U453-SUM($F470:Y470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D470),$U453-SUM($F470:Z470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D470),$U453-SUM($F470:AA470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D470),$U453-SUM($F470:AB470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D470),$U453-SUM($F470:AC470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D470),$U453-SUM($F470:AD470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D470),$U453-SUM($F470:AE470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D470),$U453-SUM($F470:AF470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D470),$U453-SUM($F470:AG470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D470),$U453-SUM($F470:AH470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D470),$U453-SUM($F470:AI470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D470),$U453-SUM($F470:AJ470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D470),$U453-SUM($F470:AK470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D470),$U453-SUM($F470:AL470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D470),$U453-SUM($F470:AM470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D470),$U453-SUM($F470:AN470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D470),$U453-SUM($F470:AO470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D470),$U453-SUM($F470:AP470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D470),$U453-SUM($F470:AQ470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D470),$U453-SUM($F470:AR470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D470),$U453-SUM($F470:AS470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D470),$U453-SUM($F470:AT470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D470),$U453-SUM($F470:AU470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D470),$U453-SUM($F470:AV470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D470),$U453-SUM($F470:AW470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D470),$U453-SUM($F470:AX470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D470),$U453-SUM($F470:AY470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D470),$U453-SUM($F470:AZ470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D470),$U453-SUM($F470:BA470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D470),$U453-SUM($F470:BB470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D470),$U453-SUM($F470:BC470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D470),$U453-SUM($F470:BD470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D470),$U453-SUM($F470:BE470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D470),$U453-SUM($F470:BF470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D470),$U453-SUM($F470:BG470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D470),$U453-SUM($F470:BH470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D470),$U453-SUM($F470:BI470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D470),$U453-SUM($F470:BJ470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D470),$U453-SUM($F470:BK470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D470),$U453-SUM($F470:BL470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D470),$U453-SUM($F470:BM470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D470),$U453-SUM($F470:BN470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D470),$U453-SUM($F470:BO470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D470),$U453-SUM($F470:BP470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D470),$U453-SUM($F470:BQ470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D470),$U453-SUM($F470:BR470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D470),$U453-SUM($F470:BS470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D470),$U453-SUM($F470:BT470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D470),$U453-SUM($F470:BU470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D470),$U453-SUM($F470:BV470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D470),$U453-SUM($F470:BW470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D470),$U453-SUM($F470:BX470),$U453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D470),$U453-SUM($F470:BY470),$U453/$D453))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(W$3>($D453+$D471),$V453-SUM($F471:V471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D471),$V453-SUM($F471:W471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D471),$V453-SUM($F471:X471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D471),$V453-SUM($F471:Y471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D471),$V453-SUM($F471:Z471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D471),$V453-SUM($F471:AA471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D471),$V453-SUM($F471:AB471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D471),$V453-SUM($F471:AC471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D471),$V453-SUM($F471:AD471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D471),$V453-SUM($F471:AE471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D471),$V453-SUM($F471:AF471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D471),$V453-SUM($F471:AG471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D471),$V453-SUM($F471:AH471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D471),$V453-SUM($F471:AI471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D471),$V453-SUM($F471:AJ471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D471),$V453-SUM($F471:AK471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D471),$V453-SUM($F471:AL471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D471),$V453-SUM($F471:AM471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D471),$V453-SUM($F471:AN471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D471),$V453-SUM($F471:AO471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D471),$V453-SUM($F471:AP471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D471),$V453-SUM($F471:AQ471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D471),$V453-SUM($F471:AR471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D471),$V453-SUM($F471:AS471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D471),$V453-SUM($F471:AT471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D471),$V453-SUM($F471:AU471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D471),$V453-SUM($F471:AV471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D471),$V453-SUM($F471:AW471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D471),$V453-SUM($F471:AX471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D471),$V453-SUM($F471:AY471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D471),$V453-SUM($F471:AZ471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D471),$V453-SUM($F471:BA471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D471),$V453-SUM($F471:BB471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D471),$V453-SUM($F471:BC471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D471),$V453-SUM($F471:BD471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D471),$V453-SUM($F471:BE471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D471),$V453-SUM($F471:BF471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D471),$V453-SUM($F471:BG471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D471),$V453-SUM($F471:BH471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D471),$V453-SUM($F471:BI471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D471),$V453-SUM($F471:BJ471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D471),$V453-SUM($F471:BK471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D471),$V453-SUM($F471:BL471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D471),$V453-SUM($F471:BM471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D471),$V453-SUM($F471:BN471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D471),$V453-SUM($F471:BO471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D471),$V453-SUM($F471:BP471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D471),$V453-SUM($F471:BQ471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D471),$V453-SUM($F471:BR471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D471),$V453-SUM($F471:BS471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D471),$V453-SUM($F471:BT471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D471),$V453-SUM($F471:BU471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D471),$V453-SUM($F471:BV471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D471),$V453-SUM($F471:BW471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D471),$V453-SUM($F471:BX471),$V453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D471),$V453-SUM($F471:BY471),$V453/$D453))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(X$3>($D453+$D472),$W453-SUM($F472:W472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D472),$W453-SUM($F472:X472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D472),$W453-SUM($F472:Y472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D472),$W453-SUM($F472:Z472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D472),$W453-SUM($F472:AA472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D472),$W453-SUM($F472:AB472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D472),$W453-SUM($F472:AC472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D472),$W453-SUM($F472:AD472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D472),$W453-SUM($F472:AE472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D472),$W453-SUM($F472:AF472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D472),$W453-SUM($F472:AG472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D472),$W453-SUM($F472:AH472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D472),$W453-SUM($F472:AI472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D472),$W453-SUM($F472:AJ472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D472),$W453-SUM($F472:AK472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D472),$W453-SUM($F472:AL472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D472),$W453-SUM($F472:AM472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D472),$W453-SUM($F472:AN472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D472),$W453-SUM($F472:AO472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D472),$W453-SUM($F472:AP472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D472),$W453-SUM($F472:AQ472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D472),$W453-SUM($F472:AR472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D472),$W453-SUM($F472:AS472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D472),$W453-SUM($F472:AT472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D472),$W453-SUM($F472:AU472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D472),$W453-SUM($F472:AV472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D472),$W453-SUM($F472:AW472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D472),$W453-SUM($F472:AX472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D472),$W453-SUM($F472:AY472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D472),$W453-SUM($F472:AZ472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D472),$W453-SUM($F472:BA472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D472),$W453-SUM($F472:BB472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D472),$W453-SUM($F472:BC472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D472),$W453-SUM($F472:BD472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D472),$W453-SUM($F472:BE472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D472),$W453-SUM($F472:BF472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D472),$W453-SUM($F472:BG472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D472),$W453-SUM($F472:BH472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D472),$W453-SUM($F472:BI472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D472),$W453-SUM($F472:BJ472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D472),$W453-SUM($F472:BK472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D472),$W453-SUM($F472:BL472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D472),$W453-SUM($F472:BM472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D472),$W453-SUM($F472:BN472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D472),$W453-SUM($F472:BO472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D472),$W453-SUM($F472:BP472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D472),$W453-SUM($F472:BQ472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D472),$W453-SUM($F472:BR472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D472),$W453-SUM($F472:BS472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D472),$W453-SUM($F472:BT472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D472),$W453-SUM($F472:BU472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D472),$W453-SUM($F472:BV472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D472),$W453-SUM($F472:BW472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D472),$W453-SUM($F472:BX472),$W453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D472),$W453-SUM($F472:BY472),$W453/$D453))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Y$3>($D453+$D473),$X453-SUM($F473:X473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D473),$X453-SUM($F473:Y473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D473),$X453-SUM($F473:Z473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D473),$X453-SUM($F473:AA473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D473),$X453-SUM($F473:AB473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D473),$X453-SUM($F473:AC473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D473),$X453-SUM($F473:AD473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D473),$X453-SUM($F473:AE473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D473),$X453-SUM($F473:AF473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D473),$X453-SUM($F473:AG473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D473),$X453-SUM($F473:AH473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D473),$X453-SUM($F473:AI473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D473),$X453-SUM($F473:AJ473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D473),$X453-SUM($F473:AK473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D473),$X453-SUM($F473:AL473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D473),$X453-SUM($F473:AM473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D473),$X453-SUM($F473:AN473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D473),$X453-SUM($F473:AO473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D473),$X453-SUM($F473:AP473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D473),$X453-SUM($F473:AQ473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D473),$X453-SUM($F473:AR473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D473),$X453-SUM($F473:AS473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D473),$X453-SUM($F473:AT473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D473),$X453-SUM($F473:AU473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D473),$X453-SUM($F473:AV473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D473),$X453-SUM($F473:AW473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D473),$X453-SUM($F473:AX473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D473),$X453-SUM($F473:AY473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D473),$X453-SUM($F473:AZ473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D473),$X453-SUM($F473:BA473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D473),$X453-SUM($F473:BB473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D473),$X453-SUM($F473:BC473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D473),$X453-SUM($F473:BD473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D473),$X453-SUM($F473:BE473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D473),$X453-SUM($F473:BF473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D473),$X453-SUM($F473:BG473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D473),$X453-SUM($F473:BH473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D473),$X453-SUM($F473:BI473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D473),$X453-SUM($F473:BJ473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D473),$X453-SUM($F473:BK473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D473),$X453-SUM($F473:BL473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D473),$X453-SUM($F473:BM473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D473),$X453-SUM($F473:BN473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D473),$X453-SUM($F473:BO473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D473),$X453-SUM($F473:BP473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D473),$X453-SUM($F473:BQ473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D473),$X453-SUM($F473:BR473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D473),$X453-SUM($F473:BS473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D473),$X453-SUM($F473:BT473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D473),$X453-SUM($F473:BU473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D473),$X453-SUM($F473:BV473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D473),$X453-SUM($F473:BW473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D473),$X453-SUM($F473:BX473),$X453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D473),$X453-SUM($F473:BY473),$X453/$D453))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(Z$3>($D453+$D474),$Y453-SUM($F474:Y474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D474),$Y453-SUM($F474:Z474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D474),$Y453-SUM($F474:AA474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D474),$Y453-SUM($F474:AB474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D474),$Y453-SUM($F474:AC474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D474),$Y453-SUM($F474:AD474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D474),$Y453-SUM($F474:AE474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D474),$Y453-SUM($F474:AF474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D474),$Y453-SUM($F474:AG474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D474),$Y453-SUM($F474:AH474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D474),$Y453-SUM($F474:AI474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D474),$Y453-SUM($F474:AJ474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D474),$Y453-SUM($F474:AK474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D474),$Y453-SUM($F474:AL474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D474),$Y453-SUM($F474:AM474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D474),$Y453-SUM($F474:AN474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D474),$Y453-SUM($F474:AO474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D474),$Y453-SUM($F474:AP474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D474),$Y453-SUM($F474:AQ474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D474),$Y453-SUM($F474:AR474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D474),$Y453-SUM($F474:AS474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D474),$Y453-SUM($F474:AT474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D474),$Y453-SUM($F474:AU474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D474),$Y453-SUM($F474:AV474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D474),$Y453-SUM($F474:AW474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D474),$Y453-SUM($F474:AX474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D474),$Y453-SUM($F474:AY474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D474),$Y453-SUM($F474:AZ474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D474),$Y453-SUM($F474:BA474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D474),$Y453-SUM($F474:BB474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D474),$Y453-SUM($F474:BC474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D474),$Y453-SUM($F474:BD474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D474),$Y453-SUM($F474:BE474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D474),$Y453-SUM($F474:BF474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D474),$Y453-SUM($F474:BG474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D474),$Y453-SUM($F474:BH474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D474),$Y453-SUM($F474:BI474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D474),$Y453-SUM($F474:BJ474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D474),$Y453-SUM($F474:BK474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D474),$Y453-SUM($F474:BL474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D474),$Y453-SUM($F474:BM474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D474),$Y453-SUM($F474:BN474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D474),$Y453-SUM($F474:BO474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D474),$Y453-SUM($F474:BP474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D474),$Y453-SUM($F474:BQ474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D474),$Y453-SUM($F474:BR474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D474),$Y453-SUM($F474:BS474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D474),$Y453-SUM($F474:BT474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D474),$Y453-SUM($F474:BU474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D474),$Y453-SUM($F474:BV474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D474),$Y453-SUM($F474:BW474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D474),$Y453-SUM($F474:BX474),$Y453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D474),$Y453-SUM($F474:BY474),$Y453/$D453))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AA$3>($D453+$D475),$Z453-SUM($F475:Z475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D475),$Z453-SUM($F475:AA475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D475),$Z453-SUM($F475:AB475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D475),$Z453-SUM($F475:AC475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D475),$Z453-SUM($F475:AD475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D475),$Z453-SUM($F475:AE475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D475),$Z453-SUM($F475:AF475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D475),$Z453-SUM($F475:AG475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D475),$Z453-SUM($F475:AH475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D475),$Z453-SUM($F475:AI475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D475),$Z453-SUM($F475:AJ475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D475),$Z453-SUM($F475:AK475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D475),$Z453-SUM($F475:AL475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D475),$Z453-SUM($F475:AM475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D475),$Z453-SUM($F475:AN475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D475),$Z453-SUM($F475:AO475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D475),$Z453-SUM($F475:AP475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D475),$Z453-SUM($F475:AQ475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D475),$Z453-SUM($F475:AR475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D475),$Z453-SUM($F475:AS475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D475),$Z453-SUM($F475:AT475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D475),$Z453-SUM($F475:AU475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D475),$Z453-SUM($F475:AV475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D475),$Z453-SUM($F475:AW475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D475),$Z453-SUM($F475:AX475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D475),$Z453-SUM($F475:AY475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D475),$Z453-SUM($F475:AZ475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D475),$Z453-SUM($F475:BA475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D475),$Z453-SUM($F475:BB475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D475),$Z453-SUM($F475:BC475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D475),$Z453-SUM($F475:BD475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D475),$Z453-SUM($F475:BE475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D475),$Z453-SUM($F475:BF475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D475),$Z453-SUM($F475:BG475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D475),$Z453-SUM($F475:BH475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D475),$Z453-SUM($F475:BI475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D475),$Z453-SUM($F475:BJ475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D475),$Z453-SUM($F475:BK475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D475),$Z453-SUM($F475:BL475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D475),$Z453-SUM($F475:BM475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D475),$Z453-SUM($F475:BN475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D475),$Z453-SUM($F475:BO475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D475),$Z453-SUM($F475:BP475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D475),$Z453-SUM($F475:BQ475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D475),$Z453-SUM($F475:BR475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D475),$Z453-SUM($F475:BS475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D475),$Z453-SUM($F475:BT475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D475),$Z453-SUM($F475:BU475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D475),$Z453-SUM($F475:BV475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D475),$Z453-SUM($F475:BW475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D475),$Z453-SUM($F475:BX475),$Z453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D475),$Z453-SUM($F475:BY475),$Z453/$D453))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AB$3>($D453+$D476),$AA453-SUM($F476:AA476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D476),$AA453-SUM($F476:AB476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D476),$AA453-SUM($F476:AC476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D476),$AA453-SUM($F476:AD476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D476),$AA453-SUM($F476:AE476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D476),$AA453-SUM($F476:AF476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D476),$AA453-SUM($F476:AG476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D476),$AA453-SUM($F476:AH476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D476),$AA453-SUM($F476:AI476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D476),$AA453-SUM($F476:AJ476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D476),$AA453-SUM($F476:AK476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D476),$AA453-SUM($F476:AL476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D476),$AA453-SUM($F476:AM476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D476),$AA453-SUM($F476:AN476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D476),$AA453-SUM($F476:AO476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D476),$AA453-SUM($F476:AP476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D476),$AA453-SUM($F476:AQ476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D476),$AA453-SUM($F476:AR476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D476),$AA453-SUM($F476:AS476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D476),$AA453-SUM($F476:AT476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D476),$AA453-SUM($F476:AU476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D476),$AA453-SUM($F476:AV476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D476),$AA453-SUM($F476:AW476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D476),$AA453-SUM($F476:AX476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D476),$AA453-SUM($F476:AY476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D476),$AA453-SUM($F476:AZ476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D476),$AA453-SUM($F476:BA476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D476),$AA453-SUM($F476:BB476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D476),$AA453-SUM($F476:BC476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D476),$AA453-SUM($F476:BD476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D476),$AA453-SUM($F476:BE476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D476),$AA453-SUM($F476:BF476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D476),$AA453-SUM($F476:BG476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D476),$AA453-SUM($F476:BH476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D476),$AA453-SUM($F476:BI476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D476),$AA453-SUM($F476:BJ476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D476),$AA453-SUM($F476:BK476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D476),$AA453-SUM($F476:BL476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D476),$AA453-SUM($F476:BM476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D476),$AA453-SUM($F476:BN476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D476),$AA453-SUM($F476:BO476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D476),$AA453-SUM($F476:BP476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D476),$AA453-SUM($F476:BQ476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D476),$AA453-SUM($F476:BR476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D476),$AA453-SUM($F476:BS476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D476),$AA453-SUM($F476:BT476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D476),$AA453-SUM($F476:BU476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D476),$AA453-SUM($F476:BV476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D476),$AA453-SUM($F476:BW476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D476),$AA453-SUM($F476:BX476),$AA453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D476),$AA453-SUM($F476:BY476),$AA453/$D453))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AC$3>($D453+$D477),$AB453-SUM($F477:AB477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D477),$AB453-SUM($F477:AC477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D477),$AB453-SUM($F477:AD477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D477),$AB453-SUM($F477:AE477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D477),$AB453-SUM($F477:AF477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D477),$AB453-SUM($F477:AG477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D477),$AB453-SUM($F477:AH477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D477),$AB453-SUM($F477:AI477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D477),$AB453-SUM($F477:AJ477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D477),$AB453-SUM($F477:AK477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D477),$AB453-SUM($F477:AL477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D477),$AB453-SUM($F477:AM477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D477),$AB453-SUM($F477:AN477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D477),$AB453-SUM($F477:AO477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D477),$AB453-SUM($F477:AP477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D477),$AB453-SUM($F477:AQ477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D477),$AB453-SUM($F477:AR477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D477),$AB453-SUM($F477:AS477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D477),$AB453-SUM($F477:AT477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D477),$AB453-SUM($F477:AU477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D477),$AB453-SUM($F477:AV477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D477),$AB453-SUM($F477:AW477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D477),$AB453-SUM($F477:AX477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D477),$AB453-SUM($F477:AY477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D477),$AB453-SUM($F477:AZ477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D477),$AB453-SUM($F477:BA477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D477),$AB453-SUM($F477:BB477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D477),$AB453-SUM($F477:BC477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D477),$AB453-SUM($F477:BD477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D477),$AB453-SUM($F477:BE477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D477),$AB453-SUM($F477:BF477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D477),$AB453-SUM($F477:BG477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D477),$AB453-SUM($F477:BH477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D477),$AB453-SUM($F477:BI477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D477),$AB453-SUM($F477:BJ477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D477),$AB453-SUM($F477:BK477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D477),$AB453-SUM($F477:BL477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D477),$AB453-SUM($F477:BM477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D477),$AB453-SUM($F477:BN477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D477),$AB453-SUM($F477:BO477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D477),$AB453-SUM($F477:BP477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D477),$AB453-SUM($F477:BQ477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D477),$AB453-SUM($F477:BR477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D477),$AB453-SUM($F477:BS477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D477),$AB453-SUM($F477:BT477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D477),$AB453-SUM($F477:BU477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D477),$AB453-SUM($F477:BV477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D477),$AB453-SUM($F477:BW477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D477),$AB453-SUM($F477:BX477),$AB453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D477),$AB453-SUM($F477:BY477),$AB453/$D453))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AD$3>($D453+$D478),$AC453-SUM($F478:AC478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AE$3>($D453+$D478),$AC453-SUM($F478:AD478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AF$3>($D453+$D478),$AC453-SUM($F478:AE478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AG$3>($D453+$D478),$AC453-SUM($F478:AF478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AH$3>($D453+$D478),$AC453-SUM($F478:AG478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AI$3>($D453+$D478),$AC453-SUM($F478:AH478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AJ$3>($D453+$D478),$AC453-SUM($F478:AI478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AK$3>($D453+$D478),$AC453-SUM($F478:AJ478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AL$3>($D453+$D478),$AC453-SUM($F478:AK478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AM$3>($D453+$D478),$AC453-SUM($F478:AL478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AN$3>($D453+$D478),$AC453-SUM($F478:AM478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AO$3>($D453+$D478),$AC453-SUM($F478:AN478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AP$3>($D453+$D478),$AC453-SUM($F478:AO478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AQ$3>($D453+$D478),$AC453-SUM($F478:AP478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AR$3>($D453+$D478),$AC453-SUM($F478:AQ478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AS$3>($D453+$D478),$AC453-SUM($F478:AR478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AT$3>($D453+$D478),$AC453-SUM($F478:AS478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AU$3>($D453+$D478),$AC453-SUM($F478:AT478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AV$3>($D453+$D478),$AC453-SUM($F478:AU478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AW$3>($D453+$D478),$AC453-SUM($F478:AV478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AX$3>($D453+$D478),$AC453-SUM($F478:AW478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AY$3>($D453+$D478),$AC453-SUM($F478:AX478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(AZ$3>($D453+$D478),$AC453-SUM($F478:AY478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BA$3>($D453+$D478),$AC453-SUM($F478:AZ478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BB$3>($D453+$D478),$AC453-SUM($F478:BA478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BC$3>($D453+$D478),$AC453-SUM($F478:BB478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BD$3>($D453+$D478),$AC453-SUM($F478:BC478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BE$3>($D453+$D478),$AC453-SUM($F478:BD478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BF$3>($D453+$D478),$AC453-SUM($F478:BE478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BG$3>($D453+$D478),$AC453-SUM($F478:BF478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BH$3>($D453+$D478),$AC453-SUM($F478:BG478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BI$3>($D453+$D478),$AC453-SUM($F478:BH478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BJ$3>($D453+$D478),$AC453-SUM($F478:BI478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BK$3>($D453+$D478),$AC453-SUM($F478:BJ478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BL$3>($D453+$D478),$AC453-SUM($F478:BK478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BM$3>($D453+$D478),$AC453-SUM($F478:BL478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BN$3>($D453+$D478),$AC453-SUM($F478:BM478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BO$3>($D453+$D478),$AC453-SUM($F478:BN478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BP$3>($D453+$D478),$AC453-SUM($F478:BO478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BQ$3>($D453+$D478),$AC453-SUM($F478:BP478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BR$3>($D453+$D478),$AC453-SUM($F478:BQ478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BS$3>($D453+$D478),$AC453-SUM($F478:BR478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BT$3>($D453+$D478),$AC453-SUM($F478:BS478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BU$3>($D453+$D478),$AC453-SUM($F478:BT478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BV$3>($D453+$D478),$AC453-SUM($F478:BU478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BW$3>($D453+$D478),$AC453-SUM($F478:BV478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BX$3>($D453+$D478),$AC453-SUM($F478:BW478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BY$3>($D453+$D478),$AC453-SUM($F478:BX478),$AC453/$D453))","v":0},{"$f":"IF($D453=\"n/a\",\"n/a\",IF(BZ$3>($D453+$D478),$AC453-SUM($F478:BY478),$AC453/$D453))","v":0}]
[null,null,null,25]
[null,{"$f":"A49","v":"Vehicles"},null,null,null,{"$f":"SUM(F454:F479)","v":0},-46.259358738941373,8.3027622257810236,60.210807174633487,149.78556612274468,246.90993479427226,420.59601444374528,412.03945249216468,493.14007050884175,468.60682624678958,496.63754279103091,685.28709672163609,845.18653859845267,704.9498603950866,817.08646728076155,762.8174412040255,787.35068546607761,759.31996892183622,616.92977373017288,402.46821088863339,317.11076449367431,123.95596061146804,-1.1368683772161603E-13,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL454:AL479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B509","v":"Other"},{"$f":"VLOOKUP(C482,$A$124:$D$140,4,FALSE)","v":10},{"$f":"VLOOKUP(C482,$A$124:$D$140,3,FALSE)","v":10},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C482,$A$61:$A$77,0),FALSE))","v":786.78032637896513},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C482,$A$61:$A$77,0),FALSE))","v":2839.1968076555481},4717.7542592231912,3348.8978149641325,238.21152124855851,2740.0051155045276,486.78983849967796,2161.2905291682814,5020.5854710534568,2417.7344694447124,4791.3847580101528,5649.6249033235108,13886.675170049723,1990.9328434119752,2512.9375306083243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C482,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E482=\"n/a\",\"n/a\",IF(G$3>($E482+$D484),$F482-SUM($F484:F484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(H$3>($E482+$D484),$F482-SUM($F484:G484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(I$3>($E482+$D484),$F482-SUM($F484:H484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(J$3>($E482+$D484),$F482-SUM($F484:I484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(K$3>($E482+$D484),$F482-SUM($F484:J484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(L$3>($E482+$D484),$F482-SUM($F484:K484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(M$3>($E482+$D484),$F482-SUM($F484:L484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(N$3>($E482+$D484),$F482-SUM($F484:M484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(O$3>($E482+$D484),$F482-SUM($F484:N484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(P$3>($E482+$D484),$F482-SUM($F484:O484),$F482/$E482))","v":78.678032637896507},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Q$3>($E482+$D484),$F482-SUM($F484:P484),$F482/$E482))","v":-1.1368683772161603E-13},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(R$3>($E482+$D484),$F482-SUM($F484:Q484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(S$3>($E482+$D484),$F482-SUM($F484:R484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(T$3>($E482+$D484),$F482-SUM($F484:S484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(U$3>($E482+$D484),$F482-SUM($F484:T484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(V$3>($E482+$D484),$F482-SUM($F484:U484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(W$3>($E482+$D484),$F482-SUM($F484:V484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(X$3>($E482+$D484),$F482-SUM($F484:W484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Y$3>($E482+$D484),$F482-SUM($F484:X484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Z$3>($E482+$D484),$F482-SUM($F484:Y484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AA$3>($E482+$D484),$F482-SUM($F484:Z484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AB$3>($E482+$D484),$F482-SUM($F484:AA484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AC$3>($E482+$D484),$F482-SUM($F484:AB484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AD$3>($E482+$D484),$F482-SUM($F484:AC484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AE$3>($E482+$D484),$F482-SUM($F484:AD484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AF$3>($E482+$D484),$F482-SUM($F484:AE484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AG$3>($E482+$D484),$F482-SUM($F484:AF484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AH$3>($E482+$D484),$F482-SUM($F484:AG484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AI$3>($E482+$D484),$F482-SUM($F484:AH484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AJ$3>($E482+$D484),$F482-SUM($F484:AI484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AK$3>($E482+$D484),$F482-SUM($F484:AJ484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AL$3>($E482+$D484),$F482-SUM($F484:AK484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AM$3>($E482+$D484),$F482-SUM($F484:AL484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AN$3>($E482+$D484),$F482-SUM($F484:AM484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AO$3>($E482+$D484),$F482-SUM($F484:AN484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AP$3>($E482+$D484),$F482-SUM($F484:AO484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AQ$3>($E482+$D484),$F482-SUM($F484:AP484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AR$3>($E482+$D484),$F482-SUM($F484:AQ484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AS$3>($E482+$D484),$F482-SUM($F484:AR484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AT$3>($E482+$D484),$F482-SUM($F484:AS484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AU$3>($E482+$D484),$F482-SUM($F484:AT484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AV$3>($E482+$D484),$F482-SUM($F484:AU484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AW$3>($E482+$D484),$F482-SUM($F484:AV484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AX$3>($E482+$D484),$F482-SUM($F484:AW484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AY$3>($E482+$D484),$F482-SUM($F484:AX484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AZ$3>($E482+$D484),$F482-SUM($F484:AY484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BA$3>($E482+$D484),$F482-SUM($F484:AZ484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BB$3>($E482+$D484),$F482-SUM($F484:BA484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BC$3>($E482+$D484),$F482-SUM($F484:BB484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BD$3>($E482+$D484),$F482-SUM($F484:BC484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BE$3>($E482+$D484),$F482-SUM($F484:BD484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BF$3>($E482+$D484),$F482-SUM($F484:BE484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BG$3>($E482+$D484),$F482-SUM($F484:BF484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BH$3>($E482+$D484),$F482-SUM($F484:BG484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BI$3>($E482+$D484),$F482-SUM($F484:BH484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BJ$3>($E482+$D484),$F482-SUM($F484:BI484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BK$3>($E482+$D484),$F482-SUM($F484:BJ484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BL$3>($E482+$D484),$F482-SUM($F484:BK484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BM$3>($E482+$D484),$F482-SUM($F484:BL484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BN$3>($E482+$D484),$F482-SUM($F484:BM484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BO$3>($E482+$D484),$F482-SUM($F484:BN484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BP$3>($E482+$D484),$F482-SUM($F484:BO484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BQ$3>($E482+$D484),$F482-SUM($F484:BP484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BR$3>($E482+$D484),$F482-SUM($F484:BQ484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BS$3>($E482+$D484),$F482-SUM($F484:BR484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BT$3>($E482+$D484),$F482-SUM($F484:BS484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BU$3>($E482+$D484),$F482-SUM($F484:BT484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BV$3>($E482+$D484),$F482-SUM($F484:BU484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BW$3>($E482+$D484),$F482-SUM($F484:BV484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BX$3>($E482+$D484),$F482-SUM($F484:BW484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BY$3>($E482+$D484),$F482-SUM($F484:BX484),$F482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BZ$3>($E482+$D484),$F482-SUM($F484:BY484),$F482/$E482))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E482=\"n/a\",\"n/a\",IF(H$3>($E482+$D485),$G482-SUM($F485:G485),$G482/$E482))","v":283.9196807655548},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(I$3>($E482+$D485),$G482-SUM($F485:H485),$G482/$E482))","v":283.9196807655548},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(J$3>($E482+$D485),$G482-SUM($F485:I485),$G482/$E482))","v":283.9196807655548},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(K$3>($E482+$D485),$G482-SUM($F485:J485),$G482/$E482))","v":283.9196807655548},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(L$3>($E482+$D485),$G482-SUM($F485:K485),$G482/$E482))","v":283.9196807655548},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(M$3>($E482+$D485),$G482-SUM($F485:L485),$G482/$E482))","v":283.9196807655548},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(N$3>($E482+$D485),$G482-SUM($F485:M485),$G482/$E482))","v":283.9196807655548},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(O$3>($E482+$D485),$G482-SUM($F485:N485),$G482/$E482))","v":283.9196807655548},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(P$3>($E482+$D485),$G482-SUM($F485:O485),$G482/$E482))","v":283.9196807655548},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Q$3>($E482+$D485),$G482-SUM($F485:P485),$G482/$E482))","v":283.9196807655548},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(R$3>($E482+$D485),$G482-SUM($F485:Q485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(S$3>($E482+$D485),$G482-SUM($F485:R485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(T$3>($E482+$D485),$G482-SUM($F485:S485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(U$3>($E482+$D485),$G482-SUM($F485:T485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(V$3>($E482+$D485),$G482-SUM($F485:U485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(W$3>($E482+$D485),$G482-SUM($F485:V485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(X$3>($E482+$D485),$G482-SUM($F485:W485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Y$3>($E482+$D485),$G482-SUM($F485:X485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Z$3>($E482+$D485),$G482-SUM($F485:Y485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AA$3>($E482+$D485),$G482-SUM($F485:Z485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AB$3>($E482+$D485),$G482-SUM($F485:AA485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AC$3>($E482+$D485),$G482-SUM($F485:AB485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AD$3>($E482+$D485),$G482-SUM($F485:AC485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AE$3>($E482+$D485),$G482-SUM($F485:AD485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AF$3>($E482+$D485),$G482-SUM($F485:AE485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AG$3>($E482+$D485),$G482-SUM($F485:AF485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AH$3>($E482+$D485),$G482-SUM($F485:AG485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AI$3>($E482+$D485),$G482-SUM($F485:AH485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AJ$3>($E482+$D485),$G482-SUM($F485:AI485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AK$3>($E482+$D485),$G482-SUM($F485:AJ485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AL$3>($E482+$D485),$G482-SUM($F485:AK485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AM$3>($E482+$D485),$G482-SUM($F485:AL485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AN$3>($E482+$D485),$G482-SUM($F485:AM485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AO$3>($E482+$D485),$G482-SUM($F485:AN485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AP$3>($E482+$D485),$G482-SUM($F485:AO485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AQ$3>($E482+$D485),$G482-SUM($F485:AP485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AR$3>($E482+$D485),$G482-SUM($F485:AQ485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AS$3>($E482+$D485),$G482-SUM($F485:AR485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AT$3>($E482+$D485),$G482-SUM($F485:AS485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AU$3>($E482+$D485),$G482-SUM($F485:AT485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AV$3>($E482+$D485),$G482-SUM($F485:AU485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AW$3>($E482+$D485),$G482-SUM($F485:AV485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AX$3>($E482+$D485),$G482-SUM($F485:AW485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AY$3>($E482+$D485),$G482-SUM($F485:AX485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AZ$3>($E482+$D485),$G482-SUM($F485:AY485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BA$3>($E482+$D485),$G482-SUM($F485:AZ485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BB$3>($E482+$D485),$G482-SUM($F485:BA485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BC$3>($E482+$D485),$G482-SUM($F485:BB485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BD$3>($E482+$D485),$G482-SUM($F485:BC485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BE$3>($E482+$D485),$G482-SUM($F485:BD485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BF$3>($E482+$D485),$G482-SUM($F485:BE485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BG$3>($E482+$D485),$G482-SUM($F485:BF485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BH$3>($E482+$D485),$G482-SUM($F485:BG485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BI$3>($E482+$D485),$G482-SUM($F485:BH485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BJ$3>($E482+$D485),$G482-SUM($F485:BI485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BK$3>($E482+$D485),$G482-SUM($F485:BJ485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BL$3>($E482+$D485),$G482-SUM($F485:BK485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BM$3>($E482+$D485),$G482-SUM($F485:BL485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BN$3>($E482+$D485),$G482-SUM($F485:BM485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BO$3>($E482+$D485),$G482-SUM($F485:BN485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BP$3>($E482+$D485),$G482-SUM($F485:BO485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BQ$3>($E482+$D485),$G482-SUM($F485:BP485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BR$3>($E482+$D485),$G482-SUM($F485:BQ485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BS$3>($E482+$D485),$G482-SUM($F485:BR485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BT$3>($E482+$D485),$G482-SUM($F485:BS485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BU$3>($E482+$D485),$G482-SUM($F485:BT485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BV$3>($E482+$D485),$G482-SUM($F485:BU485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BW$3>($E482+$D485),$G482-SUM($F485:BV485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BX$3>($E482+$D485),$G482-SUM($F485:BW485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BY$3>($E482+$D485),$G482-SUM($F485:BX485),$G482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BZ$3>($E482+$D485),$G482-SUM($F485:BY485),$G482/$E482))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E482=\"n/a\",\"n/a\",IF(I$3>($E482+$D486),$H482-SUM($F486:H486),$H482/$E482))","v":471.77542592231913},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(J$3>($E482+$D486),$H482-SUM($F486:I486),$H482/$E482))","v":471.77542592231913},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(K$3>($E482+$D486),$H482-SUM($F486:J486),$H482/$E482))","v":471.77542592231913},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(L$3>($E482+$D486),$H482-SUM($F486:K486),$H482/$E482))","v":471.77542592231913},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(M$3>($E482+$D486),$H482-SUM($F486:L486),$H482/$E482))","v":471.77542592231913},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(N$3>($E482+$D486),$H482-SUM($F486:M486),$H482/$E482))","v":471.77542592231913},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(O$3>($E482+$D486),$H482-SUM($F486:N486),$H482/$E482))","v":471.77542592231913},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(P$3>($E482+$D486),$H482-SUM($F486:O486),$H482/$E482))","v":471.77542592231913},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Q$3>($E482+$D486),$H482-SUM($F486:P486),$H482/$E482))","v":471.77542592231913},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(R$3>($E482+$D486),$H482-SUM($F486:Q486),$H482/$E482))","v":471.77542592231913},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(S$3>($E482+$D486),$H482-SUM($F486:R486),$H482/$E482))","v":-9.0949470177292824E-13},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(T$3>($E482+$D486),$H482-SUM($F486:S486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(U$3>($E482+$D486),$H482-SUM($F486:T486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(V$3>($E482+$D486),$H482-SUM($F486:U486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(W$3>($E482+$D486),$H482-SUM($F486:V486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(X$3>($E482+$D486),$H482-SUM($F486:W486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Y$3>($E482+$D486),$H482-SUM($F486:X486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Z$3>($E482+$D486),$H482-SUM($F486:Y486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AA$3>($E482+$D486),$H482-SUM($F486:Z486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AB$3>($E482+$D486),$H482-SUM($F486:AA486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AC$3>($E482+$D486),$H482-SUM($F486:AB486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AD$3>($E482+$D486),$H482-SUM($F486:AC486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AE$3>($E482+$D486),$H482-SUM($F486:AD486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AF$3>($E482+$D486),$H482-SUM($F486:AE486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AG$3>($E482+$D486),$H482-SUM($F486:AF486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AH$3>($E482+$D486),$H482-SUM($F486:AG486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AI$3>($E482+$D486),$H482-SUM($F486:AH486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AJ$3>($E482+$D486),$H482-SUM($F486:AI486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AK$3>($E482+$D486),$H482-SUM($F486:AJ486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AL$3>($E482+$D486),$H482-SUM($F486:AK486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AM$3>($E482+$D486),$H482-SUM($F486:AL486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AN$3>($E482+$D486),$H482-SUM($F486:AM486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AO$3>($E482+$D486),$H482-SUM($F486:AN486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AP$3>($E482+$D486),$H482-SUM($F486:AO486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AQ$3>($E482+$D486),$H482-SUM($F486:AP486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AR$3>($E482+$D486),$H482-SUM($F486:AQ486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AS$3>($E482+$D486),$H482-SUM($F486:AR486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AT$3>($E482+$D486),$H482-SUM($F486:AS486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AU$3>($E482+$D486),$H482-SUM($F486:AT486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AV$3>($E482+$D486),$H482-SUM($F486:AU486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AW$3>($E482+$D486),$H482-SUM($F486:AV486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AX$3>($E482+$D486),$H482-SUM($F486:AW486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AY$3>($E482+$D486),$H482-SUM($F486:AX486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AZ$3>($E482+$D486),$H482-SUM($F486:AY486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BA$3>($E482+$D486),$H482-SUM($F486:AZ486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BB$3>($E482+$D486),$H482-SUM($F486:BA486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BC$3>($E482+$D486),$H482-SUM($F486:BB486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BD$3>($E482+$D486),$H482-SUM($F486:BC486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BE$3>($E482+$D486),$H482-SUM($F486:BD486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BF$3>($E482+$D486),$H482-SUM($F486:BE486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BG$3>($E482+$D486),$H482-SUM($F486:BF486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BH$3>($E482+$D486),$H482-SUM($F486:BG486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BI$3>($E482+$D486),$H482-SUM($F486:BH486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BJ$3>($E482+$D486),$H482-SUM($F486:BI486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BK$3>($E482+$D486),$H482-SUM($F486:BJ486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BL$3>($E482+$D486),$H482-SUM($F486:BK486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BM$3>($E482+$D486),$H482-SUM($F486:BL486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BN$3>($E482+$D486),$H482-SUM($F486:BM486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BO$3>($E482+$D486),$H482-SUM($F486:BN486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BP$3>($E482+$D486),$H482-SUM($F486:BO486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BQ$3>($E482+$D486),$H482-SUM($F486:BP486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BR$3>($E482+$D486),$H482-SUM($F486:BQ486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BS$3>($E482+$D486),$H482-SUM($F486:BR486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BT$3>($E482+$D486),$H482-SUM($F486:BS486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BU$3>($E482+$D486),$H482-SUM($F486:BT486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BV$3>($E482+$D486),$H482-SUM($F486:BU486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BW$3>($E482+$D486),$H482-SUM($F486:BV486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BX$3>($E482+$D486),$H482-SUM($F486:BW486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BY$3>($E482+$D486),$H482-SUM($F486:BX486),$H482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BZ$3>($E482+$D486),$H482-SUM($F486:BY486),$H482/$E482))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E482=\"n/a\",\"n/a\",IF(J$3>($E482+$D487),$I482-SUM($F487:I487),$I482/$E482))","v":334.88978149641326},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(K$3>($E482+$D487),$I482-SUM($F487:J487),$I482/$E482))","v":334.88978149641326},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(L$3>($E482+$D487),$I482-SUM($F487:K487),$I482/$E482))","v":334.88978149641326},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(M$3>($E482+$D487),$I482-SUM($F487:L487),$I482/$E482))","v":334.88978149641326},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(N$3>($E482+$D487),$I482-SUM($F487:M487),$I482/$E482))","v":334.88978149641326},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(O$3>($E482+$D487),$I482-SUM($F487:N487),$I482/$E482))","v":334.88978149641326},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(P$3>($E482+$D487),$I482-SUM($F487:O487),$I482/$E482))","v":334.88978149641326},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Q$3>($E482+$D487),$I482-SUM($F487:P487),$I482/$E482))","v":334.88978149641326},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(R$3>($E482+$D487),$I482-SUM($F487:Q487),$I482/$E482))","v":334.88978149641326},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(S$3>($E482+$D487),$I482-SUM($F487:R487),$I482/$E482))","v":334.88978149641326},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(T$3>($E482+$D487),$I482-SUM($F487:S487),$I482/$E482))","v":-4.5474735088646412E-13},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(U$3>($E482+$D487),$I482-SUM($F487:T487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(V$3>($E482+$D487),$I482-SUM($F487:U487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(W$3>($E482+$D487),$I482-SUM($F487:V487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(X$3>($E482+$D487),$I482-SUM($F487:W487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Y$3>($E482+$D487),$I482-SUM($F487:X487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Z$3>($E482+$D487),$I482-SUM($F487:Y487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AA$3>($E482+$D487),$I482-SUM($F487:Z487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AB$3>($E482+$D487),$I482-SUM($F487:AA487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AC$3>($E482+$D487),$I482-SUM($F487:AB487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AD$3>($E482+$D487),$I482-SUM($F487:AC487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AE$3>($E482+$D487),$I482-SUM($F487:AD487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AF$3>($E482+$D487),$I482-SUM($F487:AE487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AG$3>($E482+$D487),$I482-SUM($F487:AF487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AH$3>($E482+$D487),$I482-SUM($F487:AG487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AI$3>($E482+$D487),$I482-SUM($F487:AH487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AJ$3>($E482+$D487),$I482-SUM($F487:AI487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AK$3>($E482+$D487),$I482-SUM($F487:AJ487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AL$3>($E482+$D487),$I482-SUM($F487:AK487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AM$3>($E482+$D487),$I482-SUM($F487:AL487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AN$3>($E482+$D487),$I482-SUM($F487:AM487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AO$3>($E482+$D487),$I482-SUM($F487:AN487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AP$3>($E482+$D487),$I482-SUM($F487:AO487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AQ$3>($E482+$D487),$I482-SUM($F487:AP487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AR$3>($E482+$D487),$I482-SUM($F487:AQ487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AS$3>($E482+$D487),$I482-SUM($F487:AR487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AT$3>($E482+$D487),$I482-SUM($F487:AS487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AU$3>($E482+$D487),$I482-SUM($F487:AT487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AV$3>($E482+$D487),$I482-SUM($F487:AU487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AW$3>($E482+$D487),$I482-SUM($F487:AV487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AX$3>($E482+$D487),$I482-SUM($F487:AW487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AY$3>($E482+$D487),$I482-SUM($F487:AX487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AZ$3>($E482+$D487),$I482-SUM($F487:AY487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BA$3>($E482+$D487),$I482-SUM($F487:AZ487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BB$3>($E482+$D487),$I482-SUM($F487:BA487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BC$3>($E482+$D487),$I482-SUM($F487:BB487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BD$3>($E482+$D487),$I482-SUM($F487:BC487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BE$3>($E482+$D487),$I482-SUM($F487:BD487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BF$3>($E482+$D487),$I482-SUM($F487:BE487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BG$3>($E482+$D487),$I482-SUM($F487:BF487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BH$3>($E482+$D487),$I482-SUM($F487:BG487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BI$3>($E482+$D487),$I482-SUM($F487:BH487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BJ$3>($E482+$D487),$I482-SUM($F487:BI487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BK$3>($E482+$D487),$I482-SUM($F487:BJ487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BL$3>($E482+$D487),$I482-SUM($F487:BK487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BM$3>($E482+$D487),$I482-SUM($F487:BL487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BN$3>($E482+$D487),$I482-SUM($F487:BM487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BO$3>($E482+$D487),$I482-SUM($F487:BN487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BP$3>($E482+$D487),$I482-SUM($F487:BO487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BQ$3>($E482+$D487),$I482-SUM($F487:BP487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BR$3>($E482+$D487),$I482-SUM($F487:BQ487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BS$3>($E482+$D487),$I482-SUM($F487:BR487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BT$3>($E482+$D487),$I482-SUM($F487:BS487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BU$3>($E482+$D487),$I482-SUM($F487:BT487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BV$3>($E482+$D487),$I482-SUM($F487:BU487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BW$3>($E482+$D487),$I482-SUM($F487:BV487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BX$3>($E482+$D487),$I482-SUM($F487:BW487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BY$3>($E482+$D487),$I482-SUM($F487:BX487),$I482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BZ$3>($E482+$D487),$I482-SUM($F487:BY487),$I482/$E482))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E482=\"n/a\",\"n/a\",IF(K$3>($E482+$D488),$J482-SUM($F488:J488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(L$3>($E482+$D488),$J482-SUM($F488:K488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(M$3>($E482+$D488),$J482-SUM($F488:L488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(N$3>($E482+$D488),$J482-SUM($F488:M488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(O$3>($E482+$D488),$J482-SUM($F488:N488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(P$3>($E482+$D488),$J482-SUM($F488:O488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Q$3>($E482+$D488),$J482-SUM($F488:P488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(R$3>($E482+$D488),$J482-SUM($F488:Q488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(S$3>($E482+$D488),$J482-SUM($F488:R488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(T$3>($E482+$D488),$J482-SUM($F488:S488),$J482/$E482))","v":23.82115212485585},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(U$3>($E482+$D488),$J482-SUM($F488:T488),$J482/$E482))","v":5.6843418860808015E-14},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(V$3>($E482+$D488),$J482-SUM($F488:U488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(W$3>($E482+$D488),$J482-SUM($F488:V488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(X$3>($E482+$D488),$J482-SUM($F488:W488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Y$3>($E482+$D488),$J482-SUM($F488:X488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(Z$3>($E482+$D488),$J482-SUM($F488:Y488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AA$3>($E482+$D488),$J482-SUM($F488:Z488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AB$3>($E482+$D488),$J482-SUM($F488:AA488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AC$3>($E482+$D488),$J482-SUM($F488:AB488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AD$3>($E482+$D488),$J482-SUM($F488:AC488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AE$3>($E482+$D488),$J482-SUM($F488:AD488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AF$3>($E482+$D488),$J482-SUM($F488:AE488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AG$3>($E482+$D488),$J482-SUM($F488:AF488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AH$3>($E482+$D488),$J482-SUM($F488:AG488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AI$3>($E482+$D488),$J482-SUM($F488:AH488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AJ$3>($E482+$D488),$J482-SUM($F488:AI488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AK$3>($E482+$D488),$J482-SUM($F488:AJ488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AL$3>($E482+$D488),$J482-SUM($F488:AK488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AM$3>($E482+$D488),$J482-SUM($F488:AL488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AN$3>($E482+$D488),$J482-SUM($F488:AM488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AO$3>($E482+$D488),$J482-SUM($F488:AN488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AP$3>($E482+$D488),$J482-SUM($F488:AO488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AQ$3>($E482+$D488),$J482-SUM($F488:AP488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AR$3>($E482+$D488),$J482-SUM($F488:AQ488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AS$3>($E482+$D488),$J482-SUM($F488:AR488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AT$3>($E482+$D488),$J482-SUM($F488:AS488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AU$3>($E482+$D488),$J482-SUM($F488:AT488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AV$3>($E482+$D488),$J482-SUM($F488:AU488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AW$3>($E482+$D488),$J482-SUM($F488:AV488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AX$3>($E482+$D488),$J482-SUM($F488:AW488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AY$3>($E482+$D488),$J482-SUM($F488:AX488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(AZ$3>($E482+$D488),$J482-SUM($F488:AY488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BA$3>($E482+$D488),$J482-SUM($F488:AZ488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BB$3>($E482+$D488),$J482-SUM($F488:BA488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BC$3>($E482+$D488),$J482-SUM($F488:BB488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BD$3>($E482+$D488),$J482-SUM($F488:BC488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BE$3>($E482+$D488),$J482-SUM($F488:BD488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BF$3>($E482+$D488),$J482-SUM($F488:BE488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BG$3>($E482+$D488),$J482-SUM($F488:BF488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BH$3>($E482+$D488),$J482-SUM($F488:BG488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BI$3>($E482+$D488),$J482-SUM($F488:BH488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BJ$3>($E482+$D488),$J482-SUM($F488:BI488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BK$3>($E482+$D488),$J482-SUM($F488:BJ488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BL$3>($E482+$D488),$J482-SUM($F488:BK488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BM$3>($E482+$D488),$J482-SUM($F488:BL488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BN$3>($E482+$D488),$J482-SUM($F488:BM488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BO$3>($E482+$D488),$J482-SUM($F488:BN488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BP$3>($E482+$D488),$J482-SUM($F488:BO488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BQ$3>($E482+$D488),$J482-SUM($F488:BP488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BR$3>($E482+$D488),$J482-SUM($F488:BQ488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BS$3>($E482+$D488),$J482-SUM($F488:BR488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BT$3>($E482+$D488),$J482-SUM($F488:BS488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BU$3>($E482+$D488),$J482-SUM($F488:BT488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BV$3>($E482+$D488),$J482-SUM($F488:BU488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BW$3>($E482+$D488),$J482-SUM($F488:BV488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BX$3>($E482+$D488),$J482-SUM($F488:BW488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BY$3>($E482+$D488),$J482-SUM($F488:BX488),$J482/$E482))","v":0},{"$f":"IF($E482=\"n/a\",\"n/a\",IF(BZ$3>($E482+$D488),$J482-SUM($F488:BY488),$J482/$E482))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(L$3>($D482+$D489),$K482-SUM($F489:K489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(M$3>($D482+$D489),$K482-SUM($F489:L489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(N$3>($D482+$D489),$K482-SUM($F489:M489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(O$3>($D482+$D489),$K482-SUM($F489:N489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(P$3>($D482+$D489),$K482-SUM($F489:O489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Q$3>($D482+$D489),$K482-SUM($F489:P489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(R$3>($D482+$D489),$K482-SUM($F489:Q489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(S$3>($D482+$D489),$K482-SUM($F489:R489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(T$3>($D482+$D489),$K482-SUM($F489:S489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D489),$K482-SUM($F489:T489),$K482/$D482))","v":274.00051155045276},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D489),$K482-SUM($F489:U489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D489),$K482-SUM($F489:V489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D489),$K482-SUM($F489:W489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D489),$K482-SUM($F489:X489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D489),$K482-SUM($F489:Y489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D489),$K482-SUM($F489:Z489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D489),$K482-SUM($F489:AA489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D489),$K482-SUM($F489:AB489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D489),$K482-SUM($F489:AC489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D489),$K482-SUM($F489:AD489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D489),$K482-SUM($F489:AE489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D489),$K482-SUM($F489:AF489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D489),$K482-SUM($F489:AG489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D489),$K482-SUM($F489:AH489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D489),$K482-SUM($F489:AI489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D489),$K482-SUM($F489:AJ489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D489),$K482-SUM($F489:AK489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D489),$K482-SUM($F489:AL489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D489),$K482-SUM($F489:AM489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D489),$K482-SUM($F489:AN489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D489),$K482-SUM($F489:AO489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D489),$K482-SUM($F489:AP489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D489),$K482-SUM($F489:AQ489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D489),$K482-SUM($F489:AR489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D489),$K482-SUM($F489:AS489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D489),$K482-SUM($F489:AT489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D489),$K482-SUM($F489:AU489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D489),$K482-SUM($F489:AV489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D489),$K482-SUM($F489:AW489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D489),$K482-SUM($F489:AX489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D489),$K482-SUM($F489:AY489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D489),$K482-SUM($F489:AZ489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D489),$K482-SUM($F489:BA489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D489),$K482-SUM($F489:BB489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D489),$K482-SUM($F489:BC489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D489),$K482-SUM($F489:BD489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D489),$K482-SUM($F489:BE489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D489),$K482-SUM($F489:BF489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D489),$K482-SUM($F489:BG489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D489),$K482-SUM($F489:BH489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D489),$K482-SUM($F489:BI489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D489),$K482-SUM($F489:BJ489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D489),$K482-SUM($F489:BK489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D489),$K482-SUM($F489:BL489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D489),$K482-SUM($F489:BM489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D489),$K482-SUM($F489:BN489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D489),$K482-SUM($F489:BO489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D489),$K482-SUM($F489:BP489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D489),$K482-SUM($F489:BQ489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D489),$K482-SUM($F489:BR489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D489),$K482-SUM($F489:BS489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D489),$K482-SUM($F489:BT489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D489),$K482-SUM($F489:BU489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D489),$K482-SUM($F489:BV489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D489),$K482-SUM($F489:BW489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D489),$K482-SUM($F489:BX489),$K482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D489),$K482-SUM($F489:BY489),$K482/$D482))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(M$3>($D482+$D490),$L482-SUM($F490:L490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(N$3>($D482+$D490),$L482-SUM($F490:M490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(O$3>($D482+$D490),$L482-SUM($F490:N490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(P$3>($D482+$D490),$L482-SUM($F490:O490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Q$3>($D482+$D490),$L482-SUM($F490:P490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(R$3>($D482+$D490),$L482-SUM($F490:Q490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(S$3>($D482+$D490),$L482-SUM($F490:R490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(T$3>($D482+$D490),$L482-SUM($F490:S490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D490),$L482-SUM($F490:T490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D490),$L482-SUM($F490:U490),$L482/$D482))","v":48.678983849967793},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D490),$L482-SUM($F490:V490),$L482/$D482))","v":1.1368683772161603E-13},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D490),$L482-SUM($F490:W490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D490),$L482-SUM($F490:X490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D490),$L482-SUM($F490:Y490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D490),$L482-SUM($F490:Z490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D490),$L482-SUM($F490:AA490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D490),$L482-SUM($F490:AB490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D490),$L482-SUM($F490:AC490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D490),$L482-SUM($F490:AD490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D490),$L482-SUM($F490:AE490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D490),$L482-SUM($F490:AF490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D490),$L482-SUM($F490:AG490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D490),$L482-SUM($F490:AH490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D490),$L482-SUM($F490:AI490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D490),$L482-SUM($F490:AJ490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D490),$L482-SUM($F490:AK490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D490),$L482-SUM($F490:AL490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D490),$L482-SUM($F490:AM490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D490),$L482-SUM($F490:AN490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D490),$L482-SUM($F490:AO490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D490),$L482-SUM($F490:AP490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D490),$L482-SUM($F490:AQ490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D490),$L482-SUM($F490:AR490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D490),$L482-SUM($F490:AS490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D490),$L482-SUM($F490:AT490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D490),$L482-SUM($F490:AU490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D490),$L482-SUM($F490:AV490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D490),$L482-SUM($F490:AW490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D490),$L482-SUM($F490:AX490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D490),$L482-SUM($F490:AY490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D490),$L482-SUM($F490:AZ490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D490),$L482-SUM($F490:BA490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D490),$L482-SUM($F490:BB490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D490),$L482-SUM($F490:BC490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D490),$L482-SUM($F490:BD490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D490),$L482-SUM($F490:BE490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D490),$L482-SUM($F490:BF490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D490),$L482-SUM($F490:BG490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D490),$L482-SUM($F490:BH490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D490),$L482-SUM($F490:BI490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D490),$L482-SUM($F490:BJ490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D490),$L482-SUM($F490:BK490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D490),$L482-SUM($F490:BL490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D490),$L482-SUM($F490:BM490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D490),$L482-SUM($F490:BN490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D490),$L482-SUM($F490:BO490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D490),$L482-SUM($F490:BP490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D490),$L482-SUM($F490:BQ490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D490),$L482-SUM($F490:BR490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D490),$L482-SUM($F490:BS490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D490),$L482-SUM($F490:BT490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D490),$L482-SUM($F490:BU490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D490),$L482-SUM($F490:BV490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D490),$L482-SUM($F490:BW490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D490),$L482-SUM($F490:BX490),$L482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D490),$L482-SUM($F490:BY490),$L482/$D482))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(N$3>($D482+$D491),$M482-SUM($F491:M491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(O$3>($D482+$D491),$M482-SUM($F491:N491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(P$3>($D482+$D491),$M482-SUM($F491:O491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Q$3>($D482+$D491),$M482-SUM($F491:P491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(R$3>($D482+$D491),$M482-SUM($F491:Q491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(S$3>($D482+$D491),$M482-SUM($F491:R491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(T$3>($D482+$D491),$M482-SUM($F491:S491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D491),$M482-SUM($F491:T491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D491),$M482-SUM($F491:U491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D491),$M482-SUM($F491:V491),$M482/$D482))","v":216.12905291682813},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D491),$M482-SUM($F491:W491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D491),$M482-SUM($F491:X491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D491),$M482-SUM($F491:Y491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D491),$M482-SUM($F491:Z491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D491),$M482-SUM($F491:AA491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D491),$M482-SUM($F491:AB491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D491),$M482-SUM($F491:AC491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D491),$M482-SUM($F491:AD491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D491),$M482-SUM($F491:AE491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D491),$M482-SUM($F491:AF491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D491),$M482-SUM($F491:AG491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D491),$M482-SUM($F491:AH491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D491),$M482-SUM($F491:AI491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D491),$M482-SUM($F491:AJ491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D491),$M482-SUM($F491:AK491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D491),$M482-SUM($F491:AL491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D491),$M482-SUM($F491:AM491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D491),$M482-SUM($F491:AN491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D491),$M482-SUM($F491:AO491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D491),$M482-SUM($F491:AP491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D491),$M482-SUM($F491:AQ491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D491),$M482-SUM($F491:AR491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D491),$M482-SUM($F491:AS491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D491),$M482-SUM($F491:AT491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D491),$M482-SUM($F491:AU491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D491),$M482-SUM($F491:AV491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D491),$M482-SUM($F491:AW491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D491),$M482-SUM($F491:AX491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D491),$M482-SUM($F491:AY491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D491),$M482-SUM($F491:AZ491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D491),$M482-SUM($F491:BA491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D491),$M482-SUM($F491:BB491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D491),$M482-SUM($F491:BC491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D491),$M482-SUM($F491:BD491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D491),$M482-SUM($F491:BE491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D491),$M482-SUM($F491:BF491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D491),$M482-SUM($F491:BG491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D491),$M482-SUM($F491:BH491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D491),$M482-SUM($F491:BI491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D491),$M482-SUM($F491:BJ491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D491),$M482-SUM($F491:BK491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D491),$M482-SUM($F491:BL491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D491),$M482-SUM($F491:BM491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D491),$M482-SUM($F491:BN491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D491),$M482-SUM($F491:BO491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D491),$M482-SUM($F491:BP491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D491),$M482-SUM($F491:BQ491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D491),$M482-SUM($F491:BR491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D491),$M482-SUM($F491:BS491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D491),$M482-SUM($F491:BT491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D491),$M482-SUM($F491:BU491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D491),$M482-SUM($F491:BV491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D491),$M482-SUM($F491:BW491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D491),$M482-SUM($F491:BX491),$M482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D491),$M482-SUM($F491:BY491),$M482/$D482))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(O$3>($D482+$D492),$N482-SUM($F492:N492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(P$3>($D482+$D492),$N482-SUM($F492:O492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Q$3>($D482+$D492),$N482-SUM($F492:P492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(R$3>($D482+$D492),$N482-SUM($F492:Q492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(S$3>($D482+$D492),$N482-SUM($F492:R492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(T$3>($D482+$D492),$N482-SUM($F492:S492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D492),$N482-SUM($F492:T492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D492),$N482-SUM($F492:U492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D492),$N482-SUM($F492:V492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D492),$N482-SUM($F492:W492),$N482/$D482))","v":502.05854710534567},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D492),$N482-SUM($F492:X492),$N482/$D482))","v":9.0949470177292824E-13},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D492),$N482-SUM($F492:Y492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D492),$N482-SUM($F492:Z492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D492),$N482-SUM($F492:AA492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D492),$N482-SUM($F492:AB492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D492),$N482-SUM($F492:AC492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D492),$N482-SUM($F492:AD492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D492),$N482-SUM($F492:AE492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D492),$N482-SUM($F492:AF492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D492),$N482-SUM($F492:AG492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D492),$N482-SUM($F492:AH492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D492),$N482-SUM($F492:AI492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D492),$N482-SUM($F492:AJ492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D492),$N482-SUM($F492:AK492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D492),$N482-SUM($F492:AL492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D492),$N482-SUM($F492:AM492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D492),$N482-SUM($F492:AN492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D492),$N482-SUM($F492:AO492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D492),$N482-SUM($F492:AP492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D492),$N482-SUM($F492:AQ492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D492),$N482-SUM($F492:AR492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D492),$N482-SUM($F492:AS492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D492),$N482-SUM($F492:AT492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D492),$N482-SUM($F492:AU492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D492),$N482-SUM($F492:AV492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D492),$N482-SUM($F492:AW492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D492),$N482-SUM($F492:AX492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D492),$N482-SUM($F492:AY492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D492),$N482-SUM($F492:AZ492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D492),$N482-SUM($F492:BA492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D492),$N482-SUM($F492:BB492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D492),$N482-SUM($F492:BC492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D492),$N482-SUM($F492:BD492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D492),$N482-SUM($F492:BE492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D492),$N482-SUM($F492:BF492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D492),$N482-SUM($F492:BG492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D492),$N482-SUM($F492:BH492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D492),$N482-SUM($F492:BI492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D492),$N482-SUM($F492:BJ492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D492),$N482-SUM($F492:BK492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D492),$N482-SUM($F492:BL492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D492),$N482-SUM($F492:BM492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D492),$N482-SUM($F492:BN492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D492),$N482-SUM($F492:BO492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D492),$N482-SUM($F492:BP492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D492),$N482-SUM($F492:BQ492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D492),$N482-SUM($F492:BR492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D492),$N482-SUM($F492:BS492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D492),$N482-SUM($F492:BT492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D492),$N482-SUM($F492:BU492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D492),$N482-SUM($F492:BV492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D492),$N482-SUM($F492:BW492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D492),$N482-SUM($F492:BX492),$N482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D492),$N482-SUM($F492:BY492),$N482/$D482))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(P$3>($D482+$D493),$O482-SUM($F493:O493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Q$3>($D482+$D493),$O482-SUM($F493:P493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(R$3>($D482+$D493),$O482-SUM($F493:Q493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(S$3>($D482+$D493),$O482-SUM($F493:R493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(T$3>($D482+$D493),$O482-SUM($F493:S493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D493),$O482-SUM($F493:T493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D493),$O482-SUM($F493:U493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D493),$O482-SUM($F493:V493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D493),$O482-SUM($F493:W493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D493),$O482-SUM($F493:X493),$O482/$D482))","v":241.77344694447123},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D493),$O482-SUM($F493:Y493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D493),$O482-SUM($F493:Z493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D493),$O482-SUM($F493:AA493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D493),$O482-SUM($F493:AB493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D493),$O482-SUM($F493:AC493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D493),$O482-SUM($F493:AD493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D493),$O482-SUM($F493:AE493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D493),$O482-SUM($F493:AF493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D493),$O482-SUM($F493:AG493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D493),$O482-SUM($F493:AH493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D493),$O482-SUM($F493:AI493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D493),$O482-SUM($F493:AJ493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D493),$O482-SUM($F493:AK493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D493),$O482-SUM($F493:AL493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D493),$O482-SUM($F493:AM493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D493),$O482-SUM($F493:AN493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D493),$O482-SUM($F493:AO493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D493),$O482-SUM($F493:AP493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D493),$O482-SUM($F493:AQ493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D493),$O482-SUM($F493:AR493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D493),$O482-SUM($F493:AS493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D493),$O482-SUM($F493:AT493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D493),$O482-SUM($F493:AU493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D493),$O482-SUM($F493:AV493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D493),$O482-SUM($F493:AW493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D493),$O482-SUM($F493:AX493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D493),$O482-SUM($F493:AY493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D493),$O482-SUM($F493:AZ493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D493),$O482-SUM($F493:BA493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D493),$O482-SUM($F493:BB493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D493),$O482-SUM($F493:BC493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D493),$O482-SUM($F493:BD493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D493),$O482-SUM($F493:BE493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D493),$O482-SUM($F493:BF493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D493),$O482-SUM($F493:BG493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D493),$O482-SUM($F493:BH493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D493),$O482-SUM($F493:BI493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D493),$O482-SUM($F493:BJ493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D493),$O482-SUM($F493:BK493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D493),$O482-SUM($F493:BL493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D493),$O482-SUM($F493:BM493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D493),$O482-SUM($F493:BN493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D493),$O482-SUM($F493:BO493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D493),$O482-SUM($F493:BP493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D493),$O482-SUM($F493:BQ493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D493),$O482-SUM($F493:BR493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D493),$O482-SUM($F493:BS493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D493),$O482-SUM($F493:BT493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D493),$O482-SUM($F493:BU493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D493),$O482-SUM($F493:BV493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D493),$O482-SUM($F493:BW493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D493),$O482-SUM($F493:BX493),$O482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D493),$O482-SUM($F493:BY493),$O482/$D482))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Q$3>($D482+$D494),$P482-SUM($F494:P494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(R$3>($D482+$D494),$P482-SUM($F494:Q494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(S$3>($D482+$D494),$P482-SUM($F494:R494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(T$3>($D482+$D494),$P482-SUM($F494:S494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D494),$P482-SUM($F494:T494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D494),$P482-SUM($F494:U494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D494),$P482-SUM($F494:V494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D494),$P482-SUM($F494:W494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D494),$P482-SUM($F494:X494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D494),$P482-SUM($F494:Y494),$P482/$D482))","v":479.13847580101526},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D494),$P482-SUM($F494:Z494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D494),$P482-SUM($F494:AA494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D494),$P482-SUM($F494:AB494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D494),$P482-SUM($F494:AC494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D494),$P482-SUM($F494:AD494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D494),$P482-SUM($F494:AE494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D494),$P482-SUM($F494:AF494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D494),$P482-SUM($F494:AG494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D494),$P482-SUM($F494:AH494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D494),$P482-SUM($F494:AI494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D494),$P482-SUM($F494:AJ494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D494),$P482-SUM($F494:AK494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D494),$P482-SUM($F494:AL494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D494),$P482-SUM($F494:AM494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D494),$P482-SUM($F494:AN494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D494),$P482-SUM($F494:AO494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D494),$P482-SUM($F494:AP494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D494),$P482-SUM($F494:AQ494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D494),$P482-SUM($F494:AR494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D494),$P482-SUM($F494:AS494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D494),$P482-SUM($F494:AT494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D494),$P482-SUM($F494:AU494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D494),$P482-SUM($F494:AV494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D494),$P482-SUM($F494:AW494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D494),$P482-SUM($F494:AX494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D494),$P482-SUM($F494:AY494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D494),$P482-SUM($F494:AZ494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D494),$P482-SUM($F494:BA494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D494),$P482-SUM($F494:BB494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D494),$P482-SUM($F494:BC494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D494),$P482-SUM($F494:BD494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D494),$P482-SUM($F494:BE494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D494),$P482-SUM($F494:BF494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D494),$P482-SUM($F494:BG494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D494),$P482-SUM($F494:BH494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D494),$P482-SUM($F494:BI494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D494),$P482-SUM($F494:BJ494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D494),$P482-SUM($F494:BK494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D494),$P482-SUM($F494:BL494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D494),$P482-SUM($F494:BM494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D494),$P482-SUM($F494:BN494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D494),$P482-SUM($F494:BO494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D494),$P482-SUM($F494:BP494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D494),$P482-SUM($F494:BQ494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D494),$P482-SUM($F494:BR494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D494),$P482-SUM($F494:BS494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D494),$P482-SUM($F494:BT494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D494),$P482-SUM($F494:BU494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D494),$P482-SUM($F494:BV494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D494),$P482-SUM($F494:BW494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D494),$P482-SUM($F494:BX494),$P482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D494),$P482-SUM($F494:BY494),$P482/$D482))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(R$3>($D482+$D495),$Q482-SUM($F495:Q495),$Q482/$D482))","v":564.96249033235108},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(S$3>($D482+$D495),$Q482-SUM($F495:R495),$Q482/$D482))","v":564.96249033235108},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(T$3>($D482+$D495),$Q482-SUM($F495:S495),$Q482/$D482))","v":564.96249033235108},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D495),$Q482-SUM($F495:T495),$Q482/$D482))","v":564.96249033235108},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D495),$Q482-SUM($F495:U495),$Q482/$D482))","v":564.96249033235108},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D495),$Q482-SUM($F495:V495),$Q482/$D482))","v":564.96249033235108},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D495),$Q482-SUM($F495:W495),$Q482/$D482))","v":564.96249033235108},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D495),$Q482-SUM($F495:X495),$Q482/$D482))","v":564.96249033235108},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D495),$Q482-SUM($F495:Y495),$Q482/$D482))","v":564.96249033235108},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D495),$Q482-SUM($F495:Z495),$Q482/$D482))","v":564.96249033235108},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D495),$Q482-SUM($F495:AA495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D495),$Q482-SUM($F495:AB495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D495),$Q482-SUM($F495:AC495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D495),$Q482-SUM($F495:AD495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D495),$Q482-SUM($F495:AE495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D495),$Q482-SUM($F495:AF495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D495),$Q482-SUM($F495:AG495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D495),$Q482-SUM($F495:AH495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D495),$Q482-SUM($F495:AI495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D495),$Q482-SUM($F495:AJ495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D495),$Q482-SUM($F495:AK495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D495),$Q482-SUM($F495:AL495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D495),$Q482-SUM($F495:AM495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D495),$Q482-SUM($F495:AN495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D495),$Q482-SUM($F495:AO495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D495),$Q482-SUM($F495:AP495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D495),$Q482-SUM($F495:AQ495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D495),$Q482-SUM($F495:AR495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D495),$Q482-SUM($F495:AS495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D495),$Q482-SUM($F495:AT495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D495),$Q482-SUM($F495:AU495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D495),$Q482-SUM($F495:AV495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D495),$Q482-SUM($F495:AW495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D495),$Q482-SUM($F495:AX495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D495),$Q482-SUM($F495:AY495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D495),$Q482-SUM($F495:AZ495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D495),$Q482-SUM($F495:BA495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D495),$Q482-SUM($F495:BB495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D495),$Q482-SUM($F495:BC495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D495),$Q482-SUM($F495:BD495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D495),$Q482-SUM($F495:BE495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D495),$Q482-SUM($F495:BF495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D495),$Q482-SUM($F495:BG495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D495),$Q482-SUM($F495:BH495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D495),$Q482-SUM($F495:BI495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D495),$Q482-SUM($F495:BJ495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D495),$Q482-SUM($F495:BK495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D495),$Q482-SUM($F495:BL495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D495),$Q482-SUM($F495:BM495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D495),$Q482-SUM($F495:BN495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D495),$Q482-SUM($F495:BO495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D495),$Q482-SUM($F495:BP495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D495),$Q482-SUM($F495:BQ495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D495),$Q482-SUM($F495:BR495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D495),$Q482-SUM($F495:BS495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D495),$Q482-SUM($F495:BT495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D495),$Q482-SUM($F495:BU495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D495),$Q482-SUM($F495:BV495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D495),$Q482-SUM($F495:BW495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D495),$Q482-SUM($F495:BX495),$Q482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D495),$Q482-SUM($F495:BY495),$Q482/$D482))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(S$3>($D482+$D496),$R482-SUM($F496:R496),$R482/$D482))","v":1388.6675170049723},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(T$3>($D482+$D496),$R482-SUM($F496:S496),$R482/$D482))","v":1388.6675170049723},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D496),$R482-SUM($F496:T496),$R482/$D482))","v":1388.6675170049723},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D496),$R482-SUM($F496:U496),$R482/$D482))","v":1388.6675170049723},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D496),$R482-SUM($F496:V496),$R482/$D482))","v":1388.6675170049723},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D496),$R482-SUM($F496:W496),$R482/$D482))","v":1388.6675170049723},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D496),$R482-SUM($F496:X496),$R482/$D482))","v":1388.6675170049723},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D496),$R482-SUM($F496:Y496),$R482/$D482))","v":1388.6675170049723},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D496),$R482-SUM($F496:Z496),$R482/$D482))","v":1388.6675170049723},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D496),$R482-SUM($F496:AA496),$R482/$D482))","v":1388.6675170049723},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D496),$R482-SUM($F496:AB496),$R482/$D482))","v":-3.637978807091713E-12},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D496),$R482-SUM($F496:AC496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D496),$R482-SUM($F496:AD496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D496),$R482-SUM($F496:AE496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D496),$R482-SUM($F496:AF496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D496),$R482-SUM($F496:AG496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D496),$R482-SUM($F496:AH496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D496),$R482-SUM($F496:AI496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D496),$R482-SUM($F496:AJ496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D496),$R482-SUM($F496:AK496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D496),$R482-SUM($F496:AL496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D496),$R482-SUM($F496:AM496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D496),$R482-SUM($F496:AN496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D496),$R482-SUM($F496:AO496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D496),$R482-SUM($F496:AP496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D496),$R482-SUM($F496:AQ496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D496),$R482-SUM($F496:AR496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D496),$R482-SUM($F496:AS496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D496),$R482-SUM($F496:AT496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D496),$R482-SUM($F496:AU496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D496),$R482-SUM($F496:AV496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D496),$R482-SUM($F496:AW496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D496),$R482-SUM($F496:AX496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D496),$R482-SUM($F496:AY496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D496),$R482-SUM($F496:AZ496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D496),$R482-SUM($F496:BA496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D496),$R482-SUM($F496:BB496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D496),$R482-SUM($F496:BC496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D496),$R482-SUM($F496:BD496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D496),$R482-SUM($F496:BE496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D496),$R482-SUM($F496:BF496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D496),$R482-SUM($F496:BG496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D496),$R482-SUM($F496:BH496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D496),$R482-SUM($F496:BI496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D496),$R482-SUM($F496:BJ496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D496),$R482-SUM($F496:BK496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D496),$R482-SUM($F496:BL496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D496),$R482-SUM($F496:BM496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D496),$R482-SUM($F496:BN496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D496),$R482-SUM($F496:BO496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D496),$R482-SUM($F496:BP496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D496),$R482-SUM($F496:BQ496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D496),$R482-SUM($F496:BR496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D496),$R482-SUM($F496:BS496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D496),$R482-SUM($F496:BT496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D496),$R482-SUM($F496:BU496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D496),$R482-SUM($F496:BV496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D496),$R482-SUM($F496:BW496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D496),$R482-SUM($F496:BX496),$R482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D496),$R482-SUM($F496:BY496),$R482/$D482))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(T$3>($D482+$D497),$S482-SUM($F497:S497),$S482/$D482))","v":199.09328434119752},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D497),$S482-SUM($F497:T497),$S482/$D482))","v":199.09328434119752},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D497),$S482-SUM($F497:U497),$S482/$D482))","v":199.09328434119752},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D497),$S482-SUM($F497:V497),$S482/$D482))","v":199.09328434119752},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D497),$S482-SUM($F497:W497),$S482/$D482))","v":199.09328434119752},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D497),$S482-SUM($F497:X497),$S482/$D482))","v":199.09328434119752},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D497),$S482-SUM($F497:Y497),$S482/$D482))","v":199.09328434119752},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D497),$S482-SUM($F497:Z497),$S482/$D482))","v":199.09328434119752},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D497),$S482-SUM($F497:AA497),$S482/$D482))","v":199.09328434119752},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D497),$S482-SUM($F497:AB497),$S482/$D482))","v":199.09328434119752},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D497),$S482-SUM($F497:AC497),$S482/$D482))","v":4.5474735088646412E-13},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D497),$S482-SUM($F497:AD497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D497),$S482-SUM($F497:AE497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D497),$S482-SUM($F497:AF497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D497),$S482-SUM($F497:AG497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D497),$S482-SUM($F497:AH497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D497),$S482-SUM($F497:AI497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D497),$S482-SUM($F497:AJ497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D497),$S482-SUM($F497:AK497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D497),$S482-SUM($F497:AL497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D497),$S482-SUM($F497:AM497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D497),$S482-SUM($F497:AN497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D497),$S482-SUM($F497:AO497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D497),$S482-SUM($F497:AP497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D497),$S482-SUM($F497:AQ497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D497),$S482-SUM($F497:AR497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D497),$S482-SUM($F497:AS497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D497),$S482-SUM($F497:AT497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D497),$S482-SUM($F497:AU497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D497),$S482-SUM($F497:AV497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D497),$S482-SUM($F497:AW497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D497),$S482-SUM($F497:AX497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D497),$S482-SUM($F497:AY497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D497),$S482-SUM($F497:AZ497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D497),$S482-SUM($F497:BA497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D497),$S482-SUM($F497:BB497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D497),$S482-SUM($F497:BC497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D497),$S482-SUM($F497:BD497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D497),$S482-SUM($F497:BE497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D497),$S482-SUM($F497:BF497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D497),$S482-SUM($F497:BG497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D497),$S482-SUM($F497:BH497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D497),$S482-SUM($F497:BI497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D497),$S482-SUM($F497:BJ497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D497),$S482-SUM($F497:BK497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D497),$S482-SUM($F497:BL497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D497),$S482-SUM($F497:BM497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D497),$S482-SUM($F497:BN497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D497),$S482-SUM($F497:BO497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D497),$S482-SUM($F497:BP497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D497),$S482-SUM($F497:BQ497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D497),$S482-SUM($F497:BR497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D497),$S482-SUM($F497:BS497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D497),$S482-SUM($F497:BT497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D497),$S482-SUM($F497:BU497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D497),$S482-SUM($F497:BV497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D497),$S482-SUM($F497:BW497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D497),$S482-SUM($F497:BX497),$S482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D497),$S482-SUM($F497:BY497),$S482/$D482))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(U$3>($D482+$D498),$T482-SUM($F498:T498),$T482/$D482))","v":251.29375306083244},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D498),$T482-SUM($F498:U498),$T482/$D482))","v":251.29375306083244},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D498),$T482-SUM($F498:V498),$T482/$D482))","v":251.29375306083244},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D498),$T482-SUM($F498:W498),$T482/$D482))","v":251.29375306083244},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D498),$T482-SUM($F498:X498),$T482/$D482))","v":251.29375306083244},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D498),$T482-SUM($F498:Y498),$T482/$D482))","v":251.29375306083244},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D498),$T482-SUM($F498:Z498),$T482/$D482))","v":251.29375306083244},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D498),$T482-SUM($F498:AA498),$T482/$D482))","v":251.29375306083244},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D498),$T482-SUM($F498:AB498),$T482/$D482))","v":251.29375306083244},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D498),$T482-SUM($F498:AC498),$T482/$D482))","v":251.29375306083244},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D498),$T482-SUM($F498:AD498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D498),$T482-SUM($F498:AE498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D498),$T482-SUM($F498:AF498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D498),$T482-SUM($F498:AG498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D498),$T482-SUM($F498:AH498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D498),$T482-SUM($F498:AI498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D498),$T482-SUM($F498:AJ498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D498),$T482-SUM($F498:AK498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D498),$T482-SUM($F498:AL498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D498),$T482-SUM($F498:AM498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D498),$T482-SUM($F498:AN498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D498),$T482-SUM($F498:AO498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D498),$T482-SUM($F498:AP498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D498),$T482-SUM($F498:AQ498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D498),$T482-SUM($F498:AR498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D498),$T482-SUM($F498:AS498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D498),$T482-SUM($F498:AT498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D498),$T482-SUM($F498:AU498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D498),$T482-SUM($F498:AV498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D498),$T482-SUM($F498:AW498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D498),$T482-SUM($F498:AX498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D498),$T482-SUM($F498:AY498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D498),$T482-SUM($F498:AZ498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D498),$T482-SUM($F498:BA498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D498),$T482-SUM($F498:BB498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D498),$T482-SUM($F498:BC498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D498),$T482-SUM($F498:BD498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D498),$T482-SUM($F498:BE498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D498),$T482-SUM($F498:BF498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D498),$T482-SUM($F498:BG498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D498),$T482-SUM($F498:BH498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D498),$T482-SUM($F498:BI498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D498),$T482-SUM($F498:BJ498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D498),$T482-SUM($F498:BK498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D498),$T482-SUM($F498:BL498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D498),$T482-SUM($F498:BM498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D498),$T482-SUM($F498:BN498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D498),$T482-SUM($F498:BO498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D498),$T482-SUM($F498:BP498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D498),$T482-SUM($F498:BQ498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D498),$T482-SUM($F498:BR498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D498),$T482-SUM($F498:BS498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D498),$T482-SUM($F498:BT498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D498),$T482-SUM($F498:BU498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D498),$T482-SUM($F498:BV498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D498),$T482-SUM($F498:BW498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D498),$T482-SUM($F498:BX498),$T482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D498),$T482-SUM($F498:BY498),$T482/$D482))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(V$3>($D482+$D499),$U482-SUM($F499:U499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D499),$U482-SUM($F499:V499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D499),$U482-SUM($F499:W499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D499),$U482-SUM($F499:X499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D499),$U482-SUM($F499:Y499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D499),$U482-SUM($F499:Z499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D499),$U482-SUM($F499:AA499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D499),$U482-SUM($F499:AB499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D499),$U482-SUM($F499:AC499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D499),$U482-SUM($F499:AD499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D499),$U482-SUM($F499:AE499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D499),$U482-SUM($F499:AF499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D499),$U482-SUM($F499:AG499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D499),$U482-SUM($F499:AH499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D499),$U482-SUM($F499:AI499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D499),$U482-SUM($F499:AJ499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D499),$U482-SUM($F499:AK499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D499),$U482-SUM($F499:AL499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D499),$U482-SUM($F499:AM499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D499),$U482-SUM($F499:AN499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D499),$U482-SUM($F499:AO499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D499),$U482-SUM($F499:AP499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D499),$U482-SUM($F499:AQ499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D499),$U482-SUM($F499:AR499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D499),$U482-SUM($F499:AS499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D499),$U482-SUM($F499:AT499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D499),$U482-SUM($F499:AU499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D499),$U482-SUM($F499:AV499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D499),$U482-SUM($F499:AW499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D499),$U482-SUM($F499:AX499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D499),$U482-SUM($F499:AY499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D499),$U482-SUM($F499:AZ499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D499),$U482-SUM($F499:BA499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D499),$U482-SUM($F499:BB499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D499),$U482-SUM($F499:BC499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D499),$U482-SUM($F499:BD499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D499),$U482-SUM($F499:BE499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D499),$U482-SUM($F499:BF499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D499),$U482-SUM($F499:BG499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D499),$U482-SUM($F499:BH499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D499),$U482-SUM($F499:BI499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D499),$U482-SUM($F499:BJ499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D499),$U482-SUM($F499:BK499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D499),$U482-SUM($F499:BL499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D499),$U482-SUM($F499:BM499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D499),$U482-SUM($F499:BN499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D499),$U482-SUM($F499:BO499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D499),$U482-SUM($F499:BP499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D499),$U482-SUM($F499:BQ499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D499),$U482-SUM($F499:BR499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D499),$U482-SUM($F499:BS499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D499),$U482-SUM($F499:BT499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D499),$U482-SUM($F499:BU499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D499),$U482-SUM($F499:BV499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D499),$U482-SUM($F499:BW499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D499),$U482-SUM($F499:BX499),$U482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D499),$U482-SUM($F499:BY499),$U482/$D482))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(W$3>($D482+$D500),$V482-SUM($F500:V500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D500),$V482-SUM($F500:W500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D500),$V482-SUM($F500:X500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D500),$V482-SUM($F500:Y500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D500),$V482-SUM($F500:Z500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D500),$V482-SUM($F500:AA500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D500),$V482-SUM($F500:AB500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D500),$V482-SUM($F500:AC500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D500),$V482-SUM($F500:AD500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D500),$V482-SUM($F500:AE500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D500),$V482-SUM($F500:AF500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D500),$V482-SUM($F500:AG500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D500),$V482-SUM($F500:AH500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D500),$V482-SUM($F500:AI500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D500),$V482-SUM($F500:AJ500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D500),$V482-SUM($F500:AK500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D500),$V482-SUM($F500:AL500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D500),$V482-SUM($F500:AM500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D500),$V482-SUM($F500:AN500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D500),$V482-SUM($F500:AO500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D500),$V482-SUM($F500:AP500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D500),$V482-SUM($F500:AQ500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D500),$V482-SUM($F500:AR500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D500),$V482-SUM($F500:AS500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D500),$V482-SUM($F500:AT500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D500),$V482-SUM($F500:AU500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D500),$V482-SUM($F500:AV500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D500),$V482-SUM($F500:AW500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D500),$V482-SUM($F500:AX500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D500),$V482-SUM($F500:AY500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D500),$V482-SUM($F500:AZ500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D500),$V482-SUM($F500:BA500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D500),$V482-SUM($F500:BB500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D500),$V482-SUM($F500:BC500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D500),$V482-SUM($F500:BD500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D500),$V482-SUM($F500:BE500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D500),$V482-SUM($F500:BF500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D500),$V482-SUM($F500:BG500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D500),$V482-SUM($F500:BH500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D500),$V482-SUM($F500:BI500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D500),$V482-SUM($F500:BJ500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D500),$V482-SUM($F500:BK500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D500),$V482-SUM($F500:BL500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D500),$V482-SUM($F500:BM500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D500),$V482-SUM($F500:BN500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D500),$V482-SUM($F500:BO500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D500),$V482-SUM($F500:BP500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D500),$V482-SUM($F500:BQ500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D500),$V482-SUM($F500:BR500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D500),$V482-SUM($F500:BS500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D500),$V482-SUM($F500:BT500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D500),$V482-SUM($F500:BU500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D500),$V482-SUM($F500:BV500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D500),$V482-SUM($F500:BW500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D500),$V482-SUM($F500:BX500),$V482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D500),$V482-SUM($F500:BY500),$V482/$D482))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(X$3>($D482+$D501),$W482-SUM($F501:W501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D501),$W482-SUM($F501:X501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D501),$W482-SUM($F501:Y501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D501),$W482-SUM($F501:Z501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D501),$W482-SUM($F501:AA501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D501),$W482-SUM($F501:AB501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D501),$W482-SUM($F501:AC501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D501),$W482-SUM($F501:AD501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D501),$W482-SUM($F501:AE501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D501),$W482-SUM($F501:AF501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D501),$W482-SUM($F501:AG501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D501),$W482-SUM($F501:AH501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D501),$W482-SUM($F501:AI501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D501),$W482-SUM($F501:AJ501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D501),$W482-SUM($F501:AK501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D501),$W482-SUM($F501:AL501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D501),$W482-SUM($F501:AM501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D501),$W482-SUM($F501:AN501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D501),$W482-SUM($F501:AO501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D501),$W482-SUM($F501:AP501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D501),$W482-SUM($F501:AQ501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D501),$W482-SUM($F501:AR501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D501),$W482-SUM($F501:AS501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D501),$W482-SUM($F501:AT501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D501),$W482-SUM($F501:AU501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D501),$W482-SUM($F501:AV501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D501),$W482-SUM($F501:AW501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D501),$W482-SUM($F501:AX501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D501),$W482-SUM($F501:AY501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D501),$W482-SUM($F501:AZ501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D501),$W482-SUM($F501:BA501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D501),$W482-SUM($F501:BB501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D501),$W482-SUM($F501:BC501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D501),$W482-SUM($F501:BD501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D501),$W482-SUM($F501:BE501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D501),$W482-SUM($F501:BF501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D501),$W482-SUM($F501:BG501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D501),$W482-SUM($F501:BH501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D501),$W482-SUM($F501:BI501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D501),$W482-SUM($F501:BJ501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D501),$W482-SUM($F501:BK501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D501),$W482-SUM($F501:BL501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D501),$W482-SUM($F501:BM501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D501),$W482-SUM($F501:BN501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D501),$W482-SUM($F501:BO501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D501),$W482-SUM($F501:BP501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D501),$W482-SUM($F501:BQ501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D501),$W482-SUM($F501:BR501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D501),$W482-SUM($F501:BS501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D501),$W482-SUM($F501:BT501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D501),$W482-SUM($F501:BU501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D501),$W482-SUM($F501:BV501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D501),$W482-SUM($F501:BW501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D501),$W482-SUM($F501:BX501),$W482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D501),$W482-SUM($F501:BY501),$W482/$D482))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Y$3>($D482+$D502),$X482-SUM($F502:X502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D502),$X482-SUM($F502:Y502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D502),$X482-SUM($F502:Z502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D502),$X482-SUM($F502:AA502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D502),$X482-SUM($F502:AB502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D502),$X482-SUM($F502:AC502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D502),$X482-SUM($F502:AD502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D502),$X482-SUM($F502:AE502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D502),$X482-SUM($F502:AF502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D502),$X482-SUM($F502:AG502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D502),$X482-SUM($F502:AH502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D502),$X482-SUM($F502:AI502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D502),$X482-SUM($F502:AJ502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D502),$X482-SUM($F502:AK502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D502),$X482-SUM($F502:AL502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D502),$X482-SUM($F502:AM502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D502),$X482-SUM($F502:AN502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D502),$X482-SUM($F502:AO502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D502),$X482-SUM($F502:AP502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D502),$X482-SUM($F502:AQ502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D502),$X482-SUM($F502:AR502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D502),$X482-SUM($F502:AS502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D502),$X482-SUM($F502:AT502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D502),$X482-SUM($F502:AU502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D502),$X482-SUM($F502:AV502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D502),$X482-SUM($F502:AW502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D502),$X482-SUM($F502:AX502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D502),$X482-SUM($F502:AY502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D502),$X482-SUM($F502:AZ502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D502),$X482-SUM($F502:BA502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D502),$X482-SUM($F502:BB502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D502),$X482-SUM($F502:BC502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D502),$X482-SUM($F502:BD502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D502),$X482-SUM($F502:BE502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D502),$X482-SUM($F502:BF502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D502),$X482-SUM($F502:BG502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D502),$X482-SUM($F502:BH502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D502),$X482-SUM($F502:BI502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D502),$X482-SUM($F502:BJ502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D502),$X482-SUM($F502:BK502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D502),$X482-SUM($F502:BL502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D502),$X482-SUM($F502:BM502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D502),$X482-SUM($F502:BN502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D502),$X482-SUM($F502:BO502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D502),$X482-SUM($F502:BP502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D502),$X482-SUM($F502:BQ502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D502),$X482-SUM($F502:BR502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D502),$X482-SUM($F502:BS502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D502),$X482-SUM($F502:BT502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D502),$X482-SUM($F502:BU502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D502),$X482-SUM($F502:BV502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D502),$X482-SUM($F502:BW502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D502),$X482-SUM($F502:BX502),$X482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D502),$X482-SUM($F502:BY502),$X482/$D482))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(Z$3>($D482+$D503),$Y482-SUM($F503:Y503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D503),$Y482-SUM($F503:Z503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D503),$Y482-SUM($F503:AA503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D503),$Y482-SUM($F503:AB503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D503),$Y482-SUM($F503:AC503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D503),$Y482-SUM($F503:AD503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D503),$Y482-SUM($F503:AE503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D503),$Y482-SUM($F503:AF503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D503),$Y482-SUM($F503:AG503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D503),$Y482-SUM($F503:AH503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D503),$Y482-SUM($F503:AI503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D503),$Y482-SUM($F503:AJ503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D503),$Y482-SUM($F503:AK503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D503),$Y482-SUM($F503:AL503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D503),$Y482-SUM($F503:AM503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D503),$Y482-SUM($F503:AN503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D503),$Y482-SUM($F503:AO503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D503),$Y482-SUM($F503:AP503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D503),$Y482-SUM($F503:AQ503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D503),$Y482-SUM($F503:AR503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D503),$Y482-SUM($F503:AS503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D503),$Y482-SUM($F503:AT503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D503),$Y482-SUM($F503:AU503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D503),$Y482-SUM($F503:AV503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D503),$Y482-SUM($F503:AW503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D503),$Y482-SUM($F503:AX503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D503),$Y482-SUM($F503:AY503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D503),$Y482-SUM($F503:AZ503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D503),$Y482-SUM($F503:BA503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D503),$Y482-SUM($F503:BB503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D503),$Y482-SUM($F503:BC503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D503),$Y482-SUM($F503:BD503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D503),$Y482-SUM($F503:BE503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D503),$Y482-SUM($F503:BF503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D503),$Y482-SUM($F503:BG503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D503),$Y482-SUM($F503:BH503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D503),$Y482-SUM($F503:BI503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D503),$Y482-SUM($F503:BJ503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D503),$Y482-SUM($F503:BK503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D503),$Y482-SUM($F503:BL503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D503),$Y482-SUM($F503:BM503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D503),$Y482-SUM($F503:BN503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D503),$Y482-SUM($F503:BO503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D503),$Y482-SUM($F503:BP503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D503),$Y482-SUM($F503:BQ503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D503),$Y482-SUM($F503:BR503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D503),$Y482-SUM($F503:BS503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D503),$Y482-SUM($F503:BT503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D503),$Y482-SUM($F503:BU503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D503),$Y482-SUM($F503:BV503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D503),$Y482-SUM($F503:BW503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D503),$Y482-SUM($F503:BX503),$Y482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D503),$Y482-SUM($F503:BY503),$Y482/$D482))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AA$3>($D482+$D504),$Z482-SUM($F504:Z504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D504),$Z482-SUM($F504:AA504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D504),$Z482-SUM($F504:AB504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D504),$Z482-SUM($F504:AC504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D504),$Z482-SUM($F504:AD504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D504),$Z482-SUM($F504:AE504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D504),$Z482-SUM($F504:AF504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D504),$Z482-SUM($F504:AG504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D504),$Z482-SUM($F504:AH504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D504),$Z482-SUM($F504:AI504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D504),$Z482-SUM($F504:AJ504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D504),$Z482-SUM($F504:AK504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D504),$Z482-SUM($F504:AL504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D504),$Z482-SUM($F504:AM504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D504),$Z482-SUM($F504:AN504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D504),$Z482-SUM($F504:AO504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D504),$Z482-SUM($F504:AP504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D504),$Z482-SUM($F504:AQ504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D504),$Z482-SUM($F504:AR504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D504),$Z482-SUM($F504:AS504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D504),$Z482-SUM($F504:AT504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D504),$Z482-SUM($F504:AU504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D504),$Z482-SUM($F504:AV504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D504),$Z482-SUM($F504:AW504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D504),$Z482-SUM($F504:AX504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D504),$Z482-SUM($F504:AY504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D504),$Z482-SUM($F504:AZ504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D504),$Z482-SUM($F504:BA504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D504),$Z482-SUM($F504:BB504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D504),$Z482-SUM($F504:BC504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D504),$Z482-SUM($F504:BD504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D504),$Z482-SUM($F504:BE504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D504),$Z482-SUM($F504:BF504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D504),$Z482-SUM($F504:BG504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D504),$Z482-SUM($F504:BH504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D504),$Z482-SUM($F504:BI504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D504),$Z482-SUM($F504:BJ504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D504),$Z482-SUM($F504:BK504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D504),$Z482-SUM($F504:BL504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D504),$Z482-SUM($F504:BM504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D504),$Z482-SUM($F504:BN504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D504),$Z482-SUM($F504:BO504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D504),$Z482-SUM($F504:BP504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D504),$Z482-SUM($F504:BQ504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D504),$Z482-SUM($F504:BR504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D504),$Z482-SUM($F504:BS504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D504),$Z482-SUM($F504:BT504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D504),$Z482-SUM($F504:BU504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D504),$Z482-SUM($F504:BV504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D504),$Z482-SUM($F504:BW504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D504),$Z482-SUM($F504:BX504),$Z482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D504),$Z482-SUM($F504:BY504),$Z482/$D482))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AB$3>($D482+$D505),$AA482-SUM($F505:AA505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D505),$AA482-SUM($F505:AB505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D505),$AA482-SUM($F505:AC505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D505),$AA482-SUM($F505:AD505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D505),$AA482-SUM($F505:AE505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D505),$AA482-SUM($F505:AF505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D505),$AA482-SUM($F505:AG505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D505),$AA482-SUM($F505:AH505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D505),$AA482-SUM($F505:AI505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D505),$AA482-SUM($F505:AJ505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D505),$AA482-SUM($F505:AK505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D505),$AA482-SUM($F505:AL505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D505),$AA482-SUM($F505:AM505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D505),$AA482-SUM($F505:AN505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D505),$AA482-SUM($F505:AO505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D505),$AA482-SUM($F505:AP505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D505),$AA482-SUM($F505:AQ505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D505),$AA482-SUM($F505:AR505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D505),$AA482-SUM($F505:AS505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D505),$AA482-SUM($F505:AT505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D505),$AA482-SUM($F505:AU505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D505),$AA482-SUM($F505:AV505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D505),$AA482-SUM($F505:AW505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D505),$AA482-SUM($F505:AX505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D505),$AA482-SUM($F505:AY505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D505),$AA482-SUM($F505:AZ505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D505),$AA482-SUM($F505:BA505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D505),$AA482-SUM($F505:BB505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D505),$AA482-SUM($F505:BC505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D505),$AA482-SUM($F505:BD505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D505),$AA482-SUM($F505:BE505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D505),$AA482-SUM($F505:BF505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D505),$AA482-SUM($F505:BG505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D505),$AA482-SUM($F505:BH505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D505),$AA482-SUM($F505:BI505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D505),$AA482-SUM($F505:BJ505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D505),$AA482-SUM($F505:BK505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D505),$AA482-SUM($F505:BL505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D505),$AA482-SUM($F505:BM505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D505),$AA482-SUM($F505:BN505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D505),$AA482-SUM($F505:BO505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D505),$AA482-SUM($F505:BP505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D505),$AA482-SUM($F505:BQ505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D505),$AA482-SUM($F505:BR505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D505),$AA482-SUM($F505:BS505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D505),$AA482-SUM($F505:BT505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D505),$AA482-SUM($F505:BU505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D505),$AA482-SUM($F505:BV505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D505),$AA482-SUM($F505:BW505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D505),$AA482-SUM($F505:BX505),$AA482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D505),$AA482-SUM($F505:BY505),$AA482/$D482))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AC$3>($D482+$D506),$AB482-SUM($F506:AB506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D506),$AB482-SUM($F506:AC506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D506),$AB482-SUM($F506:AD506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D506),$AB482-SUM($F506:AE506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D506),$AB482-SUM($F506:AF506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D506),$AB482-SUM($F506:AG506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D506),$AB482-SUM($F506:AH506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D506),$AB482-SUM($F506:AI506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D506),$AB482-SUM($F506:AJ506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D506),$AB482-SUM($F506:AK506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D506),$AB482-SUM($F506:AL506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D506),$AB482-SUM($F506:AM506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D506),$AB482-SUM($F506:AN506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D506),$AB482-SUM($F506:AO506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D506),$AB482-SUM($F506:AP506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D506),$AB482-SUM($F506:AQ506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D506),$AB482-SUM($F506:AR506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D506),$AB482-SUM($F506:AS506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D506),$AB482-SUM($F506:AT506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D506),$AB482-SUM($F506:AU506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D506),$AB482-SUM($F506:AV506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D506),$AB482-SUM($F506:AW506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D506),$AB482-SUM($F506:AX506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D506),$AB482-SUM($F506:AY506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D506),$AB482-SUM($F506:AZ506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D506),$AB482-SUM($F506:BA506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D506),$AB482-SUM($F506:BB506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D506),$AB482-SUM($F506:BC506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D506),$AB482-SUM($F506:BD506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D506),$AB482-SUM($F506:BE506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D506),$AB482-SUM($F506:BF506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D506),$AB482-SUM($F506:BG506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D506),$AB482-SUM($F506:BH506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D506),$AB482-SUM($F506:BI506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D506),$AB482-SUM($F506:BJ506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D506),$AB482-SUM($F506:BK506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D506),$AB482-SUM($F506:BL506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D506),$AB482-SUM($F506:BM506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D506),$AB482-SUM($F506:BN506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D506),$AB482-SUM($F506:BO506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D506),$AB482-SUM($F506:BP506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D506),$AB482-SUM($F506:BQ506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D506),$AB482-SUM($F506:BR506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D506),$AB482-SUM($F506:BS506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D506),$AB482-SUM($F506:BT506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D506),$AB482-SUM($F506:BU506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D506),$AB482-SUM($F506:BV506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D506),$AB482-SUM($F506:BW506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D506),$AB482-SUM($F506:BX506),$AB482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D506),$AB482-SUM($F506:BY506),$AB482/$D482))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AD$3>($D482+$D507),$AC482-SUM($F507:AC507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AE$3>($D482+$D507),$AC482-SUM($F507:AD507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AF$3>($D482+$D507),$AC482-SUM($F507:AE507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AG$3>($D482+$D507),$AC482-SUM($F507:AF507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AH$3>($D482+$D507),$AC482-SUM($F507:AG507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AI$3>($D482+$D507),$AC482-SUM($F507:AH507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AJ$3>($D482+$D507),$AC482-SUM($F507:AI507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AK$3>($D482+$D507),$AC482-SUM($F507:AJ507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AL$3>($D482+$D507),$AC482-SUM($F507:AK507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AM$3>($D482+$D507),$AC482-SUM($F507:AL507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AN$3>($D482+$D507),$AC482-SUM($F507:AM507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AO$3>($D482+$D507),$AC482-SUM($F507:AN507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AP$3>($D482+$D507),$AC482-SUM($F507:AO507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AQ$3>($D482+$D507),$AC482-SUM($F507:AP507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AR$3>($D482+$D507),$AC482-SUM($F507:AQ507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AS$3>($D482+$D507),$AC482-SUM($F507:AR507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AT$3>($D482+$D507),$AC482-SUM($F507:AS507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AU$3>($D482+$D507),$AC482-SUM($F507:AT507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AV$3>($D482+$D507),$AC482-SUM($F507:AU507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AW$3>($D482+$D507),$AC482-SUM($F507:AV507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AX$3>($D482+$D507),$AC482-SUM($F507:AW507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AY$3>($D482+$D507),$AC482-SUM($F507:AX507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(AZ$3>($D482+$D507),$AC482-SUM($F507:AY507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BA$3>($D482+$D507),$AC482-SUM($F507:AZ507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BB$3>($D482+$D507),$AC482-SUM($F507:BA507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BC$3>($D482+$D507),$AC482-SUM($F507:BB507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BD$3>($D482+$D507),$AC482-SUM($F507:BC507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BE$3>($D482+$D507),$AC482-SUM($F507:BD507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BF$3>($D482+$D507),$AC482-SUM($F507:BE507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BG$3>($D482+$D507),$AC482-SUM($F507:BF507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BH$3>($D482+$D507),$AC482-SUM($F507:BG507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BI$3>($D482+$D507),$AC482-SUM($F507:BH507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BJ$3>($D482+$D507),$AC482-SUM($F507:BI507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BK$3>($D482+$D507),$AC482-SUM($F507:BJ507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BL$3>($D482+$D507),$AC482-SUM($F507:BK507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BM$3>($D482+$D507),$AC482-SUM($F507:BL507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BN$3>($D482+$D507),$AC482-SUM($F507:BM507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BO$3>($D482+$D507),$AC482-SUM($F507:BN507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BP$3>($D482+$D507),$AC482-SUM($F507:BO507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BQ$3>($D482+$D507),$AC482-SUM($F507:BP507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BR$3>($D482+$D507),$AC482-SUM($F507:BQ507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BS$3>($D482+$D507),$AC482-SUM($F507:BR507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BT$3>($D482+$D507),$AC482-SUM($F507:BS507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BU$3>($D482+$D507),$AC482-SUM($F507:BT507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BV$3>($D482+$D507),$AC482-SUM($F507:BU507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BW$3>($D482+$D507),$AC482-SUM($F507:BV507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BX$3>($D482+$D507),$AC482-SUM($F507:BW507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BY$3>($D482+$D507),$AC482-SUM($F507:BX507),$AC482/$D482))","v":0},{"$f":"IF($D482=\"n/a\",\"n/a\",IF(BZ$3>($D482+$D507),$AC482-SUM($F507:BY507),$AC482/$D482))","v":0}]
[null,null,null,25]
[null,{"$f":"A50","v":"Other"},null,null,null,{"$f":"SUM(F483:F508)","v":0},78.678032637896507,362.59771340345128,834.37313932577035,1169.2629208221836,1193.0840729470394,1467.0845844974922,1515.76356834746,1731.8926212642882,2233.9511683696337,2475.724615314105,2876.1850584772242,3157.2278680440204,4074.1199591266723,3938.3234619714567,4165.7960629074341,3891.7955513569814,3843.1165675070133,3626.9875145901851,3124.9289674848405,2883.1555205403683,2404.0170447393534,1839.0545544070021,450.38703740202629,251.2937530608329,0,0,0,0,0,0,0,{"$f":"SUM(AL483:AL508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B538","v":"Premises"},{"$f":"VLOOKUP(C511,$A$124:$D$140,4,FALSE)","v":10},{"$f":"VLOOKUP(C511,$A$124:$D$140,3,FALSE)","v":10},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C511,$A$61:$A$77,0),FALSE))","v":922.28870553442107},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C511,$A$61:$A$77,0),FALSE))","v":656.00150095006165},848.37265725476823,7735.6579995439897,135.68659433577295,175.57059506356603,-24.202460663103153,404.53727084861947,94.075179163617221,153.34662133179535,68.108852278247269,256.27700993615315,449.20046155591615,2675.079401837465,514.74951941568941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C511,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E511=\"n/a\",\"n/a\",IF(G$3>($E511+$D513),$F511-SUM($F513:F513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(H$3>($E511+$D513),$F511-SUM($F513:G513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(I$3>($E511+$D513),$F511-SUM($F513:H513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(J$3>($E511+$D513),$F511-SUM($F513:I513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(K$3>($E511+$D513),$F511-SUM($F513:J513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(L$3>($E511+$D513),$F511-SUM($F513:K513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(M$3>($E511+$D513),$F511-SUM($F513:L513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(N$3>($E511+$D513),$F511-SUM($F513:M513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(O$3>($E511+$D513),$F511-SUM($F513:N513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(P$3>($E511+$D513),$F511-SUM($F513:O513),$F511/$E511))","v":92.228870553442107},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Q$3>($E511+$D513),$F511-SUM($F513:P513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(R$3>($E511+$D513),$F511-SUM($F513:Q513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(S$3>($E511+$D513),$F511-SUM($F513:R513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(T$3>($E511+$D513),$F511-SUM($F513:S513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(U$3>($E511+$D513),$F511-SUM($F513:T513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(V$3>($E511+$D513),$F511-SUM($F513:U513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(W$3>($E511+$D513),$F511-SUM($F513:V513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(X$3>($E511+$D513),$F511-SUM($F513:W513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Y$3>($E511+$D513),$F511-SUM($F513:X513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Z$3>($E511+$D513),$F511-SUM($F513:Y513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AA$3>($E511+$D513),$F511-SUM($F513:Z513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AB$3>($E511+$D513),$F511-SUM($F513:AA513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AC$3>($E511+$D513),$F511-SUM($F513:AB513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AD$3>($E511+$D513),$F511-SUM($F513:AC513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AE$3>($E511+$D513),$F511-SUM($F513:AD513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AF$3>($E511+$D513),$F511-SUM($F513:AE513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AG$3>($E511+$D513),$F511-SUM($F513:AF513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AH$3>($E511+$D513),$F511-SUM($F513:AG513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AI$3>($E511+$D513),$F511-SUM($F513:AH513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AJ$3>($E511+$D513),$F511-SUM($F513:AI513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AK$3>($E511+$D513),$F511-SUM($F513:AJ513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AL$3>($E511+$D513),$F511-SUM($F513:AK513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AM$3>($E511+$D513),$F511-SUM($F513:AL513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AN$3>($E511+$D513),$F511-SUM($F513:AM513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AO$3>($E511+$D513),$F511-SUM($F513:AN513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AP$3>($E511+$D513),$F511-SUM($F513:AO513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AQ$3>($E511+$D513),$F511-SUM($F513:AP513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AR$3>($E511+$D513),$F511-SUM($F513:AQ513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AS$3>($E511+$D513),$F511-SUM($F513:AR513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AT$3>($E511+$D513),$F511-SUM($F513:AS513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AU$3>($E511+$D513),$F511-SUM($F513:AT513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AV$3>($E511+$D513),$F511-SUM($F513:AU513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AW$3>($E511+$D513),$F511-SUM($F513:AV513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AX$3>($E511+$D513),$F511-SUM($F513:AW513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AY$3>($E511+$D513),$F511-SUM($F513:AX513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AZ$3>($E511+$D513),$F511-SUM($F513:AY513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BA$3>($E511+$D513),$F511-SUM($F513:AZ513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BB$3>($E511+$D513),$F511-SUM($F513:BA513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BC$3>($E511+$D513),$F511-SUM($F513:BB513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BD$3>($E511+$D513),$F511-SUM($F513:BC513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BE$3>($E511+$D513),$F511-SUM($F513:BD513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BF$3>($E511+$D513),$F511-SUM($F513:BE513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BG$3>($E511+$D513),$F511-SUM($F513:BF513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BH$3>($E511+$D513),$F511-SUM($F513:BG513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BI$3>($E511+$D513),$F511-SUM($F513:BH513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BJ$3>($E511+$D513),$F511-SUM($F513:BI513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BK$3>($E511+$D513),$F511-SUM($F513:BJ513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BL$3>($E511+$D513),$F511-SUM($F513:BK513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BM$3>($E511+$D513),$F511-SUM($F513:BL513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BN$3>($E511+$D513),$F511-SUM($F513:BM513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BO$3>($E511+$D513),$F511-SUM($F513:BN513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BP$3>($E511+$D513),$F511-SUM($F513:BO513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BQ$3>($E511+$D513),$F511-SUM($F513:BP513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BR$3>($E511+$D513),$F511-SUM($F513:BQ513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BS$3>($E511+$D513),$F511-SUM($F513:BR513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BT$3>($E511+$D513),$F511-SUM($F513:BS513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BU$3>($E511+$D513),$F511-SUM($F513:BT513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BV$3>($E511+$D513),$F511-SUM($F513:BU513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BW$3>($E511+$D513),$F511-SUM($F513:BV513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BX$3>($E511+$D513),$F511-SUM($F513:BW513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BY$3>($E511+$D513),$F511-SUM($F513:BX513),$F511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BZ$3>($E511+$D513),$F511-SUM($F513:BY513),$F511/$E511))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E511=\"n/a\",\"n/a\",IF(H$3>($E511+$D514),$G511-SUM($F514:G514),$G511/$E511))","v":65.600150095006171},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(I$3>($E511+$D514),$G511-SUM($F514:H514),$G511/$E511))","v":65.600150095006171},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(J$3>($E511+$D514),$G511-SUM($F514:I514),$G511/$E511))","v":65.600150095006171},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(K$3>($E511+$D514),$G511-SUM($F514:J514),$G511/$E511))","v":65.600150095006171},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(L$3>($E511+$D514),$G511-SUM($F514:K514),$G511/$E511))","v":65.600150095006171},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(M$3>($E511+$D514),$G511-SUM($F514:L514),$G511/$E511))","v":65.600150095006171},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(N$3>($E511+$D514),$G511-SUM($F514:M514),$G511/$E511))","v":65.600150095006171},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(O$3>($E511+$D514),$G511-SUM($F514:N514),$G511/$E511))","v":65.600150095006171},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(P$3>($E511+$D514),$G511-SUM($F514:O514),$G511/$E511))","v":65.600150095006171},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Q$3>($E511+$D514),$G511-SUM($F514:P514),$G511/$E511))","v":65.600150095006171},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(R$3>($E511+$D514),$G511-SUM($F514:Q514),$G511/$E511))","v":1.1368683772161603E-13},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(S$3>($E511+$D514),$G511-SUM($F514:R514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(T$3>($E511+$D514),$G511-SUM($F514:S514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(U$3>($E511+$D514),$G511-SUM($F514:T514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(V$3>($E511+$D514),$G511-SUM($F514:U514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(W$3>($E511+$D514),$G511-SUM($F514:V514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(X$3>($E511+$D514),$G511-SUM($F514:W514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Y$3>($E511+$D514),$G511-SUM($F514:X514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Z$3>($E511+$D514),$G511-SUM($F514:Y514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AA$3>($E511+$D514),$G511-SUM($F514:Z514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AB$3>($E511+$D514),$G511-SUM($F514:AA514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AC$3>($E511+$D514),$G511-SUM($F514:AB514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AD$3>($E511+$D514),$G511-SUM($F514:AC514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AE$3>($E511+$D514),$G511-SUM($F514:AD514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AF$3>($E511+$D514),$G511-SUM($F514:AE514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AG$3>($E511+$D514),$G511-SUM($F514:AF514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AH$3>($E511+$D514),$G511-SUM($F514:AG514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AI$3>($E511+$D514),$G511-SUM($F514:AH514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AJ$3>($E511+$D514),$G511-SUM($F514:AI514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AK$3>($E511+$D514),$G511-SUM($F514:AJ514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AL$3>($E511+$D514),$G511-SUM($F514:AK514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AM$3>($E511+$D514),$G511-SUM($F514:AL514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AN$3>($E511+$D514),$G511-SUM($F514:AM514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AO$3>($E511+$D514),$G511-SUM($F514:AN514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AP$3>($E511+$D514),$G511-SUM($F514:AO514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AQ$3>($E511+$D514),$G511-SUM($F514:AP514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AR$3>($E511+$D514),$G511-SUM($F514:AQ514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AS$3>($E511+$D514),$G511-SUM($F514:AR514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AT$3>($E511+$D514),$G511-SUM($F514:AS514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AU$3>($E511+$D514),$G511-SUM($F514:AT514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AV$3>($E511+$D514),$G511-SUM($F514:AU514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AW$3>($E511+$D514),$G511-SUM($F514:AV514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AX$3>($E511+$D514),$G511-SUM($F514:AW514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AY$3>($E511+$D514),$G511-SUM($F514:AX514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AZ$3>($E511+$D514),$G511-SUM($F514:AY514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BA$3>($E511+$D514),$G511-SUM($F514:AZ514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BB$3>($E511+$D514),$G511-SUM($F514:BA514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BC$3>($E511+$D514),$G511-SUM($F514:BB514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BD$3>($E511+$D514),$G511-SUM($F514:BC514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BE$3>($E511+$D514),$G511-SUM($F514:BD514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BF$3>($E511+$D514),$G511-SUM($F514:BE514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BG$3>($E511+$D514),$G511-SUM($F514:BF514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BH$3>($E511+$D514),$G511-SUM($F514:BG514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BI$3>($E511+$D514),$G511-SUM($F514:BH514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BJ$3>($E511+$D514),$G511-SUM($F514:BI514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BK$3>($E511+$D514),$G511-SUM($F514:BJ514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BL$3>($E511+$D514),$G511-SUM($F514:BK514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BM$3>($E511+$D514),$G511-SUM($F514:BL514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BN$3>($E511+$D514),$G511-SUM($F514:BM514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BO$3>($E511+$D514),$G511-SUM($F514:BN514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BP$3>($E511+$D514),$G511-SUM($F514:BO514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BQ$3>($E511+$D514),$G511-SUM($F514:BP514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BR$3>($E511+$D514),$G511-SUM($F514:BQ514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BS$3>($E511+$D514),$G511-SUM($F514:BR514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BT$3>($E511+$D514),$G511-SUM($F514:BS514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BU$3>($E511+$D514),$G511-SUM($F514:BT514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BV$3>($E511+$D514),$G511-SUM($F514:BU514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BW$3>($E511+$D514),$G511-SUM($F514:BV514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BX$3>($E511+$D514),$G511-SUM($F514:BW514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BY$3>($E511+$D514),$G511-SUM($F514:BX514),$G511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BZ$3>($E511+$D514),$G511-SUM($F514:BY514),$G511/$E511))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E511=\"n/a\",\"n/a\",IF(I$3>($E511+$D515),$H511-SUM($F515:H515),$H511/$E511))","v":84.837265725476826},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(J$3>($E511+$D515),$H511-SUM($F515:I515),$H511/$E511))","v":84.837265725476826},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(K$3>($E511+$D515),$H511-SUM($F515:J515),$H511/$E511))","v":84.837265725476826},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(L$3>($E511+$D515),$H511-SUM($F515:K515),$H511/$E511))","v":84.837265725476826},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(M$3>($E511+$D515),$H511-SUM($F515:L515),$H511/$E511))","v":84.837265725476826},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(N$3>($E511+$D515),$H511-SUM($F515:M515),$H511/$E511))","v":84.837265725476826},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(O$3>($E511+$D515),$H511-SUM($F515:N515),$H511/$E511))","v":84.837265725476826},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(P$3>($E511+$D515),$H511-SUM($F515:O515),$H511/$E511))","v":84.837265725476826},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Q$3>($E511+$D515),$H511-SUM($F515:P515),$H511/$E511))","v":84.837265725476826},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(R$3>($E511+$D515),$H511-SUM($F515:Q515),$H511/$E511))","v":84.837265725476826},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(S$3>($E511+$D515),$H511-SUM($F515:R515),$H511/$E511))","v":-1.1368683772161603E-13},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(T$3>($E511+$D515),$H511-SUM($F515:S515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(U$3>($E511+$D515),$H511-SUM($F515:T515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(V$3>($E511+$D515),$H511-SUM($F515:U515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(W$3>($E511+$D515),$H511-SUM($F515:V515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(X$3>($E511+$D515),$H511-SUM($F515:W515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Y$3>($E511+$D515),$H511-SUM($F515:X515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Z$3>($E511+$D515),$H511-SUM($F515:Y515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AA$3>($E511+$D515),$H511-SUM($F515:Z515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AB$3>($E511+$D515),$H511-SUM($F515:AA515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AC$3>($E511+$D515),$H511-SUM($F515:AB515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AD$3>($E511+$D515),$H511-SUM($F515:AC515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AE$3>($E511+$D515),$H511-SUM($F515:AD515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AF$3>($E511+$D515),$H511-SUM($F515:AE515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AG$3>($E511+$D515),$H511-SUM($F515:AF515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AH$3>($E511+$D515),$H511-SUM($F515:AG515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AI$3>($E511+$D515),$H511-SUM($F515:AH515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AJ$3>($E511+$D515),$H511-SUM($F515:AI515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AK$3>($E511+$D515),$H511-SUM($F515:AJ515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AL$3>($E511+$D515),$H511-SUM($F515:AK515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AM$3>($E511+$D515),$H511-SUM($F515:AL515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AN$3>($E511+$D515),$H511-SUM($F515:AM515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AO$3>($E511+$D515),$H511-SUM($F515:AN515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AP$3>($E511+$D515),$H511-SUM($F515:AO515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AQ$3>($E511+$D515),$H511-SUM($F515:AP515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AR$3>($E511+$D515),$H511-SUM($F515:AQ515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AS$3>($E511+$D515),$H511-SUM($F515:AR515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AT$3>($E511+$D515),$H511-SUM($F515:AS515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AU$3>($E511+$D515),$H511-SUM($F515:AT515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AV$3>($E511+$D515),$H511-SUM($F515:AU515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AW$3>($E511+$D515),$H511-SUM($F515:AV515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AX$3>($E511+$D515),$H511-SUM($F515:AW515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AY$3>($E511+$D515),$H511-SUM($F515:AX515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AZ$3>($E511+$D515),$H511-SUM($F515:AY515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BA$3>($E511+$D515),$H511-SUM($F515:AZ515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BB$3>($E511+$D515),$H511-SUM($F515:BA515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BC$3>($E511+$D515),$H511-SUM($F515:BB515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BD$3>($E511+$D515),$H511-SUM($F515:BC515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BE$3>($E511+$D515),$H511-SUM($F515:BD515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BF$3>($E511+$D515),$H511-SUM($F515:BE515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BG$3>($E511+$D515),$H511-SUM($F515:BF515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BH$3>($E511+$D515),$H511-SUM($F515:BG515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BI$3>($E511+$D515),$H511-SUM($F515:BH515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BJ$3>($E511+$D515),$H511-SUM($F515:BI515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BK$3>($E511+$D515),$H511-SUM($F515:BJ515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BL$3>($E511+$D515),$H511-SUM($F515:BK515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BM$3>($E511+$D515),$H511-SUM($F515:BL515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BN$3>($E511+$D515),$H511-SUM($F515:BM515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BO$3>($E511+$D515),$H511-SUM($F515:BN515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BP$3>($E511+$D515),$H511-SUM($F515:BO515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BQ$3>($E511+$D515),$H511-SUM($F515:BP515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BR$3>($E511+$D515),$H511-SUM($F515:BQ515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BS$3>($E511+$D515),$H511-SUM($F515:BR515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BT$3>($E511+$D515),$H511-SUM($F515:BS515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BU$3>($E511+$D515),$H511-SUM($F515:BT515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BV$3>($E511+$D515),$H511-SUM($F515:BU515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BW$3>($E511+$D515),$H511-SUM($F515:BV515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BX$3>($E511+$D515),$H511-SUM($F515:BW515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BY$3>($E511+$D515),$H511-SUM($F515:BX515),$H511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BZ$3>($E511+$D515),$H511-SUM($F515:BY515),$H511/$E511))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E511=\"n/a\",\"n/a\",IF(J$3>($E511+$D516),$I511-SUM($F516:I516),$I511/$E511))","v":773.56579995439893},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(K$3>($E511+$D516),$I511-SUM($F516:J516),$I511/$E511))","v":773.56579995439893},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(L$3>($E511+$D516),$I511-SUM($F516:K516),$I511/$E511))","v":773.56579995439893},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(M$3>($E511+$D516),$I511-SUM($F516:L516),$I511/$E511))","v":773.56579995439893},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(N$3>($E511+$D516),$I511-SUM($F516:M516),$I511/$E511))","v":773.56579995439893},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(O$3>($E511+$D516),$I511-SUM($F516:N516),$I511/$E511))","v":773.56579995439893},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(P$3>($E511+$D516),$I511-SUM($F516:O516),$I511/$E511))","v":773.56579995439893},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Q$3>($E511+$D516),$I511-SUM($F516:P516),$I511/$E511))","v":773.56579995439893},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(R$3>($E511+$D516),$I511-SUM($F516:Q516),$I511/$E511))","v":773.56579995439893},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(S$3>($E511+$D516),$I511-SUM($F516:R516),$I511/$E511))","v":773.56579995439893},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(T$3>($E511+$D516),$I511-SUM($F516:S516),$I511/$E511))","v":-9.0949470177292824E-13},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(U$3>($E511+$D516),$I511-SUM($F516:T516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(V$3>($E511+$D516),$I511-SUM($F516:U516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(W$3>($E511+$D516),$I511-SUM($F516:V516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(X$3>($E511+$D516),$I511-SUM($F516:W516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Y$3>($E511+$D516),$I511-SUM($F516:X516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Z$3>($E511+$D516),$I511-SUM($F516:Y516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AA$3>($E511+$D516),$I511-SUM($F516:Z516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AB$3>($E511+$D516),$I511-SUM($F516:AA516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AC$3>($E511+$D516),$I511-SUM($F516:AB516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AD$3>($E511+$D516),$I511-SUM($F516:AC516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AE$3>($E511+$D516),$I511-SUM($F516:AD516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AF$3>($E511+$D516),$I511-SUM($F516:AE516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AG$3>($E511+$D516),$I511-SUM($F516:AF516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AH$3>($E511+$D516),$I511-SUM($F516:AG516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AI$3>($E511+$D516),$I511-SUM($F516:AH516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AJ$3>($E511+$D516),$I511-SUM($F516:AI516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AK$3>($E511+$D516),$I511-SUM($F516:AJ516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AL$3>($E511+$D516),$I511-SUM($F516:AK516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AM$3>($E511+$D516),$I511-SUM($F516:AL516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AN$3>($E511+$D516),$I511-SUM($F516:AM516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AO$3>($E511+$D516),$I511-SUM($F516:AN516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AP$3>($E511+$D516),$I511-SUM($F516:AO516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AQ$3>($E511+$D516),$I511-SUM($F516:AP516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AR$3>($E511+$D516),$I511-SUM($F516:AQ516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AS$3>($E511+$D516),$I511-SUM($F516:AR516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AT$3>($E511+$D516),$I511-SUM($F516:AS516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AU$3>($E511+$D516),$I511-SUM($F516:AT516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AV$3>($E511+$D516),$I511-SUM($F516:AU516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AW$3>($E511+$D516),$I511-SUM($F516:AV516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AX$3>($E511+$D516),$I511-SUM($F516:AW516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AY$3>($E511+$D516),$I511-SUM($F516:AX516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AZ$3>($E511+$D516),$I511-SUM($F516:AY516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BA$3>($E511+$D516),$I511-SUM($F516:AZ516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BB$3>($E511+$D516),$I511-SUM($F516:BA516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BC$3>($E511+$D516),$I511-SUM($F516:BB516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BD$3>($E511+$D516),$I511-SUM($F516:BC516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BE$3>($E511+$D516),$I511-SUM($F516:BD516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BF$3>($E511+$D516),$I511-SUM($F516:BE516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BG$3>($E511+$D516),$I511-SUM($F516:BF516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BH$3>($E511+$D516),$I511-SUM($F516:BG516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BI$3>($E511+$D516),$I511-SUM($F516:BH516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BJ$3>($E511+$D516),$I511-SUM($F516:BI516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BK$3>($E511+$D516),$I511-SUM($F516:BJ516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BL$3>($E511+$D516),$I511-SUM($F516:BK516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BM$3>($E511+$D516),$I511-SUM($F516:BL516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BN$3>($E511+$D516),$I511-SUM($F516:BM516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BO$3>($E511+$D516),$I511-SUM($F516:BN516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BP$3>($E511+$D516),$I511-SUM($F516:BO516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BQ$3>($E511+$D516),$I511-SUM($F516:BP516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BR$3>($E511+$D516),$I511-SUM($F516:BQ516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BS$3>($E511+$D516),$I511-SUM($F516:BR516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BT$3>($E511+$D516),$I511-SUM($F516:BS516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BU$3>($E511+$D516),$I511-SUM($F516:BT516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BV$3>($E511+$D516),$I511-SUM($F516:BU516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BW$3>($E511+$D516),$I511-SUM($F516:BV516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BX$3>($E511+$D516),$I511-SUM($F516:BW516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BY$3>($E511+$D516),$I511-SUM($F516:BX516),$I511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BZ$3>($E511+$D516),$I511-SUM($F516:BY516),$I511/$E511))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E511=\"n/a\",\"n/a\",IF(K$3>($E511+$D517),$J511-SUM($F517:J517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(L$3>($E511+$D517),$J511-SUM($F517:K517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(M$3>($E511+$D517),$J511-SUM($F517:L517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(N$3>($E511+$D517),$J511-SUM($F517:M517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(O$3>($E511+$D517),$J511-SUM($F517:N517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(P$3>($E511+$D517),$J511-SUM($F517:O517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Q$3>($E511+$D517),$J511-SUM($F517:P517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(R$3>($E511+$D517),$J511-SUM($F517:Q517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(S$3>($E511+$D517),$J511-SUM($F517:R517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(T$3>($E511+$D517),$J511-SUM($F517:S517),$J511/$E511))","v":13.568659433577295},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(U$3>($E511+$D517),$J511-SUM($F517:T517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(V$3>($E511+$D517),$J511-SUM($F517:U517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(W$3>($E511+$D517),$J511-SUM($F517:V517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(X$3>($E511+$D517),$J511-SUM($F517:W517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Y$3>($E511+$D517),$J511-SUM($F517:X517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(Z$3>($E511+$D517),$J511-SUM($F517:Y517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AA$3>($E511+$D517),$J511-SUM($F517:Z517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AB$3>($E511+$D517),$J511-SUM($F517:AA517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AC$3>($E511+$D517),$J511-SUM($F517:AB517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AD$3>($E511+$D517),$J511-SUM($F517:AC517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AE$3>($E511+$D517),$J511-SUM($F517:AD517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AF$3>($E511+$D517),$J511-SUM($F517:AE517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AG$3>($E511+$D517),$J511-SUM($F517:AF517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AH$3>($E511+$D517),$J511-SUM($F517:AG517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AI$3>($E511+$D517),$J511-SUM($F517:AH517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AJ$3>($E511+$D517),$J511-SUM($F517:AI517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AK$3>($E511+$D517),$J511-SUM($F517:AJ517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AL$3>($E511+$D517),$J511-SUM($F517:AK517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AM$3>($E511+$D517),$J511-SUM($F517:AL517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AN$3>($E511+$D517),$J511-SUM($F517:AM517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AO$3>($E511+$D517),$J511-SUM($F517:AN517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AP$3>($E511+$D517),$J511-SUM($F517:AO517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AQ$3>($E511+$D517),$J511-SUM($F517:AP517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AR$3>($E511+$D517),$J511-SUM($F517:AQ517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AS$3>($E511+$D517),$J511-SUM($F517:AR517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AT$3>($E511+$D517),$J511-SUM($F517:AS517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AU$3>($E511+$D517),$J511-SUM($F517:AT517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AV$3>($E511+$D517),$J511-SUM($F517:AU517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AW$3>($E511+$D517),$J511-SUM($F517:AV517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AX$3>($E511+$D517),$J511-SUM($F517:AW517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AY$3>($E511+$D517),$J511-SUM($F517:AX517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(AZ$3>($E511+$D517),$J511-SUM($F517:AY517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BA$3>($E511+$D517),$J511-SUM($F517:AZ517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BB$3>($E511+$D517),$J511-SUM($F517:BA517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BC$3>($E511+$D517),$J511-SUM($F517:BB517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BD$3>($E511+$D517),$J511-SUM($F517:BC517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BE$3>($E511+$D517),$J511-SUM($F517:BD517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BF$3>($E511+$D517),$J511-SUM($F517:BE517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BG$3>($E511+$D517),$J511-SUM($F517:BF517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BH$3>($E511+$D517),$J511-SUM($F517:BG517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BI$3>($E511+$D517),$J511-SUM($F517:BH517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BJ$3>($E511+$D517),$J511-SUM($F517:BI517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BK$3>($E511+$D517),$J511-SUM($F517:BJ517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BL$3>($E511+$D517),$J511-SUM($F517:BK517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BM$3>($E511+$D517),$J511-SUM($F517:BL517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BN$3>($E511+$D517),$J511-SUM($F517:BM517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BO$3>($E511+$D517),$J511-SUM($F517:BN517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BP$3>($E511+$D517),$J511-SUM($F517:BO517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BQ$3>($E511+$D517),$J511-SUM($F517:BP517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BR$3>($E511+$D517),$J511-SUM($F517:BQ517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BS$3>($E511+$D517),$J511-SUM($F517:BR517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BT$3>($E511+$D517),$J511-SUM($F517:BS517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BU$3>($E511+$D517),$J511-SUM($F517:BT517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BV$3>($E511+$D517),$J511-SUM($F517:BU517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BW$3>($E511+$D517),$J511-SUM($F517:BV517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BX$3>($E511+$D517),$J511-SUM($F517:BW517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BY$3>($E511+$D517),$J511-SUM($F517:BX517),$J511/$E511))","v":0},{"$f":"IF($E511=\"n/a\",\"n/a\",IF(BZ$3>($E511+$D517),$J511-SUM($F517:BY517),$J511/$E511))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(L$3>($D511+$D518),$K511-SUM($F518:K518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(M$3>($D511+$D518),$K511-SUM($F518:L518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(N$3>($D511+$D518),$K511-SUM($F518:M518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(O$3>($D511+$D518),$K511-SUM($F518:N518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(P$3>($D511+$D518),$K511-SUM($F518:O518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Q$3>($D511+$D518),$K511-SUM($F518:P518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(R$3>($D511+$D518),$K511-SUM($F518:Q518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(S$3>($D511+$D518),$K511-SUM($F518:R518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(T$3>($D511+$D518),$K511-SUM($F518:S518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D518),$K511-SUM($F518:T518),$K511/$D511))","v":17.557059506356602},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D518),$K511-SUM($F518:U518),$K511/$D511))","v":-2.8421709430404007E-14},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D518),$K511-SUM($F518:V518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D518),$K511-SUM($F518:W518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D518),$K511-SUM($F518:X518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D518),$K511-SUM($F518:Y518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D518),$K511-SUM($F518:Z518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D518),$K511-SUM($F518:AA518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D518),$K511-SUM($F518:AB518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D518),$K511-SUM($F518:AC518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D518),$K511-SUM($F518:AD518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D518),$K511-SUM($F518:AE518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D518),$K511-SUM($F518:AF518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D518),$K511-SUM($F518:AG518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D518),$K511-SUM($F518:AH518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D518),$K511-SUM($F518:AI518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D518),$K511-SUM($F518:AJ518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D518),$K511-SUM($F518:AK518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D518),$K511-SUM($F518:AL518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D518),$K511-SUM($F518:AM518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D518),$K511-SUM($F518:AN518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D518),$K511-SUM($F518:AO518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D518),$K511-SUM($F518:AP518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D518),$K511-SUM($F518:AQ518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D518),$K511-SUM($F518:AR518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D518),$K511-SUM($F518:AS518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D518),$K511-SUM($F518:AT518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D518),$K511-SUM($F518:AU518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D518),$K511-SUM($F518:AV518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D518),$K511-SUM($F518:AW518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D518),$K511-SUM($F518:AX518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D518),$K511-SUM($F518:AY518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D518),$K511-SUM($F518:AZ518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D518),$K511-SUM($F518:BA518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D518),$K511-SUM($F518:BB518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D518),$K511-SUM($F518:BC518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D518),$K511-SUM($F518:BD518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D518),$K511-SUM($F518:BE518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D518),$K511-SUM($F518:BF518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D518),$K511-SUM($F518:BG518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D518),$K511-SUM($F518:BH518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D518),$K511-SUM($F518:BI518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D518),$K511-SUM($F518:BJ518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D518),$K511-SUM($F518:BK518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D518),$K511-SUM($F518:BL518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D518),$K511-SUM($F518:BM518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D518),$K511-SUM($F518:BN518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D518),$K511-SUM($F518:BO518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D518),$K511-SUM($F518:BP518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D518),$K511-SUM($F518:BQ518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D518),$K511-SUM($F518:BR518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D518),$K511-SUM($F518:BS518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D518),$K511-SUM($F518:BT518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D518),$K511-SUM($F518:BU518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D518),$K511-SUM($F518:BV518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D518),$K511-SUM($F518:BW518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D518),$K511-SUM($F518:BX518),$K511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D518),$K511-SUM($F518:BY518),$K511/$D511))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(M$3>($D511+$D519),$L511-SUM($F519:L519),$L511/$D511))","v":-2.4202460663103151},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(N$3>($D511+$D519),$L511-SUM($F519:M519),$L511/$D511))","v":-2.4202460663103151},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(O$3>($D511+$D519),$L511-SUM($F519:N519),$L511/$D511))","v":-2.4202460663103151},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(P$3>($D511+$D519),$L511-SUM($F519:O519),$L511/$D511))","v":-2.4202460663103151},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Q$3>($D511+$D519),$L511-SUM($F519:P519),$L511/$D511))","v":-2.4202460663103151},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(R$3>($D511+$D519),$L511-SUM($F519:Q519),$L511/$D511))","v":-2.4202460663103151},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(S$3>($D511+$D519),$L511-SUM($F519:R519),$L511/$D511))","v":-2.4202460663103151},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(T$3>($D511+$D519),$L511-SUM($F519:S519),$L511/$D511))","v":-2.4202460663103151},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D519),$L511-SUM($F519:T519),$L511/$D511))","v":-2.4202460663103151},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D519),$L511-SUM($F519:U519),$L511/$D511))","v":-2.4202460663103151},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D519),$L511-SUM($F519:V519),$L511/$D511))","v":3.5527136788005009E-15},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D519),$L511-SUM($F519:W519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D519),$L511-SUM($F519:X519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D519),$L511-SUM($F519:Y519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D519),$L511-SUM($F519:Z519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D519),$L511-SUM($F519:AA519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D519),$L511-SUM($F519:AB519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D519),$L511-SUM($F519:AC519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D519),$L511-SUM($F519:AD519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D519),$L511-SUM($F519:AE519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D519),$L511-SUM($F519:AF519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D519),$L511-SUM($F519:AG519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D519),$L511-SUM($F519:AH519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D519),$L511-SUM($F519:AI519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D519),$L511-SUM($F519:AJ519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D519),$L511-SUM($F519:AK519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D519),$L511-SUM($F519:AL519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D519),$L511-SUM($F519:AM519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D519),$L511-SUM($F519:AN519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D519),$L511-SUM($F519:AO519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D519),$L511-SUM($F519:AP519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D519),$L511-SUM($F519:AQ519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D519),$L511-SUM($F519:AR519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D519),$L511-SUM($F519:AS519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D519),$L511-SUM($F519:AT519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D519),$L511-SUM($F519:AU519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D519),$L511-SUM($F519:AV519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D519),$L511-SUM($F519:AW519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D519),$L511-SUM($F519:AX519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D519),$L511-SUM($F519:AY519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D519),$L511-SUM($F519:AZ519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D519),$L511-SUM($F519:BA519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D519),$L511-SUM($F519:BB519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D519),$L511-SUM($F519:BC519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D519),$L511-SUM($F519:BD519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D519),$L511-SUM($F519:BE519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D519),$L511-SUM($F519:BF519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D519),$L511-SUM($F519:BG519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D519),$L511-SUM($F519:BH519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D519),$L511-SUM($F519:BI519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D519),$L511-SUM($F519:BJ519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D519),$L511-SUM($F519:BK519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D519),$L511-SUM($F519:BL519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D519),$L511-SUM($F519:BM519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D519),$L511-SUM($F519:BN519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D519),$L511-SUM($F519:BO519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D519),$L511-SUM($F519:BP519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D519),$L511-SUM($F519:BQ519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D519),$L511-SUM($F519:BR519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D519),$L511-SUM($F519:BS519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D519),$L511-SUM($F519:BT519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D519),$L511-SUM($F519:BU519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D519),$L511-SUM($F519:BV519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D519),$L511-SUM($F519:BW519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D519),$L511-SUM($F519:BX519),$L511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D519),$L511-SUM($F519:BY519),$L511/$D511))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(N$3>($D511+$D520),$M511-SUM($F520:M520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(O$3>($D511+$D520),$M511-SUM($F520:N520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(P$3>($D511+$D520),$M511-SUM($F520:O520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Q$3>($D511+$D520),$M511-SUM($F520:P520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(R$3>($D511+$D520),$M511-SUM($F520:Q520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(S$3>($D511+$D520),$M511-SUM($F520:R520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(T$3>($D511+$D520),$M511-SUM($F520:S520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D520),$M511-SUM($F520:T520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D520),$M511-SUM($F520:U520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D520),$M511-SUM($F520:V520),$M511/$D511))","v":40.453727084861946},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D520),$M511-SUM($F520:W520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D520),$M511-SUM($F520:X520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D520),$M511-SUM($F520:Y520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D520),$M511-SUM($F520:Z520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D520),$M511-SUM($F520:AA520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D520),$M511-SUM($F520:AB520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D520),$M511-SUM($F520:AC520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D520),$M511-SUM($F520:AD520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D520),$M511-SUM($F520:AE520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D520),$M511-SUM($F520:AF520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D520),$M511-SUM($F520:AG520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D520),$M511-SUM($F520:AH520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D520),$M511-SUM($F520:AI520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D520),$M511-SUM($F520:AJ520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D520),$M511-SUM($F520:AK520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D520),$M511-SUM($F520:AL520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D520),$M511-SUM($F520:AM520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D520),$M511-SUM($F520:AN520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D520),$M511-SUM($F520:AO520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D520),$M511-SUM($F520:AP520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D520),$M511-SUM($F520:AQ520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D520),$M511-SUM($F520:AR520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D520),$M511-SUM($F520:AS520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D520),$M511-SUM($F520:AT520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D520),$M511-SUM($F520:AU520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D520),$M511-SUM($F520:AV520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D520),$M511-SUM($F520:AW520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D520),$M511-SUM($F520:AX520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D520),$M511-SUM($F520:AY520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D520),$M511-SUM($F520:AZ520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D520),$M511-SUM($F520:BA520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D520),$M511-SUM($F520:BB520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D520),$M511-SUM($F520:BC520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D520),$M511-SUM($F520:BD520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D520),$M511-SUM($F520:BE520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D520),$M511-SUM($F520:BF520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D520),$M511-SUM($F520:BG520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D520),$M511-SUM($F520:BH520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D520),$M511-SUM($F520:BI520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D520),$M511-SUM($F520:BJ520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D520),$M511-SUM($F520:BK520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D520),$M511-SUM($F520:BL520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D520),$M511-SUM($F520:BM520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D520),$M511-SUM($F520:BN520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D520),$M511-SUM($F520:BO520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D520),$M511-SUM($F520:BP520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D520),$M511-SUM($F520:BQ520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D520),$M511-SUM($F520:BR520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D520),$M511-SUM($F520:BS520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D520),$M511-SUM($F520:BT520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D520),$M511-SUM($F520:BU520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D520),$M511-SUM($F520:BV520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D520),$M511-SUM($F520:BW520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D520),$M511-SUM($F520:BX520),$M511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D520),$M511-SUM($F520:BY520),$M511/$D511))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(O$3>($D511+$D521),$N511-SUM($F521:N521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(P$3>($D511+$D521),$N511-SUM($F521:O521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Q$3>($D511+$D521),$N511-SUM($F521:P521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(R$3>($D511+$D521),$N511-SUM($F521:Q521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(S$3>($D511+$D521),$N511-SUM($F521:R521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(T$3>($D511+$D521),$N511-SUM($F521:S521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D521),$N511-SUM($F521:T521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D521),$N511-SUM($F521:U521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D521),$N511-SUM($F521:V521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D521),$N511-SUM($F521:W521),$N511/$D511))","v":9.4075179163617229},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D521),$N511-SUM($F521:X521),$N511/$D511))","v":-2.8421709430404007E-14},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D521),$N511-SUM($F521:Y521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D521),$N511-SUM($F521:Z521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D521),$N511-SUM($F521:AA521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D521),$N511-SUM($F521:AB521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D521),$N511-SUM($F521:AC521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D521),$N511-SUM($F521:AD521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D521),$N511-SUM($F521:AE521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D521),$N511-SUM($F521:AF521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D521),$N511-SUM($F521:AG521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D521),$N511-SUM($F521:AH521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D521),$N511-SUM($F521:AI521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D521),$N511-SUM($F521:AJ521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D521),$N511-SUM($F521:AK521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D521),$N511-SUM($F521:AL521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D521),$N511-SUM($F521:AM521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D521),$N511-SUM($F521:AN521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D521),$N511-SUM($F521:AO521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D521),$N511-SUM($F521:AP521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D521),$N511-SUM($F521:AQ521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D521),$N511-SUM($F521:AR521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D521),$N511-SUM($F521:AS521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D521),$N511-SUM($F521:AT521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D521),$N511-SUM($F521:AU521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D521),$N511-SUM($F521:AV521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D521),$N511-SUM($F521:AW521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D521),$N511-SUM($F521:AX521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D521),$N511-SUM($F521:AY521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D521),$N511-SUM($F521:AZ521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D521),$N511-SUM($F521:BA521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D521),$N511-SUM($F521:BB521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D521),$N511-SUM($F521:BC521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D521),$N511-SUM($F521:BD521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D521),$N511-SUM($F521:BE521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D521),$N511-SUM($F521:BF521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D521),$N511-SUM($F521:BG521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D521),$N511-SUM($F521:BH521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D521),$N511-SUM($F521:BI521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D521),$N511-SUM($F521:BJ521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D521),$N511-SUM($F521:BK521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D521),$N511-SUM($F521:BL521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D521),$N511-SUM($F521:BM521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D521),$N511-SUM($F521:BN521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D521),$N511-SUM($F521:BO521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D521),$N511-SUM($F521:BP521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D521),$N511-SUM($F521:BQ521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D521),$N511-SUM($F521:BR521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D521),$N511-SUM($F521:BS521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D521),$N511-SUM($F521:BT521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D521),$N511-SUM($F521:BU521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D521),$N511-SUM($F521:BV521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D521),$N511-SUM($F521:BW521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D521),$N511-SUM($F521:BX521),$N511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D521),$N511-SUM($F521:BY521),$N511/$D511))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(P$3>($D511+$D522),$O511-SUM($F522:O522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Q$3>($D511+$D522),$O511-SUM($F522:P522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(R$3>($D511+$D522),$O511-SUM($F522:Q522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(S$3>($D511+$D522),$O511-SUM($F522:R522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(T$3>($D511+$D522),$O511-SUM($F522:S522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D522),$O511-SUM($F522:T522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D522),$O511-SUM($F522:U522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D522),$O511-SUM($F522:V522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D522),$O511-SUM($F522:W522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D522),$O511-SUM($F522:X522),$O511/$D511))","v":15.334662133179535},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D522),$O511-SUM($F522:Y522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D522),$O511-SUM($F522:Z522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D522),$O511-SUM($F522:AA522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D522),$O511-SUM($F522:AB522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D522),$O511-SUM($F522:AC522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D522),$O511-SUM($F522:AD522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D522),$O511-SUM($F522:AE522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D522),$O511-SUM($F522:AF522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D522),$O511-SUM($F522:AG522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D522),$O511-SUM($F522:AH522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D522),$O511-SUM($F522:AI522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D522),$O511-SUM($F522:AJ522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D522),$O511-SUM($F522:AK522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D522),$O511-SUM($F522:AL522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D522),$O511-SUM($F522:AM522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D522),$O511-SUM($F522:AN522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D522),$O511-SUM($F522:AO522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D522),$O511-SUM($F522:AP522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D522),$O511-SUM($F522:AQ522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D522),$O511-SUM($F522:AR522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D522),$O511-SUM($F522:AS522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D522),$O511-SUM($F522:AT522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D522),$O511-SUM($F522:AU522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D522),$O511-SUM($F522:AV522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D522),$O511-SUM($F522:AW522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D522),$O511-SUM($F522:AX522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D522),$O511-SUM($F522:AY522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D522),$O511-SUM($F522:AZ522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D522),$O511-SUM($F522:BA522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D522),$O511-SUM($F522:BB522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D522),$O511-SUM($F522:BC522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D522),$O511-SUM($F522:BD522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D522),$O511-SUM($F522:BE522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D522),$O511-SUM($F522:BF522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D522),$O511-SUM($F522:BG522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D522),$O511-SUM($F522:BH522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D522),$O511-SUM($F522:BI522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D522),$O511-SUM($F522:BJ522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D522),$O511-SUM($F522:BK522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D522),$O511-SUM($F522:BL522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D522),$O511-SUM($F522:BM522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D522),$O511-SUM($F522:BN522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D522),$O511-SUM($F522:BO522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D522),$O511-SUM($F522:BP522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D522),$O511-SUM($F522:BQ522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D522),$O511-SUM($F522:BR522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D522),$O511-SUM($F522:BS522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D522),$O511-SUM($F522:BT522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D522),$O511-SUM($F522:BU522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D522),$O511-SUM($F522:BV522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D522),$O511-SUM($F522:BW522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D522),$O511-SUM($F522:BX522),$O511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D522),$O511-SUM($F522:BY522),$O511/$D511))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Q$3>($D511+$D523),$P511-SUM($F523:P523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(R$3>($D511+$D523),$P511-SUM($F523:Q523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(S$3>($D511+$D523),$P511-SUM($F523:R523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(T$3>($D511+$D523),$P511-SUM($F523:S523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D523),$P511-SUM($F523:T523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D523),$P511-SUM($F523:U523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D523),$P511-SUM($F523:V523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D523),$P511-SUM($F523:W523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D523),$P511-SUM($F523:X523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D523),$P511-SUM($F523:Y523),$P511/$D511))","v":6.8108852278247269},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D523),$P511-SUM($F523:Z523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D523),$P511-SUM($F523:AA523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D523),$P511-SUM($F523:AB523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D523),$P511-SUM($F523:AC523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D523),$P511-SUM($F523:AD523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D523),$P511-SUM($F523:AE523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D523),$P511-SUM($F523:AF523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D523),$P511-SUM($F523:AG523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D523),$P511-SUM($F523:AH523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D523),$P511-SUM($F523:AI523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D523),$P511-SUM($F523:AJ523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D523),$P511-SUM($F523:AK523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D523),$P511-SUM($F523:AL523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D523),$P511-SUM($F523:AM523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D523),$P511-SUM($F523:AN523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D523),$P511-SUM($F523:AO523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D523),$P511-SUM($F523:AP523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D523),$P511-SUM($F523:AQ523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D523),$P511-SUM($F523:AR523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D523),$P511-SUM($F523:AS523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D523),$P511-SUM($F523:AT523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D523),$P511-SUM($F523:AU523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D523),$P511-SUM($F523:AV523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D523),$P511-SUM($F523:AW523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D523),$P511-SUM($F523:AX523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D523),$P511-SUM($F523:AY523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D523),$P511-SUM($F523:AZ523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D523),$P511-SUM($F523:BA523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D523),$P511-SUM($F523:BB523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D523),$P511-SUM($F523:BC523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D523),$P511-SUM($F523:BD523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D523),$P511-SUM($F523:BE523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D523),$P511-SUM($F523:BF523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D523),$P511-SUM($F523:BG523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D523),$P511-SUM($F523:BH523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D523),$P511-SUM($F523:BI523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D523),$P511-SUM($F523:BJ523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D523),$P511-SUM($F523:BK523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D523),$P511-SUM($F523:BL523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D523),$P511-SUM($F523:BM523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D523),$P511-SUM($F523:BN523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D523),$P511-SUM($F523:BO523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D523),$P511-SUM($F523:BP523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D523),$P511-SUM($F523:BQ523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D523),$P511-SUM($F523:BR523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D523),$P511-SUM($F523:BS523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D523),$P511-SUM($F523:BT523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D523),$P511-SUM($F523:BU523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D523),$P511-SUM($F523:BV523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D523),$P511-SUM($F523:BW523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D523),$P511-SUM($F523:BX523),$P511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D523),$P511-SUM($F523:BY523),$P511/$D511))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(R$3>($D511+$D524),$Q511-SUM($F524:Q524),$Q511/$D511))","v":25.627700993615314},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(S$3>($D511+$D524),$Q511-SUM($F524:R524),$Q511/$D511))","v":25.627700993615314},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(T$3>($D511+$D524),$Q511-SUM($F524:S524),$Q511/$D511))","v":25.627700993615314},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D524),$Q511-SUM($F524:T524),$Q511/$D511))","v":25.627700993615314},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D524),$Q511-SUM($F524:U524),$Q511/$D511))","v":25.627700993615314},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D524),$Q511-SUM($F524:V524),$Q511/$D511))","v":25.627700993615314},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D524),$Q511-SUM($F524:W524),$Q511/$D511))","v":25.627700993615314},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D524),$Q511-SUM($F524:X524),$Q511/$D511))","v":25.627700993615314},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D524),$Q511-SUM($F524:Y524),$Q511/$D511))","v":25.627700993615314},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D524),$Q511-SUM($F524:Z524),$Q511/$D511))","v":25.627700993615314},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D524),$Q511-SUM($F524:AA524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D524),$Q511-SUM($F524:AB524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D524),$Q511-SUM($F524:AC524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D524),$Q511-SUM($F524:AD524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D524),$Q511-SUM($F524:AE524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D524),$Q511-SUM($F524:AF524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D524),$Q511-SUM($F524:AG524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D524),$Q511-SUM($F524:AH524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D524),$Q511-SUM($F524:AI524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D524),$Q511-SUM($F524:AJ524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D524),$Q511-SUM($F524:AK524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D524),$Q511-SUM($F524:AL524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D524),$Q511-SUM($F524:AM524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D524),$Q511-SUM($F524:AN524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D524),$Q511-SUM($F524:AO524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D524),$Q511-SUM($F524:AP524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D524),$Q511-SUM($F524:AQ524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D524),$Q511-SUM($F524:AR524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D524),$Q511-SUM($F524:AS524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D524),$Q511-SUM($F524:AT524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D524),$Q511-SUM($F524:AU524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D524),$Q511-SUM($F524:AV524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D524),$Q511-SUM($F524:AW524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D524),$Q511-SUM($F524:AX524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D524),$Q511-SUM($F524:AY524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D524),$Q511-SUM($F524:AZ524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D524),$Q511-SUM($F524:BA524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D524),$Q511-SUM($F524:BB524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D524),$Q511-SUM($F524:BC524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D524),$Q511-SUM($F524:BD524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D524),$Q511-SUM($F524:BE524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D524),$Q511-SUM($F524:BF524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D524),$Q511-SUM($F524:BG524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D524),$Q511-SUM($F524:BH524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D524),$Q511-SUM($F524:BI524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D524),$Q511-SUM($F524:BJ524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D524),$Q511-SUM($F524:BK524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D524),$Q511-SUM($F524:BL524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D524),$Q511-SUM($F524:BM524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D524),$Q511-SUM($F524:BN524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D524),$Q511-SUM($F524:BO524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D524),$Q511-SUM($F524:BP524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D524),$Q511-SUM($F524:BQ524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D524),$Q511-SUM($F524:BR524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D524),$Q511-SUM($F524:BS524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D524),$Q511-SUM($F524:BT524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D524),$Q511-SUM($F524:BU524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D524),$Q511-SUM($F524:BV524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D524),$Q511-SUM($F524:BW524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D524),$Q511-SUM($F524:BX524),$Q511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D524),$Q511-SUM($F524:BY524),$Q511/$D511))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(S$3>($D511+$D525),$R511-SUM($F525:R525),$R511/$D511))","v":44.920046155591614},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(T$3>($D511+$D525),$R511-SUM($F525:S525),$R511/$D511))","v":44.920046155591614},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D525),$R511-SUM($F525:T525),$R511/$D511))","v":44.920046155591614},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D525),$R511-SUM($F525:U525),$R511/$D511))","v":44.920046155591614},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D525),$R511-SUM($F525:V525),$R511/$D511))","v":44.920046155591614},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D525),$R511-SUM($F525:W525),$R511/$D511))","v":44.920046155591614},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D525),$R511-SUM($F525:X525),$R511/$D511))","v":44.920046155591614},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D525),$R511-SUM($F525:Y525),$R511/$D511))","v":44.920046155591614},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D525),$R511-SUM($F525:Z525),$R511/$D511))","v":44.920046155591614},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D525),$R511-SUM($F525:AA525),$R511/$D511))","v":44.920046155591614},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D525),$R511-SUM($F525:AB525),$R511/$D511))","v":1.1368683772161603E-13},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D525),$R511-SUM($F525:AC525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D525),$R511-SUM($F525:AD525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D525),$R511-SUM($F525:AE525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D525),$R511-SUM($F525:AF525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D525),$R511-SUM($F525:AG525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D525),$R511-SUM($F525:AH525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D525),$R511-SUM($F525:AI525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D525),$R511-SUM($F525:AJ525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D525),$R511-SUM($F525:AK525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D525),$R511-SUM($F525:AL525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D525),$R511-SUM($F525:AM525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D525),$R511-SUM($F525:AN525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D525),$R511-SUM($F525:AO525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D525),$R511-SUM($F525:AP525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D525),$R511-SUM($F525:AQ525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D525),$R511-SUM($F525:AR525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D525),$R511-SUM($F525:AS525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D525),$R511-SUM($F525:AT525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D525),$R511-SUM($F525:AU525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D525),$R511-SUM($F525:AV525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D525),$R511-SUM($F525:AW525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D525),$R511-SUM($F525:AX525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D525),$R511-SUM($F525:AY525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D525),$R511-SUM($F525:AZ525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D525),$R511-SUM($F525:BA525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D525),$R511-SUM($F525:BB525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D525),$R511-SUM($F525:BC525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D525),$R511-SUM($F525:BD525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D525),$R511-SUM($F525:BE525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D525),$R511-SUM($F525:BF525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D525),$R511-SUM($F525:BG525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D525),$R511-SUM($F525:BH525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D525),$R511-SUM($F525:BI525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D525),$R511-SUM($F525:BJ525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D525),$R511-SUM($F525:BK525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D525),$R511-SUM($F525:BL525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D525),$R511-SUM($F525:BM525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D525),$R511-SUM($F525:BN525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D525),$R511-SUM($F525:BO525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D525),$R511-SUM($F525:BP525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D525),$R511-SUM($F525:BQ525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D525),$R511-SUM($F525:BR525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D525),$R511-SUM($F525:BS525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D525),$R511-SUM($F525:BT525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D525),$R511-SUM($F525:BU525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D525),$R511-SUM($F525:BV525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D525),$R511-SUM($F525:BW525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D525),$R511-SUM($F525:BX525),$R511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D525),$R511-SUM($F525:BY525),$R511/$D511))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(T$3>($D511+$D526),$S511-SUM($F526:S526),$S511/$D511))","v":267.50794018374648},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D526),$S511-SUM($F526:T526),$S511/$D511))","v":267.50794018374648},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D526),$S511-SUM($F526:U526),$S511/$D511))","v":267.50794018374648},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D526),$S511-SUM($F526:V526),$S511/$D511))","v":267.50794018374648},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D526),$S511-SUM($F526:W526),$S511/$D511))","v":267.50794018374648},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D526),$S511-SUM($F526:X526),$S511/$D511))","v":267.50794018374648},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D526),$S511-SUM($F526:Y526),$S511/$D511))","v":267.50794018374648},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D526),$S511-SUM($F526:Z526),$S511/$D511))","v":267.50794018374648},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D526),$S511-SUM($F526:AA526),$S511/$D511))","v":267.50794018374648},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D526),$S511-SUM($F526:AB526),$S511/$D511))","v":267.50794018374648},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D526),$S511-SUM($F526:AC526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D526),$S511-SUM($F526:AD526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D526),$S511-SUM($F526:AE526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D526),$S511-SUM($F526:AF526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D526),$S511-SUM($F526:AG526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D526),$S511-SUM($F526:AH526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D526),$S511-SUM($F526:AI526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D526),$S511-SUM($F526:AJ526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D526),$S511-SUM($F526:AK526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D526),$S511-SUM($F526:AL526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D526),$S511-SUM($F526:AM526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D526),$S511-SUM($F526:AN526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D526),$S511-SUM($F526:AO526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D526),$S511-SUM($F526:AP526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D526),$S511-SUM($F526:AQ526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D526),$S511-SUM($F526:AR526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D526),$S511-SUM($F526:AS526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D526),$S511-SUM($F526:AT526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D526),$S511-SUM($F526:AU526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D526),$S511-SUM($F526:AV526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D526),$S511-SUM($F526:AW526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D526),$S511-SUM($F526:AX526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D526),$S511-SUM($F526:AY526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D526),$S511-SUM($F526:AZ526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D526),$S511-SUM($F526:BA526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D526),$S511-SUM($F526:BB526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D526),$S511-SUM($F526:BC526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D526),$S511-SUM($F526:BD526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D526),$S511-SUM($F526:BE526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D526),$S511-SUM($F526:BF526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D526),$S511-SUM($F526:BG526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D526),$S511-SUM($F526:BH526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D526),$S511-SUM($F526:BI526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D526),$S511-SUM($F526:BJ526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D526),$S511-SUM($F526:BK526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D526),$S511-SUM($F526:BL526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D526),$S511-SUM($F526:BM526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D526),$S511-SUM($F526:BN526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D526),$S511-SUM($F526:BO526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D526),$S511-SUM($F526:BP526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D526),$S511-SUM($F526:BQ526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D526),$S511-SUM($F526:BR526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D526),$S511-SUM($F526:BS526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D526),$S511-SUM($F526:BT526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D526),$S511-SUM($F526:BU526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D526),$S511-SUM($F526:BV526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D526),$S511-SUM($F526:BW526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D526),$S511-SUM($F526:BX526),$S511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D526),$S511-SUM($F526:BY526),$S511/$D511))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(U$3>($D511+$D527),$T511-SUM($F527:T527),$T511/$D511))","v":51.474951941568939},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D527),$T511-SUM($F527:U527),$T511/$D511))","v":51.474951941568939},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D527),$T511-SUM($F527:V527),$T511/$D511))","v":51.474951941568939},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D527),$T511-SUM($F527:W527),$T511/$D511))","v":51.474951941568939},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D527),$T511-SUM($F527:X527),$T511/$D511))","v":51.474951941568939},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D527),$T511-SUM($F527:Y527),$T511/$D511))","v":51.474951941568939},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D527),$T511-SUM($F527:Z527),$T511/$D511))","v":51.474951941568939},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D527),$T511-SUM($F527:AA527),$T511/$D511))","v":51.474951941568939},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D527),$T511-SUM($F527:AB527),$T511/$D511))","v":51.474951941568939},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D527),$T511-SUM($F527:AC527),$T511/$D511))","v":51.474951941568939},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D527),$T511-SUM($F527:AD527),$T511/$D511))","v":1.1368683772161603E-13},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D527),$T511-SUM($F527:AE527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D527),$T511-SUM($F527:AF527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D527),$T511-SUM($F527:AG527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D527),$T511-SUM($F527:AH527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D527),$T511-SUM($F527:AI527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D527),$T511-SUM($F527:AJ527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D527),$T511-SUM($F527:AK527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D527),$T511-SUM($F527:AL527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D527),$T511-SUM($F527:AM527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D527),$T511-SUM($F527:AN527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D527),$T511-SUM($F527:AO527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D527),$T511-SUM($F527:AP527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D527),$T511-SUM($F527:AQ527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D527),$T511-SUM($F527:AR527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D527),$T511-SUM($F527:AS527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D527),$T511-SUM($F527:AT527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D527),$T511-SUM($F527:AU527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D527),$T511-SUM($F527:AV527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D527),$T511-SUM($F527:AW527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D527),$T511-SUM($F527:AX527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D527),$T511-SUM($F527:AY527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D527),$T511-SUM($F527:AZ527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D527),$T511-SUM($F527:BA527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D527),$T511-SUM($F527:BB527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D527),$T511-SUM($F527:BC527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D527),$T511-SUM($F527:BD527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D527),$T511-SUM($F527:BE527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D527),$T511-SUM($F527:BF527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D527),$T511-SUM($F527:BG527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D527),$T511-SUM($F527:BH527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D527),$T511-SUM($F527:BI527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D527),$T511-SUM($F527:BJ527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D527),$T511-SUM($F527:BK527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D527),$T511-SUM($F527:BL527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D527),$T511-SUM($F527:BM527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D527),$T511-SUM($F527:BN527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D527),$T511-SUM($F527:BO527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D527),$T511-SUM($F527:BP527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D527),$T511-SUM($F527:BQ527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D527),$T511-SUM($F527:BR527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D527),$T511-SUM($F527:BS527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D527),$T511-SUM($F527:BT527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D527),$T511-SUM($F527:BU527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D527),$T511-SUM($F527:BV527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D527),$T511-SUM($F527:BW527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D527),$T511-SUM($F527:BX527),$T511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D527),$T511-SUM($F527:BY527),$T511/$D511))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(V$3>($D511+$D528),$U511-SUM($F528:U528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D528),$U511-SUM($F528:V528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D528),$U511-SUM($F528:W528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D528),$U511-SUM($F528:X528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D528),$U511-SUM($F528:Y528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D528),$U511-SUM($F528:Z528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D528),$U511-SUM($F528:AA528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D528),$U511-SUM($F528:AB528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D528),$U511-SUM($F528:AC528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D528),$U511-SUM($F528:AD528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D528),$U511-SUM($F528:AE528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D528),$U511-SUM($F528:AF528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D528),$U511-SUM($F528:AG528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D528),$U511-SUM($F528:AH528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D528),$U511-SUM($F528:AI528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D528),$U511-SUM($F528:AJ528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D528),$U511-SUM($F528:AK528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D528),$U511-SUM($F528:AL528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D528),$U511-SUM($F528:AM528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D528),$U511-SUM($F528:AN528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D528),$U511-SUM($F528:AO528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D528),$U511-SUM($F528:AP528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D528),$U511-SUM($F528:AQ528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D528),$U511-SUM($F528:AR528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D528),$U511-SUM($F528:AS528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D528),$U511-SUM($F528:AT528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D528),$U511-SUM($F528:AU528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D528),$U511-SUM($F528:AV528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D528),$U511-SUM($F528:AW528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D528),$U511-SUM($F528:AX528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D528),$U511-SUM($F528:AY528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D528),$U511-SUM($F528:AZ528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D528),$U511-SUM($F528:BA528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D528),$U511-SUM($F528:BB528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D528),$U511-SUM($F528:BC528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D528),$U511-SUM($F528:BD528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D528),$U511-SUM($F528:BE528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D528),$U511-SUM($F528:BF528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D528),$U511-SUM($F528:BG528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D528),$U511-SUM($F528:BH528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D528),$U511-SUM($F528:BI528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D528),$U511-SUM($F528:BJ528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D528),$U511-SUM($F528:BK528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D528),$U511-SUM($F528:BL528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D528),$U511-SUM($F528:BM528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D528),$U511-SUM($F528:BN528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D528),$U511-SUM($F528:BO528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D528),$U511-SUM($F528:BP528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D528),$U511-SUM($F528:BQ528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D528),$U511-SUM($F528:BR528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D528),$U511-SUM($F528:BS528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D528),$U511-SUM($F528:BT528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D528),$U511-SUM($F528:BU528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D528),$U511-SUM($F528:BV528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D528),$U511-SUM($F528:BW528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D528),$U511-SUM($F528:BX528),$U511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D528),$U511-SUM($F528:BY528),$U511/$D511))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(W$3>($D511+$D529),$V511-SUM($F529:V529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D529),$V511-SUM($F529:W529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D529),$V511-SUM($F529:X529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D529),$V511-SUM($F529:Y529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D529),$V511-SUM($F529:Z529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D529),$V511-SUM($F529:AA529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D529),$V511-SUM($F529:AB529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D529),$V511-SUM($F529:AC529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D529),$V511-SUM($F529:AD529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D529),$V511-SUM($F529:AE529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D529),$V511-SUM($F529:AF529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D529),$V511-SUM($F529:AG529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D529),$V511-SUM($F529:AH529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D529),$V511-SUM($F529:AI529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D529),$V511-SUM($F529:AJ529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D529),$V511-SUM($F529:AK529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D529),$V511-SUM($F529:AL529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D529),$V511-SUM($F529:AM529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D529),$V511-SUM($F529:AN529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D529),$V511-SUM($F529:AO529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D529),$V511-SUM($F529:AP529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D529),$V511-SUM($F529:AQ529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D529),$V511-SUM($F529:AR529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D529),$V511-SUM($F529:AS529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D529),$V511-SUM($F529:AT529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D529),$V511-SUM($F529:AU529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D529),$V511-SUM($F529:AV529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D529),$V511-SUM($F529:AW529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D529),$V511-SUM($F529:AX529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D529),$V511-SUM($F529:AY529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D529),$V511-SUM($F529:AZ529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D529),$V511-SUM($F529:BA529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D529),$V511-SUM($F529:BB529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D529),$V511-SUM($F529:BC529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D529),$V511-SUM($F529:BD529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D529),$V511-SUM($F529:BE529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D529),$V511-SUM($F529:BF529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D529),$V511-SUM($F529:BG529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D529),$V511-SUM($F529:BH529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D529),$V511-SUM($F529:BI529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D529),$V511-SUM($F529:BJ529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D529),$V511-SUM($F529:BK529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D529),$V511-SUM($F529:BL529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D529),$V511-SUM($F529:BM529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D529),$V511-SUM($F529:BN529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D529),$V511-SUM($F529:BO529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D529),$V511-SUM($F529:BP529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D529),$V511-SUM($F529:BQ529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D529),$V511-SUM($F529:BR529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D529),$V511-SUM($F529:BS529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D529),$V511-SUM($F529:BT529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D529),$V511-SUM($F529:BU529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D529),$V511-SUM($F529:BV529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D529),$V511-SUM($F529:BW529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D529),$V511-SUM($F529:BX529),$V511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D529),$V511-SUM($F529:BY529),$V511/$D511))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(X$3>($D511+$D530),$W511-SUM($F530:W530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D530),$W511-SUM($F530:X530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D530),$W511-SUM($F530:Y530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D530),$W511-SUM($F530:Z530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D530),$W511-SUM($F530:AA530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D530),$W511-SUM($F530:AB530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D530),$W511-SUM($F530:AC530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D530),$W511-SUM($F530:AD530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D530),$W511-SUM($F530:AE530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D530),$W511-SUM($F530:AF530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D530),$W511-SUM($F530:AG530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D530),$W511-SUM($F530:AH530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D530),$W511-SUM($F530:AI530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D530),$W511-SUM($F530:AJ530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D530),$W511-SUM($F530:AK530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D530),$W511-SUM($F530:AL530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D530),$W511-SUM($F530:AM530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D530),$W511-SUM($F530:AN530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D530),$W511-SUM($F530:AO530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D530),$W511-SUM($F530:AP530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D530),$W511-SUM($F530:AQ530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D530),$W511-SUM($F530:AR530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D530),$W511-SUM($F530:AS530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D530),$W511-SUM($F530:AT530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D530),$W511-SUM($F530:AU530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D530),$W511-SUM($F530:AV530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D530),$W511-SUM($F530:AW530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D530),$W511-SUM($F530:AX530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D530),$W511-SUM($F530:AY530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D530),$W511-SUM($F530:AZ530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D530),$W511-SUM($F530:BA530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D530),$W511-SUM($F530:BB530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D530),$W511-SUM($F530:BC530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D530),$W511-SUM($F530:BD530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D530),$W511-SUM($F530:BE530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D530),$W511-SUM($F530:BF530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D530),$W511-SUM($F530:BG530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D530),$W511-SUM($F530:BH530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D530),$W511-SUM($F530:BI530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D530),$W511-SUM($F530:BJ530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D530),$W511-SUM($F530:BK530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D530),$W511-SUM($F530:BL530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D530),$W511-SUM($F530:BM530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D530),$W511-SUM($F530:BN530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D530),$W511-SUM($F530:BO530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D530),$W511-SUM($F530:BP530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D530),$W511-SUM($F530:BQ530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D530),$W511-SUM($F530:BR530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D530),$W511-SUM($F530:BS530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D530),$W511-SUM($F530:BT530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D530),$W511-SUM($F530:BU530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D530),$W511-SUM($F530:BV530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D530),$W511-SUM($F530:BW530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D530),$W511-SUM($F530:BX530),$W511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D530),$W511-SUM($F530:BY530),$W511/$D511))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Y$3>($D511+$D531),$X511-SUM($F531:X531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D531),$X511-SUM($F531:Y531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D531),$X511-SUM($F531:Z531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D531),$X511-SUM($F531:AA531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D531),$X511-SUM($F531:AB531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D531),$X511-SUM($F531:AC531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D531),$X511-SUM($F531:AD531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D531),$X511-SUM($F531:AE531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D531),$X511-SUM($F531:AF531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D531),$X511-SUM($F531:AG531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D531),$X511-SUM($F531:AH531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D531),$X511-SUM($F531:AI531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D531),$X511-SUM($F531:AJ531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D531),$X511-SUM($F531:AK531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D531),$X511-SUM($F531:AL531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D531),$X511-SUM($F531:AM531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D531),$X511-SUM($F531:AN531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D531),$X511-SUM($F531:AO531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D531),$X511-SUM($F531:AP531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D531),$X511-SUM($F531:AQ531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D531),$X511-SUM($F531:AR531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D531),$X511-SUM($F531:AS531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D531),$X511-SUM($F531:AT531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D531),$X511-SUM($F531:AU531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D531),$X511-SUM($F531:AV531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D531),$X511-SUM($F531:AW531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D531),$X511-SUM($F531:AX531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D531),$X511-SUM($F531:AY531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D531),$X511-SUM($F531:AZ531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D531),$X511-SUM($F531:BA531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D531),$X511-SUM($F531:BB531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D531),$X511-SUM($F531:BC531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D531),$X511-SUM($F531:BD531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D531),$X511-SUM($F531:BE531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D531),$X511-SUM($F531:BF531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D531),$X511-SUM($F531:BG531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D531),$X511-SUM($F531:BH531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D531),$X511-SUM($F531:BI531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D531),$X511-SUM($F531:BJ531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D531),$X511-SUM($F531:BK531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D531),$X511-SUM($F531:BL531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D531),$X511-SUM($F531:BM531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D531),$X511-SUM($F531:BN531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D531),$X511-SUM($F531:BO531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D531),$X511-SUM($F531:BP531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D531),$X511-SUM($F531:BQ531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D531),$X511-SUM($F531:BR531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D531),$X511-SUM($F531:BS531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D531),$X511-SUM($F531:BT531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D531),$X511-SUM($F531:BU531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D531),$X511-SUM($F531:BV531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D531),$X511-SUM($F531:BW531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D531),$X511-SUM($F531:BX531),$X511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D531),$X511-SUM($F531:BY531),$X511/$D511))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(Z$3>($D511+$D532),$Y511-SUM($F532:Y532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D532),$Y511-SUM($F532:Z532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D532),$Y511-SUM($F532:AA532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D532),$Y511-SUM($F532:AB532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D532),$Y511-SUM($F532:AC532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D532),$Y511-SUM($F532:AD532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D532),$Y511-SUM($F532:AE532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D532),$Y511-SUM($F532:AF532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D532),$Y511-SUM($F532:AG532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D532),$Y511-SUM($F532:AH532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D532),$Y511-SUM($F532:AI532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D532),$Y511-SUM($F532:AJ532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D532),$Y511-SUM($F532:AK532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D532),$Y511-SUM($F532:AL532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D532),$Y511-SUM($F532:AM532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D532),$Y511-SUM($F532:AN532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D532),$Y511-SUM($F532:AO532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D532),$Y511-SUM($F532:AP532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D532),$Y511-SUM($F532:AQ532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D532),$Y511-SUM($F532:AR532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D532),$Y511-SUM($F532:AS532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D532),$Y511-SUM($F532:AT532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D532),$Y511-SUM($F532:AU532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D532),$Y511-SUM($F532:AV532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D532),$Y511-SUM($F532:AW532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D532),$Y511-SUM($F532:AX532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D532),$Y511-SUM($F532:AY532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D532),$Y511-SUM($F532:AZ532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D532),$Y511-SUM($F532:BA532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D532),$Y511-SUM($F532:BB532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D532),$Y511-SUM($F532:BC532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D532),$Y511-SUM($F532:BD532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D532),$Y511-SUM($F532:BE532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D532),$Y511-SUM($F532:BF532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D532),$Y511-SUM($F532:BG532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D532),$Y511-SUM($F532:BH532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D532),$Y511-SUM($F532:BI532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D532),$Y511-SUM($F532:BJ532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D532),$Y511-SUM($F532:BK532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D532),$Y511-SUM($F532:BL532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D532),$Y511-SUM($F532:BM532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D532),$Y511-SUM($F532:BN532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D532),$Y511-SUM($F532:BO532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D532),$Y511-SUM($F532:BP532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D532),$Y511-SUM($F532:BQ532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D532),$Y511-SUM($F532:BR532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D532),$Y511-SUM($F532:BS532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D532),$Y511-SUM($F532:BT532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D532),$Y511-SUM($F532:BU532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D532),$Y511-SUM($F532:BV532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D532),$Y511-SUM($F532:BW532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D532),$Y511-SUM($F532:BX532),$Y511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D532),$Y511-SUM($F532:BY532),$Y511/$D511))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AA$3>($D511+$D533),$Z511-SUM($F533:Z533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D533),$Z511-SUM($F533:AA533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D533),$Z511-SUM($F533:AB533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D533),$Z511-SUM($F533:AC533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D533),$Z511-SUM($F533:AD533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D533),$Z511-SUM($F533:AE533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D533),$Z511-SUM($F533:AF533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D533),$Z511-SUM($F533:AG533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D533),$Z511-SUM($F533:AH533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D533),$Z511-SUM($F533:AI533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D533),$Z511-SUM($F533:AJ533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D533),$Z511-SUM($F533:AK533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D533),$Z511-SUM($F533:AL533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D533),$Z511-SUM($F533:AM533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D533),$Z511-SUM($F533:AN533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D533),$Z511-SUM($F533:AO533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D533),$Z511-SUM($F533:AP533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D533),$Z511-SUM($F533:AQ533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D533),$Z511-SUM($F533:AR533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D533),$Z511-SUM($F533:AS533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D533),$Z511-SUM($F533:AT533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D533),$Z511-SUM($F533:AU533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D533),$Z511-SUM($F533:AV533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D533),$Z511-SUM($F533:AW533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D533),$Z511-SUM($F533:AX533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D533),$Z511-SUM($F533:AY533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D533),$Z511-SUM($F533:AZ533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D533),$Z511-SUM($F533:BA533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D533),$Z511-SUM($F533:BB533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D533),$Z511-SUM($F533:BC533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D533),$Z511-SUM($F533:BD533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D533),$Z511-SUM($F533:BE533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D533),$Z511-SUM($F533:BF533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D533),$Z511-SUM($F533:BG533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D533),$Z511-SUM($F533:BH533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D533),$Z511-SUM($F533:BI533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D533),$Z511-SUM($F533:BJ533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D533),$Z511-SUM($F533:BK533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D533),$Z511-SUM($F533:BL533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D533),$Z511-SUM($F533:BM533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D533),$Z511-SUM($F533:BN533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D533),$Z511-SUM($F533:BO533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D533),$Z511-SUM($F533:BP533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D533),$Z511-SUM($F533:BQ533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D533),$Z511-SUM($F533:BR533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D533),$Z511-SUM($F533:BS533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D533),$Z511-SUM($F533:BT533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D533),$Z511-SUM($F533:BU533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D533),$Z511-SUM($F533:BV533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D533),$Z511-SUM($F533:BW533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D533),$Z511-SUM($F533:BX533),$Z511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D533),$Z511-SUM($F533:BY533),$Z511/$D511))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AB$3>($D511+$D534),$AA511-SUM($F534:AA534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D534),$AA511-SUM($F534:AB534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D534),$AA511-SUM($F534:AC534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D534),$AA511-SUM($F534:AD534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D534),$AA511-SUM($F534:AE534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D534),$AA511-SUM($F534:AF534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D534),$AA511-SUM($F534:AG534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D534),$AA511-SUM($F534:AH534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D534),$AA511-SUM($F534:AI534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D534),$AA511-SUM($F534:AJ534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D534),$AA511-SUM($F534:AK534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D534),$AA511-SUM($F534:AL534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D534),$AA511-SUM($F534:AM534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D534),$AA511-SUM($F534:AN534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D534),$AA511-SUM($F534:AO534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D534),$AA511-SUM($F534:AP534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D534),$AA511-SUM($F534:AQ534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D534),$AA511-SUM($F534:AR534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D534),$AA511-SUM($F534:AS534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D534),$AA511-SUM($F534:AT534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D534),$AA511-SUM($F534:AU534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D534),$AA511-SUM($F534:AV534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D534),$AA511-SUM($F534:AW534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D534),$AA511-SUM($F534:AX534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D534),$AA511-SUM($F534:AY534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D534),$AA511-SUM($F534:AZ534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D534),$AA511-SUM($F534:BA534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D534),$AA511-SUM($F534:BB534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D534),$AA511-SUM($F534:BC534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D534),$AA511-SUM($F534:BD534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D534),$AA511-SUM($F534:BE534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D534),$AA511-SUM($F534:BF534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D534),$AA511-SUM($F534:BG534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D534),$AA511-SUM($F534:BH534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D534),$AA511-SUM($F534:BI534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D534),$AA511-SUM($F534:BJ534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D534),$AA511-SUM($F534:BK534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D534),$AA511-SUM($F534:BL534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D534),$AA511-SUM($F534:BM534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D534),$AA511-SUM($F534:BN534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D534),$AA511-SUM($F534:BO534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D534),$AA511-SUM($F534:BP534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D534),$AA511-SUM($F534:BQ534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D534),$AA511-SUM($F534:BR534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D534),$AA511-SUM($F534:BS534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D534),$AA511-SUM($F534:BT534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D534),$AA511-SUM($F534:BU534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D534),$AA511-SUM($F534:BV534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D534),$AA511-SUM($F534:BW534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D534),$AA511-SUM($F534:BX534),$AA511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D534),$AA511-SUM($F534:BY534),$AA511/$D511))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AC$3>($D511+$D535),$AB511-SUM($F535:AB535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D535),$AB511-SUM($F535:AC535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D535),$AB511-SUM($F535:AD535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D535),$AB511-SUM($F535:AE535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D535),$AB511-SUM($F535:AF535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D535),$AB511-SUM($F535:AG535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D535),$AB511-SUM($F535:AH535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D535),$AB511-SUM($F535:AI535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D535),$AB511-SUM($F535:AJ535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D535),$AB511-SUM($F535:AK535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D535),$AB511-SUM($F535:AL535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D535),$AB511-SUM($F535:AM535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D535),$AB511-SUM($F535:AN535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D535),$AB511-SUM($F535:AO535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D535),$AB511-SUM($F535:AP535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D535),$AB511-SUM($F535:AQ535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D535),$AB511-SUM($F535:AR535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D535),$AB511-SUM($F535:AS535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D535),$AB511-SUM($F535:AT535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D535),$AB511-SUM($F535:AU535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D535),$AB511-SUM($F535:AV535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D535),$AB511-SUM($F535:AW535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D535),$AB511-SUM($F535:AX535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D535),$AB511-SUM($F535:AY535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D535),$AB511-SUM($F535:AZ535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D535),$AB511-SUM($F535:BA535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D535),$AB511-SUM($F535:BB535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D535),$AB511-SUM($F535:BC535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D535),$AB511-SUM($F535:BD535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D535),$AB511-SUM($F535:BE535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D535),$AB511-SUM($F535:BF535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D535),$AB511-SUM($F535:BG535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D535),$AB511-SUM($F535:BH535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D535),$AB511-SUM($F535:BI535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D535),$AB511-SUM($F535:BJ535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D535),$AB511-SUM($F535:BK535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D535),$AB511-SUM($F535:BL535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D535),$AB511-SUM($F535:BM535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D535),$AB511-SUM($F535:BN535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D535),$AB511-SUM($F535:BO535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D535),$AB511-SUM($F535:BP535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D535),$AB511-SUM($F535:BQ535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D535),$AB511-SUM($F535:BR535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D535),$AB511-SUM($F535:BS535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D535),$AB511-SUM($F535:BT535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D535),$AB511-SUM($F535:BU535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D535),$AB511-SUM($F535:BV535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D535),$AB511-SUM($F535:BW535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D535),$AB511-SUM($F535:BX535),$AB511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D535),$AB511-SUM($F535:BY535),$AB511/$D511))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AD$3>($D511+$D536),$AC511-SUM($F536:AC536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AE$3>($D511+$D536),$AC511-SUM($F536:AD536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AF$3>($D511+$D536),$AC511-SUM($F536:AE536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AG$3>($D511+$D536),$AC511-SUM($F536:AF536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AH$3>($D511+$D536),$AC511-SUM($F536:AG536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AI$3>($D511+$D536),$AC511-SUM($F536:AH536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AJ$3>($D511+$D536),$AC511-SUM($F536:AI536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AK$3>($D511+$D536),$AC511-SUM($F536:AJ536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AL$3>($D511+$D536),$AC511-SUM($F536:AK536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AM$3>($D511+$D536),$AC511-SUM($F536:AL536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AN$3>($D511+$D536),$AC511-SUM($F536:AM536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AO$3>($D511+$D536),$AC511-SUM($F536:AN536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AP$3>($D511+$D536),$AC511-SUM($F536:AO536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AQ$3>($D511+$D536),$AC511-SUM($F536:AP536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AR$3>($D511+$D536),$AC511-SUM($F536:AQ536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AS$3>($D511+$D536),$AC511-SUM($F536:AR536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AT$3>($D511+$D536),$AC511-SUM($F536:AS536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AU$3>($D511+$D536),$AC511-SUM($F536:AT536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AV$3>($D511+$D536),$AC511-SUM($F536:AU536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AW$3>($D511+$D536),$AC511-SUM($F536:AV536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AX$3>($D511+$D536),$AC511-SUM($F536:AW536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AY$3>($D511+$D536),$AC511-SUM($F536:AX536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(AZ$3>($D511+$D536),$AC511-SUM($F536:AY536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BA$3>($D511+$D536),$AC511-SUM($F536:AZ536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BB$3>($D511+$D536),$AC511-SUM($F536:BA536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BC$3>($D511+$D536),$AC511-SUM($F536:BB536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BD$3>($D511+$D536),$AC511-SUM($F536:BC536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BE$3>($D511+$D536),$AC511-SUM($F536:BD536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BF$3>($D511+$D536),$AC511-SUM($F536:BE536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BG$3>($D511+$D536),$AC511-SUM($F536:BF536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BH$3>($D511+$D536),$AC511-SUM($F536:BG536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BI$3>($D511+$D536),$AC511-SUM($F536:BH536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BJ$3>($D511+$D536),$AC511-SUM($F536:BI536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BK$3>($D511+$D536),$AC511-SUM($F536:BJ536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BL$3>($D511+$D536),$AC511-SUM($F536:BK536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BM$3>($D511+$D536),$AC511-SUM($F536:BL536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BN$3>($D511+$D536),$AC511-SUM($F536:BM536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BO$3>($D511+$D536),$AC511-SUM($F536:BN536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BP$3>($D511+$D536),$AC511-SUM($F536:BO536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BQ$3>($D511+$D536),$AC511-SUM($F536:BP536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BR$3>($D511+$D536),$AC511-SUM($F536:BQ536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BS$3>($D511+$D536),$AC511-SUM($F536:BR536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BT$3>($D511+$D536),$AC511-SUM($F536:BS536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BU$3>($D511+$D536),$AC511-SUM($F536:BT536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BV$3>($D511+$D536),$AC511-SUM($F536:BU536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BW$3>($D511+$D536),$AC511-SUM($F536:BV536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BX$3>($D511+$D536),$AC511-SUM($F536:BW536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BY$3>($D511+$D536),$AC511-SUM($F536:BX536),$AC511/$D511))","v":0},{"$f":"IF($D511=\"n/a\",\"n/a\",IF(BZ$3>($D511+$D536),$AC511-SUM($F536:BY536),$AC511/$D511))","v":0}]
[null,null,null,25]
[null,{"$f":"A51","v":"Premises"},null,null,null,{"$f":"SUM(F512:F537)","v":0},92.228870553442107,157.82902064844828,242.66628637392512,1016.232086328324,1029.8007457619015,1047.3578052682581,1044.9375592019478,1085.3912862868096,1094.7988042031714,1110.1334663363509,1024.7154810107334,984.74303190934279,944.82581233945734,438.76795256880405,476.67424507679658,459.11718557043991,461.53743163675028,421.08370455188827,411.67618663552656,396.34152450234706,389.53063927452234,363.90293828090699,318.98289212531552,51.474951941568939,1.1368683772161603E-13,0,0,0,0,0,0,{"$f":"SUM(AL512:AL537)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B567","v":"Land"},{"$f":"VLOOKUP(C540,$A$124:$D$140,4,FALSE)","v":"n/a"},{"$f":"VLOOKUP(C540,$A$124:$D$140,3,FALSE)","v":"n/a"},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C540,$A$61:$A$77,0),FALSE))","v":-83.449341779643362},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C540,$A$61:$A$77,0),FALSE))","v":0},-2036.2940894293922,-1026.1637899928155,0,0,0,221.30827726136204,-537.36498198714344,-1071.3556244871647,-2255.3902759935727,-41.939130987966905,-7414.6597221090433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C540,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E540=\"n/a\",\"n/a\",IF(G$3>($E540+$D542),$F540-SUM($F542:F542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(H$3>($E540+$D542),$F540-SUM($F542:G542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(I$3>($E540+$D542),$F540-SUM($F542:H542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(J$3>($E540+$D542),$F540-SUM($F542:I542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(K$3>($E540+$D542),$F540-SUM($F542:J542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(L$3>($E540+$D542),$F540-SUM($F542:K542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(M$3>($E540+$D542),$F540-SUM($F542:L542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(N$3>($E540+$D542),$F540-SUM($F542:M542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(O$3>($E540+$D542),$F540-SUM($F542:N542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(P$3>($E540+$D542),$F540-SUM($F542:O542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Q$3>($E540+$D542),$F540-SUM($F542:P542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(R$3>($E540+$D542),$F540-SUM($F542:Q542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(S$3>($E540+$D542),$F540-SUM($F542:R542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(T$3>($E540+$D542),$F540-SUM($F542:S542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(U$3>($E540+$D542),$F540-SUM($F542:T542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(V$3>($E540+$D542),$F540-SUM($F542:U542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(W$3>($E540+$D542),$F540-SUM($F542:V542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(X$3>($E540+$D542),$F540-SUM($F542:W542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Y$3>($E540+$D542),$F540-SUM($F542:X542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Z$3>($E540+$D542),$F540-SUM($F542:Y542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AA$3>($E540+$D542),$F540-SUM($F542:Z542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AB$3>($E540+$D542),$F540-SUM($F542:AA542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AC$3>($E540+$D542),$F540-SUM($F542:AB542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AD$3>($E540+$D542),$F540-SUM($F542:AC542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AE$3>($E540+$D542),$F540-SUM($F542:AD542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AF$3>($E540+$D542),$F540-SUM($F542:AE542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AG$3>($E540+$D542),$F540-SUM($F542:AF542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AH$3>($E540+$D542),$F540-SUM($F542:AG542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AI$3>($E540+$D542),$F540-SUM($F542:AH542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AJ$3>($E540+$D542),$F540-SUM($F542:AI542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AK$3>($E540+$D542),$F540-SUM($F542:AJ542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AL$3>($E540+$D542),$F540-SUM($F542:AK542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AM$3>($E540+$D542),$F540-SUM($F542:AL542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AN$3>($E540+$D542),$F540-SUM($F542:AM542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AO$3>($E540+$D542),$F540-SUM($F542:AN542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AP$3>($E540+$D542),$F540-SUM($F542:AO542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AQ$3>($E540+$D542),$F540-SUM($F542:AP542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AR$3>($E540+$D542),$F540-SUM($F542:AQ542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AS$3>($E540+$D542),$F540-SUM($F542:AR542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AT$3>($E540+$D542),$F540-SUM($F542:AS542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AU$3>($E540+$D542),$F540-SUM($F542:AT542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AV$3>($E540+$D542),$F540-SUM($F542:AU542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AW$3>($E540+$D542),$F540-SUM($F542:AV542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AX$3>($E540+$D542),$F540-SUM($F542:AW542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AY$3>($E540+$D542),$F540-SUM($F542:AX542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AZ$3>($E540+$D542),$F540-SUM($F542:AY542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BA$3>($E540+$D542),$F540-SUM($F542:AZ542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BB$3>($E540+$D542),$F540-SUM($F542:BA542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BC$3>($E540+$D542),$F540-SUM($F542:BB542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BD$3>($E540+$D542),$F540-SUM($F542:BC542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BE$3>($E540+$D542),$F540-SUM($F542:BD542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BF$3>($E540+$D542),$F540-SUM($F542:BE542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BG$3>($E540+$D542),$F540-SUM($F542:BF542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BH$3>($E540+$D542),$F540-SUM($F542:BG542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BI$3>($E540+$D542),$F540-SUM($F542:BH542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BJ$3>($E540+$D542),$F540-SUM($F542:BI542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BK$3>($E540+$D542),$F540-SUM($F542:BJ542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BL$3>($E540+$D542),$F540-SUM($F542:BK542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BM$3>($E540+$D542),$F540-SUM($F542:BL542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BN$3>($E540+$D542),$F540-SUM($F542:BM542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BO$3>($E540+$D542),$F540-SUM($F542:BN542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BP$3>($E540+$D542),$F540-SUM($F542:BO542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BQ$3>($E540+$D542),$F540-SUM($F542:BP542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BR$3>($E540+$D542),$F540-SUM($F542:BQ542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BS$3>($E540+$D542),$F540-SUM($F542:BR542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BT$3>($E540+$D542),$F540-SUM($F542:BS542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BU$3>($E540+$D542),$F540-SUM($F542:BT542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BV$3>($E540+$D542),$F540-SUM($F542:BU542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BW$3>($E540+$D542),$F540-SUM($F542:BV542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BX$3>($E540+$D542),$F540-SUM($F542:BW542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BY$3>($E540+$D542),$F540-SUM($F542:BX542),$F540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BZ$3>($E540+$D542),$F540-SUM($F542:BY542),$F540/$E540))","v":"n/a"}]
[null,null,null,2,null,null,null,{"$f":"IF($E540=\"n/a\",\"n/a\",IF(H$3>($E540+$D543),$G540-SUM($F543:G543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(I$3>($E540+$D543),$G540-SUM($F543:H543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(J$3>($E540+$D543),$G540-SUM($F543:I543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(K$3>($E540+$D543),$G540-SUM($F543:J543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(L$3>($E540+$D543),$G540-SUM($F543:K543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(M$3>($E540+$D543),$G540-SUM($F543:L543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(N$3>($E540+$D543),$G540-SUM($F543:M543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(O$3>($E540+$D543),$G540-SUM($F543:N543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(P$3>($E540+$D543),$G540-SUM($F543:O543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Q$3>($E540+$D543),$G540-SUM($F543:P543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(R$3>($E540+$D543),$G540-SUM($F543:Q543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(S$3>($E540+$D543),$G540-SUM($F543:R543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(T$3>($E540+$D543),$G540-SUM($F543:S543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(U$3>($E540+$D543),$G540-SUM($F543:T543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(V$3>($E540+$D543),$G540-SUM($F543:U543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(W$3>($E540+$D543),$G540-SUM($F543:V543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(X$3>($E540+$D543),$G540-SUM($F543:W543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Y$3>($E540+$D543),$G540-SUM($F543:X543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Z$3>($E540+$D543),$G540-SUM($F543:Y543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AA$3>($E540+$D543),$G540-SUM($F543:Z543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AB$3>($E540+$D543),$G540-SUM($F543:AA543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AC$3>($E540+$D543),$G540-SUM($F543:AB543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AD$3>($E540+$D543),$G540-SUM($F543:AC543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AE$3>($E540+$D543),$G540-SUM($F543:AD543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AF$3>($E540+$D543),$G540-SUM($F543:AE543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AG$3>($E540+$D543),$G540-SUM($F543:AF543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AH$3>($E540+$D543),$G540-SUM($F543:AG543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AI$3>($E540+$D543),$G540-SUM($F543:AH543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AJ$3>($E540+$D543),$G540-SUM($F543:AI543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AK$3>($E540+$D543),$G540-SUM($F543:AJ543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AL$3>($E540+$D543),$G540-SUM($F543:AK543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AM$3>($E540+$D543),$G540-SUM($F543:AL543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AN$3>($E540+$D543),$G540-SUM($F543:AM543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AO$3>($E540+$D543),$G540-SUM($F543:AN543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AP$3>($E540+$D543),$G540-SUM($F543:AO543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AQ$3>($E540+$D543),$G540-SUM($F543:AP543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AR$3>($E540+$D543),$G540-SUM($F543:AQ543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AS$3>($E540+$D543),$G540-SUM($F543:AR543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AT$3>($E540+$D543),$G540-SUM($F543:AS543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AU$3>($E540+$D543),$G540-SUM($F543:AT543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AV$3>($E540+$D543),$G540-SUM($F543:AU543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AW$3>($E540+$D543),$G540-SUM($F543:AV543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AX$3>($E540+$D543),$G540-SUM($F543:AW543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AY$3>($E540+$D543),$G540-SUM($F543:AX543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AZ$3>($E540+$D543),$G540-SUM($F543:AY543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BA$3>($E540+$D543),$G540-SUM($F543:AZ543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BB$3>($E540+$D543),$G540-SUM($F543:BA543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BC$3>($E540+$D543),$G540-SUM($F543:BB543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BD$3>($E540+$D543),$G540-SUM($F543:BC543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BE$3>($E540+$D543),$G540-SUM($F543:BD543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BF$3>($E540+$D543),$G540-SUM($F543:BE543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BG$3>($E540+$D543),$G540-SUM($F543:BF543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BH$3>($E540+$D543),$G540-SUM($F543:BG543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BI$3>($E540+$D543),$G540-SUM($F543:BH543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BJ$3>($E540+$D543),$G540-SUM($F543:BI543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BK$3>($E540+$D543),$G540-SUM($F543:BJ543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BL$3>($E540+$D543),$G540-SUM($F543:BK543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BM$3>($E540+$D543),$G540-SUM($F543:BL543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BN$3>($E540+$D543),$G540-SUM($F543:BM543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BO$3>($E540+$D543),$G540-SUM($F543:BN543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BP$3>($E540+$D543),$G540-SUM($F543:BO543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BQ$3>($E540+$D543),$G540-SUM($F543:BP543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BR$3>($E540+$D543),$G540-SUM($F543:BQ543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BS$3>($E540+$D543),$G540-SUM($F543:BR543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BT$3>($E540+$D543),$G540-SUM($F543:BS543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BU$3>($E540+$D543),$G540-SUM($F543:BT543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BV$3>($E540+$D543),$G540-SUM($F543:BU543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BW$3>($E540+$D543),$G540-SUM($F543:BV543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BX$3>($E540+$D543),$G540-SUM($F543:BW543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BY$3>($E540+$D543),$G540-SUM($F543:BX543),$G540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BZ$3>($E540+$D543),$G540-SUM($F543:BY543),$G540/$E540))","v":"n/a"}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E540=\"n/a\",\"n/a\",IF(I$3>($E540+$D544),$H540-SUM($F544:H544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(J$3>($E540+$D544),$H540-SUM($F544:I544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(K$3>($E540+$D544),$H540-SUM($F544:J544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(L$3>($E540+$D544),$H540-SUM($F544:K544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(M$3>($E540+$D544),$H540-SUM($F544:L544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(N$3>($E540+$D544),$H540-SUM($F544:M544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(O$3>($E540+$D544),$H540-SUM($F544:N544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(P$3>($E540+$D544),$H540-SUM($F544:O544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Q$3>($E540+$D544),$H540-SUM($F544:P544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(R$3>($E540+$D544),$H540-SUM($F544:Q544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(S$3>($E540+$D544),$H540-SUM($F544:R544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(T$3>($E540+$D544),$H540-SUM($F544:S544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(U$3>($E540+$D544),$H540-SUM($F544:T544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(V$3>($E540+$D544),$H540-SUM($F544:U544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(W$3>($E540+$D544),$H540-SUM($F544:V544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(X$3>($E540+$D544),$H540-SUM($F544:W544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Y$3>($E540+$D544),$H540-SUM($F544:X544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Z$3>($E540+$D544),$H540-SUM($F544:Y544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AA$3>($E540+$D544),$H540-SUM($F544:Z544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AB$3>($E540+$D544),$H540-SUM($F544:AA544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AC$3>($E540+$D544),$H540-SUM($F544:AB544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AD$3>($E540+$D544),$H540-SUM($F544:AC544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AE$3>($E540+$D544),$H540-SUM($F544:AD544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AF$3>($E540+$D544),$H540-SUM($F544:AE544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AG$3>($E540+$D544),$H540-SUM($F544:AF544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AH$3>($E540+$D544),$H540-SUM($F544:AG544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AI$3>($E540+$D544),$H540-SUM($F544:AH544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AJ$3>($E540+$D544),$H540-SUM($F544:AI544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AK$3>($E540+$D544),$H540-SUM($F544:AJ544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AL$3>($E540+$D544),$H540-SUM($F544:AK544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AM$3>($E540+$D544),$H540-SUM($F544:AL544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AN$3>($E540+$D544),$H540-SUM($F544:AM544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AO$3>($E540+$D544),$H540-SUM($F544:AN544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AP$3>($E540+$D544),$H540-SUM($F544:AO544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AQ$3>($E540+$D544),$H540-SUM($F544:AP544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AR$3>($E540+$D544),$H540-SUM($F544:AQ544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AS$3>($E540+$D544),$H540-SUM($F544:AR544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AT$3>($E540+$D544),$H540-SUM($F544:AS544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AU$3>($E540+$D544),$H540-SUM($F544:AT544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AV$3>($E540+$D544),$H540-SUM($F544:AU544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AW$3>($E540+$D544),$H540-SUM($F544:AV544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AX$3>($E540+$D544),$H540-SUM($F544:AW544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AY$3>($E540+$D544),$H540-SUM($F544:AX544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AZ$3>($E540+$D544),$H540-SUM($F544:AY544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BA$3>($E540+$D544),$H540-SUM($F544:AZ544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BB$3>($E540+$D544),$H540-SUM($F544:BA544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BC$3>($E540+$D544),$H540-SUM($F544:BB544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BD$3>($E540+$D544),$H540-SUM($F544:BC544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BE$3>($E540+$D544),$H540-SUM($F544:BD544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BF$3>($E540+$D544),$H540-SUM($F544:BE544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BG$3>($E540+$D544),$H540-SUM($F544:BF544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BH$3>($E540+$D544),$H540-SUM($F544:BG544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BI$3>($E540+$D544),$H540-SUM($F544:BH544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BJ$3>($E540+$D544),$H540-SUM($F544:BI544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BK$3>($E540+$D544),$H540-SUM($F544:BJ544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BL$3>($E540+$D544),$H540-SUM($F544:BK544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BM$3>($E540+$D544),$H540-SUM($F544:BL544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BN$3>($E540+$D544),$H540-SUM($F544:BM544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BO$3>($E540+$D544),$H540-SUM($F544:BN544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BP$3>($E540+$D544),$H540-SUM($F544:BO544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BQ$3>($E540+$D544),$H540-SUM($F544:BP544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BR$3>($E540+$D544),$H540-SUM($F544:BQ544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BS$3>($E540+$D544),$H540-SUM($F544:BR544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BT$3>($E540+$D544),$H540-SUM($F544:BS544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BU$3>($E540+$D544),$H540-SUM($F544:BT544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BV$3>($E540+$D544),$H540-SUM($F544:BU544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BW$3>($E540+$D544),$H540-SUM($F544:BV544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BX$3>($E540+$D544),$H540-SUM($F544:BW544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BY$3>($E540+$D544),$H540-SUM($F544:BX544),$H540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BZ$3>($E540+$D544),$H540-SUM($F544:BY544),$H540/$E540))","v":"n/a"}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E540=\"n/a\",\"n/a\",IF(J$3>($E540+$D545),$I540-SUM($F545:I545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(K$3>($E540+$D545),$I540-SUM($F545:J545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(L$3>($E540+$D545),$I540-SUM($F545:K545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(M$3>($E540+$D545),$I540-SUM($F545:L545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(N$3>($E540+$D545),$I540-SUM($F545:M545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(O$3>($E540+$D545),$I540-SUM($F545:N545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(P$3>($E540+$D545),$I540-SUM($F545:O545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Q$3>($E540+$D545),$I540-SUM($F545:P545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(R$3>($E540+$D545),$I540-SUM($F545:Q545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(S$3>($E540+$D545),$I540-SUM($F545:R545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(T$3>($E540+$D545),$I540-SUM($F545:S545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(U$3>($E540+$D545),$I540-SUM($F545:T545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(V$3>($E540+$D545),$I540-SUM($F545:U545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(W$3>($E540+$D545),$I540-SUM($F545:V545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(X$3>($E540+$D545),$I540-SUM($F545:W545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Y$3>($E540+$D545),$I540-SUM($F545:X545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Z$3>($E540+$D545),$I540-SUM($F545:Y545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AA$3>($E540+$D545),$I540-SUM($F545:Z545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AB$3>($E540+$D545),$I540-SUM($F545:AA545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AC$3>($E540+$D545),$I540-SUM($F545:AB545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AD$3>($E540+$D545),$I540-SUM($F545:AC545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AE$3>($E540+$D545),$I540-SUM($F545:AD545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AF$3>($E540+$D545),$I540-SUM($F545:AE545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AG$3>($E540+$D545),$I540-SUM($F545:AF545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AH$3>($E540+$D545),$I540-SUM($F545:AG545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AI$3>($E540+$D545),$I540-SUM($F545:AH545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AJ$3>($E540+$D545),$I540-SUM($F545:AI545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AK$3>($E540+$D545),$I540-SUM($F545:AJ545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AL$3>($E540+$D545),$I540-SUM($F545:AK545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AM$3>($E540+$D545),$I540-SUM($F545:AL545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AN$3>($E540+$D545),$I540-SUM($F545:AM545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AO$3>($E540+$D545),$I540-SUM($F545:AN545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AP$3>($E540+$D545),$I540-SUM($F545:AO545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AQ$3>($E540+$D545),$I540-SUM($F545:AP545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AR$3>($E540+$D545),$I540-SUM($F545:AQ545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AS$3>($E540+$D545),$I540-SUM($F545:AR545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AT$3>($E540+$D545),$I540-SUM($F545:AS545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AU$3>($E540+$D545),$I540-SUM($F545:AT545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AV$3>($E540+$D545),$I540-SUM($F545:AU545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AW$3>($E540+$D545),$I540-SUM($F545:AV545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AX$3>($E540+$D545),$I540-SUM($F545:AW545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AY$3>($E540+$D545),$I540-SUM($F545:AX545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AZ$3>($E540+$D545),$I540-SUM($F545:AY545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BA$3>($E540+$D545),$I540-SUM($F545:AZ545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BB$3>($E540+$D545),$I540-SUM($F545:BA545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BC$3>($E540+$D545),$I540-SUM($F545:BB545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BD$3>($E540+$D545),$I540-SUM($F545:BC545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BE$3>($E540+$D545),$I540-SUM($F545:BD545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BF$3>($E540+$D545),$I540-SUM($F545:BE545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BG$3>($E540+$D545),$I540-SUM($F545:BF545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BH$3>($E540+$D545),$I540-SUM($F545:BG545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BI$3>($E540+$D545),$I540-SUM($F545:BH545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BJ$3>($E540+$D545),$I540-SUM($F545:BI545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BK$3>($E540+$D545),$I540-SUM($F545:BJ545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BL$3>($E540+$D545),$I540-SUM($F545:BK545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BM$3>($E540+$D545),$I540-SUM($F545:BL545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BN$3>($E540+$D545),$I540-SUM($F545:BM545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BO$3>($E540+$D545),$I540-SUM($F545:BN545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BP$3>($E540+$D545),$I540-SUM($F545:BO545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BQ$3>($E540+$D545),$I540-SUM($F545:BP545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BR$3>($E540+$D545),$I540-SUM($F545:BQ545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BS$3>($E540+$D545),$I540-SUM($F545:BR545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BT$3>($E540+$D545),$I540-SUM($F545:BS545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BU$3>($E540+$D545),$I540-SUM($F545:BT545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BV$3>($E540+$D545),$I540-SUM($F545:BU545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BW$3>($E540+$D545),$I540-SUM($F545:BV545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BX$3>($E540+$D545),$I540-SUM($F545:BW545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BY$3>($E540+$D545),$I540-SUM($F545:BX545),$I540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BZ$3>($E540+$D545),$I540-SUM($F545:BY545),$I540/$E540))","v":"n/a"}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E540=\"n/a\",\"n/a\",IF(K$3>($E540+$D546),$J540-SUM($F546:J546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(L$3>($E540+$D546),$J540-SUM($F546:K546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(M$3>($E540+$D546),$J540-SUM($F546:L546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(N$3>($E540+$D546),$J540-SUM($F546:M546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(O$3>($E540+$D546),$J540-SUM($F546:N546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(P$3>($E540+$D546),$J540-SUM($F546:O546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Q$3>($E540+$D546),$J540-SUM($F546:P546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(R$3>($E540+$D546),$J540-SUM($F546:Q546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(S$3>($E540+$D546),$J540-SUM($F546:R546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(T$3>($E540+$D546),$J540-SUM($F546:S546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(U$3>($E540+$D546),$J540-SUM($F546:T546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(V$3>($E540+$D546),$J540-SUM($F546:U546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(W$3>($E540+$D546),$J540-SUM($F546:V546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(X$3>($E540+$D546),$J540-SUM($F546:W546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Y$3>($E540+$D546),$J540-SUM($F546:X546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(Z$3>($E540+$D546),$J540-SUM($F546:Y546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AA$3>($E540+$D546),$J540-SUM($F546:Z546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AB$3>($E540+$D546),$J540-SUM($F546:AA546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AC$3>($E540+$D546),$J540-SUM($F546:AB546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AD$3>($E540+$D546),$J540-SUM($F546:AC546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AE$3>($E540+$D546),$J540-SUM($F546:AD546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AF$3>($E540+$D546),$J540-SUM($F546:AE546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AG$3>($E540+$D546),$J540-SUM($F546:AF546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AH$3>($E540+$D546),$J540-SUM($F546:AG546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AI$3>($E540+$D546),$J540-SUM($F546:AH546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AJ$3>($E540+$D546),$J540-SUM($F546:AI546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AK$3>($E540+$D546),$J540-SUM($F546:AJ546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AL$3>($E540+$D546),$J540-SUM($F546:AK546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AM$3>($E540+$D546),$J540-SUM($F546:AL546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AN$3>($E540+$D546),$J540-SUM($F546:AM546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AO$3>($E540+$D546),$J540-SUM($F546:AN546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AP$3>($E540+$D546),$J540-SUM($F546:AO546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AQ$3>($E540+$D546),$J540-SUM($F546:AP546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AR$3>($E540+$D546),$J540-SUM($F546:AQ546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AS$3>($E540+$D546),$J540-SUM($F546:AR546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AT$3>($E540+$D546),$J540-SUM($F546:AS546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AU$3>($E540+$D546),$J540-SUM($F546:AT546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AV$3>($E540+$D546),$J540-SUM($F546:AU546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AW$3>($E540+$D546),$J540-SUM($F546:AV546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AX$3>($E540+$D546),$J540-SUM($F546:AW546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AY$3>($E540+$D546),$J540-SUM($F546:AX546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(AZ$3>($E540+$D546),$J540-SUM($F546:AY546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BA$3>($E540+$D546),$J540-SUM($F546:AZ546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BB$3>($E540+$D546),$J540-SUM($F546:BA546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BC$3>($E540+$D546),$J540-SUM($F546:BB546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BD$3>($E540+$D546),$J540-SUM($F546:BC546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BE$3>($E540+$D546),$J540-SUM($F546:BD546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BF$3>($E540+$D546),$J540-SUM($F546:BE546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BG$3>($E540+$D546),$J540-SUM($F546:BF546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BH$3>($E540+$D546),$J540-SUM($F546:BG546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BI$3>($E540+$D546),$J540-SUM($F546:BH546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BJ$3>($E540+$D546),$J540-SUM($F546:BI546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BK$3>($E540+$D546),$J540-SUM($F546:BJ546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BL$3>($E540+$D546),$J540-SUM($F546:BK546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BM$3>($E540+$D546),$J540-SUM($F546:BL546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BN$3>($E540+$D546),$J540-SUM($F546:BM546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BO$3>($E540+$D546),$J540-SUM($F546:BN546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BP$3>($E540+$D546),$J540-SUM($F546:BO546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BQ$3>($E540+$D546),$J540-SUM($F546:BP546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BR$3>($E540+$D546),$J540-SUM($F546:BQ546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BS$3>($E540+$D546),$J540-SUM($F546:BR546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BT$3>($E540+$D546),$J540-SUM($F546:BS546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BU$3>($E540+$D546),$J540-SUM($F546:BT546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BV$3>($E540+$D546),$J540-SUM($F546:BU546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BW$3>($E540+$D546),$J540-SUM($F546:BV546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BX$3>($E540+$D546),$J540-SUM($F546:BW546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BY$3>($E540+$D546),$J540-SUM($F546:BX546),$J540/$E540))","v":"n/a"},{"$f":"IF($E540=\"n/a\",\"n/a\",IF(BZ$3>($E540+$D546),$J540-SUM($F546:BY546),$J540/$E540))","v":"n/a"}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(L$3>($D540+$D547),$K540-SUM($F547:K547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(M$3>($D540+$D547),$K540-SUM($F547:L547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(N$3>($D540+$D547),$K540-SUM($F547:M547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(O$3>($D540+$D547),$K540-SUM($F547:N547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(P$3>($D540+$D547),$K540-SUM($F547:O547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Q$3>($D540+$D547),$K540-SUM($F547:P547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(R$3>($D540+$D547),$K540-SUM($F547:Q547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(S$3>($D540+$D547),$K540-SUM($F547:R547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(T$3>($D540+$D547),$K540-SUM($F547:S547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D547),$K540-SUM($F547:T547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D547),$K540-SUM($F547:U547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D547),$K540-SUM($F547:V547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D547),$K540-SUM($F547:W547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D547),$K540-SUM($F547:X547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D547),$K540-SUM($F547:Y547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D547),$K540-SUM($F547:Z547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D547),$K540-SUM($F547:AA547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D547),$K540-SUM($F547:AB547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D547),$K540-SUM($F547:AC547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D547),$K540-SUM($F547:AD547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D547),$K540-SUM($F547:AE547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D547),$K540-SUM($F547:AF547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D547),$K540-SUM($F547:AG547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D547),$K540-SUM($F547:AH547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D547),$K540-SUM($F547:AI547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D547),$K540-SUM($F547:AJ547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D547),$K540-SUM($F547:AK547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D547),$K540-SUM($F547:AL547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D547),$K540-SUM($F547:AM547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D547),$K540-SUM($F547:AN547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D547),$K540-SUM($F547:AO547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D547),$K540-SUM($F547:AP547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D547),$K540-SUM($F547:AQ547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D547),$K540-SUM($F547:AR547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D547),$K540-SUM($F547:AS547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D547),$K540-SUM($F547:AT547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D547),$K540-SUM($F547:AU547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D547),$K540-SUM($F547:AV547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D547),$K540-SUM($F547:AW547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D547),$K540-SUM($F547:AX547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D547),$K540-SUM($F547:AY547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D547),$K540-SUM($F547:AZ547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D547),$K540-SUM($F547:BA547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D547),$K540-SUM($F547:BB547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D547),$K540-SUM($F547:BC547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D547),$K540-SUM($F547:BD547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D547),$K540-SUM($F547:BE547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D547),$K540-SUM($F547:BF547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D547),$K540-SUM($F547:BG547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D547),$K540-SUM($F547:BH547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D547),$K540-SUM($F547:BI547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D547),$K540-SUM($F547:BJ547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D547),$K540-SUM($F547:BK547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D547),$K540-SUM($F547:BL547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D547),$K540-SUM($F547:BM547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D547),$K540-SUM($F547:BN547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D547),$K540-SUM($F547:BO547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D547),$K540-SUM($F547:BP547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D547),$K540-SUM($F547:BQ547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D547),$K540-SUM($F547:BR547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D547),$K540-SUM($F547:BS547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D547),$K540-SUM($F547:BT547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D547),$K540-SUM($F547:BU547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D547),$K540-SUM($F547:BV547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D547),$K540-SUM($F547:BW547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D547),$K540-SUM($F547:BX547),$K540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D547),$K540-SUM($F547:BY547),$K540/$D540))","v":"n/a"}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(M$3>($D540+$D548),$L540-SUM($F548:L548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(N$3>($D540+$D548),$L540-SUM($F548:M548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(O$3>($D540+$D548),$L540-SUM($F548:N548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(P$3>($D540+$D548),$L540-SUM($F548:O548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Q$3>($D540+$D548),$L540-SUM($F548:P548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(R$3>($D540+$D548),$L540-SUM($F548:Q548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(S$3>($D540+$D548),$L540-SUM($F548:R548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(T$3>($D540+$D548),$L540-SUM($F548:S548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D548),$L540-SUM($F548:T548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D548),$L540-SUM($F548:U548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D548),$L540-SUM($F548:V548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D548),$L540-SUM($F548:W548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D548),$L540-SUM($F548:X548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D548),$L540-SUM($F548:Y548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D548),$L540-SUM($F548:Z548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D548),$L540-SUM($F548:AA548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D548),$L540-SUM($F548:AB548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D548),$L540-SUM($F548:AC548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D548),$L540-SUM($F548:AD548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D548),$L540-SUM($F548:AE548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D548),$L540-SUM($F548:AF548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D548),$L540-SUM($F548:AG548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D548),$L540-SUM($F548:AH548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D548),$L540-SUM($F548:AI548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D548),$L540-SUM($F548:AJ548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D548),$L540-SUM($F548:AK548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D548),$L540-SUM($F548:AL548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D548),$L540-SUM($F548:AM548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D548),$L540-SUM($F548:AN548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D548),$L540-SUM($F548:AO548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D548),$L540-SUM($F548:AP548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D548),$L540-SUM($F548:AQ548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D548),$L540-SUM($F548:AR548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D548),$L540-SUM($F548:AS548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D548),$L540-SUM($F548:AT548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D548),$L540-SUM($F548:AU548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D548),$L540-SUM($F548:AV548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D548),$L540-SUM($F548:AW548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D548),$L540-SUM($F548:AX548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D548),$L540-SUM($F548:AY548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D548),$L540-SUM($F548:AZ548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D548),$L540-SUM($F548:BA548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D548),$L540-SUM($F548:BB548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D548),$L540-SUM($F548:BC548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D548),$L540-SUM($F548:BD548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D548),$L540-SUM($F548:BE548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D548),$L540-SUM($F548:BF548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D548),$L540-SUM($F548:BG548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D548),$L540-SUM($F548:BH548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D548),$L540-SUM($F548:BI548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D548),$L540-SUM($F548:BJ548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D548),$L540-SUM($F548:BK548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D548),$L540-SUM($F548:BL548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D548),$L540-SUM($F548:BM548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D548),$L540-SUM($F548:BN548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D548),$L540-SUM($F548:BO548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D548),$L540-SUM($F548:BP548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D548),$L540-SUM($F548:BQ548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D548),$L540-SUM($F548:BR548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D548),$L540-SUM($F548:BS548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D548),$L540-SUM($F548:BT548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D548),$L540-SUM($F548:BU548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D548),$L540-SUM($F548:BV548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D548),$L540-SUM($F548:BW548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D548),$L540-SUM($F548:BX548),$L540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D548),$L540-SUM($F548:BY548),$L540/$D540))","v":"n/a"}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(N$3>($D540+$D549),$M540-SUM($F549:M549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(O$3>($D540+$D549),$M540-SUM($F549:N549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(P$3>($D540+$D549),$M540-SUM($F549:O549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Q$3>($D540+$D549),$M540-SUM($F549:P549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(R$3>($D540+$D549),$M540-SUM($F549:Q549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(S$3>($D540+$D549),$M540-SUM($F549:R549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(T$3>($D540+$D549),$M540-SUM($F549:S549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D549),$M540-SUM($F549:T549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D549),$M540-SUM($F549:U549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D549),$M540-SUM($F549:V549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D549),$M540-SUM($F549:W549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D549),$M540-SUM($F549:X549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D549),$M540-SUM($F549:Y549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D549),$M540-SUM($F549:Z549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D549),$M540-SUM($F549:AA549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D549),$M540-SUM($F549:AB549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D549),$M540-SUM($F549:AC549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D549),$M540-SUM($F549:AD549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D549),$M540-SUM($F549:AE549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D549),$M540-SUM($F549:AF549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D549),$M540-SUM($F549:AG549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D549),$M540-SUM($F549:AH549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D549),$M540-SUM($F549:AI549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D549),$M540-SUM($F549:AJ549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D549),$M540-SUM($F549:AK549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D549),$M540-SUM($F549:AL549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D549),$M540-SUM($F549:AM549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D549),$M540-SUM($F549:AN549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D549),$M540-SUM($F549:AO549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D549),$M540-SUM($F549:AP549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D549),$M540-SUM($F549:AQ549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D549),$M540-SUM($F549:AR549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D549),$M540-SUM($F549:AS549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D549),$M540-SUM($F549:AT549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D549),$M540-SUM($F549:AU549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D549),$M540-SUM($F549:AV549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D549),$M540-SUM($F549:AW549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D549),$M540-SUM($F549:AX549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D549),$M540-SUM($F549:AY549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D549),$M540-SUM($F549:AZ549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D549),$M540-SUM($F549:BA549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D549),$M540-SUM($F549:BB549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D549),$M540-SUM($F549:BC549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D549),$M540-SUM($F549:BD549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D549),$M540-SUM($F549:BE549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D549),$M540-SUM($F549:BF549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D549),$M540-SUM($F549:BG549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D549),$M540-SUM($F549:BH549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D549),$M540-SUM($F549:BI549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D549),$M540-SUM($F549:BJ549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D549),$M540-SUM($F549:BK549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D549),$M540-SUM($F549:BL549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D549),$M540-SUM($F549:BM549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D549),$M540-SUM($F549:BN549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D549),$M540-SUM($F549:BO549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D549),$M540-SUM($F549:BP549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D549),$M540-SUM($F549:BQ549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D549),$M540-SUM($F549:BR549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D549),$M540-SUM($F549:BS549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D549),$M540-SUM($F549:BT549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D549),$M540-SUM($F549:BU549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D549),$M540-SUM($F549:BV549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D549),$M540-SUM($F549:BW549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D549),$M540-SUM($F549:BX549),$M540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D549),$M540-SUM($F549:BY549),$M540/$D540))","v":"n/a"}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(O$3>($D540+$D550),$N540-SUM($F550:N550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(P$3>($D540+$D550),$N540-SUM($F550:O550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Q$3>($D540+$D550),$N540-SUM($F550:P550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(R$3>($D540+$D550),$N540-SUM($F550:Q550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(S$3>($D540+$D550),$N540-SUM($F550:R550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(T$3>($D540+$D550),$N540-SUM($F550:S550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D550),$N540-SUM($F550:T550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D550),$N540-SUM($F550:U550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D550),$N540-SUM($F550:V550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D550),$N540-SUM($F550:W550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D550),$N540-SUM($F550:X550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D550),$N540-SUM($F550:Y550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D550),$N540-SUM($F550:Z550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D550),$N540-SUM($F550:AA550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D550),$N540-SUM($F550:AB550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D550),$N540-SUM($F550:AC550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D550),$N540-SUM($F550:AD550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D550),$N540-SUM($F550:AE550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D550),$N540-SUM($F550:AF550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D550),$N540-SUM($F550:AG550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D550),$N540-SUM($F550:AH550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D550),$N540-SUM($F550:AI550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D550),$N540-SUM($F550:AJ550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D550),$N540-SUM($F550:AK550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D550),$N540-SUM($F550:AL550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D550),$N540-SUM($F550:AM550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D550),$N540-SUM($F550:AN550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D550),$N540-SUM($F550:AO550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D550),$N540-SUM($F550:AP550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D550),$N540-SUM($F550:AQ550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D550),$N540-SUM($F550:AR550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D550),$N540-SUM($F550:AS550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D550),$N540-SUM($F550:AT550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D550),$N540-SUM($F550:AU550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D550),$N540-SUM($F550:AV550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D550),$N540-SUM($F550:AW550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D550),$N540-SUM($F550:AX550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D550),$N540-SUM($F550:AY550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D550),$N540-SUM($F550:AZ550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D550),$N540-SUM($F550:BA550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D550),$N540-SUM($F550:BB550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D550),$N540-SUM($F550:BC550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D550),$N540-SUM($F550:BD550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D550),$N540-SUM($F550:BE550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D550),$N540-SUM($F550:BF550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D550),$N540-SUM($F550:BG550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D550),$N540-SUM($F550:BH550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D550),$N540-SUM($F550:BI550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D550),$N540-SUM($F550:BJ550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D550),$N540-SUM($F550:BK550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D550),$N540-SUM($F550:BL550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D550),$N540-SUM($F550:BM550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D550),$N540-SUM($F550:BN550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D550),$N540-SUM($F550:BO550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D550),$N540-SUM($F550:BP550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D550),$N540-SUM($F550:BQ550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D550),$N540-SUM($F550:BR550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D550),$N540-SUM($F550:BS550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D550),$N540-SUM($F550:BT550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D550),$N540-SUM($F550:BU550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D550),$N540-SUM($F550:BV550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D550),$N540-SUM($F550:BW550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D550),$N540-SUM($F550:BX550),$N540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D550),$N540-SUM($F550:BY550),$N540/$D540))","v":"n/a"}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(P$3>($D540+$D551),$O540-SUM($F551:O551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Q$3>($D540+$D551),$O540-SUM($F551:P551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(R$3>($D540+$D551),$O540-SUM($F551:Q551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(S$3>($D540+$D551),$O540-SUM($F551:R551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(T$3>($D540+$D551),$O540-SUM($F551:S551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D551),$O540-SUM($F551:T551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D551),$O540-SUM($F551:U551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D551),$O540-SUM($F551:V551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D551),$O540-SUM($F551:W551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D551),$O540-SUM($F551:X551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D551),$O540-SUM($F551:Y551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D551),$O540-SUM($F551:Z551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D551),$O540-SUM($F551:AA551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D551),$O540-SUM($F551:AB551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D551),$O540-SUM($F551:AC551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D551),$O540-SUM($F551:AD551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D551),$O540-SUM($F551:AE551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D551),$O540-SUM($F551:AF551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D551),$O540-SUM($F551:AG551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D551),$O540-SUM($F551:AH551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D551),$O540-SUM($F551:AI551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D551),$O540-SUM($F551:AJ551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D551),$O540-SUM($F551:AK551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D551),$O540-SUM($F551:AL551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D551),$O540-SUM($F551:AM551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D551),$O540-SUM($F551:AN551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D551),$O540-SUM($F551:AO551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D551),$O540-SUM($F551:AP551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D551),$O540-SUM($F551:AQ551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D551),$O540-SUM($F551:AR551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D551),$O540-SUM($F551:AS551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D551),$O540-SUM($F551:AT551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D551),$O540-SUM($F551:AU551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D551),$O540-SUM($F551:AV551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D551),$O540-SUM($F551:AW551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D551),$O540-SUM($F551:AX551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D551),$O540-SUM($F551:AY551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D551),$O540-SUM($F551:AZ551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D551),$O540-SUM($F551:BA551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D551),$O540-SUM($F551:BB551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D551),$O540-SUM($F551:BC551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D551),$O540-SUM($F551:BD551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D551),$O540-SUM($F551:BE551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D551),$O540-SUM($F551:BF551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D551),$O540-SUM($F551:BG551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D551),$O540-SUM($F551:BH551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D551),$O540-SUM($F551:BI551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D551),$O540-SUM($F551:BJ551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D551),$O540-SUM($F551:BK551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D551),$O540-SUM($F551:BL551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D551),$O540-SUM($F551:BM551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D551),$O540-SUM($F551:BN551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D551),$O540-SUM($F551:BO551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D551),$O540-SUM($F551:BP551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D551),$O540-SUM($F551:BQ551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D551),$O540-SUM($F551:BR551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D551),$O540-SUM($F551:BS551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D551),$O540-SUM($F551:BT551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D551),$O540-SUM($F551:BU551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D551),$O540-SUM($F551:BV551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D551),$O540-SUM($F551:BW551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D551),$O540-SUM($F551:BX551),$O540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D551),$O540-SUM($F551:BY551),$O540/$D540))","v":"n/a"}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Q$3>($D540+$D552),$P540-SUM($F552:P552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(R$3>($D540+$D552),$P540-SUM($F552:Q552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(S$3>($D540+$D552),$P540-SUM($F552:R552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(T$3>($D540+$D552),$P540-SUM($F552:S552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D552),$P540-SUM($F552:T552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D552),$P540-SUM($F552:U552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D552),$P540-SUM($F552:V552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D552),$P540-SUM($F552:W552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D552),$P540-SUM($F552:X552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D552),$P540-SUM($F552:Y552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D552),$P540-SUM($F552:Z552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D552),$P540-SUM($F552:AA552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D552),$P540-SUM($F552:AB552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D552),$P540-SUM($F552:AC552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D552),$P540-SUM($F552:AD552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D552),$P540-SUM($F552:AE552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D552),$P540-SUM($F552:AF552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D552),$P540-SUM($F552:AG552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D552),$P540-SUM($F552:AH552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D552),$P540-SUM($F552:AI552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D552),$P540-SUM($F552:AJ552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D552),$P540-SUM($F552:AK552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D552),$P540-SUM($F552:AL552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D552),$P540-SUM($F552:AM552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D552),$P540-SUM($F552:AN552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D552),$P540-SUM($F552:AO552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D552),$P540-SUM($F552:AP552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D552),$P540-SUM($F552:AQ552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D552),$P540-SUM($F552:AR552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D552),$P540-SUM($F552:AS552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D552),$P540-SUM($F552:AT552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D552),$P540-SUM($F552:AU552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D552),$P540-SUM($F552:AV552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D552),$P540-SUM($F552:AW552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D552),$P540-SUM($F552:AX552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D552),$P540-SUM($F552:AY552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D552),$P540-SUM($F552:AZ552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D552),$P540-SUM($F552:BA552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D552),$P540-SUM($F552:BB552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D552),$P540-SUM($F552:BC552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D552),$P540-SUM($F552:BD552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D552),$P540-SUM($F552:BE552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D552),$P540-SUM($F552:BF552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D552),$P540-SUM($F552:BG552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D552),$P540-SUM($F552:BH552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D552),$P540-SUM($F552:BI552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D552),$P540-SUM($F552:BJ552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D552),$P540-SUM($F552:BK552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D552),$P540-SUM($F552:BL552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D552),$P540-SUM($F552:BM552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D552),$P540-SUM($F552:BN552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D552),$P540-SUM($F552:BO552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D552),$P540-SUM($F552:BP552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D552),$P540-SUM($F552:BQ552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D552),$P540-SUM($F552:BR552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D552),$P540-SUM($F552:BS552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D552),$P540-SUM($F552:BT552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D552),$P540-SUM($F552:BU552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D552),$P540-SUM($F552:BV552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D552),$P540-SUM($F552:BW552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D552),$P540-SUM($F552:BX552),$P540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D552),$P540-SUM($F552:BY552),$P540/$D540))","v":"n/a"}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(R$3>($D540+$D553),$Q540-SUM($F553:Q553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(S$3>($D540+$D553),$Q540-SUM($F553:R553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(T$3>($D540+$D553),$Q540-SUM($F553:S553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D553),$Q540-SUM($F553:T553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D553),$Q540-SUM($F553:U553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D553),$Q540-SUM($F553:V553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D553),$Q540-SUM($F553:W553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D553),$Q540-SUM($F553:X553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D553),$Q540-SUM($F553:Y553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D553),$Q540-SUM($F553:Z553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D553),$Q540-SUM($F553:AA553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D553),$Q540-SUM($F553:AB553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D553),$Q540-SUM($F553:AC553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D553),$Q540-SUM($F553:AD553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D553),$Q540-SUM($F553:AE553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D553),$Q540-SUM($F553:AF553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D553),$Q540-SUM($F553:AG553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D553),$Q540-SUM($F553:AH553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D553),$Q540-SUM($F553:AI553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D553),$Q540-SUM($F553:AJ553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D553),$Q540-SUM($F553:AK553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D553),$Q540-SUM($F553:AL553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D553),$Q540-SUM($F553:AM553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D553),$Q540-SUM($F553:AN553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D553),$Q540-SUM($F553:AO553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D553),$Q540-SUM($F553:AP553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D553),$Q540-SUM($F553:AQ553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D553),$Q540-SUM($F553:AR553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D553),$Q540-SUM($F553:AS553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D553),$Q540-SUM($F553:AT553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D553),$Q540-SUM($F553:AU553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D553),$Q540-SUM($F553:AV553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D553),$Q540-SUM($F553:AW553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D553),$Q540-SUM($F553:AX553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D553),$Q540-SUM($F553:AY553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D553),$Q540-SUM($F553:AZ553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D553),$Q540-SUM($F553:BA553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D553),$Q540-SUM($F553:BB553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D553),$Q540-SUM($F553:BC553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D553),$Q540-SUM($F553:BD553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D553),$Q540-SUM($F553:BE553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D553),$Q540-SUM($F553:BF553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D553),$Q540-SUM($F553:BG553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D553),$Q540-SUM($F553:BH553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D553),$Q540-SUM($F553:BI553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D553),$Q540-SUM($F553:BJ553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D553),$Q540-SUM($F553:BK553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D553),$Q540-SUM($F553:BL553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D553),$Q540-SUM($F553:BM553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D553),$Q540-SUM($F553:BN553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D553),$Q540-SUM($F553:BO553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D553),$Q540-SUM($F553:BP553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D553),$Q540-SUM($F553:BQ553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D553),$Q540-SUM($F553:BR553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D553),$Q540-SUM($F553:BS553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D553),$Q540-SUM($F553:BT553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D553),$Q540-SUM($F553:BU553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D553),$Q540-SUM($F553:BV553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D553),$Q540-SUM($F553:BW553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D553),$Q540-SUM($F553:BX553),$Q540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D553),$Q540-SUM($F553:BY553),$Q540/$D540))","v":"n/a"}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(S$3>($D540+$D554),$R540-SUM($F554:R554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(T$3>($D540+$D554),$R540-SUM($F554:S554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D554),$R540-SUM($F554:T554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D554),$R540-SUM($F554:U554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D554),$R540-SUM($F554:V554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D554),$R540-SUM($F554:W554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D554),$R540-SUM($F554:X554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D554),$R540-SUM($F554:Y554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D554),$R540-SUM($F554:Z554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D554),$R540-SUM($F554:AA554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D554),$R540-SUM($F554:AB554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D554),$R540-SUM($F554:AC554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D554),$R540-SUM($F554:AD554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D554),$R540-SUM($F554:AE554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D554),$R540-SUM($F554:AF554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D554),$R540-SUM($F554:AG554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D554),$R540-SUM($F554:AH554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D554),$R540-SUM($F554:AI554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D554),$R540-SUM($F554:AJ554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D554),$R540-SUM($F554:AK554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D554),$R540-SUM($F554:AL554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D554),$R540-SUM($F554:AM554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D554),$R540-SUM($F554:AN554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D554),$R540-SUM($F554:AO554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D554),$R540-SUM($F554:AP554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D554),$R540-SUM($F554:AQ554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D554),$R540-SUM($F554:AR554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D554),$R540-SUM($F554:AS554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D554),$R540-SUM($F554:AT554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D554),$R540-SUM($F554:AU554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D554),$R540-SUM($F554:AV554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D554),$R540-SUM($F554:AW554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D554),$R540-SUM($F554:AX554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D554),$R540-SUM($F554:AY554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D554),$R540-SUM($F554:AZ554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D554),$R540-SUM($F554:BA554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D554),$R540-SUM($F554:BB554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D554),$R540-SUM($F554:BC554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D554),$R540-SUM($F554:BD554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D554),$R540-SUM($F554:BE554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D554),$R540-SUM($F554:BF554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D554),$R540-SUM($F554:BG554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D554),$R540-SUM($F554:BH554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D554),$R540-SUM($F554:BI554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D554),$R540-SUM($F554:BJ554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D554),$R540-SUM($F554:BK554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D554),$R540-SUM($F554:BL554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D554),$R540-SUM($F554:BM554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D554),$R540-SUM($F554:BN554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D554),$R540-SUM($F554:BO554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D554),$R540-SUM($F554:BP554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D554),$R540-SUM($F554:BQ554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D554),$R540-SUM($F554:BR554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D554),$R540-SUM($F554:BS554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D554),$R540-SUM($F554:BT554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D554),$R540-SUM($F554:BU554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D554),$R540-SUM($F554:BV554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D554),$R540-SUM($F554:BW554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D554),$R540-SUM($F554:BX554),$R540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D554),$R540-SUM($F554:BY554),$R540/$D540))","v":"n/a"}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(T$3>($D540+$D555),$S540-SUM($F555:S555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D555),$S540-SUM($F555:T555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D555),$S540-SUM($F555:U555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D555),$S540-SUM($F555:V555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D555),$S540-SUM($F555:W555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D555),$S540-SUM($F555:X555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D555),$S540-SUM($F555:Y555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D555),$S540-SUM($F555:Z555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D555),$S540-SUM($F555:AA555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D555),$S540-SUM($F555:AB555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D555),$S540-SUM($F555:AC555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D555),$S540-SUM($F555:AD555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D555),$S540-SUM($F555:AE555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D555),$S540-SUM($F555:AF555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D555),$S540-SUM($F555:AG555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D555),$S540-SUM($F555:AH555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D555),$S540-SUM($F555:AI555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D555),$S540-SUM($F555:AJ555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D555),$S540-SUM($F555:AK555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D555),$S540-SUM($F555:AL555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D555),$S540-SUM($F555:AM555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D555),$S540-SUM($F555:AN555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D555),$S540-SUM($F555:AO555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D555),$S540-SUM($F555:AP555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D555),$S540-SUM($F555:AQ555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D555),$S540-SUM($F555:AR555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D555),$S540-SUM($F555:AS555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D555),$S540-SUM($F555:AT555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D555),$S540-SUM($F555:AU555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D555),$S540-SUM($F555:AV555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D555),$S540-SUM($F555:AW555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D555),$S540-SUM($F555:AX555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D555),$S540-SUM($F555:AY555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D555),$S540-SUM($F555:AZ555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D555),$S540-SUM($F555:BA555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D555),$S540-SUM($F555:BB555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D555),$S540-SUM($F555:BC555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D555),$S540-SUM($F555:BD555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D555),$S540-SUM($F555:BE555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D555),$S540-SUM($F555:BF555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D555),$S540-SUM($F555:BG555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D555),$S540-SUM($F555:BH555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D555),$S540-SUM($F555:BI555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D555),$S540-SUM($F555:BJ555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D555),$S540-SUM($F555:BK555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D555),$S540-SUM($F555:BL555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D555),$S540-SUM($F555:BM555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D555),$S540-SUM($F555:BN555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D555),$S540-SUM($F555:BO555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D555),$S540-SUM($F555:BP555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D555),$S540-SUM($F555:BQ555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D555),$S540-SUM($F555:BR555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D555),$S540-SUM($F555:BS555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D555),$S540-SUM($F555:BT555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D555),$S540-SUM($F555:BU555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D555),$S540-SUM($F555:BV555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D555),$S540-SUM($F555:BW555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D555),$S540-SUM($F555:BX555),$S540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D555),$S540-SUM($F555:BY555),$S540/$D540))","v":"n/a"}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(U$3>($D540+$D556),$T540-SUM($F556:T556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D556),$T540-SUM($F556:U556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D556),$T540-SUM($F556:V556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D556),$T540-SUM($F556:W556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D556),$T540-SUM($F556:X556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D556),$T540-SUM($F556:Y556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D556),$T540-SUM($F556:Z556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D556),$T540-SUM($F556:AA556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D556),$T540-SUM($F556:AB556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D556),$T540-SUM($F556:AC556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D556),$T540-SUM($F556:AD556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D556),$T540-SUM($F556:AE556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D556),$T540-SUM($F556:AF556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D556),$T540-SUM($F556:AG556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D556),$T540-SUM($F556:AH556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D556),$T540-SUM($F556:AI556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D556),$T540-SUM($F556:AJ556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D556),$T540-SUM($F556:AK556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D556),$T540-SUM($F556:AL556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D556),$T540-SUM($F556:AM556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D556),$T540-SUM($F556:AN556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D556),$T540-SUM($F556:AO556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D556),$T540-SUM($F556:AP556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D556),$T540-SUM($F556:AQ556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D556),$T540-SUM($F556:AR556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D556),$T540-SUM($F556:AS556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D556),$T540-SUM($F556:AT556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D556),$T540-SUM($F556:AU556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D556),$T540-SUM($F556:AV556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D556),$T540-SUM($F556:AW556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D556),$T540-SUM($F556:AX556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D556),$T540-SUM($F556:AY556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D556),$T540-SUM($F556:AZ556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D556),$T540-SUM($F556:BA556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D556),$T540-SUM($F556:BB556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D556),$T540-SUM($F556:BC556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D556),$T540-SUM($F556:BD556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D556),$T540-SUM($F556:BE556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D556),$T540-SUM($F556:BF556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D556),$T540-SUM($F556:BG556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D556),$T540-SUM($F556:BH556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D556),$T540-SUM($F556:BI556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D556),$T540-SUM($F556:BJ556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D556),$T540-SUM($F556:BK556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D556),$T540-SUM($F556:BL556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D556),$T540-SUM($F556:BM556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D556),$T540-SUM($F556:BN556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D556),$T540-SUM($F556:BO556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D556),$T540-SUM($F556:BP556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D556),$T540-SUM($F556:BQ556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D556),$T540-SUM($F556:BR556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D556),$T540-SUM($F556:BS556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D556),$T540-SUM($F556:BT556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D556),$T540-SUM($F556:BU556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D556),$T540-SUM($F556:BV556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D556),$T540-SUM($F556:BW556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D556),$T540-SUM($F556:BX556),$T540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D556),$T540-SUM($F556:BY556),$T540/$D540))","v":"n/a"}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(V$3>($D540+$D557),$U540-SUM($F557:U557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D557),$U540-SUM($F557:V557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D557),$U540-SUM($F557:W557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D557),$U540-SUM($F557:X557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D557),$U540-SUM($F557:Y557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D557),$U540-SUM($F557:Z557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D557),$U540-SUM($F557:AA557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D557),$U540-SUM($F557:AB557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D557),$U540-SUM($F557:AC557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D557),$U540-SUM($F557:AD557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D557),$U540-SUM($F557:AE557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D557),$U540-SUM($F557:AF557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D557),$U540-SUM($F557:AG557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D557),$U540-SUM($F557:AH557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D557),$U540-SUM($F557:AI557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D557),$U540-SUM($F557:AJ557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D557),$U540-SUM($F557:AK557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D557),$U540-SUM($F557:AL557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D557),$U540-SUM($F557:AM557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D557),$U540-SUM($F557:AN557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D557),$U540-SUM($F557:AO557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D557),$U540-SUM($F557:AP557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D557),$U540-SUM($F557:AQ557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D557),$U540-SUM($F557:AR557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D557),$U540-SUM($F557:AS557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D557),$U540-SUM($F557:AT557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D557),$U540-SUM($F557:AU557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D557),$U540-SUM($F557:AV557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D557),$U540-SUM($F557:AW557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D557),$U540-SUM($F557:AX557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D557),$U540-SUM($F557:AY557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D557),$U540-SUM($F557:AZ557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D557),$U540-SUM($F557:BA557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D557),$U540-SUM($F557:BB557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D557),$U540-SUM($F557:BC557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D557),$U540-SUM($F557:BD557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D557),$U540-SUM($F557:BE557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D557),$U540-SUM($F557:BF557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D557),$U540-SUM($F557:BG557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D557),$U540-SUM($F557:BH557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D557),$U540-SUM($F557:BI557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D557),$U540-SUM($F557:BJ557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D557),$U540-SUM($F557:BK557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D557),$U540-SUM($F557:BL557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D557),$U540-SUM($F557:BM557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D557),$U540-SUM($F557:BN557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D557),$U540-SUM($F557:BO557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D557),$U540-SUM($F557:BP557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D557),$U540-SUM($F557:BQ557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D557),$U540-SUM($F557:BR557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D557),$U540-SUM($F557:BS557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D557),$U540-SUM($F557:BT557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D557),$U540-SUM($F557:BU557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D557),$U540-SUM($F557:BV557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D557),$U540-SUM($F557:BW557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D557),$U540-SUM($F557:BX557),$U540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D557),$U540-SUM($F557:BY557),$U540/$D540))","v":"n/a"}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(W$3>($D540+$D558),$V540-SUM($F558:V558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D558),$V540-SUM($F558:W558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D558),$V540-SUM($F558:X558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D558),$V540-SUM($F558:Y558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D558),$V540-SUM($F558:Z558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D558),$V540-SUM($F558:AA558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D558),$V540-SUM($F558:AB558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D558),$V540-SUM($F558:AC558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D558),$V540-SUM($F558:AD558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D558),$V540-SUM($F558:AE558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D558),$V540-SUM($F558:AF558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D558),$V540-SUM($F558:AG558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D558),$V540-SUM($F558:AH558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D558),$V540-SUM($F558:AI558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D558),$V540-SUM($F558:AJ558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D558),$V540-SUM($F558:AK558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D558),$V540-SUM($F558:AL558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D558),$V540-SUM($F558:AM558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D558),$V540-SUM($F558:AN558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D558),$V540-SUM($F558:AO558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D558),$V540-SUM($F558:AP558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D558),$V540-SUM($F558:AQ558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D558),$V540-SUM($F558:AR558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D558),$V540-SUM($F558:AS558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D558),$V540-SUM($F558:AT558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D558),$V540-SUM($F558:AU558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D558),$V540-SUM($F558:AV558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D558),$V540-SUM($F558:AW558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D558),$V540-SUM($F558:AX558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D558),$V540-SUM($F558:AY558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D558),$V540-SUM($F558:AZ558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D558),$V540-SUM($F558:BA558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D558),$V540-SUM($F558:BB558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D558),$V540-SUM($F558:BC558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D558),$V540-SUM($F558:BD558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D558),$V540-SUM($F558:BE558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D558),$V540-SUM($F558:BF558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D558),$V540-SUM($F558:BG558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D558),$V540-SUM($F558:BH558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D558),$V540-SUM($F558:BI558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D558),$V540-SUM($F558:BJ558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D558),$V540-SUM($F558:BK558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D558),$V540-SUM($F558:BL558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D558),$V540-SUM($F558:BM558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D558),$V540-SUM($F558:BN558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D558),$V540-SUM($F558:BO558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D558),$V540-SUM($F558:BP558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D558),$V540-SUM($F558:BQ558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D558),$V540-SUM($F558:BR558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D558),$V540-SUM($F558:BS558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D558),$V540-SUM($F558:BT558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D558),$V540-SUM($F558:BU558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D558),$V540-SUM($F558:BV558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D558),$V540-SUM($F558:BW558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D558),$V540-SUM($F558:BX558),$V540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D558),$V540-SUM($F558:BY558),$V540/$D540))","v":"n/a"}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(X$3>($D540+$D559),$W540-SUM($F559:W559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D559),$W540-SUM($F559:X559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D559),$W540-SUM($F559:Y559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D559),$W540-SUM($F559:Z559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D559),$W540-SUM($F559:AA559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D559),$W540-SUM($F559:AB559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D559),$W540-SUM($F559:AC559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D559),$W540-SUM($F559:AD559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D559),$W540-SUM($F559:AE559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D559),$W540-SUM($F559:AF559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D559),$W540-SUM($F559:AG559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D559),$W540-SUM($F559:AH559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D559),$W540-SUM($F559:AI559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D559),$W540-SUM($F559:AJ559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D559),$W540-SUM($F559:AK559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D559),$W540-SUM($F559:AL559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D559),$W540-SUM($F559:AM559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D559),$W540-SUM($F559:AN559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D559),$W540-SUM($F559:AO559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D559),$W540-SUM($F559:AP559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D559),$W540-SUM($F559:AQ559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D559),$W540-SUM($F559:AR559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D559),$W540-SUM($F559:AS559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D559),$W540-SUM($F559:AT559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D559),$W540-SUM($F559:AU559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D559),$W540-SUM($F559:AV559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D559),$W540-SUM($F559:AW559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D559),$W540-SUM($F559:AX559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D559),$W540-SUM($F559:AY559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D559),$W540-SUM($F559:AZ559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D559),$W540-SUM($F559:BA559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D559),$W540-SUM($F559:BB559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D559),$W540-SUM($F559:BC559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D559),$W540-SUM($F559:BD559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D559),$W540-SUM($F559:BE559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D559),$W540-SUM($F559:BF559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D559),$W540-SUM($F559:BG559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D559),$W540-SUM($F559:BH559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D559),$W540-SUM($F559:BI559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D559),$W540-SUM($F559:BJ559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D559),$W540-SUM($F559:BK559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D559),$W540-SUM($F559:BL559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D559),$W540-SUM($F559:BM559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D559),$W540-SUM($F559:BN559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D559),$W540-SUM($F559:BO559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D559),$W540-SUM($F559:BP559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D559),$W540-SUM($F559:BQ559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D559),$W540-SUM($F559:BR559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D559),$W540-SUM($F559:BS559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D559),$W540-SUM($F559:BT559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D559),$W540-SUM($F559:BU559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D559),$W540-SUM($F559:BV559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D559),$W540-SUM($F559:BW559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D559),$W540-SUM($F559:BX559),$W540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D559),$W540-SUM($F559:BY559),$W540/$D540))","v":"n/a"}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Y$3>($D540+$D560),$X540-SUM($F560:X560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D560),$X540-SUM($F560:Y560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D560),$X540-SUM($F560:Z560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D560),$X540-SUM($F560:AA560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D560),$X540-SUM($F560:AB560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D560),$X540-SUM($F560:AC560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D560),$X540-SUM($F560:AD560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D560),$X540-SUM($F560:AE560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D560),$X540-SUM($F560:AF560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D560),$X540-SUM($F560:AG560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D560),$X540-SUM($F560:AH560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D560),$X540-SUM($F560:AI560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D560),$X540-SUM($F560:AJ560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D560),$X540-SUM($F560:AK560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D560),$X540-SUM($F560:AL560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D560),$X540-SUM($F560:AM560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D560),$X540-SUM($F560:AN560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D560),$X540-SUM($F560:AO560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D560),$X540-SUM($F560:AP560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D560),$X540-SUM($F560:AQ560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D560),$X540-SUM($F560:AR560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D560),$X540-SUM($F560:AS560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D560),$X540-SUM($F560:AT560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D560),$X540-SUM($F560:AU560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D560),$X540-SUM($F560:AV560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D560),$X540-SUM($F560:AW560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D560),$X540-SUM($F560:AX560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D560),$X540-SUM($F560:AY560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D560),$X540-SUM($F560:AZ560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D560),$X540-SUM($F560:BA560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D560),$X540-SUM($F560:BB560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D560),$X540-SUM($F560:BC560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D560),$X540-SUM($F560:BD560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D560),$X540-SUM($F560:BE560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D560),$X540-SUM($F560:BF560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D560),$X540-SUM($F560:BG560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D560),$X540-SUM($F560:BH560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D560),$X540-SUM($F560:BI560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D560),$X540-SUM($F560:BJ560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D560),$X540-SUM($F560:BK560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D560),$X540-SUM($F560:BL560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D560),$X540-SUM($F560:BM560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D560),$X540-SUM($F560:BN560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D560),$X540-SUM($F560:BO560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D560),$X540-SUM($F560:BP560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D560),$X540-SUM($F560:BQ560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D560),$X540-SUM($F560:BR560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D560),$X540-SUM($F560:BS560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D560),$X540-SUM($F560:BT560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D560),$X540-SUM($F560:BU560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D560),$X540-SUM($F560:BV560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D560),$X540-SUM($F560:BW560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D560),$X540-SUM($F560:BX560),$X540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D560),$X540-SUM($F560:BY560),$X540/$D540))","v":"n/a"}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(Z$3>($D540+$D561),$Y540-SUM($F561:Y561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D561),$Y540-SUM($F561:Z561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D561),$Y540-SUM($F561:AA561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D561),$Y540-SUM($F561:AB561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D561),$Y540-SUM($F561:AC561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D561),$Y540-SUM($F561:AD561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D561),$Y540-SUM($F561:AE561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D561),$Y540-SUM($F561:AF561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D561),$Y540-SUM($F561:AG561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D561),$Y540-SUM($F561:AH561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D561),$Y540-SUM($F561:AI561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D561),$Y540-SUM($F561:AJ561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D561),$Y540-SUM($F561:AK561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D561),$Y540-SUM($F561:AL561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D561),$Y540-SUM($F561:AM561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D561),$Y540-SUM($F561:AN561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D561),$Y540-SUM($F561:AO561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D561),$Y540-SUM($F561:AP561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D561),$Y540-SUM($F561:AQ561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D561),$Y540-SUM($F561:AR561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D561),$Y540-SUM($F561:AS561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D561),$Y540-SUM($F561:AT561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D561),$Y540-SUM($F561:AU561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D561),$Y540-SUM($F561:AV561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D561),$Y540-SUM($F561:AW561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D561),$Y540-SUM($F561:AX561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D561),$Y540-SUM($F561:AY561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D561),$Y540-SUM($F561:AZ561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D561),$Y540-SUM($F561:BA561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D561),$Y540-SUM($F561:BB561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D561),$Y540-SUM($F561:BC561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D561),$Y540-SUM($F561:BD561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D561),$Y540-SUM($F561:BE561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D561),$Y540-SUM($F561:BF561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D561),$Y540-SUM($F561:BG561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D561),$Y540-SUM($F561:BH561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D561),$Y540-SUM($F561:BI561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D561),$Y540-SUM($F561:BJ561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D561),$Y540-SUM($F561:BK561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D561),$Y540-SUM($F561:BL561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D561),$Y540-SUM($F561:BM561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D561),$Y540-SUM($F561:BN561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D561),$Y540-SUM($F561:BO561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D561),$Y540-SUM($F561:BP561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D561),$Y540-SUM($F561:BQ561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D561),$Y540-SUM($F561:BR561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D561),$Y540-SUM($F561:BS561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D561),$Y540-SUM($F561:BT561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D561),$Y540-SUM($F561:BU561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D561),$Y540-SUM($F561:BV561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D561),$Y540-SUM($F561:BW561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D561),$Y540-SUM($F561:BX561),$Y540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D561),$Y540-SUM($F561:BY561),$Y540/$D540))","v":"n/a"}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AA$3>($D540+$D562),$Z540-SUM($F562:Z562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D562),$Z540-SUM($F562:AA562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D562),$Z540-SUM($F562:AB562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D562),$Z540-SUM($F562:AC562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D562),$Z540-SUM($F562:AD562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D562),$Z540-SUM($F562:AE562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D562),$Z540-SUM($F562:AF562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D562),$Z540-SUM($F562:AG562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D562),$Z540-SUM($F562:AH562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D562),$Z540-SUM($F562:AI562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D562),$Z540-SUM($F562:AJ562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D562),$Z540-SUM($F562:AK562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D562),$Z540-SUM($F562:AL562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D562),$Z540-SUM($F562:AM562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D562),$Z540-SUM($F562:AN562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D562),$Z540-SUM($F562:AO562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D562),$Z540-SUM($F562:AP562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D562),$Z540-SUM($F562:AQ562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D562),$Z540-SUM($F562:AR562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D562),$Z540-SUM($F562:AS562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D562),$Z540-SUM($F562:AT562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D562),$Z540-SUM($F562:AU562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D562),$Z540-SUM($F562:AV562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D562),$Z540-SUM($F562:AW562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D562),$Z540-SUM($F562:AX562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D562),$Z540-SUM($F562:AY562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D562),$Z540-SUM($F562:AZ562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D562),$Z540-SUM($F562:BA562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D562),$Z540-SUM($F562:BB562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D562),$Z540-SUM($F562:BC562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D562),$Z540-SUM($F562:BD562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D562),$Z540-SUM($F562:BE562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D562),$Z540-SUM($F562:BF562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D562),$Z540-SUM($F562:BG562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D562),$Z540-SUM($F562:BH562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D562),$Z540-SUM($F562:BI562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D562),$Z540-SUM($F562:BJ562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D562),$Z540-SUM($F562:BK562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D562),$Z540-SUM($F562:BL562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D562),$Z540-SUM($F562:BM562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D562),$Z540-SUM($F562:BN562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D562),$Z540-SUM($F562:BO562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D562),$Z540-SUM($F562:BP562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D562),$Z540-SUM($F562:BQ562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D562),$Z540-SUM($F562:BR562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D562),$Z540-SUM($F562:BS562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D562),$Z540-SUM($F562:BT562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D562),$Z540-SUM($F562:BU562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D562),$Z540-SUM($F562:BV562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D562),$Z540-SUM($F562:BW562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D562),$Z540-SUM($F562:BX562),$Z540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D562),$Z540-SUM($F562:BY562),$Z540/$D540))","v":"n/a"}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AB$3>($D540+$D563),$AA540-SUM($F563:AA563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D563),$AA540-SUM($F563:AB563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D563),$AA540-SUM($F563:AC563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D563),$AA540-SUM($F563:AD563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D563),$AA540-SUM($F563:AE563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D563),$AA540-SUM($F563:AF563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D563),$AA540-SUM($F563:AG563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D563),$AA540-SUM($F563:AH563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D563),$AA540-SUM($F563:AI563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D563),$AA540-SUM($F563:AJ563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D563),$AA540-SUM($F563:AK563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D563),$AA540-SUM($F563:AL563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D563),$AA540-SUM($F563:AM563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D563),$AA540-SUM($F563:AN563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D563),$AA540-SUM($F563:AO563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D563),$AA540-SUM($F563:AP563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D563),$AA540-SUM($F563:AQ563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D563),$AA540-SUM($F563:AR563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D563),$AA540-SUM($F563:AS563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D563),$AA540-SUM($F563:AT563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D563),$AA540-SUM($F563:AU563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D563),$AA540-SUM($F563:AV563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D563),$AA540-SUM($F563:AW563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D563),$AA540-SUM($F563:AX563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D563),$AA540-SUM($F563:AY563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D563),$AA540-SUM($F563:AZ563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D563),$AA540-SUM($F563:BA563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D563),$AA540-SUM($F563:BB563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D563),$AA540-SUM($F563:BC563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D563),$AA540-SUM($F563:BD563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D563),$AA540-SUM($F563:BE563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D563),$AA540-SUM($F563:BF563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D563),$AA540-SUM($F563:BG563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D563),$AA540-SUM($F563:BH563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D563),$AA540-SUM($F563:BI563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D563),$AA540-SUM($F563:BJ563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D563),$AA540-SUM($F563:BK563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D563),$AA540-SUM($F563:BL563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D563),$AA540-SUM($F563:BM563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D563),$AA540-SUM($F563:BN563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D563),$AA540-SUM($F563:BO563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D563),$AA540-SUM($F563:BP563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D563),$AA540-SUM($F563:BQ563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D563),$AA540-SUM($F563:BR563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D563),$AA540-SUM($F563:BS563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D563),$AA540-SUM($F563:BT563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D563),$AA540-SUM($F563:BU563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D563),$AA540-SUM($F563:BV563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D563),$AA540-SUM($F563:BW563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D563),$AA540-SUM($F563:BX563),$AA540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D563),$AA540-SUM($F563:BY563),$AA540/$D540))","v":"n/a"}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AC$3>($D540+$D564),$AB540-SUM($F564:AB564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D564),$AB540-SUM($F564:AC564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D564),$AB540-SUM($F564:AD564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D564),$AB540-SUM($F564:AE564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D564),$AB540-SUM($F564:AF564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D564),$AB540-SUM($F564:AG564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D564),$AB540-SUM($F564:AH564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D564),$AB540-SUM($F564:AI564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D564),$AB540-SUM($F564:AJ564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D564),$AB540-SUM($F564:AK564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D564),$AB540-SUM($F564:AL564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D564),$AB540-SUM($F564:AM564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D564),$AB540-SUM($F564:AN564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D564),$AB540-SUM($F564:AO564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D564),$AB540-SUM($F564:AP564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D564),$AB540-SUM($F564:AQ564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D564),$AB540-SUM($F564:AR564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D564),$AB540-SUM($F564:AS564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D564),$AB540-SUM($F564:AT564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D564),$AB540-SUM($F564:AU564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D564),$AB540-SUM($F564:AV564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D564),$AB540-SUM($F564:AW564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D564),$AB540-SUM($F564:AX564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D564),$AB540-SUM($F564:AY564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D564),$AB540-SUM($F564:AZ564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D564),$AB540-SUM($F564:BA564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D564),$AB540-SUM($F564:BB564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D564),$AB540-SUM($F564:BC564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D564),$AB540-SUM($F564:BD564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D564),$AB540-SUM($F564:BE564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D564),$AB540-SUM($F564:BF564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D564),$AB540-SUM($F564:BG564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D564),$AB540-SUM($F564:BH564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D564),$AB540-SUM($F564:BI564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D564),$AB540-SUM($F564:BJ564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D564),$AB540-SUM($F564:BK564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D564),$AB540-SUM($F564:BL564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D564),$AB540-SUM($F564:BM564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D564),$AB540-SUM($F564:BN564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D564),$AB540-SUM($F564:BO564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D564),$AB540-SUM($F564:BP564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D564),$AB540-SUM($F564:BQ564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D564),$AB540-SUM($F564:BR564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D564),$AB540-SUM($F564:BS564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D564),$AB540-SUM($F564:BT564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D564),$AB540-SUM($F564:BU564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D564),$AB540-SUM($F564:BV564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D564),$AB540-SUM($F564:BW564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D564),$AB540-SUM($F564:BX564),$AB540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D564),$AB540-SUM($F564:BY564),$AB540/$D540))","v":"n/a"}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AD$3>($D540+$D565),$AC540-SUM($F565:AC565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AE$3>($D540+$D565),$AC540-SUM($F565:AD565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AF$3>($D540+$D565),$AC540-SUM($F565:AE565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AG$3>($D540+$D565),$AC540-SUM($F565:AF565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AH$3>($D540+$D565),$AC540-SUM($F565:AG565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AI$3>($D540+$D565),$AC540-SUM($F565:AH565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AJ$3>($D540+$D565),$AC540-SUM($F565:AI565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AK$3>($D540+$D565),$AC540-SUM($F565:AJ565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AL$3>($D540+$D565),$AC540-SUM($F565:AK565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AM$3>($D540+$D565),$AC540-SUM($F565:AL565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AN$3>($D540+$D565),$AC540-SUM($F565:AM565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AO$3>($D540+$D565),$AC540-SUM($F565:AN565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AP$3>($D540+$D565),$AC540-SUM($F565:AO565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AQ$3>($D540+$D565),$AC540-SUM($F565:AP565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AR$3>($D540+$D565),$AC540-SUM($F565:AQ565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AS$3>($D540+$D565),$AC540-SUM($F565:AR565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AT$3>($D540+$D565),$AC540-SUM($F565:AS565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AU$3>($D540+$D565),$AC540-SUM($F565:AT565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AV$3>($D540+$D565),$AC540-SUM($F565:AU565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AW$3>($D540+$D565),$AC540-SUM($F565:AV565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AX$3>($D540+$D565),$AC540-SUM($F565:AW565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AY$3>($D540+$D565),$AC540-SUM($F565:AX565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(AZ$3>($D540+$D565),$AC540-SUM($F565:AY565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BA$3>($D540+$D565),$AC540-SUM($F565:AZ565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BB$3>($D540+$D565),$AC540-SUM($F565:BA565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BC$3>($D540+$D565),$AC540-SUM($F565:BB565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BD$3>($D540+$D565),$AC540-SUM($F565:BC565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BE$3>($D540+$D565),$AC540-SUM($F565:BD565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BF$3>($D540+$D565),$AC540-SUM($F565:BE565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BG$3>($D540+$D565),$AC540-SUM($F565:BF565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BH$3>($D540+$D565),$AC540-SUM($F565:BG565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BI$3>($D540+$D565),$AC540-SUM($F565:BH565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BJ$3>($D540+$D565),$AC540-SUM($F565:BI565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BK$3>($D540+$D565),$AC540-SUM($F565:BJ565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BL$3>($D540+$D565),$AC540-SUM($F565:BK565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BM$3>($D540+$D565),$AC540-SUM($F565:BL565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BN$3>($D540+$D565),$AC540-SUM($F565:BM565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BO$3>($D540+$D565),$AC540-SUM($F565:BN565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BP$3>($D540+$D565),$AC540-SUM($F565:BO565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BQ$3>($D540+$D565),$AC540-SUM($F565:BP565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BR$3>($D540+$D565),$AC540-SUM($F565:BQ565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BS$3>($D540+$D565),$AC540-SUM($F565:BR565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BT$3>($D540+$D565),$AC540-SUM($F565:BS565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BU$3>($D540+$D565),$AC540-SUM($F565:BT565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BV$3>($D540+$D565),$AC540-SUM($F565:BU565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BW$3>($D540+$D565),$AC540-SUM($F565:BV565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BX$3>($D540+$D565),$AC540-SUM($F565:BW565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BY$3>($D540+$D565),$AC540-SUM($F565:BX565),$AC540/$D540))","v":"n/a"},{"$f":"IF($D540=\"n/a\",\"n/a\",IF(BZ$3>($D540+$D565),$AC540-SUM($F565:BY565),$AC540/$D540))","v":"n/a"}]
[null,null,null,25]
[null,{"$f":"A52","v":"Land"},null,null,null,{"$f":"SUM(F541:F566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL541:AL566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B596","v":"Easements"},{"$f":"VLOOKUP(C569,$A$124:$D$140,4,FALSE)","v":"n/a"},{"$f":"VLOOKUP(C569,$A$124:$D$140,3,FALSE)","v":"n/a"},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C569,$A$61:$A$77,0),FALSE))","v":0},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C569,$A$61:$A$77,0),FALSE))","v":78.275630095913755},0,0,0,0,0,0,0,0,0,-10.484782746991726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C569,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E569=\"n/a\",\"n/a\",IF(G$3>($E569+$D571),$F569-SUM($F571:F571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(H$3>($E569+$D571),$F569-SUM($F571:G571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(I$3>($E569+$D571),$F569-SUM($F571:H571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(J$3>($E569+$D571),$F569-SUM($F571:I571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(K$3>($E569+$D571),$F569-SUM($F571:J571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(L$3>($E569+$D571),$F569-SUM($F571:K571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(M$3>($E569+$D571),$F569-SUM($F571:L571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(N$3>($E569+$D571),$F569-SUM($F571:M571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(O$3>($E569+$D571),$F569-SUM($F571:N571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(P$3>($E569+$D571),$F569-SUM($F571:O571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Q$3>($E569+$D571),$F569-SUM($F571:P571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(R$3>($E569+$D571),$F569-SUM($F571:Q571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(S$3>($E569+$D571),$F569-SUM($F571:R571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(T$3>($E569+$D571),$F569-SUM($F571:S571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(U$3>($E569+$D571),$F569-SUM($F571:T571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(V$3>($E569+$D571),$F569-SUM($F571:U571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(W$3>($E569+$D571),$F569-SUM($F571:V571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(X$3>($E569+$D571),$F569-SUM($F571:W571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Y$3>($E569+$D571),$F569-SUM($F571:X571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Z$3>($E569+$D571),$F569-SUM($F571:Y571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AA$3>($E569+$D571),$F569-SUM($F571:Z571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AB$3>($E569+$D571),$F569-SUM($F571:AA571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AC$3>($E569+$D571),$F569-SUM($F571:AB571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AD$3>($E569+$D571),$F569-SUM($F571:AC571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AE$3>($E569+$D571),$F569-SUM($F571:AD571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AF$3>($E569+$D571),$F569-SUM($F571:AE571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AG$3>($E569+$D571),$F569-SUM($F571:AF571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AH$3>($E569+$D571),$F569-SUM($F571:AG571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AI$3>($E569+$D571),$F569-SUM($F571:AH571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AJ$3>($E569+$D571),$F569-SUM($F571:AI571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AK$3>($E569+$D571),$F569-SUM($F571:AJ571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AL$3>($E569+$D571),$F569-SUM($F571:AK571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AM$3>($E569+$D571),$F569-SUM($F571:AL571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AN$3>($E569+$D571),$F569-SUM($F571:AM571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AO$3>($E569+$D571),$F569-SUM($F571:AN571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AP$3>($E569+$D571),$F569-SUM($F571:AO571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AQ$3>($E569+$D571),$F569-SUM($F571:AP571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AR$3>($E569+$D571),$F569-SUM($F571:AQ571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AS$3>($E569+$D571),$F569-SUM($F571:AR571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AT$3>($E569+$D571),$F569-SUM($F571:AS571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AU$3>($E569+$D571),$F569-SUM($F571:AT571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AV$3>($E569+$D571),$F569-SUM($F571:AU571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AW$3>($E569+$D571),$F569-SUM($F571:AV571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AX$3>($E569+$D571),$F569-SUM($F571:AW571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AY$3>($E569+$D571),$F569-SUM($F571:AX571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AZ$3>($E569+$D571),$F569-SUM($F571:AY571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BA$3>($E569+$D571),$F569-SUM($F571:AZ571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BB$3>($E569+$D571),$F569-SUM($F571:BA571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BC$3>($E569+$D571),$F569-SUM($F571:BB571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BD$3>($E569+$D571),$F569-SUM($F571:BC571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BE$3>($E569+$D571),$F569-SUM($F571:BD571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BF$3>($E569+$D571),$F569-SUM($F571:BE571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BG$3>($E569+$D571),$F569-SUM($F571:BF571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BH$3>($E569+$D571),$F569-SUM($F571:BG571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BI$3>($E569+$D571),$F569-SUM($F571:BH571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BJ$3>($E569+$D571),$F569-SUM($F571:BI571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BK$3>($E569+$D571),$F569-SUM($F571:BJ571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BL$3>($E569+$D571),$F569-SUM($F571:BK571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BM$3>($E569+$D571),$F569-SUM($F571:BL571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BN$3>($E569+$D571),$F569-SUM($F571:BM571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BO$3>($E569+$D571),$F569-SUM($F571:BN571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BP$3>($E569+$D571),$F569-SUM($F571:BO571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BQ$3>($E569+$D571),$F569-SUM($F571:BP571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BR$3>($E569+$D571),$F569-SUM($F571:BQ571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BS$3>($E569+$D571),$F569-SUM($F571:BR571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BT$3>($E569+$D571),$F569-SUM($F571:BS571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BU$3>($E569+$D571),$F569-SUM($F571:BT571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BV$3>($E569+$D571),$F569-SUM($F571:BU571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BW$3>($E569+$D571),$F569-SUM($F571:BV571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BX$3>($E569+$D571),$F569-SUM($F571:BW571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BY$3>($E569+$D571),$F569-SUM($F571:BX571),$F569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BZ$3>($E569+$D571),$F569-SUM($F571:BY571),$F569/$E569))","v":"n/a"}]
[null,null,null,2,null,null,null,{"$f":"IF($E569=\"n/a\",\"n/a\",IF(H$3>($E569+$D572),$G569-SUM($F572:G572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(I$3>($E569+$D572),$G569-SUM($F572:H572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(J$3>($E569+$D572),$G569-SUM($F572:I572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(K$3>($E569+$D572),$G569-SUM($F572:J572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(L$3>($E569+$D572),$G569-SUM($F572:K572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(M$3>($E569+$D572),$G569-SUM($F572:L572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(N$3>($E569+$D572),$G569-SUM($F572:M572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(O$3>($E569+$D572),$G569-SUM($F572:N572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(P$3>($E569+$D572),$G569-SUM($F572:O572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Q$3>($E569+$D572),$G569-SUM($F572:P572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(R$3>($E569+$D572),$G569-SUM($F572:Q572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(S$3>($E569+$D572),$G569-SUM($F572:R572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(T$3>($E569+$D572),$G569-SUM($F572:S572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(U$3>($E569+$D572),$G569-SUM($F572:T572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(V$3>($E569+$D572),$G569-SUM($F572:U572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(W$3>($E569+$D572),$G569-SUM($F572:V572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(X$3>($E569+$D572),$G569-SUM($F572:W572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Y$3>($E569+$D572),$G569-SUM($F572:X572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Z$3>($E569+$D572),$G569-SUM($F572:Y572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AA$3>($E569+$D572),$G569-SUM($F572:Z572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AB$3>($E569+$D572),$G569-SUM($F572:AA572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AC$3>($E569+$D572),$G569-SUM($F572:AB572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AD$3>($E569+$D572),$G569-SUM($F572:AC572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AE$3>($E569+$D572),$G569-SUM($F572:AD572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AF$3>($E569+$D572),$G569-SUM($F572:AE572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AG$3>($E569+$D572),$G569-SUM($F572:AF572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AH$3>($E569+$D572),$G569-SUM($F572:AG572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AI$3>($E569+$D572),$G569-SUM($F572:AH572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AJ$3>($E569+$D572),$G569-SUM($F572:AI572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AK$3>($E569+$D572),$G569-SUM($F572:AJ572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AL$3>($E569+$D572),$G569-SUM($F572:AK572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AM$3>($E569+$D572),$G569-SUM($F572:AL572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AN$3>($E569+$D572),$G569-SUM($F572:AM572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AO$3>($E569+$D572),$G569-SUM($F572:AN572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AP$3>($E569+$D572),$G569-SUM($F572:AO572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AQ$3>($E569+$D572),$G569-SUM($F572:AP572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AR$3>($E569+$D572),$G569-SUM($F572:AQ572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AS$3>($E569+$D572),$G569-SUM($F572:AR572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AT$3>($E569+$D572),$G569-SUM($F572:AS572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AU$3>($E569+$D572),$G569-SUM($F572:AT572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AV$3>($E569+$D572),$G569-SUM($F572:AU572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AW$3>($E569+$D572),$G569-SUM($F572:AV572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AX$3>($E569+$D572),$G569-SUM($F572:AW572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AY$3>($E569+$D572),$G569-SUM($F572:AX572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AZ$3>($E569+$D572),$G569-SUM($F572:AY572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BA$3>($E569+$D572),$G569-SUM($F572:AZ572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BB$3>($E569+$D572),$G569-SUM($F572:BA572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BC$3>($E569+$D572),$G569-SUM($F572:BB572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BD$3>($E569+$D572),$G569-SUM($F572:BC572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BE$3>($E569+$D572),$G569-SUM($F572:BD572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BF$3>($E569+$D572),$G569-SUM($F572:BE572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BG$3>($E569+$D572),$G569-SUM($F572:BF572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BH$3>($E569+$D572),$G569-SUM($F572:BG572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BI$3>($E569+$D572),$G569-SUM($F572:BH572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BJ$3>($E569+$D572),$G569-SUM($F572:BI572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BK$3>($E569+$D572),$G569-SUM($F572:BJ572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BL$3>($E569+$D572),$G569-SUM($F572:BK572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BM$3>($E569+$D572),$G569-SUM($F572:BL572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BN$3>($E569+$D572),$G569-SUM($F572:BM572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BO$3>($E569+$D572),$G569-SUM($F572:BN572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BP$3>($E569+$D572),$G569-SUM($F572:BO572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BQ$3>($E569+$D572),$G569-SUM($F572:BP572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BR$3>($E569+$D572),$G569-SUM($F572:BQ572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BS$3>($E569+$D572),$G569-SUM($F572:BR572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BT$3>($E569+$D572),$G569-SUM($F572:BS572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BU$3>($E569+$D572),$G569-SUM($F572:BT572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BV$3>($E569+$D572),$G569-SUM($F572:BU572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BW$3>($E569+$D572),$G569-SUM($F572:BV572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BX$3>($E569+$D572),$G569-SUM($F572:BW572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BY$3>($E569+$D572),$G569-SUM($F572:BX572),$G569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BZ$3>($E569+$D572),$G569-SUM($F572:BY572),$G569/$E569))","v":"n/a"}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E569=\"n/a\",\"n/a\",IF(I$3>($E569+$D573),$H569-SUM($F573:H573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(J$3>($E569+$D573),$H569-SUM($F573:I573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(K$3>($E569+$D573),$H569-SUM($F573:J573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(L$3>($E569+$D573),$H569-SUM($F573:K573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(M$3>($E569+$D573),$H569-SUM($F573:L573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(N$3>($E569+$D573),$H569-SUM($F573:M573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(O$3>($E569+$D573),$H569-SUM($F573:N573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(P$3>($E569+$D573),$H569-SUM($F573:O573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Q$3>($E569+$D573),$H569-SUM($F573:P573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(R$3>($E569+$D573),$H569-SUM($F573:Q573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(S$3>($E569+$D573),$H569-SUM($F573:R573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(T$3>($E569+$D573),$H569-SUM($F573:S573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(U$3>($E569+$D573),$H569-SUM($F573:T573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(V$3>($E569+$D573),$H569-SUM($F573:U573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(W$3>($E569+$D573),$H569-SUM($F573:V573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(X$3>($E569+$D573),$H569-SUM($F573:W573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Y$3>($E569+$D573),$H569-SUM($F573:X573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Z$3>($E569+$D573),$H569-SUM($F573:Y573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AA$3>($E569+$D573),$H569-SUM($F573:Z573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AB$3>($E569+$D573),$H569-SUM($F573:AA573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AC$3>($E569+$D573),$H569-SUM($F573:AB573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AD$3>($E569+$D573),$H569-SUM($F573:AC573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AE$3>($E569+$D573),$H569-SUM($F573:AD573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AF$3>($E569+$D573),$H569-SUM($F573:AE573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AG$3>($E569+$D573),$H569-SUM($F573:AF573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AH$3>($E569+$D573),$H569-SUM($F573:AG573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AI$3>($E569+$D573),$H569-SUM($F573:AH573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AJ$3>($E569+$D573),$H569-SUM($F573:AI573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AK$3>($E569+$D573),$H569-SUM($F573:AJ573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AL$3>($E569+$D573),$H569-SUM($F573:AK573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AM$3>($E569+$D573),$H569-SUM($F573:AL573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AN$3>($E569+$D573),$H569-SUM($F573:AM573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AO$3>($E569+$D573),$H569-SUM($F573:AN573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AP$3>($E569+$D573),$H569-SUM($F573:AO573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AQ$3>($E569+$D573),$H569-SUM($F573:AP573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AR$3>($E569+$D573),$H569-SUM($F573:AQ573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AS$3>($E569+$D573),$H569-SUM($F573:AR573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AT$3>($E569+$D573),$H569-SUM($F573:AS573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AU$3>($E569+$D573),$H569-SUM($F573:AT573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AV$3>($E569+$D573),$H569-SUM($F573:AU573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AW$3>($E569+$D573),$H569-SUM($F573:AV573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AX$3>($E569+$D573),$H569-SUM($F573:AW573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AY$3>($E569+$D573),$H569-SUM($F573:AX573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AZ$3>($E569+$D573),$H569-SUM($F573:AY573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BA$3>($E569+$D573),$H569-SUM($F573:AZ573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BB$3>($E569+$D573),$H569-SUM($F573:BA573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BC$3>($E569+$D573),$H569-SUM($F573:BB573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BD$3>($E569+$D573),$H569-SUM($F573:BC573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BE$3>($E569+$D573),$H569-SUM($F573:BD573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BF$3>($E569+$D573),$H569-SUM($F573:BE573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BG$3>($E569+$D573),$H569-SUM($F573:BF573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BH$3>($E569+$D573),$H569-SUM($F573:BG573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BI$3>($E569+$D573),$H569-SUM($F573:BH573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BJ$3>($E569+$D573),$H569-SUM($F573:BI573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BK$3>($E569+$D573),$H569-SUM($F573:BJ573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BL$3>($E569+$D573),$H569-SUM($F573:BK573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BM$3>($E569+$D573),$H569-SUM($F573:BL573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BN$3>($E569+$D573),$H569-SUM($F573:BM573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BO$3>($E569+$D573),$H569-SUM($F573:BN573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BP$3>($E569+$D573),$H569-SUM($F573:BO573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BQ$3>($E569+$D573),$H569-SUM($F573:BP573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BR$3>($E569+$D573),$H569-SUM($F573:BQ573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BS$3>($E569+$D573),$H569-SUM($F573:BR573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BT$3>($E569+$D573),$H569-SUM($F573:BS573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BU$3>($E569+$D573),$H569-SUM($F573:BT573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BV$3>($E569+$D573),$H569-SUM($F573:BU573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BW$3>($E569+$D573),$H569-SUM($F573:BV573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BX$3>($E569+$D573),$H569-SUM($F573:BW573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BY$3>($E569+$D573),$H569-SUM($F573:BX573),$H569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BZ$3>($E569+$D573),$H569-SUM($F573:BY573),$H569/$E569))","v":"n/a"}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E569=\"n/a\",\"n/a\",IF(J$3>($E569+$D574),$I569-SUM($F574:I574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(K$3>($E569+$D574),$I569-SUM($F574:J574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(L$3>($E569+$D574),$I569-SUM($F574:K574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(M$3>($E569+$D574),$I569-SUM($F574:L574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(N$3>($E569+$D574),$I569-SUM($F574:M574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(O$3>($E569+$D574),$I569-SUM($F574:N574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(P$3>($E569+$D574),$I569-SUM($F574:O574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Q$3>($E569+$D574),$I569-SUM($F574:P574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(R$3>($E569+$D574),$I569-SUM($F574:Q574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(S$3>($E569+$D574),$I569-SUM($F574:R574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(T$3>($E569+$D574),$I569-SUM($F574:S574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(U$3>($E569+$D574),$I569-SUM($F574:T574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(V$3>($E569+$D574),$I569-SUM($F574:U574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(W$3>($E569+$D574),$I569-SUM($F574:V574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(X$3>($E569+$D574),$I569-SUM($F574:W574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Y$3>($E569+$D574),$I569-SUM($F574:X574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Z$3>($E569+$D574),$I569-SUM($F574:Y574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AA$3>($E569+$D574),$I569-SUM($F574:Z574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AB$3>($E569+$D574),$I569-SUM($F574:AA574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AC$3>($E569+$D574),$I569-SUM($F574:AB574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AD$3>($E569+$D574),$I569-SUM($F574:AC574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AE$3>($E569+$D574),$I569-SUM($F574:AD574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AF$3>($E569+$D574),$I569-SUM($F574:AE574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AG$3>($E569+$D574),$I569-SUM($F574:AF574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AH$3>($E569+$D574),$I569-SUM($F574:AG574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AI$3>($E569+$D574),$I569-SUM($F574:AH574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AJ$3>($E569+$D574),$I569-SUM($F574:AI574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AK$3>($E569+$D574),$I569-SUM($F574:AJ574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AL$3>($E569+$D574),$I569-SUM($F574:AK574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AM$3>($E569+$D574),$I569-SUM($F574:AL574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AN$3>($E569+$D574),$I569-SUM($F574:AM574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AO$3>($E569+$D574),$I569-SUM($F574:AN574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AP$3>($E569+$D574),$I569-SUM($F574:AO574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AQ$3>($E569+$D574),$I569-SUM($F574:AP574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AR$3>($E569+$D574),$I569-SUM($F574:AQ574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AS$3>($E569+$D574),$I569-SUM($F574:AR574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AT$3>($E569+$D574),$I569-SUM($F574:AS574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AU$3>($E569+$D574),$I569-SUM($F574:AT574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AV$3>($E569+$D574),$I569-SUM($F574:AU574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AW$3>($E569+$D574),$I569-SUM($F574:AV574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AX$3>($E569+$D574),$I569-SUM($F574:AW574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AY$3>($E569+$D574),$I569-SUM($F574:AX574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AZ$3>($E569+$D574),$I569-SUM($F574:AY574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BA$3>($E569+$D574),$I569-SUM($F574:AZ574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BB$3>($E569+$D574),$I569-SUM($F574:BA574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BC$3>($E569+$D574),$I569-SUM($F574:BB574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BD$3>($E569+$D574),$I569-SUM($F574:BC574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BE$3>($E569+$D574),$I569-SUM($F574:BD574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BF$3>($E569+$D574),$I569-SUM($F574:BE574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BG$3>($E569+$D574),$I569-SUM($F574:BF574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BH$3>($E569+$D574),$I569-SUM($F574:BG574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BI$3>($E569+$D574),$I569-SUM($F574:BH574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BJ$3>($E569+$D574),$I569-SUM($F574:BI574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BK$3>($E569+$D574),$I569-SUM($F574:BJ574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BL$3>($E569+$D574),$I569-SUM($F574:BK574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BM$3>($E569+$D574),$I569-SUM($F574:BL574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BN$3>($E569+$D574),$I569-SUM($F574:BM574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BO$3>($E569+$D574),$I569-SUM($F574:BN574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BP$3>($E569+$D574),$I569-SUM($F574:BO574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BQ$3>($E569+$D574),$I569-SUM($F574:BP574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BR$3>($E569+$D574),$I569-SUM($F574:BQ574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BS$3>($E569+$D574),$I569-SUM($F574:BR574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BT$3>($E569+$D574),$I569-SUM($F574:BS574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BU$3>($E569+$D574),$I569-SUM($F574:BT574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BV$3>($E569+$D574),$I569-SUM($F574:BU574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BW$3>($E569+$D574),$I569-SUM($F574:BV574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BX$3>($E569+$D574),$I569-SUM($F574:BW574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BY$3>($E569+$D574),$I569-SUM($F574:BX574),$I569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BZ$3>($E569+$D574),$I569-SUM($F574:BY574),$I569/$E569))","v":"n/a"}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E569=\"n/a\",\"n/a\",IF(K$3>($E569+$D575),$J569-SUM($F575:J575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(L$3>($E569+$D575),$J569-SUM($F575:K575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(M$3>($E569+$D575),$J569-SUM($F575:L575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(N$3>($E569+$D575),$J569-SUM($F575:M575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(O$3>($E569+$D575),$J569-SUM($F575:N575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(P$3>($E569+$D575),$J569-SUM($F575:O575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Q$3>($E569+$D575),$J569-SUM($F575:P575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(R$3>($E569+$D575),$J569-SUM($F575:Q575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(S$3>($E569+$D575),$J569-SUM($F575:R575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(T$3>($E569+$D575),$J569-SUM($F575:S575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(U$3>($E569+$D575),$J569-SUM($F575:T575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(V$3>($E569+$D575),$J569-SUM($F575:U575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(W$3>($E569+$D575),$J569-SUM($F575:V575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(X$3>($E569+$D575),$J569-SUM($F575:W575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Y$3>($E569+$D575),$J569-SUM($F575:X575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(Z$3>($E569+$D575),$J569-SUM($F575:Y575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AA$3>($E569+$D575),$J569-SUM($F575:Z575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AB$3>($E569+$D575),$J569-SUM($F575:AA575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AC$3>($E569+$D575),$J569-SUM($F575:AB575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AD$3>($E569+$D575),$J569-SUM($F575:AC575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AE$3>($E569+$D575),$J569-SUM($F575:AD575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AF$3>($E569+$D575),$J569-SUM($F575:AE575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AG$3>($E569+$D575),$J569-SUM($F575:AF575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AH$3>($E569+$D575),$J569-SUM($F575:AG575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AI$3>($E569+$D575),$J569-SUM($F575:AH575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AJ$3>($E569+$D575),$J569-SUM($F575:AI575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AK$3>($E569+$D575),$J569-SUM($F575:AJ575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AL$3>($E569+$D575),$J569-SUM($F575:AK575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AM$3>($E569+$D575),$J569-SUM($F575:AL575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AN$3>($E569+$D575),$J569-SUM($F575:AM575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AO$3>($E569+$D575),$J569-SUM($F575:AN575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AP$3>($E569+$D575),$J569-SUM($F575:AO575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AQ$3>($E569+$D575),$J569-SUM($F575:AP575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AR$3>($E569+$D575),$J569-SUM($F575:AQ575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AS$3>($E569+$D575),$J569-SUM($F575:AR575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AT$3>($E569+$D575),$J569-SUM($F575:AS575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AU$3>($E569+$D575),$J569-SUM($F575:AT575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AV$3>($E569+$D575),$J569-SUM($F575:AU575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AW$3>($E569+$D575),$J569-SUM($F575:AV575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AX$3>($E569+$D575),$J569-SUM($F575:AW575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AY$3>($E569+$D575),$J569-SUM($F575:AX575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(AZ$3>($E569+$D575),$J569-SUM($F575:AY575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BA$3>($E569+$D575),$J569-SUM($F575:AZ575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BB$3>($E569+$D575),$J569-SUM($F575:BA575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BC$3>($E569+$D575),$J569-SUM($F575:BB575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BD$3>($E569+$D575),$J569-SUM($F575:BC575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BE$3>($E569+$D575),$J569-SUM($F575:BD575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BF$3>($E569+$D575),$J569-SUM($F575:BE575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BG$3>($E569+$D575),$J569-SUM($F575:BF575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BH$3>($E569+$D575),$J569-SUM($F575:BG575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BI$3>($E569+$D575),$J569-SUM($F575:BH575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BJ$3>($E569+$D575),$J569-SUM($F575:BI575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BK$3>($E569+$D575),$J569-SUM($F575:BJ575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BL$3>($E569+$D575),$J569-SUM($F575:BK575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BM$3>($E569+$D575),$J569-SUM($F575:BL575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BN$3>($E569+$D575),$J569-SUM($F575:BM575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BO$3>($E569+$D575),$J569-SUM($F575:BN575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BP$3>($E569+$D575),$J569-SUM($F575:BO575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BQ$3>($E569+$D575),$J569-SUM($F575:BP575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BR$3>($E569+$D575),$J569-SUM($F575:BQ575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BS$3>($E569+$D575),$J569-SUM($F575:BR575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BT$3>($E569+$D575),$J569-SUM($F575:BS575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BU$3>($E569+$D575),$J569-SUM($F575:BT575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BV$3>($E569+$D575),$J569-SUM($F575:BU575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BW$3>($E569+$D575),$J569-SUM($F575:BV575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BX$3>($E569+$D575),$J569-SUM($F575:BW575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BY$3>($E569+$D575),$J569-SUM($F575:BX575),$J569/$E569))","v":"n/a"},{"$f":"IF($E569=\"n/a\",\"n/a\",IF(BZ$3>($E569+$D575),$J569-SUM($F575:BY575),$J569/$E569))","v":"n/a"}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(L$3>($D569+$D576),$K569-SUM($F576:K576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(M$3>($D569+$D576),$K569-SUM($F576:L576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(N$3>($D569+$D576),$K569-SUM($F576:M576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(O$3>($D569+$D576),$K569-SUM($F576:N576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(P$3>($D569+$D576),$K569-SUM($F576:O576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Q$3>($D569+$D576),$K569-SUM($F576:P576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(R$3>($D569+$D576),$K569-SUM($F576:Q576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(S$3>($D569+$D576),$K569-SUM($F576:R576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(T$3>($D569+$D576),$K569-SUM($F576:S576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D576),$K569-SUM($F576:T576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D576),$K569-SUM($F576:U576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D576),$K569-SUM($F576:V576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D576),$K569-SUM($F576:W576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D576),$K569-SUM($F576:X576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D576),$K569-SUM($F576:Y576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D576),$K569-SUM($F576:Z576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D576),$K569-SUM($F576:AA576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D576),$K569-SUM($F576:AB576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D576),$K569-SUM($F576:AC576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D576),$K569-SUM($F576:AD576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D576),$K569-SUM($F576:AE576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D576),$K569-SUM($F576:AF576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D576),$K569-SUM($F576:AG576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D576),$K569-SUM($F576:AH576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D576),$K569-SUM($F576:AI576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D576),$K569-SUM($F576:AJ576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D576),$K569-SUM($F576:AK576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D576),$K569-SUM($F576:AL576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D576),$K569-SUM($F576:AM576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D576),$K569-SUM($F576:AN576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D576),$K569-SUM($F576:AO576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D576),$K569-SUM($F576:AP576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D576),$K569-SUM($F576:AQ576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D576),$K569-SUM($F576:AR576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D576),$K569-SUM($F576:AS576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D576),$K569-SUM($F576:AT576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D576),$K569-SUM($F576:AU576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D576),$K569-SUM($F576:AV576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D576),$K569-SUM($F576:AW576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D576),$K569-SUM($F576:AX576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D576),$K569-SUM($F576:AY576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D576),$K569-SUM($F576:AZ576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D576),$K569-SUM($F576:BA576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D576),$K569-SUM($F576:BB576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D576),$K569-SUM($F576:BC576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D576),$K569-SUM($F576:BD576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D576),$K569-SUM($F576:BE576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D576),$K569-SUM($F576:BF576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D576),$K569-SUM($F576:BG576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D576),$K569-SUM($F576:BH576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D576),$K569-SUM($F576:BI576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D576),$K569-SUM($F576:BJ576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D576),$K569-SUM($F576:BK576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D576),$K569-SUM($F576:BL576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D576),$K569-SUM($F576:BM576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D576),$K569-SUM($F576:BN576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D576),$K569-SUM($F576:BO576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D576),$K569-SUM($F576:BP576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D576),$K569-SUM($F576:BQ576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D576),$K569-SUM($F576:BR576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D576),$K569-SUM($F576:BS576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D576),$K569-SUM($F576:BT576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D576),$K569-SUM($F576:BU576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D576),$K569-SUM($F576:BV576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D576),$K569-SUM($F576:BW576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D576),$K569-SUM($F576:BX576),$K569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D576),$K569-SUM($F576:BY576),$K569/$D569))","v":"n/a"}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(M$3>($D569+$D577),$L569-SUM($F577:L577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(N$3>($D569+$D577),$L569-SUM($F577:M577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(O$3>($D569+$D577),$L569-SUM($F577:N577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(P$3>($D569+$D577),$L569-SUM($F577:O577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Q$3>($D569+$D577),$L569-SUM($F577:P577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(R$3>($D569+$D577),$L569-SUM($F577:Q577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(S$3>($D569+$D577),$L569-SUM($F577:R577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(T$3>($D569+$D577),$L569-SUM($F577:S577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D577),$L569-SUM($F577:T577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D577),$L569-SUM($F577:U577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D577),$L569-SUM($F577:V577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D577),$L569-SUM($F577:W577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D577),$L569-SUM($F577:X577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D577),$L569-SUM($F577:Y577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D577),$L569-SUM($F577:Z577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D577),$L569-SUM($F577:AA577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D577),$L569-SUM($F577:AB577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D577),$L569-SUM($F577:AC577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D577),$L569-SUM($F577:AD577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D577),$L569-SUM($F577:AE577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D577),$L569-SUM($F577:AF577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D577),$L569-SUM($F577:AG577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D577),$L569-SUM($F577:AH577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D577),$L569-SUM($F577:AI577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D577),$L569-SUM($F577:AJ577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D577),$L569-SUM($F577:AK577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D577),$L569-SUM($F577:AL577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D577),$L569-SUM($F577:AM577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D577),$L569-SUM($F577:AN577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D577),$L569-SUM($F577:AO577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D577),$L569-SUM($F577:AP577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D577),$L569-SUM($F577:AQ577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D577),$L569-SUM($F577:AR577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D577),$L569-SUM($F577:AS577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D577),$L569-SUM($F577:AT577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D577),$L569-SUM($F577:AU577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D577),$L569-SUM($F577:AV577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D577),$L569-SUM($F577:AW577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D577),$L569-SUM($F577:AX577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D577),$L569-SUM($F577:AY577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D577),$L569-SUM($F577:AZ577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D577),$L569-SUM($F577:BA577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D577),$L569-SUM($F577:BB577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D577),$L569-SUM($F577:BC577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D577),$L569-SUM($F577:BD577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D577),$L569-SUM($F577:BE577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D577),$L569-SUM($F577:BF577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D577),$L569-SUM($F577:BG577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D577),$L569-SUM($F577:BH577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D577),$L569-SUM($F577:BI577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D577),$L569-SUM($F577:BJ577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D577),$L569-SUM($F577:BK577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D577),$L569-SUM($F577:BL577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D577),$L569-SUM($F577:BM577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D577),$L569-SUM($F577:BN577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D577),$L569-SUM($F577:BO577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D577),$L569-SUM($F577:BP577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D577),$L569-SUM($F577:BQ577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D577),$L569-SUM($F577:BR577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D577),$L569-SUM($F577:BS577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D577),$L569-SUM($F577:BT577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D577),$L569-SUM($F577:BU577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D577),$L569-SUM($F577:BV577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D577),$L569-SUM($F577:BW577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D577),$L569-SUM($F577:BX577),$L569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D577),$L569-SUM($F577:BY577),$L569/$D569))","v":"n/a"}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(N$3>($D569+$D578),$M569-SUM($F578:M578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(O$3>($D569+$D578),$M569-SUM($F578:N578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(P$3>($D569+$D578),$M569-SUM($F578:O578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Q$3>($D569+$D578),$M569-SUM($F578:P578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(R$3>($D569+$D578),$M569-SUM($F578:Q578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(S$3>($D569+$D578),$M569-SUM($F578:R578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(T$3>($D569+$D578),$M569-SUM($F578:S578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D578),$M569-SUM($F578:T578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D578),$M569-SUM($F578:U578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D578),$M569-SUM($F578:V578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D578),$M569-SUM($F578:W578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D578),$M569-SUM($F578:X578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D578),$M569-SUM($F578:Y578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D578),$M569-SUM($F578:Z578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D578),$M569-SUM($F578:AA578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D578),$M569-SUM($F578:AB578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D578),$M569-SUM($F578:AC578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D578),$M569-SUM($F578:AD578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D578),$M569-SUM($F578:AE578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D578),$M569-SUM($F578:AF578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D578),$M569-SUM($F578:AG578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D578),$M569-SUM($F578:AH578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D578),$M569-SUM($F578:AI578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D578),$M569-SUM($F578:AJ578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D578),$M569-SUM($F578:AK578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D578),$M569-SUM($F578:AL578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D578),$M569-SUM($F578:AM578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D578),$M569-SUM($F578:AN578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D578),$M569-SUM($F578:AO578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D578),$M569-SUM($F578:AP578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D578),$M569-SUM($F578:AQ578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D578),$M569-SUM($F578:AR578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D578),$M569-SUM($F578:AS578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D578),$M569-SUM($F578:AT578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D578),$M569-SUM($F578:AU578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D578),$M569-SUM($F578:AV578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D578),$M569-SUM($F578:AW578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D578),$M569-SUM($F578:AX578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D578),$M569-SUM($F578:AY578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D578),$M569-SUM($F578:AZ578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D578),$M569-SUM($F578:BA578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D578),$M569-SUM($F578:BB578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D578),$M569-SUM($F578:BC578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D578),$M569-SUM($F578:BD578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D578),$M569-SUM($F578:BE578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D578),$M569-SUM($F578:BF578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D578),$M569-SUM($F578:BG578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D578),$M569-SUM($F578:BH578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D578),$M569-SUM($F578:BI578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D578),$M569-SUM($F578:BJ578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D578),$M569-SUM($F578:BK578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D578),$M569-SUM($F578:BL578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D578),$M569-SUM($F578:BM578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D578),$M569-SUM($F578:BN578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D578),$M569-SUM($F578:BO578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D578),$M569-SUM($F578:BP578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D578),$M569-SUM($F578:BQ578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D578),$M569-SUM($F578:BR578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D578),$M569-SUM($F578:BS578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D578),$M569-SUM($F578:BT578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D578),$M569-SUM($F578:BU578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D578),$M569-SUM($F578:BV578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D578),$M569-SUM($F578:BW578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D578),$M569-SUM($F578:BX578),$M569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D578),$M569-SUM($F578:BY578),$M569/$D569))","v":"n/a"}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(O$3>($D569+$D579),$N569-SUM($F579:N579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(P$3>($D569+$D579),$N569-SUM($F579:O579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Q$3>($D569+$D579),$N569-SUM($F579:P579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(R$3>($D569+$D579),$N569-SUM($F579:Q579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(S$3>($D569+$D579),$N569-SUM($F579:R579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(T$3>($D569+$D579),$N569-SUM($F579:S579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D579),$N569-SUM($F579:T579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D579),$N569-SUM($F579:U579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D579),$N569-SUM($F579:V579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D579),$N569-SUM($F579:W579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D579),$N569-SUM($F579:X579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D579),$N569-SUM($F579:Y579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D579),$N569-SUM($F579:Z579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D579),$N569-SUM($F579:AA579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D579),$N569-SUM($F579:AB579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D579),$N569-SUM($F579:AC579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D579),$N569-SUM($F579:AD579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D579),$N569-SUM($F579:AE579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D579),$N569-SUM($F579:AF579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D579),$N569-SUM($F579:AG579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D579),$N569-SUM($F579:AH579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D579),$N569-SUM($F579:AI579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D579),$N569-SUM($F579:AJ579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D579),$N569-SUM($F579:AK579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D579),$N569-SUM($F579:AL579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D579),$N569-SUM($F579:AM579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D579),$N569-SUM($F579:AN579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D579),$N569-SUM($F579:AO579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D579),$N569-SUM($F579:AP579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D579),$N569-SUM($F579:AQ579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D579),$N569-SUM($F579:AR579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D579),$N569-SUM($F579:AS579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D579),$N569-SUM($F579:AT579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D579),$N569-SUM($F579:AU579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D579),$N569-SUM($F579:AV579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D579),$N569-SUM($F579:AW579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D579),$N569-SUM($F579:AX579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D579),$N569-SUM($F579:AY579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D579),$N569-SUM($F579:AZ579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D579),$N569-SUM($F579:BA579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D579),$N569-SUM($F579:BB579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D579),$N569-SUM($F579:BC579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D579),$N569-SUM($F579:BD579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D579),$N569-SUM($F579:BE579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D579),$N569-SUM($F579:BF579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D579),$N569-SUM($F579:BG579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D579),$N569-SUM($F579:BH579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D579),$N569-SUM($F579:BI579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D579),$N569-SUM($F579:BJ579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D579),$N569-SUM($F579:BK579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D579),$N569-SUM($F579:BL579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D579),$N569-SUM($F579:BM579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D579),$N569-SUM($F579:BN579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D579),$N569-SUM($F579:BO579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D579),$N569-SUM($F579:BP579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D579),$N569-SUM($F579:BQ579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D579),$N569-SUM($F579:BR579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D579),$N569-SUM($F579:BS579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D579),$N569-SUM($F579:BT579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D579),$N569-SUM($F579:BU579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D579),$N569-SUM($F579:BV579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D579),$N569-SUM($F579:BW579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D579),$N569-SUM($F579:BX579),$N569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D579),$N569-SUM($F579:BY579),$N569/$D569))","v":"n/a"}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(P$3>($D569+$D580),$O569-SUM($F580:O580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Q$3>($D569+$D580),$O569-SUM($F580:P580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(R$3>($D569+$D580),$O569-SUM($F580:Q580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(S$3>($D569+$D580),$O569-SUM($F580:R580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(T$3>($D569+$D580),$O569-SUM($F580:S580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D580),$O569-SUM($F580:T580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D580),$O569-SUM($F580:U580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D580),$O569-SUM($F580:V580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D580),$O569-SUM($F580:W580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D580),$O569-SUM($F580:X580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D580),$O569-SUM($F580:Y580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D580),$O569-SUM($F580:Z580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D580),$O569-SUM($F580:AA580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D580),$O569-SUM($F580:AB580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D580),$O569-SUM($F580:AC580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D580),$O569-SUM($F580:AD580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D580),$O569-SUM($F580:AE580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D580),$O569-SUM($F580:AF580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D580),$O569-SUM($F580:AG580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D580),$O569-SUM($F580:AH580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D580),$O569-SUM($F580:AI580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D580),$O569-SUM($F580:AJ580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D580),$O569-SUM($F580:AK580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D580),$O569-SUM($F580:AL580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D580),$O569-SUM($F580:AM580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D580),$O569-SUM($F580:AN580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D580),$O569-SUM($F580:AO580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D580),$O569-SUM($F580:AP580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D580),$O569-SUM($F580:AQ580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D580),$O569-SUM($F580:AR580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D580),$O569-SUM($F580:AS580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D580),$O569-SUM($F580:AT580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D580),$O569-SUM($F580:AU580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D580),$O569-SUM($F580:AV580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D580),$O569-SUM($F580:AW580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D580),$O569-SUM($F580:AX580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D580),$O569-SUM($F580:AY580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D580),$O569-SUM($F580:AZ580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D580),$O569-SUM($F580:BA580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D580),$O569-SUM($F580:BB580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D580),$O569-SUM($F580:BC580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D580),$O569-SUM($F580:BD580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D580),$O569-SUM($F580:BE580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D580),$O569-SUM($F580:BF580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D580),$O569-SUM($F580:BG580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D580),$O569-SUM($F580:BH580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D580),$O569-SUM($F580:BI580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D580),$O569-SUM($F580:BJ580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D580),$O569-SUM($F580:BK580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D580),$O569-SUM($F580:BL580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D580),$O569-SUM($F580:BM580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D580),$O569-SUM($F580:BN580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D580),$O569-SUM($F580:BO580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D580),$O569-SUM($F580:BP580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D580),$O569-SUM($F580:BQ580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D580),$O569-SUM($F580:BR580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D580),$O569-SUM($F580:BS580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D580),$O569-SUM($F580:BT580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D580),$O569-SUM($F580:BU580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D580),$O569-SUM($F580:BV580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D580),$O569-SUM($F580:BW580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D580),$O569-SUM($F580:BX580),$O569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D580),$O569-SUM($F580:BY580),$O569/$D569))","v":"n/a"}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Q$3>($D569+$D581),$P569-SUM($F581:P581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(R$3>($D569+$D581),$P569-SUM($F581:Q581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(S$3>($D569+$D581),$P569-SUM($F581:R581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(T$3>($D569+$D581),$P569-SUM($F581:S581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D581),$P569-SUM($F581:T581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D581),$P569-SUM($F581:U581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D581),$P569-SUM($F581:V581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D581),$P569-SUM($F581:W581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D581),$P569-SUM($F581:X581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D581),$P569-SUM($F581:Y581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D581),$P569-SUM($F581:Z581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D581),$P569-SUM($F581:AA581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D581),$P569-SUM($F581:AB581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D581),$P569-SUM($F581:AC581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D581),$P569-SUM($F581:AD581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D581),$P569-SUM($F581:AE581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D581),$P569-SUM($F581:AF581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D581),$P569-SUM($F581:AG581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D581),$P569-SUM($F581:AH581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D581),$P569-SUM($F581:AI581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D581),$P569-SUM($F581:AJ581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D581),$P569-SUM($F581:AK581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D581),$P569-SUM($F581:AL581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D581),$P569-SUM($F581:AM581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D581),$P569-SUM($F581:AN581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D581),$P569-SUM($F581:AO581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D581),$P569-SUM($F581:AP581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D581),$P569-SUM($F581:AQ581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D581),$P569-SUM($F581:AR581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D581),$P569-SUM($F581:AS581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D581),$P569-SUM($F581:AT581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D581),$P569-SUM($F581:AU581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D581),$P569-SUM($F581:AV581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D581),$P569-SUM($F581:AW581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D581),$P569-SUM($F581:AX581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D581),$P569-SUM($F581:AY581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D581),$P569-SUM($F581:AZ581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D581),$P569-SUM($F581:BA581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D581),$P569-SUM($F581:BB581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D581),$P569-SUM($F581:BC581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D581),$P569-SUM($F581:BD581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D581),$P569-SUM($F581:BE581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D581),$P569-SUM($F581:BF581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D581),$P569-SUM($F581:BG581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D581),$P569-SUM($F581:BH581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D581),$P569-SUM($F581:BI581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D581),$P569-SUM($F581:BJ581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D581),$P569-SUM($F581:BK581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D581),$P569-SUM($F581:BL581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D581),$P569-SUM($F581:BM581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D581),$P569-SUM($F581:BN581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D581),$P569-SUM($F581:BO581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D581),$P569-SUM($F581:BP581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D581),$P569-SUM($F581:BQ581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D581),$P569-SUM($F581:BR581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D581),$P569-SUM($F581:BS581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D581),$P569-SUM($F581:BT581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D581),$P569-SUM($F581:BU581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D581),$P569-SUM($F581:BV581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D581),$P569-SUM($F581:BW581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D581),$P569-SUM($F581:BX581),$P569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D581),$P569-SUM($F581:BY581),$P569/$D569))","v":"n/a"}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(R$3>($D569+$D582),$Q569-SUM($F582:Q582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(S$3>($D569+$D582),$Q569-SUM($F582:R582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(T$3>($D569+$D582),$Q569-SUM($F582:S582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D582),$Q569-SUM($F582:T582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D582),$Q569-SUM($F582:U582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D582),$Q569-SUM($F582:V582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D582),$Q569-SUM($F582:W582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D582),$Q569-SUM($F582:X582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D582),$Q569-SUM($F582:Y582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D582),$Q569-SUM($F582:Z582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D582),$Q569-SUM($F582:AA582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D582),$Q569-SUM($F582:AB582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D582),$Q569-SUM($F582:AC582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D582),$Q569-SUM($F582:AD582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D582),$Q569-SUM($F582:AE582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D582),$Q569-SUM($F582:AF582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D582),$Q569-SUM($F582:AG582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D582),$Q569-SUM($F582:AH582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D582),$Q569-SUM($F582:AI582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D582),$Q569-SUM($F582:AJ582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D582),$Q569-SUM($F582:AK582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D582),$Q569-SUM($F582:AL582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D582),$Q569-SUM($F582:AM582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D582),$Q569-SUM($F582:AN582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D582),$Q569-SUM($F582:AO582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D582),$Q569-SUM($F582:AP582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D582),$Q569-SUM($F582:AQ582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D582),$Q569-SUM($F582:AR582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D582),$Q569-SUM($F582:AS582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D582),$Q569-SUM($F582:AT582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D582),$Q569-SUM($F582:AU582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D582),$Q569-SUM($F582:AV582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D582),$Q569-SUM($F582:AW582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D582),$Q569-SUM($F582:AX582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D582),$Q569-SUM($F582:AY582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D582),$Q569-SUM($F582:AZ582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D582),$Q569-SUM($F582:BA582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D582),$Q569-SUM($F582:BB582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D582),$Q569-SUM($F582:BC582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D582),$Q569-SUM($F582:BD582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D582),$Q569-SUM($F582:BE582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D582),$Q569-SUM($F582:BF582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D582),$Q569-SUM($F582:BG582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D582),$Q569-SUM($F582:BH582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D582),$Q569-SUM($F582:BI582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D582),$Q569-SUM($F582:BJ582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D582),$Q569-SUM($F582:BK582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D582),$Q569-SUM($F582:BL582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D582),$Q569-SUM($F582:BM582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D582),$Q569-SUM($F582:BN582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D582),$Q569-SUM($F582:BO582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D582),$Q569-SUM($F582:BP582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D582),$Q569-SUM($F582:BQ582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D582),$Q569-SUM($F582:BR582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D582),$Q569-SUM($F582:BS582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D582),$Q569-SUM($F582:BT582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D582),$Q569-SUM($F582:BU582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D582),$Q569-SUM($F582:BV582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D582),$Q569-SUM($F582:BW582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D582),$Q569-SUM($F582:BX582),$Q569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D582),$Q569-SUM($F582:BY582),$Q569/$D569))","v":"n/a"}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(S$3>($D569+$D583),$R569-SUM($F583:R583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(T$3>($D569+$D583),$R569-SUM($F583:S583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D583),$R569-SUM($F583:T583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D583),$R569-SUM($F583:U583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D583),$R569-SUM($F583:V583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D583),$R569-SUM($F583:W583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D583),$R569-SUM($F583:X583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D583),$R569-SUM($F583:Y583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D583),$R569-SUM($F583:Z583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D583),$R569-SUM($F583:AA583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D583),$R569-SUM($F583:AB583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D583),$R569-SUM($F583:AC583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D583),$R569-SUM($F583:AD583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D583),$R569-SUM($F583:AE583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D583),$R569-SUM($F583:AF583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D583),$R569-SUM($F583:AG583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D583),$R569-SUM($F583:AH583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D583),$R569-SUM($F583:AI583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D583),$R569-SUM($F583:AJ583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D583),$R569-SUM($F583:AK583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D583),$R569-SUM($F583:AL583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D583),$R569-SUM($F583:AM583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D583),$R569-SUM($F583:AN583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D583),$R569-SUM($F583:AO583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D583),$R569-SUM($F583:AP583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D583),$R569-SUM($F583:AQ583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D583),$R569-SUM($F583:AR583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D583),$R569-SUM($F583:AS583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D583),$R569-SUM($F583:AT583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D583),$R569-SUM($F583:AU583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D583),$R569-SUM($F583:AV583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D583),$R569-SUM($F583:AW583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D583),$R569-SUM($F583:AX583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D583),$R569-SUM($F583:AY583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D583),$R569-SUM($F583:AZ583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D583),$R569-SUM($F583:BA583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D583),$R569-SUM($F583:BB583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D583),$R569-SUM($F583:BC583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D583),$R569-SUM($F583:BD583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D583),$R569-SUM($F583:BE583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D583),$R569-SUM($F583:BF583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D583),$R569-SUM($F583:BG583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D583),$R569-SUM($F583:BH583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D583),$R569-SUM($F583:BI583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D583),$R569-SUM($F583:BJ583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D583),$R569-SUM($F583:BK583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D583),$R569-SUM($F583:BL583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D583),$R569-SUM($F583:BM583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D583),$R569-SUM($F583:BN583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D583),$R569-SUM($F583:BO583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D583),$R569-SUM($F583:BP583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D583),$R569-SUM($F583:BQ583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D583),$R569-SUM($F583:BR583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D583),$R569-SUM($F583:BS583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D583),$R569-SUM($F583:BT583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D583),$R569-SUM($F583:BU583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D583),$R569-SUM($F583:BV583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D583),$R569-SUM($F583:BW583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D583),$R569-SUM($F583:BX583),$R569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D583),$R569-SUM($F583:BY583),$R569/$D569))","v":"n/a"}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(T$3>($D569+$D584),$S569-SUM($F584:S584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D584),$S569-SUM($F584:T584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D584),$S569-SUM($F584:U584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D584),$S569-SUM($F584:V584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D584),$S569-SUM($F584:W584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D584),$S569-SUM($F584:X584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D584),$S569-SUM($F584:Y584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D584),$S569-SUM($F584:Z584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D584),$S569-SUM($F584:AA584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D584),$S569-SUM($F584:AB584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D584),$S569-SUM($F584:AC584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D584),$S569-SUM($F584:AD584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D584),$S569-SUM($F584:AE584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D584),$S569-SUM($F584:AF584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D584),$S569-SUM($F584:AG584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D584),$S569-SUM($F584:AH584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D584),$S569-SUM($F584:AI584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D584),$S569-SUM($F584:AJ584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D584),$S569-SUM($F584:AK584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D584),$S569-SUM($F584:AL584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D584),$S569-SUM($F584:AM584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D584),$S569-SUM($F584:AN584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D584),$S569-SUM($F584:AO584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D584),$S569-SUM($F584:AP584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D584),$S569-SUM($F584:AQ584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D584),$S569-SUM($F584:AR584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D584),$S569-SUM($F584:AS584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D584),$S569-SUM($F584:AT584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D584),$S569-SUM($F584:AU584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D584),$S569-SUM($F584:AV584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D584),$S569-SUM($F584:AW584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D584),$S569-SUM($F584:AX584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D584),$S569-SUM($F584:AY584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D584),$S569-SUM($F584:AZ584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D584),$S569-SUM($F584:BA584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D584),$S569-SUM($F584:BB584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D584),$S569-SUM($F584:BC584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D584),$S569-SUM($F584:BD584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D584),$S569-SUM($F584:BE584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D584),$S569-SUM($F584:BF584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D584),$S569-SUM($F584:BG584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D584),$S569-SUM($F584:BH584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D584),$S569-SUM($F584:BI584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D584),$S569-SUM($F584:BJ584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D584),$S569-SUM($F584:BK584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D584),$S569-SUM($F584:BL584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D584),$S569-SUM($F584:BM584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D584),$S569-SUM($F584:BN584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D584),$S569-SUM($F584:BO584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D584),$S569-SUM($F584:BP584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D584),$S569-SUM($F584:BQ584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D584),$S569-SUM($F584:BR584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D584),$S569-SUM($F584:BS584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D584),$S569-SUM($F584:BT584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D584),$S569-SUM($F584:BU584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D584),$S569-SUM($F584:BV584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D584),$S569-SUM($F584:BW584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D584),$S569-SUM($F584:BX584),$S569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D584),$S569-SUM($F584:BY584),$S569/$D569))","v":"n/a"}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(U$3>($D569+$D585),$T569-SUM($F585:T585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D585),$T569-SUM($F585:U585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D585),$T569-SUM($F585:V585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D585),$T569-SUM($F585:W585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D585),$T569-SUM($F585:X585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D585),$T569-SUM($F585:Y585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D585),$T569-SUM($F585:Z585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D585),$T569-SUM($F585:AA585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D585),$T569-SUM($F585:AB585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D585),$T569-SUM($F585:AC585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D585),$T569-SUM($F585:AD585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D585),$T569-SUM($F585:AE585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D585),$T569-SUM($F585:AF585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D585),$T569-SUM($F585:AG585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D585),$T569-SUM($F585:AH585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D585),$T569-SUM($F585:AI585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D585),$T569-SUM($F585:AJ585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D585),$T569-SUM($F585:AK585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D585),$T569-SUM($F585:AL585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D585),$T569-SUM($F585:AM585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D585),$T569-SUM($F585:AN585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D585),$T569-SUM($F585:AO585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D585),$T569-SUM($F585:AP585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D585),$T569-SUM($F585:AQ585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D585),$T569-SUM($F585:AR585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D585),$T569-SUM($F585:AS585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D585),$T569-SUM($F585:AT585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D585),$T569-SUM($F585:AU585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D585),$T569-SUM($F585:AV585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D585),$T569-SUM($F585:AW585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D585),$T569-SUM($F585:AX585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D585),$T569-SUM($F585:AY585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D585),$T569-SUM($F585:AZ585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D585),$T569-SUM($F585:BA585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D585),$T569-SUM($F585:BB585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D585),$T569-SUM($F585:BC585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D585),$T569-SUM($F585:BD585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D585),$T569-SUM($F585:BE585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D585),$T569-SUM($F585:BF585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D585),$T569-SUM($F585:BG585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D585),$T569-SUM($F585:BH585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D585),$T569-SUM($F585:BI585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D585),$T569-SUM($F585:BJ585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D585),$T569-SUM($F585:BK585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D585),$T569-SUM($F585:BL585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D585),$T569-SUM($F585:BM585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D585),$T569-SUM($F585:BN585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D585),$T569-SUM($F585:BO585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D585),$T569-SUM($F585:BP585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D585),$T569-SUM($F585:BQ585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D585),$T569-SUM($F585:BR585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D585),$T569-SUM($F585:BS585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D585),$T569-SUM($F585:BT585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D585),$T569-SUM($F585:BU585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D585),$T569-SUM($F585:BV585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D585),$T569-SUM($F585:BW585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D585),$T569-SUM($F585:BX585),$T569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D585),$T569-SUM($F585:BY585),$T569/$D569))","v":"n/a"}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(V$3>($D569+$D586),$U569-SUM($F586:U586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D586),$U569-SUM($F586:V586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D586),$U569-SUM($F586:W586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D586),$U569-SUM($F586:X586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D586),$U569-SUM($F586:Y586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D586),$U569-SUM($F586:Z586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D586),$U569-SUM($F586:AA586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D586),$U569-SUM($F586:AB586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D586),$U569-SUM($F586:AC586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D586),$U569-SUM($F586:AD586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D586),$U569-SUM($F586:AE586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D586),$U569-SUM($F586:AF586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D586),$U569-SUM($F586:AG586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D586),$U569-SUM($F586:AH586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D586),$U569-SUM($F586:AI586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D586),$U569-SUM($F586:AJ586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D586),$U569-SUM($F586:AK586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D586),$U569-SUM($F586:AL586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D586),$U569-SUM($F586:AM586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D586),$U569-SUM($F586:AN586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D586),$U569-SUM($F586:AO586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D586),$U569-SUM($F586:AP586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D586),$U569-SUM($F586:AQ586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D586),$U569-SUM($F586:AR586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D586),$U569-SUM($F586:AS586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D586),$U569-SUM($F586:AT586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D586),$U569-SUM($F586:AU586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D586),$U569-SUM($F586:AV586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D586),$U569-SUM($F586:AW586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D586),$U569-SUM($F586:AX586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D586),$U569-SUM($F586:AY586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D586),$U569-SUM($F586:AZ586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D586),$U569-SUM($F586:BA586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D586),$U569-SUM($F586:BB586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D586),$U569-SUM($F586:BC586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D586),$U569-SUM($F586:BD586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D586),$U569-SUM($F586:BE586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D586),$U569-SUM($F586:BF586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D586),$U569-SUM($F586:BG586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D586),$U569-SUM($F586:BH586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D586),$U569-SUM($F586:BI586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D586),$U569-SUM($F586:BJ586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D586),$U569-SUM($F586:BK586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D586),$U569-SUM($F586:BL586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D586),$U569-SUM($F586:BM586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D586),$U569-SUM($F586:BN586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D586),$U569-SUM($F586:BO586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D586),$U569-SUM($F586:BP586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D586),$U569-SUM($F586:BQ586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D586),$U569-SUM($F586:BR586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D586),$U569-SUM($F586:BS586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D586),$U569-SUM($F586:BT586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D586),$U569-SUM($F586:BU586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D586),$U569-SUM($F586:BV586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D586),$U569-SUM($F586:BW586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D586),$U569-SUM($F586:BX586),$U569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D586),$U569-SUM($F586:BY586),$U569/$D569))","v":"n/a"}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(W$3>($D569+$D587),$V569-SUM($F587:V587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D587),$V569-SUM($F587:W587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D587),$V569-SUM($F587:X587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D587),$V569-SUM($F587:Y587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D587),$V569-SUM($F587:Z587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D587),$V569-SUM($F587:AA587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D587),$V569-SUM($F587:AB587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D587),$V569-SUM($F587:AC587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D587),$V569-SUM($F587:AD587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D587),$V569-SUM($F587:AE587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D587),$V569-SUM($F587:AF587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D587),$V569-SUM($F587:AG587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D587),$V569-SUM($F587:AH587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D587),$V569-SUM($F587:AI587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D587),$V569-SUM($F587:AJ587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D587),$V569-SUM($F587:AK587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D587),$V569-SUM($F587:AL587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D587),$V569-SUM($F587:AM587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D587),$V569-SUM($F587:AN587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D587),$V569-SUM($F587:AO587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D587),$V569-SUM($F587:AP587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D587),$V569-SUM($F587:AQ587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D587),$V569-SUM($F587:AR587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D587),$V569-SUM($F587:AS587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D587),$V569-SUM($F587:AT587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D587),$V569-SUM($F587:AU587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D587),$V569-SUM($F587:AV587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D587),$V569-SUM($F587:AW587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D587),$V569-SUM($F587:AX587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D587),$V569-SUM($F587:AY587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D587),$V569-SUM($F587:AZ587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D587),$V569-SUM($F587:BA587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D587),$V569-SUM($F587:BB587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D587),$V569-SUM($F587:BC587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D587),$V569-SUM($F587:BD587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D587),$V569-SUM($F587:BE587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D587),$V569-SUM($F587:BF587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D587),$V569-SUM($F587:BG587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D587),$V569-SUM($F587:BH587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D587),$V569-SUM($F587:BI587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D587),$V569-SUM($F587:BJ587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D587),$V569-SUM($F587:BK587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D587),$V569-SUM($F587:BL587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D587),$V569-SUM($F587:BM587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D587),$V569-SUM($F587:BN587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D587),$V569-SUM($F587:BO587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D587),$V569-SUM($F587:BP587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D587),$V569-SUM($F587:BQ587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D587),$V569-SUM($F587:BR587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D587),$V569-SUM($F587:BS587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D587),$V569-SUM($F587:BT587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D587),$V569-SUM($F587:BU587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D587),$V569-SUM($F587:BV587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D587),$V569-SUM($F587:BW587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D587),$V569-SUM($F587:BX587),$V569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D587),$V569-SUM($F587:BY587),$V569/$D569))","v":"n/a"}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(X$3>($D569+$D588),$W569-SUM($F588:W588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D588),$W569-SUM($F588:X588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D588),$W569-SUM($F588:Y588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D588),$W569-SUM($F588:Z588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D588),$W569-SUM($F588:AA588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D588),$W569-SUM($F588:AB588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D588),$W569-SUM($F588:AC588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D588),$W569-SUM($F588:AD588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D588),$W569-SUM($F588:AE588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D588),$W569-SUM($F588:AF588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D588),$W569-SUM($F588:AG588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D588),$W569-SUM($F588:AH588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D588),$W569-SUM($F588:AI588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D588),$W569-SUM($F588:AJ588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D588),$W569-SUM($F588:AK588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D588),$W569-SUM($F588:AL588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D588),$W569-SUM($F588:AM588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D588),$W569-SUM($F588:AN588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D588),$W569-SUM($F588:AO588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D588),$W569-SUM($F588:AP588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D588),$W569-SUM($F588:AQ588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D588),$W569-SUM($F588:AR588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D588),$W569-SUM($F588:AS588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D588),$W569-SUM($F588:AT588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D588),$W569-SUM($F588:AU588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D588),$W569-SUM($F588:AV588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D588),$W569-SUM($F588:AW588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D588),$W569-SUM($F588:AX588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D588),$W569-SUM($F588:AY588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D588),$W569-SUM($F588:AZ588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D588),$W569-SUM($F588:BA588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D588),$W569-SUM($F588:BB588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D588),$W569-SUM($F588:BC588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D588),$W569-SUM($F588:BD588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D588),$W569-SUM($F588:BE588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D588),$W569-SUM($F588:BF588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D588),$W569-SUM($F588:BG588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D588),$W569-SUM($F588:BH588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D588),$W569-SUM($F588:BI588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D588),$W569-SUM($F588:BJ588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D588),$W569-SUM($F588:BK588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D588),$W569-SUM($F588:BL588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D588),$W569-SUM($F588:BM588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D588),$W569-SUM($F588:BN588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D588),$W569-SUM($F588:BO588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D588),$W569-SUM($F588:BP588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D588),$W569-SUM($F588:BQ588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D588),$W569-SUM($F588:BR588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D588),$W569-SUM($F588:BS588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D588),$W569-SUM($F588:BT588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D588),$W569-SUM($F588:BU588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D588),$W569-SUM($F588:BV588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D588),$W569-SUM($F588:BW588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D588),$W569-SUM($F588:BX588),$W569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D588),$W569-SUM($F588:BY588),$W569/$D569))","v":"n/a"}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Y$3>($D569+$D589),$X569-SUM($F589:X589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D589),$X569-SUM($F589:Y589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D589),$X569-SUM($F589:Z589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D589),$X569-SUM($F589:AA589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D589),$X569-SUM($F589:AB589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D589),$X569-SUM($F589:AC589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D589),$X569-SUM($F589:AD589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D589),$X569-SUM($F589:AE589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D589),$X569-SUM($F589:AF589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D589),$X569-SUM($F589:AG589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D589),$X569-SUM($F589:AH589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D589),$X569-SUM($F589:AI589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D589),$X569-SUM($F589:AJ589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D589),$X569-SUM($F589:AK589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D589),$X569-SUM($F589:AL589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D589),$X569-SUM($F589:AM589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D589),$X569-SUM($F589:AN589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D589),$X569-SUM($F589:AO589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D589),$X569-SUM($F589:AP589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D589),$X569-SUM($F589:AQ589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D589),$X569-SUM($F589:AR589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D589),$X569-SUM($F589:AS589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D589),$X569-SUM($F589:AT589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D589),$X569-SUM($F589:AU589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D589),$X569-SUM($F589:AV589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D589),$X569-SUM($F589:AW589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D589),$X569-SUM($F589:AX589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D589),$X569-SUM($F589:AY589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D589),$X569-SUM($F589:AZ589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D589),$X569-SUM($F589:BA589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D589),$X569-SUM($F589:BB589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D589),$X569-SUM($F589:BC589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D589),$X569-SUM($F589:BD589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D589),$X569-SUM($F589:BE589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D589),$X569-SUM($F589:BF589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D589),$X569-SUM($F589:BG589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D589),$X569-SUM($F589:BH589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D589),$X569-SUM($F589:BI589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D589),$X569-SUM($F589:BJ589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D589),$X569-SUM($F589:BK589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D589),$X569-SUM($F589:BL589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D589),$X569-SUM($F589:BM589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D589),$X569-SUM($F589:BN589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D589),$X569-SUM($F589:BO589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D589),$X569-SUM($F589:BP589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D589),$X569-SUM($F589:BQ589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D589),$X569-SUM($F589:BR589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D589),$X569-SUM($F589:BS589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D589),$X569-SUM($F589:BT589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D589),$X569-SUM($F589:BU589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D589),$X569-SUM($F589:BV589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D589),$X569-SUM($F589:BW589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D589),$X569-SUM($F589:BX589),$X569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D589),$X569-SUM($F589:BY589),$X569/$D569))","v":"n/a"}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(Z$3>($D569+$D590),$Y569-SUM($F590:Y590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D590),$Y569-SUM($F590:Z590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D590),$Y569-SUM($F590:AA590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D590),$Y569-SUM($F590:AB590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D590),$Y569-SUM($F590:AC590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D590),$Y569-SUM($F590:AD590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D590),$Y569-SUM($F590:AE590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D590),$Y569-SUM($F590:AF590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D590),$Y569-SUM($F590:AG590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D590),$Y569-SUM($F590:AH590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D590),$Y569-SUM($F590:AI590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D590),$Y569-SUM($F590:AJ590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D590),$Y569-SUM($F590:AK590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D590),$Y569-SUM($F590:AL590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D590),$Y569-SUM($F590:AM590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D590),$Y569-SUM($F590:AN590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D590),$Y569-SUM($F590:AO590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D590),$Y569-SUM($F590:AP590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D590),$Y569-SUM($F590:AQ590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D590),$Y569-SUM($F590:AR590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D590),$Y569-SUM($F590:AS590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D590),$Y569-SUM($F590:AT590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D590),$Y569-SUM($F590:AU590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D590),$Y569-SUM($F590:AV590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D590),$Y569-SUM($F590:AW590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D590),$Y569-SUM($F590:AX590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D590),$Y569-SUM($F590:AY590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D590),$Y569-SUM($F590:AZ590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D590),$Y569-SUM($F590:BA590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D590),$Y569-SUM($F590:BB590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D590),$Y569-SUM($F590:BC590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D590),$Y569-SUM($F590:BD590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D590),$Y569-SUM($F590:BE590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D590),$Y569-SUM($F590:BF590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D590),$Y569-SUM($F590:BG590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D590),$Y569-SUM($F590:BH590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D590),$Y569-SUM($F590:BI590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D590),$Y569-SUM($F590:BJ590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D590),$Y569-SUM($F590:BK590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D590),$Y569-SUM($F590:BL590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D590),$Y569-SUM($F590:BM590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D590),$Y569-SUM($F590:BN590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D590),$Y569-SUM($F590:BO590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D590),$Y569-SUM($F590:BP590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D590),$Y569-SUM($F590:BQ590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D590),$Y569-SUM($F590:BR590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D590),$Y569-SUM($F590:BS590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D590),$Y569-SUM($F590:BT590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D590),$Y569-SUM($F590:BU590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D590),$Y569-SUM($F590:BV590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D590),$Y569-SUM($F590:BW590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D590),$Y569-SUM($F590:BX590),$Y569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D590),$Y569-SUM($F590:BY590),$Y569/$D569))","v":"n/a"}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AA$3>($D569+$D591),$Z569-SUM($F591:Z591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D591),$Z569-SUM($F591:AA591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D591),$Z569-SUM($F591:AB591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D591),$Z569-SUM($F591:AC591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D591),$Z569-SUM($F591:AD591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D591),$Z569-SUM($F591:AE591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D591),$Z569-SUM($F591:AF591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D591),$Z569-SUM($F591:AG591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D591),$Z569-SUM($F591:AH591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D591),$Z569-SUM($F591:AI591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D591),$Z569-SUM($F591:AJ591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D591),$Z569-SUM($F591:AK591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D591),$Z569-SUM($F591:AL591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D591),$Z569-SUM($F591:AM591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D591),$Z569-SUM($F591:AN591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D591),$Z569-SUM($F591:AO591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D591),$Z569-SUM($F591:AP591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D591),$Z569-SUM($F591:AQ591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D591),$Z569-SUM($F591:AR591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D591),$Z569-SUM($F591:AS591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D591),$Z569-SUM($F591:AT591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D591),$Z569-SUM($F591:AU591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D591),$Z569-SUM($F591:AV591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D591),$Z569-SUM($F591:AW591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D591),$Z569-SUM($F591:AX591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D591),$Z569-SUM($F591:AY591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D591),$Z569-SUM($F591:AZ591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D591),$Z569-SUM($F591:BA591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D591),$Z569-SUM($F591:BB591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D591),$Z569-SUM($F591:BC591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D591),$Z569-SUM($F591:BD591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D591),$Z569-SUM($F591:BE591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D591),$Z569-SUM($F591:BF591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D591),$Z569-SUM($F591:BG591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D591),$Z569-SUM($F591:BH591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D591),$Z569-SUM($F591:BI591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D591),$Z569-SUM($F591:BJ591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D591),$Z569-SUM($F591:BK591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D591),$Z569-SUM($F591:BL591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D591),$Z569-SUM($F591:BM591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D591),$Z569-SUM($F591:BN591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D591),$Z569-SUM($F591:BO591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D591),$Z569-SUM($F591:BP591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D591),$Z569-SUM($F591:BQ591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D591),$Z569-SUM($F591:BR591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D591),$Z569-SUM($F591:BS591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D591),$Z569-SUM($F591:BT591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D591),$Z569-SUM($F591:BU591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D591),$Z569-SUM($F591:BV591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D591),$Z569-SUM($F591:BW591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D591),$Z569-SUM($F591:BX591),$Z569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D591),$Z569-SUM($F591:BY591),$Z569/$D569))","v":"n/a"}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AB$3>($D569+$D592),$AA569-SUM($F592:AA592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D592),$AA569-SUM($F592:AB592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D592),$AA569-SUM($F592:AC592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D592),$AA569-SUM($F592:AD592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D592),$AA569-SUM($F592:AE592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D592),$AA569-SUM($F592:AF592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D592),$AA569-SUM($F592:AG592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D592),$AA569-SUM($F592:AH592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D592),$AA569-SUM($F592:AI592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D592),$AA569-SUM($F592:AJ592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D592),$AA569-SUM($F592:AK592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D592),$AA569-SUM($F592:AL592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D592),$AA569-SUM($F592:AM592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D592),$AA569-SUM($F592:AN592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D592),$AA569-SUM($F592:AO592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D592),$AA569-SUM($F592:AP592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D592),$AA569-SUM($F592:AQ592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D592),$AA569-SUM($F592:AR592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D592),$AA569-SUM($F592:AS592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D592),$AA569-SUM($F592:AT592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D592),$AA569-SUM($F592:AU592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D592),$AA569-SUM($F592:AV592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D592),$AA569-SUM($F592:AW592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D592),$AA569-SUM($F592:AX592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D592),$AA569-SUM($F592:AY592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D592),$AA569-SUM($F592:AZ592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D592),$AA569-SUM($F592:BA592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D592),$AA569-SUM($F592:BB592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D592),$AA569-SUM($F592:BC592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D592),$AA569-SUM($F592:BD592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D592),$AA569-SUM($F592:BE592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D592),$AA569-SUM($F592:BF592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D592),$AA569-SUM($F592:BG592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D592),$AA569-SUM($F592:BH592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D592),$AA569-SUM($F592:BI592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D592),$AA569-SUM($F592:BJ592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D592),$AA569-SUM($F592:BK592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D592),$AA569-SUM($F592:BL592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D592),$AA569-SUM($F592:BM592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D592),$AA569-SUM($F592:BN592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D592),$AA569-SUM($F592:BO592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D592),$AA569-SUM($F592:BP592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D592),$AA569-SUM($F592:BQ592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D592),$AA569-SUM($F592:BR592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D592),$AA569-SUM($F592:BS592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D592),$AA569-SUM($F592:BT592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D592),$AA569-SUM($F592:BU592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D592),$AA569-SUM($F592:BV592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D592),$AA569-SUM($F592:BW592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D592),$AA569-SUM($F592:BX592),$AA569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D592),$AA569-SUM($F592:BY592),$AA569/$D569))","v":"n/a"}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AC$3>($D569+$D593),$AB569-SUM($F593:AB593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D593),$AB569-SUM($F593:AC593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D593),$AB569-SUM($F593:AD593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D593),$AB569-SUM($F593:AE593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D593),$AB569-SUM($F593:AF593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D593),$AB569-SUM($F593:AG593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D593),$AB569-SUM($F593:AH593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D593),$AB569-SUM($F593:AI593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D593),$AB569-SUM($F593:AJ593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D593),$AB569-SUM($F593:AK593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D593),$AB569-SUM($F593:AL593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D593),$AB569-SUM($F593:AM593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D593),$AB569-SUM($F593:AN593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D593),$AB569-SUM($F593:AO593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D593),$AB569-SUM($F593:AP593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D593),$AB569-SUM($F593:AQ593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D593),$AB569-SUM($F593:AR593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D593),$AB569-SUM($F593:AS593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D593),$AB569-SUM($F593:AT593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D593),$AB569-SUM($F593:AU593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D593),$AB569-SUM($F593:AV593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D593),$AB569-SUM($F593:AW593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D593),$AB569-SUM($F593:AX593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D593),$AB569-SUM($F593:AY593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D593),$AB569-SUM($F593:AZ593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D593),$AB569-SUM($F593:BA593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D593),$AB569-SUM($F593:BB593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D593),$AB569-SUM($F593:BC593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D593),$AB569-SUM($F593:BD593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D593),$AB569-SUM($F593:BE593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D593),$AB569-SUM($F593:BF593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D593),$AB569-SUM($F593:BG593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D593),$AB569-SUM($F593:BH593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D593),$AB569-SUM($F593:BI593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D593),$AB569-SUM($F593:BJ593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D593),$AB569-SUM($F593:BK593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D593),$AB569-SUM($F593:BL593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D593),$AB569-SUM($F593:BM593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D593),$AB569-SUM($F593:BN593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D593),$AB569-SUM($F593:BO593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D593),$AB569-SUM($F593:BP593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D593),$AB569-SUM($F593:BQ593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D593),$AB569-SUM($F593:BR593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D593),$AB569-SUM($F593:BS593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D593),$AB569-SUM($F593:BT593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D593),$AB569-SUM($F593:BU593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D593),$AB569-SUM($F593:BV593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D593),$AB569-SUM($F593:BW593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D593),$AB569-SUM($F593:BX593),$AB569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D593),$AB569-SUM($F593:BY593),$AB569/$D569))","v":"n/a"}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AD$3>($D569+$D594),$AC569-SUM($F594:AC594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AE$3>($D569+$D594),$AC569-SUM($F594:AD594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AF$3>($D569+$D594),$AC569-SUM($F594:AE594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AG$3>($D569+$D594),$AC569-SUM($F594:AF594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AH$3>($D569+$D594),$AC569-SUM($F594:AG594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AI$3>($D569+$D594),$AC569-SUM($F594:AH594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AJ$3>($D569+$D594),$AC569-SUM($F594:AI594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AK$3>($D569+$D594),$AC569-SUM($F594:AJ594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AL$3>($D569+$D594),$AC569-SUM($F594:AK594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AM$3>($D569+$D594),$AC569-SUM($F594:AL594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AN$3>($D569+$D594),$AC569-SUM($F594:AM594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AO$3>($D569+$D594),$AC569-SUM($F594:AN594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AP$3>($D569+$D594),$AC569-SUM($F594:AO594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AQ$3>($D569+$D594),$AC569-SUM($F594:AP594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AR$3>($D569+$D594),$AC569-SUM($F594:AQ594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AS$3>($D569+$D594),$AC569-SUM($F594:AR594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AT$3>($D569+$D594),$AC569-SUM($F594:AS594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AU$3>($D569+$D594),$AC569-SUM($F594:AT594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AV$3>($D569+$D594),$AC569-SUM($F594:AU594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AW$3>($D569+$D594),$AC569-SUM($F594:AV594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AX$3>($D569+$D594),$AC569-SUM($F594:AW594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AY$3>($D569+$D594),$AC569-SUM($F594:AX594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(AZ$3>($D569+$D594),$AC569-SUM($F594:AY594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BA$3>($D569+$D594),$AC569-SUM($F594:AZ594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BB$3>($D569+$D594),$AC569-SUM($F594:BA594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BC$3>($D569+$D594),$AC569-SUM($F594:BB594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BD$3>($D569+$D594),$AC569-SUM($F594:BC594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BE$3>($D569+$D594),$AC569-SUM($F594:BD594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BF$3>($D569+$D594),$AC569-SUM($F594:BE594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BG$3>($D569+$D594),$AC569-SUM($F594:BF594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BH$3>($D569+$D594),$AC569-SUM($F594:BG594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BI$3>($D569+$D594),$AC569-SUM($F594:BH594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BJ$3>($D569+$D594),$AC569-SUM($F594:BI594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BK$3>($D569+$D594),$AC569-SUM($F594:BJ594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BL$3>($D569+$D594),$AC569-SUM($F594:BK594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BM$3>($D569+$D594),$AC569-SUM($F594:BL594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BN$3>($D569+$D594),$AC569-SUM($F594:BM594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BO$3>($D569+$D594),$AC569-SUM($F594:BN594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BP$3>($D569+$D594),$AC569-SUM($F594:BO594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BQ$3>($D569+$D594),$AC569-SUM($F594:BP594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BR$3>($D569+$D594),$AC569-SUM($F594:BQ594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BS$3>($D569+$D594),$AC569-SUM($F594:BR594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BT$3>($D569+$D594),$AC569-SUM($F594:BS594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BU$3>($D569+$D594),$AC569-SUM($F594:BT594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BV$3>($D569+$D594),$AC569-SUM($F594:BU594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BW$3>($D569+$D594),$AC569-SUM($F594:BV594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BX$3>($D569+$D594),$AC569-SUM($F594:BW594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BY$3>($D569+$D594),$AC569-SUM($F594:BX594),$AC569/$D569))","v":"n/a"},{"$f":"IF($D569=\"n/a\",\"n/a\",IF(BZ$3>($D569+$D594),$AC569-SUM($F594:BY594),$AC569/$D569))","v":"n/a"}]
[null,null,null,25]
[null,{"$f":"A53","v":"Easements"},null,null,null,{"$f":"SUM(F570:F595)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL570:AL595)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B625","v":"Equity Raising costs (2003-08)"},{"$f":"VLOOKUP(C598,$A$124:$D$140,4,FALSE)","v":27.570707579950131},{"$f":"VLOOKUP(C598,$A$124:$D$140,3,FALSE)","v":27.570707579950131},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C598,$A$61:$A$77,0),FALSE))","v":0},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C598,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0,0,0,53400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C598,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E598=\"n/a\",\"n/a\",IF(G$3>($E598+$D600),$F598-SUM($F600:F600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(H$3>($E598+$D600),$F598-SUM($F600:G600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(I$3>($E598+$D600),$F598-SUM($F600:H600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(J$3>($E598+$D600),$F598-SUM($F600:I600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(K$3>($E598+$D600),$F598-SUM($F600:J600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(L$3>($E598+$D600),$F598-SUM($F600:K600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(M$3>($E598+$D600),$F598-SUM($F600:L600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(N$3>($E598+$D600),$F598-SUM($F600:M600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(O$3>($E598+$D600),$F598-SUM($F600:N600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(P$3>($E598+$D600),$F598-SUM($F600:O600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Q$3>($E598+$D600),$F598-SUM($F600:P600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(R$3>($E598+$D600),$F598-SUM($F600:Q600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(S$3>($E598+$D600),$F598-SUM($F600:R600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(T$3>($E598+$D600),$F598-SUM($F600:S600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(U$3>($E598+$D600),$F598-SUM($F600:T600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(V$3>($E598+$D600),$F598-SUM($F600:U600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(W$3>($E598+$D600),$F598-SUM($F600:V600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(X$3>($E598+$D600),$F598-SUM($F600:W600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Y$3>($E598+$D600),$F598-SUM($F600:X600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Z$3>($E598+$D600),$F598-SUM($F600:Y600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AA$3>($E598+$D600),$F598-SUM($F600:Z600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AB$3>($E598+$D600),$F598-SUM($F600:AA600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AC$3>($E598+$D600),$F598-SUM($F600:AB600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AD$3>($E598+$D600),$F598-SUM($F600:AC600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AE$3>($E598+$D600),$F598-SUM($F600:AD600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AF$3>($E598+$D600),$F598-SUM($F600:AE600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AG$3>($E598+$D600),$F598-SUM($F600:AF600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AH$3>($E598+$D600),$F598-SUM($F600:AG600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AI$3>($E598+$D600),$F598-SUM($F600:AH600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AJ$3>($E598+$D600),$F598-SUM($F600:AI600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AK$3>($E598+$D600),$F598-SUM($F600:AJ600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AL$3>($E598+$D600),$F598-SUM($F600:AK600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AM$3>($E598+$D600),$F598-SUM($F600:AL600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AN$3>($E598+$D600),$F598-SUM($F600:AM600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AO$3>($E598+$D600),$F598-SUM($F600:AN600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AP$3>($E598+$D600),$F598-SUM($F600:AO600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AQ$3>($E598+$D600),$F598-SUM($F600:AP600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AR$3>($E598+$D600),$F598-SUM($F600:AQ600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AS$3>($E598+$D600),$F598-SUM($F600:AR600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AT$3>($E598+$D600),$F598-SUM($F600:AS600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AU$3>($E598+$D600),$F598-SUM($F600:AT600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AV$3>($E598+$D600),$F598-SUM($F600:AU600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AW$3>($E598+$D600),$F598-SUM($F600:AV600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AX$3>($E598+$D600),$F598-SUM($F600:AW600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AY$3>($E598+$D600),$F598-SUM($F600:AX600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AZ$3>($E598+$D600),$F598-SUM($F600:AY600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BA$3>($E598+$D600),$F598-SUM($F600:AZ600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BB$3>($E598+$D600),$F598-SUM($F600:BA600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BC$3>($E598+$D600),$F598-SUM($F600:BB600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BD$3>($E598+$D600),$F598-SUM($F600:BC600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BE$3>($E598+$D600),$F598-SUM($F600:BD600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BF$3>($E598+$D600),$F598-SUM($F600:BE600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BG$3>($E598+$D600),$F598-SUM($F600:BF600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BH$3>($E598+$D600),$F598-SUM($F600:BG600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BI$3>($E598+$D600),$F598-SUM($F600:BH600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BJ$3>($E598+$D600),$F598-SUM($F600:BI600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BK$3>($E598+$D600),$F598-SUM($F600:BJ600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BL$3>($E598+$D600),$F598-SUM($F600:BK600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BM$3>($E598+$D600),$F598-SUM($F600:BL600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BN$3>($E598+$D600),$F598-SUM($F600:BM600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BO$3>($E598+$D600),$F598-SUM($F600:BN600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BP$3>($E598+$D600),$F598-SUM($F600:BO600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BQ$3>($E598+$D600),$F598-SUM($F600:BP600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BR$3>($E598+$D600),$F598-SUM($F600:BQ600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BS$3>($E598+$D600),$F598-SUM($F600:BR600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BT$3>($E598+$D600),$F598-SUM($F600:BS600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BU$3>($E598+$D600),$F598-SUM($F600:BT600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BV$3>($E598+$D600),$F598-SUM($F600:BU600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BW$3>($E598+$D600),$F598-SUM($F600:BV600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BX$3>($E598+$D600),$F598-SUM($F600:BW600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BY$3>($E598+$D600),$F598-SUM($F600:BX600),$F598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BZ$3>($E598+$D600),$F598-SUM($F600:BY600),$F598/$E598))","v":0}]
[null,null,null,2,null,null,null,{"$f":"IF($E598=\"n/a\",\"n/a\",IF(H$3>($E598+$D601),$G598-SUM($F601:G601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(I$3>($E598+$D601),$G598-SUM($F601:H601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(J$3>($E598+$D601),$G598-SUM($F601:I601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(K$3>($E598+$D601),$G598-SUM($F601:J601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(L$3>($E598+$D601),$G598-SUM($F601:K601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(M$3>($E598+$D601),$G598-SUM($F601:L601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(N$3>($E598+$D601),$G598-SUM($F601:M601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(O$3>($E598+$D601),$G598-SUM($F601:N601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(P$3>($E598+$D601),$G598-SUM($F601:O601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Q$3>($E598+$D601),$G598-SUM($F601:P601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(R$3>($E598+$D601),$G598-SUM($F601:Q601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(S$3>($E598+$D601),$G598-SUM($F601:R601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(T$3>($E598+$D601),$G598-SUM($F601:S601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(U$3>($E598+$D601),$G598-SUM($F601:T601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(V$3>($E598+$D601),$G598-SUM($F601:U601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(W$3>($E598+$D601),$G598-SUM($F601:V601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(X$3>($E598+$D601),$G598-SUM($F601:W601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Y$3>($E598+$D601),$G598-SUM($F601:X601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Z$3>($E598+$D601),$G598-SUM($F601:Y601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AA$3>($E598+$D601),$G598-SUM($F601:Z601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AB$3>($E598+$D601),$G598-SUM($F601:AA601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AC$3>($E598+$D601),$G598-SUM($F601:AB601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AD$3>($E598+$D601),$G598-SUM($F601:AC601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AE$3>($E598+$D601),$G598-SUM($F601:AD601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AF$3>($E598+$D601),$G598-SUM($F601:AE601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AG$3>($E598+$D601),$G598-SUM($F601:AF601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AH$3>($E598+$D601),$G598-SUM($F601:AG601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AI$3>($E598+$D601),$G598-SUM($F601:AH601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AJ$3>($E598+$D601),$G598-SUM($F601:AI601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AK$3>($E598+$D601),$G598-SUM($F601:AJ601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AL$3>($E598+$D601),$G598-SUM($F601:AK601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AM$3>($E598+$D601),$G598-SUM($F601:AL601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AN$3>($E598+$D601),$G598-SUM($F601:AM601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AO$3>($E598+$D601),$G598-SUM($F601:AN601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AP$3>($E598+$D601),$G598-SUM($F601:AO601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AQ$3>($E598+$D601),$G598-SUM($F601:AP601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AR$3>($E598+$D601),$G598-SUM($F601:AQ601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AS$3>($E598+$D601),$G598-SUM($F601:AR601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AT$3>($E598+$D601),$G598-SUM($F601:AS601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AU$3>($E598+$D601),$G598-SUM($F601:AT601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AV$3>($E598+$D601),$G598-SUM($F601:AU601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AW$3>($E598+$D601),$G598-SUM($F601:AV601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AX$3>($E598+$D601),$G598-SUM($F601:AW601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AY$3>($E598+$D601),$G598-SUM($F601:AX601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AZ$3>($E598+$D601),$G598-SUM($F601:AY601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BA$3>($E598+$D601),$G598-SUM($F601:AZ601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BB$3>($E598+$D601),$G598-SUM($F601:BA601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BC$3>($E598+$D601),$G598-SUM($F601:BB601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BD$3>($E598+$D601),$G598-SUM($F601:BC601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BE$3>($E598+$D601),$G598-SUM($F601:BD601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BF$3>($E598+$D601),$G598-SUM($F601:BE601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BG$3>($E598+$D601),$G598-SUM($F601:BF601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BH$3>($E598+$D601),$G598-SUM($F601:BG601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BI$3>($E598+$D601),$G598-SUM($F601:BH601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BJ$3>($E598+$D601),$G598-SUM($F601:BI601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BK$3>($E598+$D601),$G598-SUM($F601:BJ601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BL$3>($E598+$D601),$G598-SUM($F601:BK601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BM$3>($E598+$D601),$G598-SUM($F601:BL601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BN$3>($E598+$D601),$G598-SUM($F601:BM601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BO$3>($E598+$D601),$G598-SUM($F601:BN601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BP$3>($E598+$D601),$G598-SUM($F601:BO601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BQ$3>($E598+$D601),$G598-SUM($F601:BP601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BR$3>($E598+$D601),$G598-SUM($F601:BQ601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BS$3>($E598+$D601),$G598-SUM($F601:BR601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BT$3>($E598+$D601),$G598-SUM($F601:BS601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BU$3>($E598+$D601),$G598-SUM($F601:BT601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BV$3>($E598+$D601),$G598-SUM($F601:BU601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BW$3>($E598+$D601),$G598-SUM($F601:BV601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BX$3>($E598+$D601),$G598-SUM($F601:BW601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BY$3>($E598+$D601),$G598-SUM($F601:BX601),$G598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BZ$3>($E598+$D601),$G598-SUM($F601:BY601),$G598/$E598))","v":0}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E598=\"n/a\",\"n/a\",IF(I$3>($E598+$D602),$H598-SUM($F602:H602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(J$3>($E598+$D602),$H598-SUM($F602:I602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(K$3>($E598+$D602),$H598-SUM($F602:J602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(L$3>($E598+$D602),$H598-SUM($F602:K602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(M$3>($E598+$D602),$H598-SUM($F602:L602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(N$3>($E598+$D602),$H598-SUM($F602:M602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(O$3>($E598+$D602),$H598-SUM($F602:N602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(P$3>($E598+$D602),$H598-SUM($F602:O602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Q$3>($E598+$D602),$H598-SUM($F602:P602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(R$3>($E598+$D602),$H598-SUM($F602:Q602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(S$3>($E598+$D602),$H598-SUM($F602:R602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(T$3>($E598+$D602),$H598-SUM($F602:S602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(U$3>($E598+$D602),$H598-SUM($F602:T602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(V$3>($E598+$D602),$H598-SUM($F602:U602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(W$3>($E598+$D602),$H598-SUM($F602:V602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(X$3>($E598+$D602),$H598-SUM($F602:W602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Y$3>($E598+$D602),$H598-SUM($F602:X602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Z$3>($E598+$D602),$H598-SUM($F602:Y602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AA$3>($E598+$D602),$H598-SUM($F602:Z602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AB$3>($E598+$D602),$H598-SUM($F602:AA602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AC$3>($E598+$D602),$H598-SUM($F602:AB602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AD$3>($E598+$D602),$H598-SUM($F602:AC602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AE$3>($E598+$D602),$H598-SUM($F602:AD602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AF$3>($E598+$D602),$H598-SUM($F602:AE602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AG$3>($E598+$D602),$H598-SUM($F602:AF602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AH$3>($E598+$D602),$H598-SUM($F602:AG602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AI$3>($E598+$D602),$H598-SUM($F602:AH602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AJ$3>($E598+$D602),$H598-SUM($F602:AI602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AK$3>($E598+$D602),$H598-SUM($F602:AJ602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AL$3>($E598+$D602),$H598-SUM($F602:AK602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AM$3>($E598+$D602),$H598-SUM($F602:AL602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AN$3>($E598+$D602),$H598-SUM($F602:AM602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AO$3>($E598+$D602),$H598-SUM($F602:AN602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AP$3>($E598+$D602),$H598-SUM($F602:AO602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AQ$3>($E598+$D602),$H598-SUM($F602:AP602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AR$3>($E598+$D602),$H598-SUM($F602:AQ602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AS$3>($E598+$D602),$H598-SUM($F602:AR602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AT$3>($E598+$D602),$H598-SUM($F602:AS602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AU$3>($E598+$D602),$H598-SUM($F602:AT602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AV$3>($E598+$D602),$H598-SUM($F602:AU602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AW$3>($E598+$D602),$H598-SUM($F602:AV602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AX$3>($E598+$D602),$H598-SUM($F602:AW602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AY$3>($E598+$D602),$H598-SUM($F602:AX602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AZ$3>($E598+$D602),$H598-SUM($F602:AY602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BA$3>($E598+$D602),$H598-SUM($F602:AZ602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BB$3>($E598+$D602),$H598-SUM($F602:BA602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BC$3>($E598+$D602),$H598-SUM($F602:BB602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BD$3>($E598+$D602),$H598-SUM($F602:BC602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BE$3>($E598+$D602),$H598-SUM($F602:BD602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BF$3>($E598+$D602),$H598-SUM($F602:BE602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BG$3>($E598+$D602),$H598-SUM($F602:BF602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BH$3>($E598+$D602),$H598-SUM($F602:BG602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BI$3>($E598+$D602),$H598-SUM($F602:BH602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BJ$3>($E598+$D602),$H598-SUM($F602:BI602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BK$3>($E598+$D602),$H598-SUM($F602:BJ602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BL$3>($E598+$D602),$H598-SUM($F602:BK602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BM$3>($E598+$D602),$H598-SUM($F602:BL602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BN$3>($E598+$D602),$H598-SUM($F602:BM602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BO$3>($E598+$D602),$H598-SUM($F602:BN602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BP$3>($E598+$D602),$H598-SUM($F602:BO602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BQ$3>($E598+$D602),$H598-SUM($F602:BP602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BR$3>($E598+$D602),$H598-SUM($F602:BQ602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BS$3>($E598+$D602),$H598-SUM($F602:BR602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BT$3>($E598+$D602),$H598-SUM($F602:BS602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BU$3>($E598+$D602),$H598-SUM($F602:BT602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BV$3>($E598+$D602),$H598-SUM($F602:BU602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BW$3>($E598+$D602),$H598-SUM($F602:BV602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BX$3>($E598+$D602),$H598-SUM($F602:BW602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BY$3>($E598+$D602),$H598-SUM($F602:BX602),$H598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BZ$3>($E598+$D602),$H598-SUM($F602:BY602),$H598/$E598))","v":0}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E598=\"n/a\",\"n/a\",IF(J$3>($E598+$D603),$I598-SUM($F603:I603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(K$3>($E598+$D603),$I598-SUM($F603:J603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(L$3>($E598+$D603),$I598-SUM($F603:K603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(M$3>($E598+$D603),$I598-SUM($F603:L603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(N$3>($E598+$D603),$I598-SUM($F603:M603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(O$3>($E598+$D603),$I598-SUM($F603:N603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(P$3>($E598+$D603),$I598-SUM($F603:O603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Q$3>($E598+$D603),$I598-SUM($F603:P603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(R$3>($E598+$D603),$I598-SUM($F603:Q603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(S$3>($E598+$D603),$I598-SUM($F603:R603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(T$3>($E598+$D603),$I598-SUM($F603:S603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(U$3>($E598+$D603),$I598-SUM($F603:T603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(V$3>($E598+$D603),$I598-SUM($F603:U603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(W$3>($E598+$D603),$I598-SUM($F603:V603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(X$3>($E598+$D603),$I598-SUM($F603:W603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Y$3>($E598+$D603),$I598-SUM($F603:X603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Z$3>($E598+$D603),$I598-SUM($F603:Y603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AA$3>($E598+$D603),$I598-SUM($F603:Z603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AB$3>($E598+$D603),$I598-SUM($F603:AA603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AC$3>($E598+$D603),$I598-SUM($F603:AB603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AD$3>($E598+$D603),$I598-SUM($F603:AC603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AE$3>($E598+$D603),$I598-SUM($F603:AD603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AF$3>($E598+$D603),$I598-SUM($F603:AE603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AG$3>($E598+$D603),$I598-SUM($F603:AF603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AH$3>($E598+$D603),$I598-SUM($F603:AG603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AI$3>($E598+$D603),$I598-SUM($F603:AH603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AJ$3>($E598+$D603),$I598-SUM($F603:AI603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AK$3>($E598+$D603),$I598-SUM($F603:AJ603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AL$3>($E598+$D603),$I598-SUM($F603:AK603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AM$3>($E598+$D603),$I598-SUM($F603:AL603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AN$3>($E598+$D603),$I598-SUM($F603:AM603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AO$3>($E598+$D603),$I598-SUM($F603:AN603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AP$3>($E598+$D603),$I598-SUM($F603:AO603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AQ$3>($E598+$D603),$I598-SUM($F603:AP603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AR$3>($E598+$D603),$I598-SUM($F603:AQ603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AS$3>($E598+$D603),$I598-SUM($F603:AR603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AT$3>($E598+$D603),$I598-SUM($F603:AS603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AU$3>($E598+$D603),$I598-SUM($F603:AT603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AV$3>($E598+$D603),$I598-SUM($F603:AU603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AW$3>($E598+$D603),$I598-SUM($F603:AV603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AX$3>($E598+$D603),$I598-SUM($F603:AW603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AY$3>($E598+$D603),$I598-SUM($F603:AX603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AZ$3>($E598+$D603),$I598-SUM($F603:AY603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BA$3>($E598+$D603),$I598-SUM($F603:AZ603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BB$3>($E598+$D603),$I598-SUM($F603:BA603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BC$3>($E598+$D603),$I598-SUM($F603:BB603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BD$3>($E598+$D603),$I598-SUM($F603:BC603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BE$3>($E598+$D603),$I598-SUM($F603:BD603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BF$3>($E598+$D603),$I598-SUM($F603:BE603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BG$3>($E598+$D603),$I598-SUM($F603:BF603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BH$3>($E598+$D603),$I598-SUM($F603:BG603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BI$3>($E598+$D603),$I598-SUM($F603:BH603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BJ$3>($E598+$D603),$I598-SUM($F603:BI603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BK$3>($E598+$D603),$I598-SUM($F603:BJ603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BL$3>($E598+$D603),$I598-SUM($F603:BK603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BM$3>($E598+$D603),$I598-SUM($F603:BL603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BN$3>($E598+$D603),$I598-SUM($F603:BM603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BO$3>($E598+$D603),$I598-SUM($F603:BN603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BP$3>($E598+$D603),$I598-SUM($F603:BO603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BQ$3>($E598+$D603),$I598-SUM($F603:BP603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BR$3>($E598+$D603),$I598-SUM($F603:BQ603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BS$3>($E598+$D603),$I598-SUM($F603:BR603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BT$3>($E598+$D603),$I598-SUM($F603:BS603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BU$3>($E598+$D603),$I598-SUM($F603:BT603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BV$3>($E598+$D603),$I598-SUM($F603:BU603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BW$3>($E598+$D603),$I598-SUM($F603:BV603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BX$3>($E598+$D603),$I598-SUM($F603:BW603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BY$3>($E598+$D603),$I598-SUM($F603:BX603),$I598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BZ$3>($E598+$D603),$I598-SUM($F603:BY603),$I598/$E598))","v":0}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E598=\"n/a\",\"n/a\",IF(K$3>($E598+$D604),$J598-SUM($F604:J604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(L$3>($E598+$D604),$J598-SUM($F604:K604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(M$3>($E598+$D604),$J598-SUM($F604:L604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(N$3>($E598+$D604),$J598-SUM($F604:M604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(O$3>($E598+$D604),$J598-SUM($F604:N604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(P$3>($E598+$D604),$J598-SUM($F604:O604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Q$3>($E598+$D604),$J598-SUM($F604:P604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(R$3>($E598+$D604),$J598-SUM($F604:Q604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(S$3>($E598+$D604),$J598-SUM($F604:R604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(T$3>($E598+$D604),$J598-SUM($F604:S604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(U$3>($E598+$D604),$J598-SUM($F604:T604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(V$3>($E598+$D604),$J598-SUM($F604:U604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(W$3>($E598+$D604),$J598-SUM($F604:V604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(X$3>($E598+$D604),$J598-SUM($F604:W604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Y$3>($E598+$D604),$J598-SUM($F604:X604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(Z$3>($E598+$D604),$J598-SUM($F604:Y604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AA$3>($E598+$D604),$J598-SUM($F604:Z604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AB$3>($E598+$D604),$J598-SUM($F604:AA604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AC$3>($E598+$D604),$J598-SUM($F604:AB604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AD$3>($E598+$D604),$J598-SUM($F604:AC604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AE$3>($E598+$D604),$J598-SUM($F604:AD604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AF$3>($E598+$D604),$J598-SUM($F604:AE604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AG$3>($E598+$D604),$J598-SUM($F604:AF604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AH$3>($E598+$D604),$J598-SUM($F604:AG604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AI$3>($E598+$D604),$J598-SUM($F604:AH604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AJ$3>($E598+$D604),$J598-SUM($F604:AI604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AK$3>($E598+$D604),$J598-SUM($F604:AJ604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AL$3>($E598+$D604),$J598-SUM($F604:AK604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AM$3>($E598+$D604),$J598-SUM($F604:AL604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AN$3>($E598+$D604),$J598-SUM($F604:AM604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AO$3>($E598+$D604),$J598-SUM($F604:AN604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AP$3>($E598+$D604),$J598-SUM($F604:AO604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AQ$3>($E598+$D604),$J598-SUM($F604:AP604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AR$3>($E598+$D604),$J598-SUM($F604:AQ604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AS$3>($E598+$D604),$J598-SUM($F604:AR604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AT$3>($E598+$D604),$J598-SUM($F604:AS604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AU$3>($E598+$D604),$J598-SUM($F604:AT604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AV$3>($E598+$D604),$J598-SUM($F604:AU604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AW$3>($E598+$D604),$J598-SUM($F604:AV604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AX$3>($E598+$D604),$J598-SUM($F604:AW604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AY$3>($E598+$D604),$J598-SUM($F604:AX604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(AZ$3>($E598+$D604),$J598-SUM($F604:AY604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BA$3>($E598+$D604),$J598-SUM($F604:AZ604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BB$3>($E598+$D604),$J598-SUM($F604:BA604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BC$3>($E598+$D604),$J598-SUM($F604:BB604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BD$3>($E598+$D604),$J598-SUM($F604:BC604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BE$3>($E598+$D604),$J598-SUM($F604:BD604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BF$3>($E598+$D604),$J598-SUM($F604:BE604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BG$3>($E598+$D604),$J598-SUM($F604:BF604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BH$3>($E598+$D604),$J598-SUM($F604:BG604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BI$3>($E598+$D604),$J598-SUM($F604:BH604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BJ$3>($E598+$D604),$J598-SUM($F604:BI604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BK$3>($E598+$D604),$J598-SUM($F604:BJ604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BL$3>($E598+$D604),$J598-SUM($F604:BK604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BM$3>($E598+$D604),$J598-SUM($F604:BL604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BN$3>($E598+$D604),$J598-SUM($F604:BM604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BO$3>($E598+$D604),$J598-SUM($F604:BN604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BP$3>($E598+$D604),$J598-SUM($F604:BO604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BQ$3>($E598+$D604),$J598-SUM($F604:BP604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BR$3>($E598+$D604),$J598-SUM($F604:BQ604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BS$3>($E598+$D604),$J598-SUM($F604:BR604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BT$3>($E598+$D604),$J598-SUM($F604:BS604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BU$3>($E598+$D604),$J598-SUM($F604:BT604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BV$3>($E598+$D604),$J598-SUM($F604:BU604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BW$3>($E598+$D604),$J598-SUM($F604:BV604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BX$3>($E598+$D604),$J598-SUM($F604:BW604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BY$3>($E598+$D604),$J598-SUM($F604:BX604),$J598/$E598))","v":0},{"$f":"IF($E598=\"n/a\",\"n/a\",IF(BZ$3>($E598+$D604),$J598-SUM($F604:BY604),$J598/$E598))","v":0}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(L$3>($D598+$D605),$K598-SUM($F605:K605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(M$3>($D598+$D605),$K598-SUM($F605:L605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(N$3>($D598+$D605),$K598-SUM($F605:M605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(O$3>($D598+$D605),$K598-SUM($F605:N605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(P$3>($D598+$D605),$K598-SUM($F605:O605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Q$3>($D598+$D605),$K598-SUM($F605:P605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(R$3>($D598+$D605),$K598-SUM($F605:Q605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(S$3>($D598+$D605),$K598-SUM($F605:R605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(T$3>($D598+$D605),$K598-SUM($F605:S605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D605),$K598-SUM($F605:T605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D605),$K598-SUM($F605:U605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D605),$K598-SUM($F605:V605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D605),$K598-SUM($F605:W605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D605),$K598-SUM($F605:X605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D605),$K598-SUM($F605:Y605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D605),$K598-SUM($F605:Z605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D605),$K598-SUM($F605:AA605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D605),$K598-SUM($F605:AB605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D605),$K598-SUM($F605:AC605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D605),$K598-SUM($F605:AD605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D605),$K598-SUM($F605:AE605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D605),$K598-SUM($F605:AF605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D605),$K598-SUM($F605:AG605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D605),$K598-SUM($F605:AH605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D605),$K598-SUM($F605:AI605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D605),$K598-SUM($F605:AJ605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D605),$K598-SUM($F605:AK605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D605),$K598-SUM($F605:AL605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D605),$K598-SUM($F605:AM605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D605),$K598-SUM($F605:AN605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D605),$K598-SUM($F605:AO605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D605),$K598-SUM($F605:AP605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D605),$K598-SUM($F605:AQ605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D605),$K598-SUM($F605:AR605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D605),$K598-SUM($F605:AS605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D605),$K598-SUM($F605:AT605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D605),$K598-SUM($F605:AU605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D605),$K598-SUM($F605:AV605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D605),$K598-SUM($F605:AW605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D605),$K598-SUM($F605:AX605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D605),$K598-SUM($F605:AY605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D605),$K598-SUM($F605:AZ605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D605),$K598-SUM($F605:BA605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D605),$K598-SUM($F605:BB605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D605),$K598-SUM($F605:BC605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D605),$K598-SUM($F605:BD605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D605),$K598-SUM($F605:BE605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D605),$K598-SUM($F605:BF605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D605),$K598-SUM($F605:BG605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D605),$K598-SUM($F605:BH605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D605),$K598-SUM($F605:BI605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D605),$K598-SUM($F605:BJ605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D605),$K598-SUM($F605:BK605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D605),$K598-SUM($F605:BL605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D605),$K598-SUM($F605:BM605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D605),$K598-SUM($F605:BN605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D605),$K598-SUM($F605:BO605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D605),$K598-SUM($F605:BP605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D605),$K598-SUM($F605:BQ605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D605),$K598-SUM($F605:BR605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D605),$K598-SUM($F605:BS605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D605),$K598-SUM($F605:BT605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D605),$K598-SUM($F605:BU605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D605),$K598-SUM($F605:BV605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D605),$K598-SUM($F605:BW605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D605),$K598-SUM($F605:BX605),$K598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D605),$K598-SUM($F605:BY605),$K598/$D598))","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(M$3>($D598+$D606),$L598-SUM($F606:L606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(N$3>($D598+$D606),$L598-SUM($F606:M606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(O$3>($D598+$D606),$L598-SUM($F606:N606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(P$3>($D598+$D606),$L598-SUM($F606:O606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Q$3>($D598+$D606),$L598-SUM($F606:P606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(R$3>($D598+$D606),$L598-SUM($F606:Q606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(S$3>($D598+$D606),$L598-SUM($F606:R606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(T$3>($D598+$D606),$L598-SUM($F606:S606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D606),$L598-SUM($F606:T606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D606),$L598-SUM($F606:U606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D606),$L598-SUM($F606:V606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D606),$L598-SUM($F606:W606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D606),$L598-SUM($F606:X606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D606),$L598-SUM($F606:Y606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D606),$L598-SUM($F606:Z606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D606),$L598-SUM($F606:AA606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D606),$L598-SUM($F606:AB606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D606),$L598-SUM($F606:AC606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D606),$L598-SUM($F606:AD606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D606),$L598-SUM($F606:AE606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D606),$L598-SUM($F606:AF606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D606),$L598-SUM($F606:AG606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D606),$L598-SUM($F606:AH606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D606),$L598-SUM($F606:AI606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D606),$L598-SUM($F606:AJ606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D606),$L598-SUM($F606:AK606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D606),$L598-SUM($F606:AL606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D606),$L598-SUM($F606:AM606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D606),$L598-SUM($F606:AN606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D606),$L598-SUM($F606:AO606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D606),$L598-SUM($F606:AP606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D606),$L598-SUM($F606:AQ606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D606),$L598-SUM($F606:AR606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D606),$L598-SUM($F606:AS606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D606),$L598-SUM($F606:AT606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D606),$L598-SUM($F606:AU606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D606),$L598-SUM($F606:AV606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D606),$L598-SUM($F606:AW606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D606),$L598-SUM($F606:AX606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D606),$L598-SUM($F606:AY606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D606),$L598-SUM($F606:AZ606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D606),$L598-SUM($F606:BA606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D606),$L598-SUM($F606:BB606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D606),$L598-SUM($F606:BC606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D606),$L598-SUM($F606:BD606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D606),$L598-SUM($F606:BE606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D606),$L598-SUM($F606:BF606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D606),$L598-SUM($F606:BG606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D606),$L598-SUM($F606:BH606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D606),$L598-SUM($F606:BI606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D606),$L598-SUM($F606:BJ606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D606),$L598-SUM($F606:BK606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D606),$L598-SUM($F606:BL606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D606),$L598-SUM($F606:BM606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D606),$L598-SUM($F606:BN606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D606),$L598-SUM($F606:BO606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D606),$L598-SUM($F606:BP606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D606),$L598-SUM($F606:BQ606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D606),$L598-SUM($F606:BR606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D606),$L598-SUM($F606:BS606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D606),$L598-SUM($F606:BT606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D606),$L598-SUM($F606:BU606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D606),$L598-SUM($F606:BV606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D606),$L598-SUM($F606:BW606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D606),$L598-SUM($F606:BX606),$L598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D606),$L598-SUM($F606:BY606),$L598/$D598))","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(N$3>($D598+$D607),$M598-SUM($F607:M607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(O$3>($D598+$D607),$M598-SUM($F607:N607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(P$3>($D598+$D607),$M598-SUM($F607:O607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Q$3>($D598+$D607),$M598-SUM($F607:P607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(R$3>($D598+$D607),$M598-SUM($F607:Q607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(S$3>($D598+$D607),$M598-SUM($F607:R607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(T$3>($D598+$D607),$M598-SUM($F607:S607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D607),$M598-SUM($F607:T607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D607),$M598-SUM($F607:U607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D607),$M598-SUM($F607:V607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D607),$M598-SUM($F607:W607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D607),$M598-SUM($F607:X607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D607),$M598-SUM($F607:Y607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D607),$M598-SUM($F607:Z607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D607),$M598-SUM($F607:AA607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D607),$M598-SUM($F607:AB607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D607),$M598-SUM($F607:AC607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D607),$M598-SUM($F607:AD607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D607),$M598-SUM($F607:AE607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D607),$M598-SUM($F607:AF607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D607),$M598-SUM($F607:AG607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D607),$M598-SUM($F607:AH607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D607),$M598-SUM($F607:AI607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D607),$M598-SUM($F607:AJ607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D607),$M598-SUM($F607:AK607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D607),$M598-SUM($F607:AL607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D607),$M598-SUM($F607:AM607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D607),$M598-SUM($F607:AN607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D607),$M598-SUM($F607:AO607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D607),$M598-SUM($F607:AP607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D607),$M598-SUM($F607:AQ607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D607),$M598-SUM($F607:AR607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D607),$M598-SUM($F607:AS607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D607),$M598-SUM($F607:AT607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D607),$M598-SUM($F607:AU607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D607),$M598-SUM($F607:AV607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D607),$M598-SUM($F607:AW607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D607),$M598-SUM($F607:AX607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D607),$M598-SUM($F607:AY607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D607),$M598-SUM($F607:AZ607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D607),$M598-SUM($F607:BA607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D607),$M598-SUM($F607:BB607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D607),$M598-SUM($F607:BC607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D607),$M598-SUM($F607:BD607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D607),$M598-SUM($F607:BE607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D607),$M598-SUM($F607:BF607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D607),$M598-SUM($F607:BG607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D607),$M598-SUM($F607:BH607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D607),$M598-SUM($F607:BI607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D607),$M598-SUM($F607:BJ607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D607),$M598-SUM($F607:BK607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D607),$M598-SUM($F607:BL607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D607),$M598-SUM($F607:BM607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D607),$M598-SUM($F607:BN607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D607),$M598-SUM($F607:BO607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D607),$M598-SUM($F607:BP607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D607),$M598-SUM($F607:BQ607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D607),$M598-SUM($F607:BR607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D607),$M598-SUM($F607:BS607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D607),$M598-SUM($F607:BT607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D607),$M598-SUM($F607:BU607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D607),$M598-SUM($F607:BV607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D607),$M598-SUM($F607:BW607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D607),$M598-SUM($F607:BX607),$M598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D607),$M598-SUM($F607:BY607),$M598/$D598))","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(O$3>($D598+$D608),$N598-SUM($F608:N608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(P$3>($D598+$D608),$N598-SUM($F608:O608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Q$3>($D598+$D608),$N598-SUM($F608:P608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(R$3>($D598+$D608),$N598-SUM($F608:Q608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(S$3>($D598+$D608),$N598-SUM($F608:R608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(T$3>($D598+$D608),$N598-SUM($F608:S608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D608),$N598-SUM($F608:T608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D608),$N598-SUM($F608:U608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D608),$N598-SUM($F608:V608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D608),$N598-SUM($F608:W608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D608),$N598-SUM($F608:X608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D608),$N598-SUM($F608:Y608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D608),$N598-SUM($F608:Z608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D608),$N598-SUM($F608:AA608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D608),$N598-SUM($F608:AB608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D608),$N598-SUM($F608:AC608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D608),$N598-SUM($F608:AD608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D608),$N598-SUM($F608:AE608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D608),$N598-SUM($F608:AF608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D608),$N598-SUM($F608:AG608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D608),$N598-SUM($F608:AH608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D608),$N598-SUM($F608:AI608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D608),$N598-SUM($F608:AJ608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D608),$N598-SUM($F608:AK608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D608),$N598-SUM($F608:AL608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D608),$N598-SUM($F608:AM608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D608),$N598-SUM($F608:AN608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D608),$N598-SUM($F608:AO608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D608),$N598-SUM($F608:AP608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D608),$N598-SUM($F608:AQ608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D608),$N598-SUM($F608:AR608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D608),$N598-SUM($F608:AS608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D608),$N598-SUM($F608:AT608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D608),$N598-SUM($F608:AU608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D608),$N598-SUM($F608:AV608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D608),$N598-SUM($F608:AW608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D608),$N598-SUM($F608:AX608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D608),$N598-SUM($F608:AY608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D608),$N598-SUM($F608:AZ608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D608),$N598-SUM($F608:BA608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D608),$N598-SUM($F608:BB608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D608),$N598-SUM($F608:BC608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D608),$N598-SUM($F608:BD608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D608),$N598-SUM($F608:BE608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D608),$N598-SUM($F608:BF608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D608),$N598-SUM($F608:BG608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D608),$N598-SUM($F608:BH608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D608),$N598-SUM($F608:BI608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D608),$N598-SUM($F608:BJ608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D608),$N598-SUM($F608:BK608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D608),$N598-SUM($F608:BL608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D608),$N598-SUM($F608:BM608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D608),$N598-SUM($F608:BN608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D608),$N598-SUM($F608:BO608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D608),$N598-SUM($F608:BP608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D608),$N598-SUM($F608:BQ608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D608),$N598-SUM($F608:BR608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D608),$N598-SUM($F608:BS608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D608),$N598-SUM($F608:BT608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D608),$N598-SUM($F608:BU608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D608),$N598-SUM($F608:BV608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D608),$N598-SUM($F608:BW608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D608),$N598-SUM($F608:BX608),$N598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D608),$N598-SUM($F608:BY608),$N598/$D598))","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(P$3>($D598+$D609),$O598-SUM($F609:O609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Q$3>($D598+$D609),$O598-SUM($F609:P609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(R$3>($D598+$D609),$O598-SUM($F609:Q609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(S$3>($D598+$D609),$O598-SUM($F609:R609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(T$3>($D598+$D609),$O598-SUM($F609:S609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D609),$O598-SUM($F609:T609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D609),$O598-SUM($F609:U609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D609),$O598-SUM($F609:V609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D609),$O598-SUM($F609:W609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D609),$O598-SUM($F609:X609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D609),$O598-SUM($F609:Y609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D609),$O598-SUM($F609:Z609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D609),$O598-SUM($F609:AA609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D609),$O598-SUM($F609:AB609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D609),$O598-SUM($F609:AC609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D609),$O598-SUM($F609:AD609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D609),$O598-SUM($F609:AE609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D609),$O598-SUM($F609:AF609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D609),$O598-SUM($F609:AG609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D609),$O598-SUM($F609:AH609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D609),$O598-SUM($F609:AI609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D609),$O598-SUM($F609:AJ609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D609),$O598-SUM($F609:AK609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D609),$O598-SUM($F609:AL609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D609),$O598-SUM($F609:AM609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D609),$O598-SUM($F609:AN609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D609),$O598-SUM($F609:AO609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D609),$O598-SUM($F609:AP609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D609),$O598-SUM($F609:AQ609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D609),$O598-SUM($F609:AR609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D609),$O598-SUM($F609:AS609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D609),$O598-SUM($F609:AT609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D609),$O598-SUM($F609:AU609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D609),$O598-SUM($F609:AV609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D609),$O598-SUM($F609:AW609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D609),$O598-SUM($F609:AX609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D609),$O598-SUM($F609:AY609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D609),$O598-SUM($F609:AZ609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D609),$O598-SUM($F609:BA609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D609),$O598-SUM($F609:BB609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D609),$O598-SUM($F609:BC609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D609),$O598-SUM($F609:BD609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D609),$O598-SUM($F609:BE609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D609),$O598-SUM($F609:BF609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D609),$O598-SUM($F609:BG609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D609),$O598-SUM($F609:BH609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D609),$O598-SUM($F609:BI609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D609),$O598-SUM($F609:BJ609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D609),$O598-SUM($F609:BK609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D609),$O598-SUM($F609:BL609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D609),$O598-SUM($F609:BM609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D609),$O598-SUM($F609:BN609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D609),$O598-SUM($F609:BO609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D609),$O598-SUM($F609:BP609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D609),$O598-SUM($F609:BQ609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D609),$O598-SUM($F609:BR609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D609),$O598-SUM($F609:BS609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D609),$O598-SUM($F609:BT609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D609),$O598-SUM($F609:BU609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D609),$O598-SUM($F609:BV609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D609),$O598-SUM($F609:BW609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D609),$O598-SUM($F609:BX609),$O598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D609),$O598-SUM($F609:BY609),$O598/$D598))","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Q$3>($D598+$D610),$P598-SUM($F610:P610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(R$3>($D598+$D610),$P598-SUM($F610:Q610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(S$3>($D598+$D610),$P598-SUM($F610:R610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(T$3>($D598+$D610),$P598-SUM($F610:S610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D610),$P598-SUM($F610:T610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D610),$P598-SUM($F610:U610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D610),$P598-SUM($F610:V610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D610),$P598-SUM($F610:W610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D610),$P598-SUM($F610:X610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D610),$P598-SUM($F610:Y610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D610),$P598-SUM($F610:Z610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D610),$P598-SUM($F610:AA610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D610),$P598-SUM($F610:AB610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D610),$P598-SUM($F610:AC610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D610),$P598-SUM($F610:AD610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D610),$P598-SUM($F610:AE610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D610),$P598-SUM($F610:AF610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D610),$P598-SUM($F610:AG610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D610),$P598-SUM($F610:AH610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D610),$P598-SUM($F610:AI610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D610),$P598-SUM($F610:AJ610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D610),$P598-SUM($F610:AK610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D610),$P598-SUM($F610:AL610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D610),$P598-SUM($F610:AM610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D610),$P598-SUM($F610:AN610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D610),$P598-SUM($F610:AO610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D610),$P598-SUM($F610:AP610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D610),$P598-SUM($F610:AQ610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D610),$P598-SUM($F610:AR610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D610),$P598-SUM($F610:AS610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D610),$P598-SUM($F610:AT610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D610),$P598-SUM($F610:AU610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D610),$P598-SUM($F610:AV610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D610),$P598-SUM($F610:AW610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D610),$P598-SUM($F610:AX610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D610),$P598-SUM($F610:AY610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D610),$P598-SUM($F610:AZ610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D610),$P598-SUM($F610:BA610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D610),$P598-SUM($F610:BB610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D610),$P598-SUM($F610:BC610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D610),$P598-SUM($F610:BD610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D610),$P598-SUM($F610:BE610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D610),$P598-SUM($F610:BF610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D610),$P598-SUM($F610:BG610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D610),$P598-SUM($F610:BH610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D610),$P598-SUM($F610:BI610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D610),$P598-SUM($F610:BJ610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D610),$P598-SUM($F610:BK610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D610),$P598-SUM($F610:BL610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D610),$P598-SUM($F610:BM610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D610),$P598-SUM($F610:BN610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D610),$P598-SUM($F610:BO610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D610),$P598-SUM($F610:BP610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D610),$P598-SUM($F610:BQ610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D610),$P598-SUM($F610:BR610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D610),$P598-SUM($F610:BS610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D610),$P598-SUM($F610:BT610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D610),$P598-SUM($F610:BU610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D610),$P598-SUM($F610:BV610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D610),$P598-SUM($F610:BW610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D610),$P598-SUM($F610:BX610),$P598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D610),$P598-SUM($F610:BY610),$P598/$D598))","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(R$3>($D598+$D611),$Q598-SUM($F611:Q611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(S$3>($D598+$D611),$Q598-SUM($F611:R611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(T$3>($D598+$D611),$Q598-SUM($F611:S611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D611),$Q598-SUM($F611:T611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D611),$Q598-SUM($F611:U611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D611),$Q598-SUM($F611:V611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D611),$Q598-SUM($F611:W611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D611),$Q598-SUM($F611:X611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D611),$Q598-SUM($F611:Y611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D611),$Q598-SUM($F611:Z611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D611),$Q598-SUM($F611:AA611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D611),$Q598-SUM($F611:AB611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D611),$Q598-SUM($F611:AC611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D611),$Q598-SUM($F611:AD611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D611),$Q598-SUM($F611:AE611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D611),$Q598-SUM($F611:AF611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D611),$Q598-SUM($F611:AG611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D611),$Q598-SUM($F611:AH611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D611),$Q598-SUM($F611:AI611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D611),$Q598-SUM($F611:AJ611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D611),$Q598-SUM($F611:AK611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D611),$Q598-SUM($F611:AL611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D611),$Q598-SUM($F611:AM611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D611),$Q598-SUM($F611:AN611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D611),$Q598-SUM($F611:AO611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D611),$Q598-SUM($F611:AP611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D611),$Q598-SUM($F611:AQ611),$Q598/$D598))","v":1936.838212989258},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D611),$Q598-SUM($F611:AR611),$Q598/$D598))","v":1105.3682492900698},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D611),$Q598-SUM($F611:AS611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D611),$Q598-SUM($F611:AT611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D611),$Q598-SUM($F611:AU611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D611),$Q598-SUM($F611:AV611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D611),$Q598-SUM($F611:AW611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D611),$Q598-SUM($F611:AX611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D611),$Q598-SUM($F611:AY611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D611),$Q598-SUM($F611:AZ611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D611),$Q598-SUM($F611:BA611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D611),$Q598-SUM($F611:BB611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D611),$Q598-SUM($F611:BC611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D611),$Q598-SUM($F611:BD611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D611),$Q598-SUM($F611:BE611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D611),$Q598-SUM($F611:BF611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D611),$Q598-SUM($F611:BG611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D611),$Q598-SUM($F611:BH611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D611),$Q598-SUM($F611:BI611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D611),$Q598-SUM($F611:BJ611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D611),$Q598-SUM($F611:BK611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D611),$Q598-SUM($F611:BL611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D611),$Q598-SUM($F611:BM611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D611),$Q598-SUM($F611:BN611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D611),$Q598-SUM($F611:BO611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D611),$Q598-SUM($F611:BP611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D611),$Q598-SUM($F611:BQ611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D611),$Q598-SUM($F611:BR611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D611),$Q598-SUM($F611:BS611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D611),$Q598-SUM($F611:BT611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D611),$Q598-SUM($F611:BU611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D611),$Q598-SUM($F611:BV611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D611),$Q598-SUM($F611:BW611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D611),$Q598-SUM($F611:BX611),$Q598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D611),$Q598-SUM($F611:BY611),$Q598/$D598))","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(S$3>($D598+$D612),$R598-SUM($F612:R612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(T$3>($D598+$D612),$R598-SUM($F612:S612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D612),$R598-SUM($F612:T612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D612),$R598-SUM($F612:U612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D612),$R598-SUM($F612:V612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D612),$R598-SUM($F612:W612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D612),$R598-SUM($F612:X612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D612),$R598-SUM($F612:Y612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D612),$R598-SUM($F612:Z612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D612),$R598-SUM($F612:AA612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D612),$R598-SUM($F612:AB612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D612),$R598-SUM($F612:AC612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D612),$R598-SUM($F612:AD612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D612),$R598-SUM($F612:AE612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D612),$R598-SUM($F612:AF612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D612),$R598-SUM($F612:AG612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D612),$R598-SUM($F612:AH612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D612),$R598-SUM($F612:AI612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D612),$R598-SUM($F612:AJ612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D612),$R598-SUM($F612:AK612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D612),$R598-SUM($F612:AL612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D612),$R598-SUM($F612:AM612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D612),$R598-SUM($F612:AN612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D612),$R598-SUM($F612:AO612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D612),$R598-SUM($F612:AP612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D612),$R598-SUM($F612:AQ612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D612),$R598-SUM($F612:AR612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D612),$R598-SUM($F612:AS612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D612),$R598-SUM($F612:AT612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D612),$R598-SUM($F612:AU612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D612),$R598-SUM($F612:AV612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D612),$R598-SUM($F612:AW612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D612),$R598-SUM($F612:AX612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D612),$R598-SUM($F612:AY612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D612),$R598-SUM($F612:AZ612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D612),$R598-SUM($F612:BA612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D612),$R598-SUM($F612:BB612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D612),$R598-SUM($F612:BC612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D612),$R598-SUM($F612:BD612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D612),$R598-SUM($F612:BE612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D612),$R598-SUM($F612:BF612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D612),$R598-SUM($F612:BG612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D612),$R598-SUM($F612:BH612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D612),$R598-SUM($F612:BI612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D612),$R598-SUM($F612:BJ612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D612),$R598-SUM($F612:BK612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D612),$R598-SUM($F612:BL612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D612),$R598-SUM($F612:BM612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D612),$R598-SUM($F612:BN612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D612),$R598-SUM($F612:BO612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D612),$R598-SUM($F612:BP612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D612),$R598-SUM($F612:BQ612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D612),$R598-SUM($F612:BR612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D612),$R598-SUM($F612:BS612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D612),$R598-SUM($F612:BT612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D612),$R598-SUM($F612:BU612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D612),$R598-SUM($F612:BV612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D612),$R598-SUM($F612:BW612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D612),$R598-SUM($F612:BX612),$R598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D612),$R598-SUM($F612:BY612),$R598/$D598))","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(T$3>($D598+$D613),$S598-SUM($F613:S613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D613),$S598-SUM($F613:T613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D613),$S598-SUM($F613:U613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D613),$S598-SUM($F613:V613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D613),$S598-SUM($F613:W613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D613),$S598-SUM($F613:X613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D613),$S598-SUM($F613:Y613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D613),$S598-SUM($F613:Z613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D613),$S598-SUM($F613:AA613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D613),$S598-SUM($F613:AB613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D613),$S598-SUM($F613:AC613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D613),$S598-SUM($F613:AD613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D613),$S598-SUM($F613:AE613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D613),$S598-SUM($F613:AF613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D613),$S598-SUM($F613:AG613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D613),$S598-SUM($F613:AH613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D613),$S598-SUM($F613:AI613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D613),$S598-SUM($F613:AJ613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D613),$S598-SUM($F613:AK613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D613),$S598-SUM($F613:AL613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D613),$S598-SUM($F613:AM613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D613),$S598-SUM($F613:AN613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D613),$S598-SUM($F613:AO613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D613),$S598-SUM($F613:AP613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D613),$S598-SUM($F613:AQ613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D613),$S598-SUM($F613:AR613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D613),$S598-SUM($F613:AS613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D613),$S598-SUM($F613:AT613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D613),$S598-SUM($F613:AU613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D613),$S598-SUM($F613:AV613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D613),$S598-SUM($F613:AW613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D613),$S598-SUM($F613:AX613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D613),$S598-SUM($F613:AY613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D613),$S598-SUM($F613:AZ613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D613),$S598-SUM($F613:BA613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D613),$S598-SUM($F613:BB613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D613),$S598-SUM($F613:BC613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D613),$S598-SUM($F613:BD613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D613),$S598-SUM($F613:BE613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D613),$S598-SUM($F613:BF613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D613),$S598-SUM($F613:BG613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D613),$S598-SUM($F613:BH613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D613),$S598-SUM($F613:BI613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D613),$S598-SUM($F613:BJ613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D613),$S598-SUM($F613:BK613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D613),$S598-SUM($F613:BL613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D613),$S598-SUM($F613:BM613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D613),$S598-SUM($F613:BN613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D613),$S598-SUM($F613:BO613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D613),$S598-SUM($F613:BP613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D613),$S598-SUM($F613:BQ613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D613),$S598-SUM($F613:BR613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D613),$S598-SUM($F613:BS613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D613),$S598-SUM($F613:BT613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D613),$S598-SUM($F613:BU613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D613),$S598-SUM($F613:BV613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D613),$S598-SUM($F613:BW613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D613),$S598-SUM($F613:BX613),$S598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D613),$S598-SUM($F613:BY613),$S598/$D598))","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(U$3>($D598+$D614),$T598-SUM($F614:T614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D614),$T598-SUM($F614:U614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D614),$T598-SUM($F614:V614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D614),$T598-SUM($F614:W614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D614),$T598-SUM($F614:X614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D614),$T598-SUM($F614:Y614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D614),$T598-SUM($F614:Z614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D614),$T598-SUM($F614:AA614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D614),$T598-SUM($F614:AB614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D614),$T598-SUM($F614:AC614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D614),$T598-SUM($F614:AD614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D614),$T598-SUM($F614:AE614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D614),$T598-SUM($F614:AF614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D614),$T598-SUM($F614:AG614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D614),$T598-SUM($F614:AH614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D614),$T598-SUM($F614:AI614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D614),$T598-SUM($F614:AJ614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D614),$T598-SUM($F614:AK614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D614),$T598-SUM($F614:AL614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D614),$T598-SUM($F614:AM614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D614),$T598-SUM($F614:AN614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D614),$T598-SUM($F614:AO614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D614),$T598-SUM($F614:AP614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D614),$T598-SUM($F614:AQ614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D614),$T598-SUM($F614:AR614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D614),$T598-SUM($F614:AS614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D614),$T598-SUM($F614:AT614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D614),$T598-SUM($F614:AU614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D614),$T598-SUM($F614:AV614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D614),$T598-SUM($F614:AW614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D614),$T598-SUM($F614:AX614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D614),$T598-SUM($F614:AY614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D614),$T598-SUM($F614:AZ614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D614),$T598-SUM($F614:BA614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D614),$T598-SUM($F614:BB614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D614),$T598-SUM($F614:BC614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D614),$T598-SUM($F614:BD614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D614),$T598-SUM($F614:BE614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D614),$T598-SUM($F614:BF614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D614),$T598-SUM($F614:BG614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D614),$T598-SUM($F614:BH614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D614),$T598-SUM($F614:BI614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D614),$T598-SUM($F614:BJ614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D614),$T598-SUM($F614:BK614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D614),$T598-SUM($F614:BL614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D614),$T598-SUM($F614:BM614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D614),$T598-SUM($F614:BN614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D614),$T598-SUM($F614:BO614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D614),$T598-SUM($F614:BP614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D614),$T598-SUM($F614:BQ614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D614),$T598-SUM($F614:BR614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D614),$T598-SUM($F614:BS614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D614),$T598-SUM($F614:BT614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D614),$T598-SUM($F614:BU614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D614),$T598-SUM($F614:BV614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D614),$T598-SUM($F614:BW614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D614),$T598-SUM($F614:BX614),$T598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D614),$T598-SUM($F614:BY614),$T598/$D598))","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(V$3>($D598+$D615),$U598-SUM($F615:U615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D615),$U598-SUM($F615:V615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D615),$U598-SUM($F615:W615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D615),$U598-SUM($F615:X615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D615),$U598-SUM($F615:Y615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D615),$U598-SUM($F615:Z615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D615),$U598-SUM($F615:AA615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D615),$U598-SUM($F615:AB615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D615),$U598-SUM($F615:AC615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D615),$U598-SUM($F615:AD615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D615),$U598-SUM($F615:AE615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D615),$U598-SUM($F615:AF615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D615),$U598-SUM($F615:AG615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D615),$U598-SUM($F615:AH615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D615),$U598-SUM($F615:AI615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D615),$U598-SUM($F615:AJ615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D615),$U598-SUM($F615:AK615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D615),$U598-SUM($F615:AL615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D615),$U598-SUM($F615:AM615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D615),$U598-SUM($F615:AN615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D615),$U598-SUM($F615:AO615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D615),$U598-SUM($F615:AP615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D615),$U598-SUM($F615:AQ615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D615),$U598-SUM($F615:AR615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D615),$U598-SUM($F615:AS615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D615),$U598-SUM($F615:AT615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D615),$U598-SUM($F615:AU615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D615),$U598-SUM($F615:AV615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D615),$U598-SUM($F615:AW615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D615),$U598-SUM($F615:AX615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D615),$U598-SUM($F615:AY615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D615),$U598-SUM($F615:AZ615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D615),$U598-SUM($F615:BA615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D615),$U598-SUM($F615:BB615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D615),$U598-SUM($F615:BC615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D615),$U598-SUM($F615:BD615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D615),$U598-SUM($F615:BE615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D615),$U598-SUM($F615:BF615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D615),$U598-SUM($F615:BG615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D615),$U598-SUM($F615:BH615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D615),$U598-SUM($F615:BI615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D615),$U598-SUM($F615:BJ615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D615),$U598-SUM($F615:BK615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D615),$U598-SUM($F615:BL615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D615),$U598-SUM($F615:BM615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D615),$U598-SUM($F615:BN615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D615),$U598-SUM($F615:BO615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D615),$U598-SUM($F615:BP615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D615),$U598-SUM($F615:BQ615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D615),$U598-SUM($F615:BR615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D615),$U598-SUM($F615:BS615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D615),$U598-SUM($F615:BT615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D615),$U598-SUM($F615:BU615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D615),$U598-SUM($F615:BV615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D615),$U598-SUM($F615:BW615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D615),$U598-SUM($F615:BX615),$U598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D615),$U598-SUM($F615:BY615),$U598/$D598))","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(W$3>($D598+$D616),$V598-SUM($F616:V616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D616),$V598-SUM($F616:W616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D616),$V598-SUM($F616:X616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D616),$V598-SUM($F616:Y616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D616),$V598-SUM($F616:Z616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D616),$V598-SUM($F616:AA616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D616),$V598-SUM($F616:AB616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D616),$V598-SUM($F616:AC616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D616),$V598-SUM($F616:AD616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D616),$V598-SUM($F616:AE616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D616),$V598-SUM($F616:AF616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D616),$V598-SUM($F616:AG616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D616),$V598-SUM($F616:AH616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D616),$V598-SUM($F616:AI616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D616),$V598-SUM($F616:AJ616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D616),$V598-SUM($F616:AK616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D616),$V598-SUM($F616:AL616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D616),$V598-SUM($F616:AM616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D616),$V598-SUM($F616:AN616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D616),$V598-SUM($F616:AO616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D616),$V598-SUM($F616:AP616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D616),$V598-SUM($F616:AQ616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D616),$V598-SUM($F616:AR616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D616),$V598-SUM($F616:AS616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D616),$V598-SUM($F616:AT616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D616),$V598-SUM($F616:AU616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D616),$V598-SUM($F616:AV616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D616),$V598-SUM($F616:AW616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D616),$V598-SUM($F616:AX616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D616),$V598-SUM($F616:AY616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D616),$V598-SUM($F616:AZ616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D616),$V598-SUM($F616:BA616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D616),$V598-SUM($F616:BB616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D616),$V598-SUM($F616:BC616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D616),$V598-SUM($F616:BD616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D616),$V598-SUM($F616:BE616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D616),$V598-SUM($F616:BF616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D616),$V598-SUM($F616:BG616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D616),$V598-SUM($F616:BH616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D616),$V598-SUM($F616:BI616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D616),$V598-SUM($F616:BJ616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D616),$V598-SUM($F616:BK616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D616),$V598-SUM($F616:BL616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D616),$V598-SUM($F616:BM616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D616),$V598-SUM($F616:BN616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D616),$V598-SUM($F616:BO616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D616),$V598-SUM($F616:BP616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D616),$V598-SUM($F616:BQ616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D616),$V598-SUM($F616:BR616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D616),$V598-SUM($F616:BS616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D616),$V598-SUM($F616:BT616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D616),$V598-SUM($F616:BU616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D616),$V598-SUM($F616:BV616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D616),$V598-SUM($F616:BW616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D616),$V598-SUM($F616:BX616),$V598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D616),$V598-SUM($F616:BY616),$V598/$D598))","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(X$3>($D598+$D617),$W598-SUM($F617:W617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D617),$W598-SUM($F617:X617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D617),$W598-SUM($F617:Y617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D617),$W598-SUM($F617:Z617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D617),$W598-SUM($F617:AA617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D617),$W598-SUM($F617:AB617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D617),$W598-SUM($F617:AC617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D617),$W598-SUM($F617:AD617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D617),$W598-SUM($F617:AE617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D617),$W598-SUM($F617:AF617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D617),$W598-SUM($F617:AG617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D617),$W598-SUM($F617:AH617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D617),$W598-SUM($F617:AI617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D617),$W598-SUM($F617:AJ617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D617),$W598-SUM($F617:AK617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D617),$W598-SUM($F617:AL617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D617),$W598-SUM($F617:AM617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D617),$W598-SUM($F617:AN617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D617),$W598-SUM($F617:AO617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D617),$W598-SUM($F617:AP617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D617),$W598-SUM($F617:AQ617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D617),$W598-SUM($F617:AR617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D617),$W598-SUM($F617:AS617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D617),$W598-SUM($F617:AT617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D617),$W598-SUM($F617:AU617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D617),$W598-SUM($F617:AV617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D617),$W598-SUM($F617:AW617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D617),$W598-SUM($F617:AX617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D617),$W598-SUM($F617:AY617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D617),$W598-SUM($F617:AZ617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D617),$W598-SUM($F617:BA617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D617),$W598-SUM($F617:BB617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D617),$W598-SUM($F617:BC617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D617),$W598-SUM($F617:BD617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D617),$W598-SUM($F617:BE617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D617),$W598-SUM($F617:BF617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D617),$W598-SUM($F617:BG617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D617),$W598-SUM($F617:BH617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D617),$W598-SUM($F617:BI617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D617),$W598-SUM($F617:BJ617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D617),$W598-SUM($F617:BK617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D617),$W598-SUM($F617:BL617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D617),$W598-SUM($F617:BM617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D617),$W598-SUM($F617:BN617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D617),$W598-SUM($F617:BO617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D617),$W598-SUM($F617:BP617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D617),$W598-SUM($F617:BQ617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D617),$W598-SUM($F617:BR617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D617),$W598-SUM($F617:BS617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D617),$W598-SUM($F617:BT617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D617),$W598-SUM($F617:BU617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D617),$W598-SUM($F617:BV617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D617),$W598-SUM($F617:BW617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D617),$W598-SUM($F617:BX617),$W598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D617),$W598-SUM($F617:BY617),$W598/$D598))","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Y$3>($D598+$D618),$X598-SUM($F618:X618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D618),$X598-SUM($F618:Y618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D618),$X598-SUM($F618:Z618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D618),$X598-SUM($F618:AA618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D618),$X598-SUM($F618:AB618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D618),$X598-SUM($F618:AC618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D618),$X598-SUM($F618:AD618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D618),$X598-SUM($F618:AE618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D618),$X598-SUM($F618:AF618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D618),$X598-SUM($F618:AG618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D618),$X598-SUM($F618:AH618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D618),$X598-SUM($F618:AI618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D618),$X598-SUM($F618:AJ618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D618),$X598-SUM($F618:AK618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D618),$X598-SUM($F618:AL618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D618),$X598-SUM($F618:AM618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D618),$X598-SUM($F618:AN618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D618),$X598-SUM($F618:AO618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D618),$X598-SUM($F618:AP618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D618),$X598-SUM($F618:AQ618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D618),$X598-SUM($F618:AR618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D618),$X598-SUM($F618:AS618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D618),$X598-SUM($F618:AT618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D618),$X598-SUM($F618:AU618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D618),$X598-SUM($F618:AV618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D618),$X598-SUM($F618:AW618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D618),$X598-SUM($F618:AX618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D618),$X598-SUM($F618:AY618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D618),$X598-SUM($F618:AZ618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D618),$X598-SUM($F618:BA618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D618),$X598-SUM($F618:BB618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D618),$X598-SUM($F618:BC618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D618),$X598-SUM($F618:BD618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D618),$X598-SUM($F618:BE618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D618),$X598-SUM($F618:BF618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D618),$X598-SUM($F618:BG618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D618),$X598-SUM($F618:BH618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D618),$X598-SUM($F618:BI618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D618),$X598-SUM($F618:BJ618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D618),$X598-SUM($F618:BK618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D618),$X598-SUM($F618:BL618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D618),$X598-SUM($F618:BM618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D618),$X598-SUM($F618:BN618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D618),$X598-SUM($F618:BO618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D618),$X598-SUM($F618:BP618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D618),$X598-SUM($F618:BQ618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D618),$X598-SUM($F618:BR618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D618),$X598-SUM($F618:BS618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D618),$X598-SUM($F618:BT618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D618),$X598-SUM($F618:BU618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D618),$X598-SUM($F618:BV618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D618),$X598-SUM($F618:BW618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D618),$X598-SUM($F618:BX618),$X598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D618),$X598-SUM($F618:BY618),$X598/$D598))","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(Z$3>($D598+$D619),$Y598-SUM($F619:Y619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D619),$Y598-SUM($F619:Z619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D619),$Y598-SUM($F619:AA619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D619),$Y598-SUM($F619:AB619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D619),$Y598-SUM($F619:AC619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D619),$Y598-SUM($F619:AD619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D619),$Y598-SUM($F619:AE619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D619),$Y598-SUM($F619:AF619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D619),$Y598-SUM($F619:AG619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D619),$Y598-SUM($F619:AH619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D619),$Y598-SUM($F619:AI619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D619),$Y598-SUM($F619:AJ619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D619),$Y598-SUM($F619:AK619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D619),$Y598-SUM($F619:AL619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D619),$Y598-SUM($F619:AM619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D619),$Y598-SUM($F619:AN619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D619),$Y598-SUM($F619:AO619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D619),$Y598-SUM($F619:AP619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D619),$Y598-SUM($F619:AQ619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D619),$Y598-SUM($F619:AR619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D619),$Y598-SUM($F619:AS619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D619),$Y598-SUM($F619:AT619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D619),$Y598-SUM($F619:AU619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D619),$Y598-SUM($F619:AV619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D619),$Y598-SUM($F619:AW619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D619),$Y598-SUM($F619:AX619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D619),$Y598-SUM($F619:AY619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D619),$Y598-SUM($F619:AZ619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D619),$Y598-SUM($F619:BA619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D619),$Y598-SUM($F619:BB619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D619),$Y598-SUM($F619:BC619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D619),$Y598-SUM($F619:BD619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D619),$Y598-SUM($F619:BE619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D619),$Y598-SUM($F619:BF619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D619),$Y598-SUM($F619:BG619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D619),$Y598-SUM($F619:BH619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D619),$Y598-SUM($F619:BI619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D619),$Y598-SUM($F619:BJ619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D619),$Y598-SUM($F619:BK619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D619),$Y598-SUM($F619:BL619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D619),$Y598-SUM($F619:BM619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D619),$Y598-SUM($F619:BN619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D619),$Y598-SUM($F619:BO619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D619),$Y598-SUM($F619:BP619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D619),$Y598-SUM($F619:BQ619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D619),$Y598-SUM($F619:BR619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D619),$Y598-SUM($F619:BS619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D619),$Y598-SUM($F619:BT619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D619),$Y598-SUM($F619:BU619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D619),$Y598-SUM($F619:BV619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D619),$Y598-SUM($F619:BW619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D619),$Y598-SUM($F619:BX619),$Y598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D619),$Y598-SUM($F619:BY619),$Y598/$D598))","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AA$3>($D598+$D620),$Z598-SUM($F620:Z620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D620),$Z598-SUM($F620:AA620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D620),$Z598-SUM($F620:AB620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D620),$Z598-SUM($F620:AC620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D620),$Z598-SUM($F620:AD620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D620),$Z598-SUM($F620:AE620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D620),$Z598-SUM($F620:AF620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D620),$Z598-SUM($F620:AG620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D620),$Z598-SUM($F620:AH620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D620),$Z598-SUM($F620:AI620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D620),$Z598-SUM($F620:AJ620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D620),$Z598-SUM($F620:AK620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D620),$Z598-SUM($F620:AL620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D620),$Z598-SUM($F620:AM620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D620),$Z598-SUM($F620:AN620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D620),$Z598-SUM($F620:AO620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D620),$Z598-SUM($F620:AP620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D620),$Z598-SUM($F620:AQ620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D620),$Z598-SUM($F620:AR620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D620),$Z598-SUM($F620:AS620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D620),$Z598-SUM($F620:AT620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D620),$Z598-SUM($F620:AU620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D620),$Z598-SUM($F620:AV620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D620),$Z598-SUM($F620:AW620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D620),$Z598-SUM($F620:AX620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D620),$Z598-SUM($F620:AY620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D620),$Z598-SUM($F620:AZ620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D620),$Z598-SUM($F620:BA620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D620),$Z598-SUM($F620:BB620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D620),$Z598-SUM($F620:BC620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D620),$Z598-SUM($F620:BD620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D620),$Z598-SUM($F620:BE620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D620),$Z598-SUM($F620:BF620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D620),$Z598-SUM($F620:BG620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D620),$Z598-SUM($F620:BH620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D620),$Z598-SUM($F620:BI620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D620),$Z598-SUM($F620:BJ620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D620),$Z598-SUM($F620:BK620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D620),$Z598-SUM($F620:BL620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D620),$Z598-SUM($F620:BM620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D620),$Z598-SUM($F620:BN620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D620),$Z598-SUM($F620:BO620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D620),$Z598-SUM($F620:BP620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D620),$Z598-SUM($F620:BQ620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D620),$Z598-SUM($F620:BR620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D620),$Z598-SUM($F620:BS620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D620),$Z598-SUM($F620:BT620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D620),$Z598-SUM($F620:BU620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D620),$Z598-SUM($F620:BV620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D620),$Z598-SUM($F620:BW620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D620),$Z598-SUM($F620:BX620),$Z598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D620),$Z598-SUM($F620:BY620),$Z598/$D598))","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AB$3>($D598+$D621),$AA598-SUM($F621:AA621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D621),$AA598-SUM($F621:AB621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D621),$AA598-SUM($F621:AC621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D621),$AA598-SUM($F621:AD621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D621),$AA598-SUM($F621:AE621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D621),$AA598-SUM($F621:AF621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D621),$AA598-SUM($F621:AG621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D621),$AA598-SUM($F621:AH621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D621),$AA598-SUM($F621:AI621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D621),$AA598-SUM($F621:AJ621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D621),$AA598-SUM($F621:AK621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D621),$AA598-SUM($F621:AL621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D621),$AA598-SUM($F621:AM621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D621),$AA598-SUM($F621:AN621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D621),$AA598-SUM($F621:AO621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D621),$AA598-SUM($F621:AP621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D621),$AA598-SUM($F621:AQ621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D621),$AA598-SUM($F621:AR621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D621),$AA598-SUM($F621:AS621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D621),$AA598-SUM($F621:AT621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D621),$AA598-SUM($F621:AU621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D621),$AA598-SUM($F621:AV621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D621),$AA598-SUM($F621:AW621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D621),$AA598-SUM($F621:AX621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D621),$AA598-SUM($F621:AY621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D621),$AA598-SUM($F621:AZ621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D621),$AA598-SUM($F621:BA621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D621),$AA598-SUM($F621:BB621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D621),$AA598-SUM($F621:BC621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D621),$AA598-SUM($F621:BD621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D621),$AA598-SUM($F621:BE621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D621),$AA598-SUM($F621:BF621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D621),$AA598-SUM($F621:BG621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D621),$AA598-SUM($F621:BH621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D621),$AA598-SUM($F621:BI621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D621),$AA598-SUM($F621:BJ621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D621),$AA598-SUM($F621:BK621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D621),$AA598-SUM($F621:BL621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D621),$AA598-SUM($F621:BM621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D621),$AA598-SUM($F621:BN621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D621),$AA598-SUM($F621:BO621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D621),$AA598-SUM($F621:BP621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D621),$AA598-SUM($F621:BQ621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D621),$AA598-SUM($F621:BR621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D621),$AA598-SUM($F621:BS621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D621),$AA598-SUM($F621:BT621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D621),$AA598-SUM($F621:BU621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D621),$AA598-SUM($F621:BV621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D621),$AA598-SUM($F621:BW621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D621),$AA598-SUM($F621:BX621),$AA598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D621),$AA598-SUM($F621:BY621),$AA598/$D598))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AC$3>($D598+$D622),$AB598-SUM($F622:AB622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D622),$AB598-SUM($F622:AC622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D622),$AB598-SUM($F622:AD622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D622),$AB598-SUM($F622:AE622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D622),$AB598-SUM($F622:AF622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D622),$AB598-SUM($F622:AG622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D622),$AB598-SUM($F622:AH622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D622),$AB598-SUM($F622:AI622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D622),$AB598-SUM($F622:AJ622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D622),$AB598-SUM($F622:AK622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D622),$AB598-SUM($F622:AL622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D622),$AB598-SUM($F622:AM622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D622),$AB598-SUM($F622:AN622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D622),$AB598-SUM($F622:AO622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D622),$AB598-SUM($F622:AP622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D622),$AB598-SUM($F622:AQ622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D622),$AB598-SUM($F622:AR622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D622),$AB598-SUM($F622:AS622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D622),$AB598-SUM($F622:AT622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D622),$AB598-SUM($F622:AU622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D622),$AB598-SUM($F622:AV622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D622),$AB598-SUM($F622:AW622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D622),$AB598-SUM($F622:AX622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D622),$AB598-SUM($F622:AY622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D622),$AB598-SUM($F622:AZ622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D622),$AB598-SUM($F622:BA622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D622),$AB598-SUM($F622:BB622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D622),$AB598-SUM($F622:BC622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D622),$AB598-SUM($F622:BD622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D622),$AB598-SUM($F622:BE622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D622),$AB598-SUM($F622:BF622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D622),$AB598-SUM($F622:BG622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D622),$AB598-SUM($F622:BH622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D622),$AB598-SUM($F622:BI622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D622),$AB598-SUM($F622:BJ622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D622),$AB598-SUM($F622:BK622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D622),$AB598-SUM($F622:BL622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D622),$AB598-SUM($F622:BM622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D622),$AB598-SUM($F622:BN622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D622),$AB598-SUM($F622:BO622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D622),$AB598-SUM($F622:BP622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D622),$AB598-SUM($F622:BQ622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D622),$AB598-SUM($F622:BR622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D622),$AB598-SUM($F622:BS622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D622),$AB598-SUM($F622:BT622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D622),$AB598-SUM($F622:BU622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D622),$AB598-SUM($F622:BV622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D622),$AB598-SUM($F622:BW622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D622),$AB598-SUM($F622:BX622),$AB598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D622),$AB598-SUM($F622:BY622),$AB598/$D598))","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AD$3>($D598+$D623),$AC598-SUM($F623:AC623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AE$3>($D598+$D623),$AC598-SUM($F623:AD623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AF$3>($D598+$D623),$AC598-SUM($F623:AE623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AG$3>($D598+$D623),$AC598-SUM($F623:AF623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AH$3>($D598+$D623),$AC598-SUM($F623:AG623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AI$3>($D598+$D623),$AC598-SUM($F623:AH623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AJ$3>($D598+$D623),$AC598-SUM($F623:AI623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AK$3>($D598+$D623),$AC598-SUM($F623:AJ623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AL$3>($D598+$D623),$AC598-SUM($F623:AK623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AM$3>($D598+$D623),$AC598-SUM($F623:AL623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AN$3>($D598+$D623),$AC598-SUM($F623:AM623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AO$3>($D598+$D623),$AC598-SUM($F623:AN623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AP$3>($D598+$D623),$AC598-SUM($F623:AO623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AQ$3>($D598+$D623),$AC598-SUM($F623:AP623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AR$3>($D598+$D623),$AC598-SUM($F623:AQ623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AS$3>($D598+$D623),$AC598-SUM($F623:AR623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AT$3>($D598+$D623),$AC598-SUM($F623:AS623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AU$3>($D598+$D623),$AC598-SUM($F623:AT623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AV$3>($D598+$D623),$AC598-SUM($F623:AU623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AW$3>($D598+$D623),$AC598-SUM($F623:AV623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AX$3>($D598+$D623),$AC598-SUM($F623:AW623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AY$3>($D598+$D623),$AC598-SUM($F623:AX623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(AZ$3>($D598+$D623),$AC598-SUM($F623:AY623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BA$3>($D598+$D623),$AC598-SUM($F623:AZ623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BB$3>($D598+$D623),$AC598-SUM($F623:BA623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BC$3>($D598+$D623),$AC598-SUM($F623:BB623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BD$3>($D598+$D623),$AC598-SUM($F623:BC623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BE$3>($D598+$D623),$AC598-SUM($F623:BD623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BF$3>($D598+$D623),$AC598-SUM($F623:BE623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BG$3>($D598+$D623),$AC598-SUM($F623:BF623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BH$3>($D598+$D623),$AC598-SUM($F623:BG623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BI$3>($D598+$D623),$AC598-SUM($F623:BH623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BJ$3>($D598+$D623),$AC598-SUM($F623:BI623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BK$3>($D598+$D623),$AC598-SUM($F623:BJ623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BL$3>($D598+$D623),$AC598-SUM($F623:BK623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BM$3>($D598+$D623),$AC598-SUM($F623:BL623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BN$3>($D598+$D623),$AC598-SUM($F623:BM623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BO$3>($D598+$D623),$AC598-SUM($F623:BN623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BP$3>($D598+$D623),$AC598-SUM($F623:BO623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BQ$3>($D598+$D623),$AC598-SUM($F623:BP623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BR$3>($D598+$D623),$AC598-SUM($F623:BQ623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BS$3>($D598+$D623),$AC598-SUM($F623:BR623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BT$3>($D598+$D623),$AC598-SUM($F623:BS623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BU$3>($D598+$D623),$AC598-SUM($F623:BT623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BV$3>($D598+$D623),$AC598-SUM($F623:BU623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BW$3>($D598+$D623),$AC598-SUM($F623:BV623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BX$3>($D598+$D623),$AC598-SUM($F623:BW623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BY$3>($D598+$D623),$AC598-SUM($F623:BX623),$AC598/$D598))","v":0},{"$f":"IF($D598=\"n/a\",\"n/a\",IF(BZ$3>($D598+$D623),$AC598-SUM($F623:BY623),$AC598/$D598))","v":0}]
[null,null,null,25]
[null,{"$f":"A54","v":"Equity Raising costs (2003-08)"},null,null,null,{"$f":"SUM(F599:F624)","v":0},0,0,0,0,0,0,0,0,0,0,0,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,{"$f":"SUM(AL599:AL624)","v":1936.838212989258},1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1105.3682492900698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"B654","v":0},{"$f":"VLOOKUP(C627,$A$124:$D$140,4,FALSE)","v":"n/a"},{"$f":"VLOOKUP(C627,$A$124:$D$140,3,FALSE)","v":"n/a"},{"$f":"IF(F$124=\"\",0,HLOOKUP(F$2,$F$124:$BZ$141,MATCH($C627,$A$61:$A$77,0),FALSE))","v":0},{"$f":"IF(G$124=\"\",0,HLOOKUP(G$2,$F$124:$BZ$141,MATCH($C627,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$124=\"\",0,HLOOKUP(BS$2,$F$124:$BZ$141,MATCH($C627,$A$61:$A$77,0),FALSE))","v":0},0,0,0,0,0,0,0]
[null,null,"Capex",0]
[null,null,null,1,null,null,{"$f":"IF($E627=\"n/a\",\"n/a\",IF(G$3>($E627+$D629),$F627-SUM($F629:F629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(H$3>($E627+$D629),$F627-SUM($F629:G629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(I$3>($E627+$D629),$F627-SUM($F629:H629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(J$3>($E627+$D629),$F627-SUM($F629:I629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(K$3>($E627+$D629),$F627-SUM($F629:J629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(L$3>($E627+$D629),$F627-SUM($F629:K629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(M$3>($E627+$D629),$F627-SUM($F629:L629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(N$3>($E627+$D629),$F627-SUM($F629:M629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(O$3>($E627+$D629),$F627-SUM($F629:N629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(P$3>($E627+$D629),$F627-SUM($F629:O629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Q$3>($E627+$D629),$F627-SUM($F629:P629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(R$3>($E627+$D629),$F627-SUM($F629:Q629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(S$3>($E627+$D629),$F627-SUM($F629:R629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(T$3>($E627+$D629),$F627-SUM($F629:S629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(U$3>($E627+$D629),$F627-SUM($F629:T629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(V$3>($E627+$D629),$F627-SUM($F629:U629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(W$3>($E627+$D629),$F627-SUM($F629:V629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(X$3>($E627+$D629),$F627-SUM($F629:W629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Y$3>($E627+$D629),$F627-SUM($F629:X629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Z$3>($E627+$D629),$F627-SUM($F629:Y629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AA$3>($E627+$D629),$F627-SUM($F629:Z629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AB$3>($E627+$D629),$F627-SUM($F629:AA629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AC$3>($E627+$D629),$F627-SUM($F629:AB629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AD$3>($E627+$D629),$F627-SUM($F629:AC629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AE$3>($E627+$D629),$F627-SUM($F629:AD629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AF$3>($E627+$D629),$F627-SUM($F629:AE629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AG$3>($E627+$D629),$F627-SUM($F629:AF629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AH$3>($E627+$D629),$F627-SUM($F629:AG629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AI$3>($E627+$D629),$F627-SUM($F629:AH629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AJ$3>($E627+$D629),$F627-SUM($F629:AI629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AK$3>($E627+$D629),$F627-SUM($F629:AJ629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AL$3>($E627+$D629),$F627-SUM($F629:AK629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AM$3>($E627+$D629),$F627-SUM($F629:AL629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AN$3>($E627+$D629),$F627-SUM($F629:AM629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AO$3>($E627+$D629),$F627-SUM($F629:AN629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AP$3>($E627+$D629),$F627-SUM($F629:AO629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AQ$3>($E627+$D629),$F627-SUM($F629:AP629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AR$3>($E627+$D629),$F627-SUM($F629:AQ629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AS$3>($E627+$D629),$F627-SUM($F629:AR629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AT$3>($E627+$D629),$F627-SUM($F629:AS629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AU$3>($E627+$D629),$F627-SUM($F629:AT629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AV$3>($E627+$D629),$F627-SUM($F629:AU629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AW$3>($E627+$D629),$F627-SUM($F629:AV629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AX$3>($E627+$D629),$F627-SUM($F629:AW629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AY$3>($E627+$D629),$F627-SUM($F629:AX629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AZ$3>($E627+$D629),$F627-SUM($F629:AY629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BA$3>($E627+$D629),$F627-SUM($F629:AZ629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BB$3>($E627+$D629),$F627-SUM($F629:BA629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BC$3>($E627+$D629),$F627-SUM($F629:BB629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BD$3>($E627+$D629),$F627-SUM($F629:BC629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BE$3>($E627+$D629),$F627-SUM($F629:BD629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BF$3>($E627+$D629),$F627-SUM($F629:BE629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BG$3>($E627+$D629),$F627-SUM($F629:BF629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BH$3>($E627+$D629),$F627-SUM($F629:BG629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BI$3>($E627+$D629),$F627-SUM($F629:BH629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BJ$3>($E627+$D629),$F627-SUM($F629:BI629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BK$3>($E627+$D629),$F627-SUM($F629:BJ629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BL$3>($E627+$D629),$F627-SUM($F629:BK629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BM$3>($E627+$D629),$F627-SUM($F629:BL629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BN$3>($E627+$D629),$F627-SUM($F629:BM629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BO$3>($E627+$D629),$F627-SUM($F629:BN629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BP$3>($E627+$D629),$F627-SUM($F629:BO629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BQ$3>($E627+$D629),$F627-SUM($F629:BP629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BR$3>($E627+$D629),$F627-SUM($F629:BQ629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BS$3>($E627+$D629),$F627-SUM($F629:BR629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BT$3>($E627+$D629),$F627-SUM($F629:BS629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BU$3>($E627+$D629),$F627-SUM($F629:BT629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BV$3>($E627+$D629),$F627-SUM($F629:BU629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BW$3>($E627+$D629),$F627-SUM($F629:BV629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BX$3>($E627+$D629),$F627-SUM($F629:BW629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BY$3>($E627+$D629),$F627-SUM($F629:BX629),$F627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BZ$3>($E627+$D629),$F627-SUM($F629:BY629),$F627/$E627))","v":"n/a"}]
[null,null,null,2,null,null,null,{"$f":"IF($E627=\"n/a\",\"n/a\",IF(H$3>($E627+$D630),$G627-SUM($F630:G630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(I$3>($E627+$D630),$G627-SUM($F630:H630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(J$3>($E627+$D630),$G627-SUM($F630:I630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(K$3>($E627+$D630),$G627-SUM($F630:J630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(L$3>($E627+$D630),$G627-SUM($F630:K630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(M$3>($E627+$D630),$G627-SUM($F630:L630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(N$3>($E627+$D630),$G627-SUM($F630:M630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(O$3>($E627+$D630),$G627-SUM($F630:N630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(P$3>($E627+$D630),$G627-SUM($F630:O630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Q$3>($E627+$D630),$G627-SUM($F630:P630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(R$3>($E627+$D630),$G627-SUM($F630:Q630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(S$3>($E627+$D630),$G627-SUM($F630:R630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(T$3>($E627+$D630),$G627-SUM($F630:S630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(U$3>($E627+$D630),$G627-SUM($F630:T630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(V$3>($E627+$D630),$G627-SUM($F630:U630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(W$3>($E627+$D630),$G627-SUM($F630:V630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(X$3>($E627+$D630),$G627-SUM($F630:W630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Y$3>($E627+$D630),$G627-SUM($F630:X630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Z$3>($E627+$D630),$G627-SUM($F630:Y630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AA$3>($E627+$D630),$G627-SUM($F630:Z630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AB$3>($E627+$D630),$G627-SUM($F630:AA630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AC$3>($E627+$D630),$G627-SUM($F630:AB630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AD$3>($E627+$D630),$G627-SUM($F630:AC630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AE$3>($E627+$D630),$G627-SUM($F630:AD630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AF$3>($E627+$D630),$G627-SUM($F630:AE630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AG$3>($E627+$D630),$G627-SUM($F630:AF630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AH$3>($E627+$D630),$G627-SUM($F630:AG630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AI$3>($E627+$D630),$G627-SUM($F630:AH630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AJ$3>($E627+$D630),$G627-SUM($F630:AI630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AK$3>($E627+$D630),$G627-SUM($F630:AJ630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AL$3>($E627+$D630),$G627-SUM($F630:AK630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AM$3>($E627+$D630),$G627-SUM($F630:AL630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AN$3>($E627+$D630),$G627-SUM($F630:AM630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AO$3>($E627+$D630),$G627-SUM($F630:AN630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AP$3>($E627+$D630),$G627-SUM($F630:AO630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AQ$3>($E627+$D630),$G627-SUM($F630:AP630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AR$3>($E627+$D630),$G627-SUM($F630:AQ630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AS$3>($E627+$D630),$G627-SUM($F630:AR630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AT$3>($E627+$D630),$G627-SUM($F630:AS630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AU$3>($E627+$D630),$G627-SUM($F630:AT630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AV$3>($E627+$D630),$G627-SUM($F630:AU630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AW$3>($E627+$D630),$G627-SUM($F630:AV630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AX$3>($E627+$D630),$G627-SUM($F630:AW630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AY$3>($E627+$D630),$G627-SUM($F630:AX630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AZ$3>($E627+$D630),$G627-SUM($F630:AY630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BA$3>($E627+$D630),$G627-SUM($F630:AZ630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BB$3>($E627+$D630),$G627-SUM($F630:BA630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BC$3>($E627+$D630),$G627-SUM($F630:BB630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BD$3>($E627+$D630),$G627-SUM($F630:BC630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BE$3>($E627+$D630),$G627-SUM($F630:BD630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BF$3>($E627+$D630),$G627-SUM($F630:BE630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BG$3>($E627+$D630),$G627-SUM($F630:BF630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BH$3>($E627+$D630),$G627-SUM($F630:BG630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BI$3>($E627+$D630),$G627-SUM($F630:BH630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BJ$3>($E627+$D630),$G627-SUM($F630:BI630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BK$3>($E627+$D630),$G627-SUM($F630:BJ630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BL$3>($E627+$D630),$G627-SUM($F630:BK630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BM$3>($E627+$D630),$G627-SUM($F630:BL630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BN$3>($E627+$D630),$G627-SUM($F630:BM630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BO$3>($E627+$D630),$G627-SUM($F630:BN630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BP$3>($E627+$D630),$G627-SUM($F630:BO630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BQ$3>($E627+$D630),$G627-SUM($F630:BP630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BR$3>($E627+$D630),$G627-SUM($F630:BQ630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BS$3>($E627+$D630),$G627-SUM($F630:BR630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BT$3>($E627+$D630),$G627-SUM($F630:BS630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BU$3>($E627+$D630),$G627-SUM($F630:BT630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BV$3>($E627+$D630),$G627-SUM($F630:BU630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BW$3>($E627+$D630),$G627-SUM($F630:BV630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BX$3>($E627+$D630),$G627-SUM($F630:BW630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BY$3>($E627+$D630),$G627-SUM($F630:BX630),$G627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BZ$3>($E627+$D630),$G627-SUM($F630:BY630),$G627/$E627))","v":"n/a"}]
[null,null,null,3,null,null,null,null,{"$f":"IF($E627=\"n/a\",\"n/a\",IF(I$3>($E627+$D631),$H627-SUM($F631:H631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(J$3>($E627+$D631),$H627-SUM($F631:I631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(K$3>($E627+$D631),$H627-SUM($F631:J631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(L$3>($E627+$D631),$H627-SUM($F631:K631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(M$3>($E627+$D631),$H627-SUM($F631:L631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(N$3>($E627+$D631),$H627-SUM($F631:M631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(O$3>($E627+$D631),$H627-SUM($F631:N631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(P$3>($E627+$D631),$H627-SUM($F631:O631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Q$3>($E627+$D631),$H627-SUM($F631:P631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(R$3>($E627+$D631),$H627-SUM($F631:Q631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(S$3>($E627+$D631),$H627-SUM($F631:R631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(T$3>($E627+$D631),$H627-SUM($F631:S631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(U$3>($E627+$D631),$H627-SUM($F631:T631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(V$3>($E627+$D631),$H627-SUM($F631:U631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(W$3>($E627+$D631),$H627-SUM($F631:V631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(X$3>($E627+$D631),$H627-SUM($F631:W631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Y$3>($E627+$D631),$H627-SUM($F631:X631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Z$3>($E627+$D631),$H627-SUM($F631:Y631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AA$3>($E627+$D631),$H627-SUM($F631:Z631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AB$3>($E627+$D631),$H627-SUM($F631:AA631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AC$3>($E627+$D631),$H627-SUM($F631:AB631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AD$3>($E627+$D631),$H627-SUM($F631:AC631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AE$3>($E627+$D631),$H627-SUM($F631:AD631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AF$3>($E627+$D631),$H627-SUM($F631:AE631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AG$3>($E627+$D631),$H627-SUM($F631:AF631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AH$3>($E627+$D631),$H627-SUM($F631:AG631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AI$3>($E627+$D631),$H627-SUM($F631:AH631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AJ$3>($E627+$D631),$H627-SUM($F631:AI631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AK$3>($E627+$D631),$H627-SUM($F631:AJ631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AL$3>($E627+$D631),$H627-SUM($F631:AK631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AM$3>($E627+$D631),$H627-SUM($F631:AL631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AN$3>($E627+$D631),$H627-SUM($F631:AM631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AO$3>($E627+$D631),$H627-SUM($F631:AN631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AP$3>($E627+$D631),$H627-SUM($F631:AO631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AQ$3>($E627+$D631),$H627-SUM($F631:AP631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AR$3>($E627+$D631),$H627-SUM($F631:AQ631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AS$3>($E627+$D631),$H627-SUM($F631:AR631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AT$3>($E627+$D631),$H627-SUM($F631:AS631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AU$3>($E627+$D631),$H627-SUM($F631:AT631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AV$3>($E627+$D631),$H627-SUM($F631:AU631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AW$3>($E627+$D631),$H627-SUM($F631:AV631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AX$3>($E627+$D631),$H627-SUM($F631:AW631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AY$3>($E627+$D631),$H627-SUM($F631:AX631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AZ$3>($E627+$D631),$H627-SUM($F631:AY631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BA$3>($E627+$D631),$H627-SUM($F631:AZ631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BB$3>($E627+$D631),$H627-SUM($F631:BA631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BC$3>($E627+$D631),$H627-SUM($F631:BB631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BD$3>($E627+$D631),$H627-SUM($F631:BC631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BE$3>($E627+$D631),$H627-SUM($F631:BD631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BF$3>($E627+$D631),$H627-SUM($F631:BE631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BG$3>($E627+$D631),$H627-SUM($F631:BF631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BH$3>($E627+$D631),$H627-SUM($F631:BG631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BI$3>($E627+$D631),$H627-SUM($F631:BH631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BJ$3>($E627+$D631),$H627-SUM($F631:BI631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BK$3>($E627+$D631),$H627-SUM($F631:BJ631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BL$3>($E627+$D631),$H627-SUM($F631:BK631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BM$3>($E627+$D631),$H627-SUM($F631:BL631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BN$3>($E627+$D631),$H627-SUM($F631:BM631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BO$3>($E627+$D631),$H627-SUM($F631:BN631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BP$3>($E627+$D631),$H627-SUM($F631:BO631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BQ$3>($E627+$D631),$H627-SUM($F631:BP631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BR$3>($E627+$D631),$H627-SUM($F631:BQ631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BS$3>($E627+$D631),$H627-SUM($F631:BR631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BT$3>($E627+$D631),$H627-SUM($F631:BS631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BU$3>($E627+$D631),$H627-SUM($F631:BT631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BV$3>($E627+$D631),$H627-SUM($F631:BU631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BW$3>($E627+$D631),$H627-SUM($F631:BV631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BX$3>($E627+$D631),$H627-SUM($F631:BW631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BY$3>($E627+$D631),$H627-SUM($F631:BX631),$H627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BZ$3>($E627+$D631),$H627-SUM($F631:BY631),$H627/$E627))","v":"n/a"}]
[null,null,null,4,null,null,null,null,null,{"$f":"IF($E627=\"n/a\",\"n/a\",IF(J$3>($E627+$D632),$I627-SUM($F632:I632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(K$3>($E627+$D632),$I627-SUM($F632:J632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(L$3>($E627+$D632),$I627-SUM($F632:K632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(M$3>($E627+$D632),$I627-SUM($F632:L632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(N$3>($E627+$D632),$I627-SUM($F632:M632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(O$3>($E627+$D632),$I627-SUM($F632:N632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(P$3>($E627+$D632),$I627-SUM($F632:O632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Q$3>($E627+$D632),$I627-SUM($F632:P632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(R$3>($E627+$D632),$I627-SUM($F632:Q632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(S$3>($E627+$D632),$I627-SUM($F632:R632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(T$3>($E627+$D632),$I627-SUM($F632:S632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(U$3>($E627+$D632),$I627-SUM($F632:T632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(V$3>($E627+$D632),$I627-SUM($F632:U632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(W$3>($E627+$D632),$I627-SUM($F632:V632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(X$3>($E627+$D632),$I627-SUM($F632:W632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Y$3>($E627+$D632),$I627-SUM($F632:X632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Z$3>($E627+$D632),$I627-SUM($F632:Y632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AA$3>($E627+$D632),$I627-SUM($F632:Z632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AB$3>($E627+$D632),$I627-SUM($F632:AA632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AC$3>($E627+$D632),$I627-SUM($F632:AB632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AD$3>($E627+$D632),$I627-SUM($F632:AC632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AE$3>($E627+$D632),$I627-SUM($F632:AD632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AF$3>($E627+$D632),$I627-SUM($F632:AE632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AG$3>($E627+$D632),$I627-SUM($F632:AF632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AH$3>($E627+$D632),$I627-SUM($F632:AG632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AI$3>($E627+$D632),$I627-SUM($F632:AH632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AJ$3>($E627+$D632),$I627-SUM($F632:AI632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AK$3>($E627+$D632),$I627-SUM($F632:AJ632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AL$3>($E627+$D632),$I627-SUM($F632:AK632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AM$3>($E627+$D632),$I627-SUM($F632:AL632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AN$3>($E627+$D632),$I627-SUM($F632:AM632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AO$3>($E627+$D632),$I627-SUM($F632:AN632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AP$3>($E627+$D632),$I627-SUM($F632:AO632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AQ$3>($E627+$D632),$I627-SUM($F632:AP632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AR$3>($E627+$D632),$I627-SUM($F632:AQ632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AS$3>($E627+$D632),$I627-SUM($F632:AR632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AT$3>($E627+$D632),$I627-SUM($F632:AS632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AU$3>($E627+$D632),$I627-SUM($F632:AT632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AV$3>($E627+$D632),$I627-SUM($F632:AU632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AW$3>($E627+$D632),$I627-SUM($F632:AV632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AX$3>($E627+$D632),$I627-SUM($F632:AW632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AY$3>($E627+$D632),$I627-SUM($F632:AX632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AZ$3>($E627+$D632),$I627-SUM($F632:AY632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BA$3>($E627+$D632),$I627-SUM($F632:AZ632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BB$3>($E627+$D632),$I627-SUM($F632:BA632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BC$3>($E627+$D632),$I627-SUM($F632:BB632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BD$3>($E627+$D632),$I627-SUM($F632:BC632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BE$3>($E627+$D632),$I627-SUM($F632:BD632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BF$3>($E627+$D632),$I627-SUM($F632:BE632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BG$3>($E627+$D632),$I627-SUM($F632:BF632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BH$3>($E627+$D632),$I627-SUM($F632:BG632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BI$3>($E627+$D632),$I627-SUM($F632:BH632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BJ$3>($E627+$D632),$I627-SUM($F632:BI632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BK$3>($E627+$D632),$I627-SUM($F632:BJ632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BL$3>($E627+$D632),$I627-SUM($F632:BK632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BM$3>($E627+$D632),$I627-SUM($F632:BL632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BN$3>($E627+$D632),$I627-SUM($F632:BM632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BO$3>($E627+$D632),$I627-SUM($F632:BN632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BP$3>($E627+$D632),$I627-SUM($F632:BO632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BQ$3>($E627+$D632),$I627-SUM($F632:BP632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BR$3>($E627+$D632),$I627-SUM($F632:BQ632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BS$3>($E627+$D632),$I627-SUM($F632:BR632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BT$3>($E627+$D632),$I627-SUM($F632:BS632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BU$3>($E627+$D632),$I627-SUM($F632:BT632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BV$3>($E627+$D632),$I627-SUM($F632:BU632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BW$3>($E627+$D632),$I627-SUM($F632:BV632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BX$3>($E627+$D632),$I627-SUM($F632:BW632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BY$3>($E627+$D632),$I627-SUM($F632:BX632),$I627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BZ$3>($E627+$D632),$I627-SUM($F632:BY632),$I627/$E627))","v":"n/a"}]
[null,null,null,5,null,null,null,null,null,null,{"$f":"IF($E627=\"n/a\",\"n/a\",IF(K$3>($E627+$D633),$J627-SUM($F633:J633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(L$3>($E627+$D633),$J627-SUM($F633:K633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(M$3>($E627+$D633),$J627-SUM($F633:L633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(N$3>($E627+$D633),$J627-SUM($F633:M633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(O$3>($E627+$D633),$J627-SUM($F633:N633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(P$3>($E627+$D633),$J627-SUM($F633:O633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Q$3>($E627+$D633),$J627-SUM($F633:P633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(R$3>($E627+$D633),$J627-SUM($F633:Q633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(S$3>($E627+$D633),$J627-SUM($F633:R633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(T$3>($E627+$D633),$J627-SUM($F633:S633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(U$3>($E627+$D633),$J627-SUM($F633:T633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(V$3>($E627+$D633),$J627-SUM($F633:U633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(W$3>($E627+$D633),$J627-SUM($F633:V633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(X$3>($E627+$D633),$J627-SUM($F633:W633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Y$3>($E627+$D633),$J627-SUM($F633:X633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(Z$3>($E627+$D633),$J627-SUM($F633:Y633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AA$3>($E627+$D633),$J627-SUM($F633:Z633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AB$3>($E627+$D633),$J627-SUM($F633:AA633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AC$3>($E627+$D633),$J627-SUM($F633:AB633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AD$3>($E627+$D633),$J627-SUM($F633:AC633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AE$3>($E627+$D633),$J627-SUM($F633:AD633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AF$3>($E627+$D633),$J627-SUM($F633:AE633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AG$3>($E627+$D633),$J627-SUM($F633:AF633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AH$3>($E627+$D633),$J627-SUM($F633:AG633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AI$3>($E627+$D633),$J627-SUM($F633:AH633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AJ$3>($E627+$D633),$J627-SUM($F633:AI633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AK$3>($E627+$D633),$J627-SUM($F633:AJ633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AL$3>($E627+$D633),$J627-SUM($F633:AK633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AM$3>($E627+$D633),$J627-SUM($F633:AL633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AN$3>($E627+$D633),$J627-SUM($F633:AM633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AO$3>($E627+$D633),$J627-SUM($F633:AN633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AP$3>($E627+$D633),$J627-SUM($F633:AO633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AQ$3>($E627+$D633),$J627-SUM($F633:AP633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AR$3>($E627+$D633),$J627-SUM($F633:AQ633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AS$3>($E627+$D633),$J627-SUM($F633:AR633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AT$3>($E627+$D633),$J627-SUM($F633:AS633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AU$3>($E627+$D633),$J627-SUM($F633:AT633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AV$3>($E627+$D633),$J627-SUM($F633:AU633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AW$3>($E627+$D633),$J627-SUM($F633:AV633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AX$3>($E627+$D633),$J627-SUM($F633:AW633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AY$3>($E627+$D633),$J627-SUM($F633:AX633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(AZ$3>($E627+$D633),$J627-SUM($F633:AY633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BA$3>($E627+$D633),$J627-SUM($F633:AZ633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BB$3>($E627+$D633),$J627-SUM($F633:BA633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BC$3>($E627+$D633),$J627-SUM($F633:BB633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BD$3>($E627+$D633),$J627-SUM($F633:BC633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BE$3>($E627+$D633),$J627-SUM($F633:BD633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BF$3>($E627+$D633),$J627-SUM($F633:BE633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BG$3>($E627+$D633),$J627-SUM($F633:BF633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BH$3>($E627+$D633),$J627-SUM($F633:BG633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BI$3>($E627+$D633),$J627-SUM($F633:BH633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BJ$3>($E627+$D633),$J627-SUM($F633:BI633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BK$3>($E627+$D633),$J627-SUM($F633:BJ633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BL$3>($E627+$D633),$J627-SUM($F633:BK633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BM$3>($E627+$D633),$J627-SUM($F633:BL633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BN$3>($E627+$D633),$J627-SUM($F633:BM633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BO$3>($E627+$D633),$J627-SUM($F633:BN633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BP$3>($E627+$D633),$J627-SUM($F633:BO633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BQ$3>($E627+$D633),$J627-SUM($F633:BP633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BR$3>($E627+$D633),$J627-SUM($F633:BQ633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BS$3>($E627+$D633),$J627-SUM($F633:BR633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BT$3>($E627+$D633),$J627-SUM($F633:BS633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BU$3>($E627+$D633),$J627-SUM($F633:BT633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BV$3>($E627+$D633),$J627-SUM($F633:BU633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BW$3>($E627+$D633),$J627-SUM($F633:BV633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BX$3>($E627+$D633),$J627-SUM($F633:BW633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BY$3>($E627+$D633),$J627-SUM($F633:BX633),$J627/$E627))","v":"n/a"},{"$f":"IF($E627=\"n/a\",\"n/a\",IF(BZ$3>($E627+$D633),$J627-SUM($F633:BY633),$J627/$E627))","v":"n/a"}]
[null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(L$3>($D627+$D634),$K627-SUM($F634:K634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(M$3>($D627+$D634),$K627-SUM($F634:L634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(N$3>($D627+$D634),$K627-SUM($F634:M634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(O$3>($D627+$D634),$K627-SUM($F634:N634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(P$3>($D627+$D634),$K627-SUM($F634:O634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Q$3>($D627+$D634),$K627-SUM($F634:P634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(R$3>($D627+$D634),$K627-SUM($F634:Q634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(S$3>($D627+$D634),$K627-SUM($F634:R634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(T$3>($D627+$D634),$K627-SUM($F634:S634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D634),$K627-SUM($F634:T634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D634),$K627-SUM($F634:U634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D634),$K627-SUM($F634:V634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D634),$K627-SUM($F634:W634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D634),$K627-SUM($F634:X634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D634),$K627-SUM($F634:Y634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D634),$K627-SUM($F634:Z634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D634),$K627-SUM($F634:AA634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D634),$K627-SUM($F634:AB634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D634),$K627-SUM($F634:AC634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D634),$K627-SUM($F634:AD634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D634),$K627-SUM($F634:AE634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D634),$K627-SUM($F634:AF634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D634),$K627-SUM($F634:AG634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D634),$K627-SUM($F634:AH634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D634),$K627-SUM($F634:AI634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D634),$K627-SUM($F634:AJ634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D634),$K627-SUM($F634:AK634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D634),$K627-SUM($F634:AL634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D634),$K627-SUM($F634:AM634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D634),$K627-SUM($F634:AN634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D634),$K627-SUM($F634:AO634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D634),$K627-SUM($F634:AP634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D634),$K627-SUM($F634:AQ634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D634),$K627-SUM($F634:AR634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D634),$K627-SUM($F634:AS634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D634),$K627-SUM($F634:AT634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D634),$K627-SUM($F634:AU634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D634),$K627-SUM($F634:AV634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D634),$K627-SUM($F634:AW634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D634),$K627-SUM($F634:AX634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D634),$K627-SUM($F634:AY634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D634),$K627-SUM($F634:AZ634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D634),$K627-SUM($F634:BA634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D634),$K627-SUM($F634:BB634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D634),$K627-SUM($F634:BC634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D634),$K627-SUM($F634:BD634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D634),$K627-SUM($F634:BE634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D634),$K627-SUM($F634:BF634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D634),$K627-SUM($F634:BG634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D634),$K627-SUM($F634:BH634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D634),$K627-SUM($F634:BI634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D634),$K627-SUM($F634:BJ634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D634),$K627-SUM($F634:BK634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D634),$K627-SUM($F634:BL634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D634),$K627-SUM($F634:BM634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D634),$K627-SUM($F634:BN634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D634),$K627-SUM($F634:BO634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D634),$K627-SUM($F634:BP634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D634),$K627-SUM($F634:BQ634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D634),$K627-SUM($F634:BR634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D634),$K627-SUM($F634:BS634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D634),$K627-SUM($F634:BT634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D634),$K627-SUM($F634:BU634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D634),$K627-SUM($F634:BV634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D634),$K627-SUM($F634:BW634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D634),$K627-SUM($F634:BX634),$K627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D634),$K627-SUM($F634:BY634),$K627/$D627))","v":"n/a"}]
[null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(M$3>($D627+$D635),$L627-SUM($F635:L635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(N$3>($D627+$D635),$L627-SUM($F635:M635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(O$3>($D627+$D635),$L627-SUM($F635:N635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(P$3>($D627+$D635),$L627-SUM($F635:O635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Q$3>($D627+$D635),$L627-SUM($F635:P635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(R$3>($D627+$D635),$L627-SUM($F635:Q635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(S$3>($D627+$D635),$L627-SUM($F635:R635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(T$3>($D627+$D635),$L627-SUM($F635:S635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D635),$L627-SUM($F635:T635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D635),$L627-SUM($F635:U635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D635),$L627-SUM($F635:V635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D635),$L627-SUM($F635:W635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D635),$L627-SUM($F635:X635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D635),$L627-SUM($F635:Y635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D635),$L627-SUM($F635:Z635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D635),$L627-SUM($F635:AA635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D635),$L627-SUM($F635:AB635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D635),$L627-SUM($F635:AC635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D635),$L627-SUM($F635:AD635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D635),$L627-SUM($F635:AE635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D635),$L627-SUM($F635:AF635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D635),$L627-SUM($F635:AG635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D635),$L627-SUM($F635:AH635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D635),$L627-SUM($F635:AI635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D635),$L627-SUM($F635:AJ635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D635),$L627-SUM($F635:AK635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D635),$L627-SUM($F635:AL635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D635),$L627-SUM($F635:AM635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D635),$L627-SUM($F635:AN635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D635),$L627-SUM($F635:AO635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D635),$L627-SUM($F635:AP635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D635),$L627-SUM($F635:AQ635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D635),$L627-SUM($F635:AR635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D635),$L627-SUM($F635:AS635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D635),$L627-SUM($F635:AT635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D635),$L627-SUM($F635:AU635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D635),$L627-SUM($F635:AV635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D635),$L627-SUM($F635:AW635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D635),$L627-SUM($F635:AX635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D635),$L627-SUM($F635:AY635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D635),$L627-SUM($F635:AZ635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D635),$L627-SUM($F635:BA635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D635),$L627-SUM($F635:BB635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D635),$L627-SUM($F635:BC635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D635),$L627-SUM($F635:BD635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D635),$L627-SUM($F635:BE635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D635),$L627-SUM($F635:BF635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D635),$L627-SUM($F635:BG635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D635),$L627-SUM($F635:BH635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D635),$L627-SUM($F635:BI635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D635),$L627-SUM($F635:BJ635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D635),$L627-SUM($F635:BK635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D635),$L627-SUM($F635:BL635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D635),$L627-SUM($F635:BM635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D635),$L627-SUM($F635:BN635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D635),$L627-SUM($F635:BO635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D635),$L627-SUM($F635:BP635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D635),$L627-SUM($F635:BQ635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D635),$L627-SUM($F635:BR635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D635),$L627-SUM($F635:BS635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D635),$L627-SUM($F635:BT635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D635),$L627-SUM($F635:BU635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D635),$L627-SUM($F635:BV635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D635),$L627-SUM($F635:BW635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D635),$L627-SUM($F635:BX635),$L627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D635),$L627-SUM($F635:BY635),$L627/$D627))","v":"n/a"}]
[null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(N$3>($D627+$D636),$M627-SUM($F636:M636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(O$3>($D627+$D636),$M627-SUM($F636:N636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(P$3>($D627+$D636),$M627-SUM($F636:O636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Q$3>($D627+$D636),$M627-SUM($F636:P636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(R$3>($D627+$D636),$M627-SUM($F636:Q636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(S$3>($D627+$D636),$M627-SUM($F636:R636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(T$3>($D627+$D636),$M627-SUM($F636:S636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D636),$M627-SUM($F636:T636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D636),$M627-SUM($F636:U636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D636),$M627-SUM($F636:V636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D636),$M627-SUM($F636:W636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D636),$M627-SUM($F636:X636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D636),$M627-SUM($F636:Y636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D636),$M627-SUM($F636:Z636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D636),$M627-SUM($F636:AA636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D636),$M627-SUM($F636:AB636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D636),$M627-SUM($F636:AC636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D636),$M627-SUM($F636:AD636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D636),$M627-SUM($F636:AE636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D636),$M627-SUM($F636:AF636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D636),$M627-SUM($F636:AG636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D636),$M627-SUM($F636:AH636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D636),$M627-SUM($F636:AI636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D636),$M627-SUM($F636:AJ636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D636),$M627-SUM($F636:AK636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D636),$M627-SUM($F636:AL636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D636),$M627-SUM($F636:AM636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D636),$M627-SUM($F636:AN636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D636),$M627-SUM($F636:AO636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D636),$M627-SUM($F636:AP636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D636),$M627-SUM($F636:AQ636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D636),$M627-SUM($F636:AR636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D636),$M627-SUM($F636:AS636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D636),$M627-SUM($F636:AT636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D636),$M627-SUM($F636:AU636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D636),$M627-SUM($F636:AV636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D636),$M627-SUM($F636:AW636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D636),$M627-SUM($F636:AX636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D636),$M627-SUM($F636:AY636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D636),$M627-SUM($F636:AZ636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D636),$M627-SUM($F636:BA636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D636),$M627-SUM($F636:BB636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D636),$M627-SUM($F636:BC636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D636),$M627-SUM($F636:BD636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D636),$M627-SUM($F636:BE636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D636),$M627-SUM($F636:BF636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D636),$M627-SUM($F636:BG636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D636),$M627-SUM($F636:BH636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D636),$M627-SUM($F636:BI636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D636),$M627-SUM($F636:BJ636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D636),$M627-SUM($F636:BK636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D636),$M627-SUM($F636:BL636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D636),$M627-SUM($F636:BM636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D636),$M627-SUM($F636:BN636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D636),$M627-SUM($F636:BO636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D636),$M627-SUM($F636:BP636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D636),$M627-SUM($F636:BQ636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D636),$M627-SUM($F636:BR636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D636),$M627-SUM($F636:BS636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D636),$M627-SUM($F636:BT636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D636),$M627-SUM($F636:BU636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D636),$M627-SUM($F636:BV636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D636),$M627-SUM($F636:BW636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D636),$M627-SUM($F636:BX636),$M627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D636),$M627-SUM($F636:BY636),$M627/$D627))","v":"n/a"}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(O$3>($D627+$D637),$N627-SUM($F637:N637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(P$3>($D627+$D637),$N627-SUM($F637:O637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Q$3>($D627+$D637),$N627-SUM($F637:P637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(R$3>($D627+$D637),$N627-SUM($F637:Q637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(S$3>($D627+$D637),$N627-SUM($F637:R637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(T$3>($D627+$D637),$N627-SUM($F637:S637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D637),$N627-SUM($F637:T637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D637),$N627-SUM($F637:U637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D637),$N627-SUM($F637:V637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D637),$N627-SUM($F637:W637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D637),$N627-SUM($F637:X637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D637),$N627-SUM($F637:Y637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D637),$N627-SUM($F637:Z637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D637),$N627-SUM($F637:AA637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D637),$N627-SUM($F637:AB637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D637),$N627-SUM($F637:AC637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D637),$N627-SUM($F637:AD637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D637),$N627-SUM($F637:AE637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D637),$N627-SUM($F637:AF637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D637),$N627-SUM($F637:AG637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D637),$N627-SUM($F637:AH637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D637),$N627-SUM($F637:AI637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D637),$N627-SUM($F637:AJ637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D637),$N627-SUM($F637:AK637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D637),$N627-SUM($F637:AL637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D637),$N627-SUM($F637:AM637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D637),$N627-SUM($F637:AN637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D637),$N627-SUM($F637:AO637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D637),$N627-SUM($F637:AP637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D637),$N627-SUM($F637:AQ637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D637),$N627-SUM($F637:AR637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D637),$N627-SUM($F637:AS637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D637),$N627-SUM($F637:AT637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D637),$N627-SUM($F637:AU637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D637),$N627-SUM($F637:AV637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D637),$N627-SUM($F637:AW637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D637),$N627-SUM($F637:AX637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D637),$N627-SUM($F637:AY637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D637),$N627-SUM($F637:AZ637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D637),$N627-SUM($F637:BA637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D637),$N627-SUM($F637:BB637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D637),$N627-SUM($F637:BC637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D637),$N627-SUM($F637:BD637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D637),$N627-SUM($F637:BE637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D637),$N627-SUM($F637:BF637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D637),$N627-SUM($F637:BG637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D637),$N627-SUM($F637:BH637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D637),$N627-SUM($F637:BI637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D637),$N627-SUM($F637:BJ637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D637),$N627-SUM($F637:BK637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D637),$N627-SUM($F637:BL637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D637),$N627-SUM($F637:BM637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D637),$N627-SUM($F637:BN637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D637),$N627-SUM($F637:BO637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D637),$N627-SUM($F637:BP637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D637),$N627-SUM($F637:BQ637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D637),$N627-SUM($F637:BR637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D637),$N627-SUM($F637:BS637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D637),$N627-SUM($F637:BT637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D637),$N627-SUM($F637:BU637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D637),$N627-SUM($F637:BV637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D637),$N627-SUM($F637:BW637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D637),$N627-SUM($F637:BX637),$N627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D637),$N627-SUM($F637:BY637),$N627/$D627))","v":"n/a"}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(P$3>($D627+$D638),$O627-SUM($F638:O638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Q$3>($D627+$D638),$O627-SUM($F638:P638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(R$3>($D627+$D638),$O627-SUM($F638:Q638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(S$3>($D627+$D638),$O627-SUM($F638:R638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(T$3>($D627+$D638),$O627-SUM($F638:S638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D638),$O627-SUM($F638:T638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D638),$O627-SUM($F638:U638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D638),$O627-SUM($F638:V638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D638),$O627-SUM($F638:W638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D638),$O627-SUM($F638:X638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D638),$O627-SUM($F638:Y638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D638),$O627-SUM($F638:Z638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D638),$O627-SUM($F638:AA638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D638),$O627-SUM($F638:AB638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D638),$O627-SUM($F638:AC638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D638),$O627-SUM($F638:AD638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D638),$O627-SUM($F638:AE638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D638),$O627-SUM($F638:AF638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D638),$O627-SUM($F638:AG638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D638),$O627-SUM($F638:AH638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D638),$O627-SUM($F638:AI638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D638),$O627-SUM($F638:AJ638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D638),$O627-SUM($F638:AK638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D638),$O627-SUM($F638:AL638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D638),$O627-SUM($F638:AM638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D638),$O627-SUM($F638:AN638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D638),$O627-SUM($F638:AO638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D638),$O627-SUM($F638:AP638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D638),$O627-SUM($F638:AQ638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D638),$O627-SUM($F638:AR638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D638),$O627-SUM($F638:AS638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D638),$O627-SUM($F638:AT638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D638),$O627-SUM($F638:AU638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D638),$O627-SUM($F638:AV638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D638),$O627-SUM($F638:AW638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D638),$O627-SUM($F638:AX638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D638),$O627-SUM($F638:AY638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D638),$O627-SUM($F638:AZ638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D638),$O627-SUM($F638:BA638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D638),$O627-SUM($F638:BB638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D638),$O627-SUM($F638:BC638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D638),$O627-SUM($F638:BD638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D638),$O627-SUM($F638:BE638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D638),$O627-SUM($F638:BF638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D638),$O627-SUM($F638:BG638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D638),$O627-SUM($F638:BH638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D638),$O627-SUM($F638:BI638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D638),$O627-SUM($F638:BJ638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D638),$O627-SUM($F638:BK638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D638),$O627-SUM($F638:BL638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D638),$O627-SUM($F638:BM638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D638),$O627-SUM($F638:BN638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D638),$O627-SUM($F638:BO638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D638),$O627-SUM($F638:BP638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D638),$O627-SUM($F638:BQ638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D638),$O627-SUM($F638:BR638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D638),$O627-SUM($F638:BS638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D638),$O627-SUM($F638:BT638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D638),$O627-SUM($F638:BU638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D638),$O627-SUM($F638:BV638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D638),$O627-SUM($F638:BW638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D638),$O627-SUM($F638:BX638),$O627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D638),$O627-SUM($F638:BY638),$O627/$D627))","v":"n/a"}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Q$3>($D627+$D639),$P627-SUM($F639:P639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(R$3>($D627+$D639),$P627-SUM($F639:Q639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(S$3>($D627+$D639),$P627-SUM($F639:R639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(T$3>($D627+$D639),$P627-SUM($F639:S639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D639),$P627-SUM($F639:T639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D639),$P627-SUM($F639:U639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D639),$P627-SUM($F639:V639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D639),$P627-SUM($F639:W639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D639),$P627-SUM($F639:X639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D639),$P627-SUM($F639:Y639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D639),$P627-SUM($F639:Z639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D639),$P627-SUM($F639:AA639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D639),$P627-SUM($F639:AB639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D639),$P627-SUM($F639:AC639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D639),$P627-SUM($F639:AD639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D639),$P627-SUM($F639:AE639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D639),$P627-SUM($F639:AF639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D639),$P627-SUM($F639:AG639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D639),$P627-SUM($F639:AH639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D639),$P627-SUM($F639:AI639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D639),$P627-SUM($F639:AJ639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D639),$P627-SUM($F639:AK639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D639),$P627-SUM($F639:AL639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D639),$P627-SUM($F639:AM639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D639),$P627-SUM($F639:AN639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D639),$P627-SUM($F639:AO639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D639),$P627-SUM($F639:AP639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D639),$P627-SUM($F639:AQ639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D639),$P627-SUM($F639:AR639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D639),$P627-SUM($F639:AS639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D639),$P627-SUM($F639:AT639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D639),$P627-SUM($F639:AU639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D639),$P627-SUM($F639:AV639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D639),$P627-SUM($F639:AW639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D639),$P627-SUM($F639:AX639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D639),$P627-SUM($F639:AY639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D639),$P627-SUM($F639:AZ639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D639),$P627-SUM($F639:BA639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D639),$P627-SUM($F639:BB639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D639),$P627-SUM($F639:BC639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D639),$P627-SUM($F639:BD639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D639),$P627-SUM($F639:BE639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D639),$P627-SUM($F639:BF639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D639),$P627-SUM($F639:BG639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D639),$P627-SUM($F639:BH639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D639),$P627-SUM($F639:BI639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D639),$P627-SUM($F639:BJ639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D639),$P627-SUM($F639:BK639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D639),$P627-SUM($F639:BL639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D639),$P627-SUM($F639:BM639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D639),$P627-SUM($F639:BN639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D639),$P627-SUM($F639:BO639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D639),$P627-SUM($F639:BP639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D639),$P627-SUM($F639:BQ639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D639),$P627-SUM($F639:BR639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D639),$P627-SUM($F639:BS639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D639),$P627-SUM($F639:BT639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D639),$P627-SUM($F639:BU639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D639),$P627-SUM($F639:BV639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D639),$P627-SUM($F639:BW639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D639),$P627-SUM($F639:BX639),$P627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D639),$P627-SUM($F639:BY639),$P627/$D627))","v":"n/a"}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(R$3>($D627+$D640),$Q627-SUM($F640:Q640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(S$3>($D627+$D640),$Q627-SUM($F640:R640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(T$3>($D627+$D640),$Q627-SUM($F640:S640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D640),$Q627-SUM($F640:T640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D640),$Q627-SUM($F640:U640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D640),$Q627-SUM($F640:V640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D640),$Q627-SUM($F640:W640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D640),$Q627-SUM($F640:X640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D640),$Q627-SUM($F640:Y640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D640),$Q627-SUM($F640:Z640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D640),$Q627-SUM($F640:AA640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D640),$Q627-SUM($F640:AB640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D640),$Q627-SUM($F640:AC640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D640),$Q627-SUM($F640:AD640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D640),$Q627-SUM($F640:AE640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D640),$Q627-SUM($F640:AF640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D640),$Q627-SUM($F640:AG640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D640),$Q627-SUM($F640:AH640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D640),$Q627-SUM($F640:AI640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D640),$Q627-SUM($F640:AJ640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D640),$Q627-SUM($F640:AK640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D640),$Q627-SUM($F640:AL640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D640),$Q627-SUM($F640:AM640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D640),$Q627-SUM($F640:AN640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D640),$Q627-SUM($F640:AO640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D640),$Q627-SUM($F640:AP640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D640),$Q627-SUM($F640:AQ640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D640),$Q627-SUM($F640:AR640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D640),$Q627-SUM($F640:AS640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D640),$Q627-SUM($F640:AT640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D640),$Q627-SUM($F640:AU640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D640),$Q627-SUM($F640:AV640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D640),$Q627-SUM($F640:AW640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D640),$Q627-SUM($F640:AX640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D640),$Q627-SUM($F640:AY640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D640),$Q627-SUM($F640:AZ640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D640),$Q627-SUM($F640:BA640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D640),$Q627-SUM($F640:BB640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D640),$Q627-SUM($F640:BC640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D640),$Q627-SUM($F640:BD640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D640),$Q627-SUM($F640:BE640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D640),$Q627-SUM($F640:BF640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D640),$Q627-SUM($F640:BG640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D640),$Q627-SUM($F640:BH640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D640),$Q627-SUM($F640:BI640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D640),$Q627-SUM($F640:BJ640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D640),$Q627-SUM($F640:BK640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D640),$Q627-SUM($F640:BL640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D640),$Q627-SUM($F640:BM640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D640),$Q627-SUM($F640:BN640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D640),$Q627-SUM($F640:BO640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D640),$Q627-SUM($F640:BP640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D640),$Q627-SUM($F640:BQ640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D640),$Q627-SUM($F640:BR640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D640),$Q627-SUM($F640:BS640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D640),$Q627-SUM($F640:BT640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D640),$Q627-SUM($F640:BU640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D640),$Q627-SUM($F640:BV640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D640),$Q627-SUM($F640:BW640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D640),$Q627-SUM($F640:BX640),$Q627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D640),$Q627-SUM($F640:BY640),$Q627/$D627))","v":"n/a"}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(S$3>($D627+$D641),$R627-SUM($F641:R641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(T$3>($D627+$D641),$R627-SUM($F641:S641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D641),$R627-SUM($F641:T641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D641),$R627-SUM($F641:U641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D641),$R627-SUM($F641:V641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D641),$R627-SUM($F641:W641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D641),$R627-SUM($F641:X641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D641),$R627-SUM($F641:Y641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D641),$R627-SUM($F641:Z641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D641),$R627-SUM($F641:AA641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D641),$R627-SUM($F641:AB641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D641),$R627-SUM($F641:AC641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D641),$R627-SUM($F641:AD641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D641),$R627-SUM($F641:AE641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D641),$R627-SUM($F641:AF641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D641),$R627-SUM($F641:AG641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D641),$R627-SUM($F641:AH641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D641),$R627-SUM($F641:AI641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D641),$R627-SUM($F641:AJ641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D641),$R627-SUM($F641:AK641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D641),$R627-SUM($F641:AL641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D641),$R627-SUM($F641:AM641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D641),$R627-SUM($F641:AN641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D641),$R627-SUM($F641:AO641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D641),$R627-SUM($F641:AP641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D641),$R627-SUM($F641:AQ641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D641),$R627-SUM($F641:AR641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D641),$R627-SUM($F641:AS641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D641),$R627-SUM($F641:AT641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D641),$R627-SUM($F641:AU641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D641),$R627-SUM($F641:AV641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D641),$R627-SUM($F641:AW641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D641),$R627-SUM($F641:AX641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D641),$R627-SUM($F641:AY641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D641),$R627-SUM($F641:AZ641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D641),$R627-SUM($F641:BA641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D641),$R627-SUM($F641:BB641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D641),$R627-SUM($F641:BC641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D641),$R627-SUM($F641:BD641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D641),$R627-SUM($F641:BE641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D641),$R627-SUM($F641:BF641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D641),$R627-SUM($F641:BG641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D641),$R627-SUM($F641:BH641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D641),$R627-SUM($F641:BI641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D641),$R627-SUM($F641:BJ641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D641),$R627-SUM($F641:BK641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D641),$R627-SUM($F641:BL641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D641),$R627-SUM($F641:BM641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D641),$R627-SUM($F641:BN641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D641),$R627-SUM($F641:BO641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D641),$R627-SUM($F641:BP641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D641),$R627-SUM($F641:BQ641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D641),$R627-SUM($F641:BR641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D641),$R627-SUM($F641:BS641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D641),$R627-SUM($F641:BT641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D641),$R627-SUM($F641:BU641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D641),$R627-SUM($F641:BV641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D641),$R627-SUM($F641:BW641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D641),$R627-SUM($F641:BX641),$R627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D641),$R627-SUM($F641:BY641),$R627/$D627))","v":"n/a"}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(T$3>($D627+$D642),$S627-SUM($F642:S642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D642),$S627-SUM($F642:T642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D642),$S627-SUM($F642:U642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D642),$S627-SUM($F642:V642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D642),$S627-SUM($F642:W642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D642),$S627-SUM($F642:X642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D642),$S627-SUM($F642:Y642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D642),$S627-SUM($F642:Z642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D642),$S627-SUM($F642:AA642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D642),$S627-SUM($F642:AB642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D642),$S627-SUM($F642:AC642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D642),$S627-SUM($F642:AD642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D642),$S627-SUM($F642:AE642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D642),$S627-SUM($F642:AF642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D642),$S627-SUM($F642:AG642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D642),$S627-SUM($F642:AH642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D642),$S627-SUM($F642:AI642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D642),$S627-SUM($F642:AJ642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D642),$S627-SUM($F642:AK642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D642),$S627-SUM($F642:AL642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D642),$S627-SUM($F642:AM642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D642),$S627-SUM($F642:AN642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D642),$S627-SUM($F642:AO642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D642),$S627-SUM($F642:AP642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D642),$S627-SUM($F642:AQ642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D642),$S627-SUM($F642:AR642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D642),$S627-SUM($F642:AS642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D642),$S627-SUM($F642:AT642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D642),$S627-SUM($F642:AU642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D642),$S627-SUM($F642:AV642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D642),$S627-SUM($F642:AW642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D642),$S627-SUM($F642:AX642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D642),$S627-SUM($F642:AY642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D642),$S627-SUM($F642:AZ642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D642),$S627-SUM($F642:BA642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D642),$S627-SUM($F642:BB642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D642),$S627-SUM($F642:BC642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D642),$S627-SUM($F642:BD642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D642),$S627-SUM($F642:BE642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D642),$S627-SUM($F642:BF642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D642),$S627-SUM($F642:BG642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D642),$S627-SUM($F642:BH642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D642),$S627-SUM($F642:BI642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D642),$S627-SUM($F642:BJ642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D642),$S627-SUM($F642:BK642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D642),$S627-SUM($F642:BL642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D642),$S627-SUM($F642:BM642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D642),$S627-SUM($F642:BN642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D642),$S627-SUM($F642:BO642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D642),$S627-SUM($F642:BP642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D642),$S627-SUM($F642:BQ642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D642),$S627-SUM($F642:BR642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D642),$S627-SUM($F642:BS642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D642),$S627-SUM($F642:BT642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D642),$S627-SUM($F642:BU642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D642),$S627-SUM($F642:BV642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D642),$S627-SUM($F642:BW642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D642),$S627-SUM($F642:BX642),$S627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D642),$S627-SUM($F642:BY642),$S627/$D627))","v":"n/a"}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(U$3>($D627+$D643),$T627-SUM($F643:T643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D643),$T627-SUM($F643:U643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D643),$T627-SUM($F643:V643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D643),$T627-SUM($F643:W643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D643),$T627-SUM($F643:X643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D643),$T627-SUM($F643:Y643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D643),$T627-SUM($F643:Z643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D643),$T627-SUM($F643:AA643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D643),$T627-SUM($F643:AB643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D643),$T627-SUM($F643:AC643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D643),$T627-SUM($F643:AD643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D643),$T627-SUM($F643:AE643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D643),$T627-SUM($F643:AF643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D643),$T627-SUM($F643:AG643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D643),$T627-SUM($F643:AH643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D643),$T627-SUM($F643:AI643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D643),$T627-SUM($F643:AJ643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D643),$T627-SUM($F643:AK643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D643),$T627-SUM($F643:AL643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D643),$T627-SUM($F643:AM643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D643),$T627-SUM($F643:AN643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D643),$T627-SUM($F643:AO643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D643),$T627-SUM($F643:AP643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D643),$T627-SUM($F643:AQ643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D643),$T627-SUM($F643:AR643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D643),$T627-SUM($F643:AS643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D643),$T627-SUM($F643:AT643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D643),$T627-SUM($F643:AU643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D643),$T627-SUM($F643:AV643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D643),$T627-SUM($F643:AW643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D643),$T627-SUM($F643:AX643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D643),$T627-SUM($F643:AY643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D643),$T627-SUM($F643:AZ643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D643),$T627-SUM($F643:BA643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D643),$T627-SUM($F643:BB643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D643),$T627-SUM($F643:BC643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D643),$T627-SUM($F643:BD643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D643),$T627-SUM($F643:BE643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D643),$T627-SUM($F643:BF643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D643),$T627-SUM($F643:BG643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D643),$T627-SUM($F643:BH643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D643),$T627-SUM($F643:BI643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D643),$T627-SUM($F643:BJ643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D643),$T627-SUM($F643:BK643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D643),$T627-SUM($F643:BL643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D643),$T627-SUM($F643:BM643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D643),$T627-SUM($F643:BN643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D643),$T627-SUM($F643:BO643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D643),$T627-SUM($F643:BP643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D643),$T627-SUM($F643:BQ643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D643),$T627-SUM($F643:BR643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D643),$T627-SUM($F643:BS643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D643),$T627-SUM($F643:BT643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D643),$T627-SUM($F643:BU643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D643),$T627-SUM($F643:BV643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D643),$T627-SUM($F643:BW643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D643),$T627-SUM($F643:BX643),$T627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D643),$T627-SUM($F643:BY643),$T627/$D627))","v":"n/a"}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(V$3>($D627+$D644),$U627-SUM($F644:U644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D644),$U627-SUM($F644:V644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D644),$U627-SUM($F644:W644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D644),$U627-SUM($F644:X644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D644),$U627-SUM($F644:Y644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D644),$U627-SUM($F644:Z644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D644),$U627-SUM($F644:AA644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D644),$U627-SUM($F644:AB644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D644),$U627-SUM($F644:AC644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D644),$U627-SUM($F644:AD644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D644),$U627-SUM($F644:AE644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D644),$U627-SUM($F644:AF644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D644),$U627-SUM($F644:AG644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D644),$U627-SUM($F644:AH644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D644),$U627-SUM($F644:AI644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D644),$U627-SUM($F644:AJ644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D644),$U627-SUM($F644:AK644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D644),$U627-SUM($F644:AL644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D644),$U627-SUM($F644:AM644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D644),$U627-SUM($F644:AN644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D644),$U627-SUM($F644:AO644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D644),$U627-SUM($F644:AP644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D644),$U627-SUM($F644:AQ644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D644),$U627-SUM($F644:AR644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D644),$U627-SUM($F644:AS644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D644),$U627-SUM($F644:AT644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D644),$U627-SUM($F644:AU644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D644),$U627-SUM($F644:AV644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D644),$U627-SUM($F644:AW644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D644),$U627-SUM($F644:AX644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D644),$U627-SUM($F644:AY644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D644),$U627-SUM($F644:AZ644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D644),$U627-SUM($F644:BA644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D644),$U627-SUM($F644:BB644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D644),$U627-SUM($F644:BC644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D644),$U627-SUM($F644:BD644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D644),$U627-SUM($F644:BE644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D644),$U627-SUM($F644:BF644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D644),$U627-SUM($F644:BG644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D644),$U627-SUM($F644:BH644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D644),$U627-SUM($F644:BI644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D644),$U627-SUM($F644:BJ644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D644),$U627-SUM($F644:BK644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D644),$U627-SUM($F644:BL644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D644),$U627-SUM($F644:BM644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D644),$U627-SUM($F644:BN644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D644),$U627-SUM($F644:BO644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D644),$U627-SUM($F644:BP644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D644),$U627-SUM($F644:BQ644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D644),$U627-SUM($F644:BR644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D644),$U627-SUM($F644:BS644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D644),$U627-SUM($F644:BT644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D644),$U627-SUM($F644:BU644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D644),$U627-SUM($F644:BV644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D644),$U627-SUM($F644:BW644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D644),$U627-SUM($F644:BX644),$U627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D644),$U627-SUM($F644:BY644),$U627/$D627))","v":"n/a"}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(W$3>($D627+$D645),$V627-SUM($F645:V645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D645),$V627-SUM($F645:W645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D645),$V627-SUM($F645:X645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D645),$V627-SUM($F645:Y645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D645),$V627-SUM($F645:Z645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D645),$V627-SUM($F645:AA645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D645),$V627-SUM($F645:AB645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D645),$V627-SUM($F645:AC645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D645),$V627-SUM($F645:AD645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D645),$V627-SUM($F645:AE645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D645),$V627-SUM($F645:AF645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D645),$V627-SUM($F645:AG645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D645),$V627-SUM($F645:AH645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D645),$V627-SUM($F645:AI645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D645),$V627-SUM($F645:AJ645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D645),$V627-SUM($F645:AK645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D645),$V627-SUM($F645:AL645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D645),$V627-SUM($F645:AM645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D645),$V627-SUM($F645:AN645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D645),$V627-SUM($F645:AO645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D645),$V627-SUM($F645:AP645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D645),$V627-SUM($F645:AQ645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D645),$V627-SUM($F645:AR645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D645),$V627-SUM($F645:AS645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D645),$V627-SUM($F645:AT645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D645),$V627-SUM($F645:AU645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D645),$V627-SUM($F645:AV645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D645),$V627-SUM($F645:AW645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D645),$V627-SUM($F645:AX645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D645),$V627-SUM($F645:AY645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D645),$V627-SUM($F645:AZ645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D645),$V627-SUM($F645:BA645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D645),$V627-SUM($F645:BB645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D645),$V627-SUM($F645:BC645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D645),$V627-SUM($F645:BD645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D645),$V627-SUM($F645:BE645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D645),$V627-SUM($F645:BF645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D645),$V627-SUM($F645:BG645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D645),$V627-SUM($F645:BH645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D645),$V627-SUM($F645:BI645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D645),$V627-SUM($F645:BJ645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D645),$V627-SUM($F645:BK645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D645),$V627-SUM($F645:BL645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D645),$V627-SUM($F645:BM645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D645),$V627-SUM($F645:BN645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D645),$V627-SUM($F645:BO645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D645),$V627-SUM($F645:BP645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D645),$V627-SUM($F645:BQ645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D645),$V627-SUM($F645:BR645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D645),$V627-SUM($F645:BS645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D645),$V627-SUM($F645:BT645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D645),$V627-SUM($F645:BU645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D645),$V627-SUM($F645:BV645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D645),$V627-SUM($F645:BW645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D645),$V627-SUM($F645:BX645),$V627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D645),$V627-SUM($F645:BY645),$V627/$D627))","v":"n/a"}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(X$3>($D627+$D646),$W627-SUM($F646:W646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D646),$W627-SUM($F646:X646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D646),$W627-SUM($F646:Y646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D646),$W627-SUM($F646:Z646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D646),$W627-SUM($F646:AA646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D646),$W627-SUM($F646:AB646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D646),$W627-SUM($F646:AC646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D646),$W627-SUM($F646:AD646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D646),$W627-SUM($F646:AE646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D646),$W627-SUM($F646:AF646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D646),$W627-SUM($F646:AG646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D646),$W627-SUM($F646:AH646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D646),$W627-SUM($F646:AI646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D646),$W627-SUM($F646:AJ646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D646),$W627-SUM($F646:AK646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D646),$W627-SUM($F646:AL646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D646),$W627-SUM($F646:AM646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D646),$W627-SUM($F646:AN646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D646),$W627-SUM($F646:AO646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D646),$W627-SUM($F646:AP646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D646),$W627-SUM($F646:AQ646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D646),$W627-SUM($F646:AR646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D646),$W627-SUM($F646:AS646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D646),$W627-SUM($F646:AT646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D646),$W627-SUM($F646:AU646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D646),$W627-SUM($F646:AV646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D646),$W627-SUM($F646:AW646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D646),$W627-SUM($F646:AX646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D646),$W627-SUM($F646:AY646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D646),$W627-SUM($F646:AZ646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D646),$W627-SUM($F646:BA646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D646),$W627-SUM($F646:BB646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D646),$W627-SUM($F646:BC646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D646),$W627-SUM($F646:BD646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D646),$W627-SUM($F646:BE646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D646),$W627-SUM($F646:BF646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D646),$W627-SUM($F646:BG646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D646),$W627-SUM($F646:BH646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D646),$W627-SUM($F646:BI646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D646),$W627-SUM($F646:BJ646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D646),$W627-SUM($F646:BK646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D646),$W627-SUM($F646:BL646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D646),$W627-SUM($F646:BM646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D646),$W627-SUM($F646:BN646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D646),$W627-SUM($F646:BO646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D646),$W627-SUM($F646:BP646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D646),$W627-SUM($F646:BQ646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D646),$W627-SUM($F646:BR646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D646),$W627-SUM($F646:BS646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D646),$W627-SUM($F646:BT646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D646),$W627-SUM($F646:BU646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D646),$W627-SUM($F646:BV646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D646),$W627-SUM($F646:BW646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D646),$W627-SUM($F646:BX646),$W627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D646),$W627-SUM($F646:BY646),$W627/$D627))","v":"n/a"}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Y$3>($D627+$D647),$X627-SUM($F647:X647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D647),$X627-SUM($F647:Y647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D647),$X627-SUM($F647:Z647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D647),$X627-SUM($F647:AA647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D647),$X627-SUM($F647:AB647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D647),$X627-SUM($F647:AC647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D647),$X627-SUM($F647:AD647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D647),$X627-SUM($F647:AE647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D647),$X627-SUM($F647:AF647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D647),$X627-SUM($F647:AG647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D647),$X627-SUM($F647:AH647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D647),$X627-SUM($F647:AI647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D647),$X627-SUM($F647:AJ647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D647),$X627-SUM($F647:AK647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D647),$X627-SUM($F647:AL647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D647),$X627-SUM($F647:AM647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D647),$X627-SUM($F647:AN647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D647),$X627-SUM($F647:AO647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D647),$X627-SUM($F647:AP647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D647),$X627-SUM($F647:AQ647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D647),$X627-SUM($F647:AR647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D647),$X627-SUM($F647:AS647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D647),$X627-SUM($F647:AT647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D647),$X627-SUM($F647:AU647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D647),$X627-SUM($F647:AV647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D647),$X627-SUM($F647:AW647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D647),$X627-SUM($F647:AX647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D647),$X627-SUM($F647:AY647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D647),$X627-SUM($F647:AZ647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D647),$X627-SUM($F647:BA647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D647),$X627-SUM($F647:BB647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D647),$X627-SUM($F647:BC647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D647),$X627-SUM($F647:BD647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D647),$X627-SUM($F647:BE647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D647),$X627-SUM($F647:BF647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D647),$X627-SUM($F647:BG647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D647),$X627-SUM($F647:BH647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D647),$X627-SUM($F647:BI647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D647),$X627-SUM($F647:BJ647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D647),$X627-SUM($F647:BK647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D647),$X627-SUM($F647:BL647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D647),$X627-SUM($F647:BM647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D647),$X627-SUM($F647:BN647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D647),$X627-SUM($F647:BO647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D647),$X627-SUM($F647:BP647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D647),$X627-SUM($F647:BQ647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D647),$X627-SUM($F647:BR647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D647),$X627-SUM($F647:BS647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D647),$X627-SUM($F647:BT647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D647),$X627-SUM($F647:BU647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D647),$X627-SUM($F647:BV647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D647),$X627-SUM($F647:BW647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D647),$X627-SUM($F647:BX647),$X627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D647),$X627-SUM($F647:BY647),$X627/$D627))","v":"n/a"}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(Z$3>($D627+$D648),$Y627-SUM($F648:Y648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D648),$Y627-SUM($F648:Z648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D648),$Y627-SUM($F648:AA648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D648),$Y627-SUM($F648:AB648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D648),$Y627-SUM($F648:AC648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D648),$Y627-SUM($F648:AD648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D648),$Y627-SUM($F648:AE648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D648),$Y627-SUM($F648:AF648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D648),$Y627-SUM($F648:AG648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D648),$Y627-SUM($F648:AH648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D648),$Y627-SUM($F648:AI648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D648),$Y627-SUM($F648:AJ648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D648),$Y627-SUM($F648:AK648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D648),$Y627-SUM($F648:AL648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D648),$Y627-SUM($F648:AM648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D648),$Y627-SUM($F648:AN648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D648),$Y627-SUM($F648:AO648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D648),$Y627-SUM($F648:AP648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D648),$Y627-SUM($F648:AQ648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D648),$Y627-SUM($F648:AR648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D648),$Y627-SUM($F648:AS648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D648),$Y627-SUM($F648:AT648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D648),$Y627-SUM($F648:AU648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D648),$Y627-SUM($F648:AV648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D648),$Y627-SUM($F648:AW648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D648),$Y627-SUM($F648:AX648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D648),$Y627-SUM($F648:AY648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D648),$Y627-SUM($F648:AZ648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D648),$Y627-SUM($F648:BA648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D648),$Y627-SUM($F648:BB648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D648),$Y627-SUM($F648:BC648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D648),$Y627-SUM($F648:BD648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D648),$Y627-SUM($F648:BE648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D648),$Y627-SUM($F648:BF648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D648),$Y627-SUM($F648:BG648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D648),$Y627-SUM($F648:BH648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D648),$Y627-SUM($F648:BI648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D648),$Y627-SUM($F648:BJ648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D648),$Y627-SUM($F648:BK648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D648),$Y627-SUM($F648:BL648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D648),$Y627-SUM($F648:BM648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D648),$Y627-SUM($F648:BN648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D648),$Y627-SUM($F648:BO648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D648),$Y627-SUM($F648:BP648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D648),$Y627-SUM($F648:BQ648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D648),$Y627-SUM($F648:BR648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D648),$Y627-SUM($F648:BS648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D648),$Y627-SUM($F648:BT648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D648),$Y627-SUM($F648:BU648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D648),$Y627-SUM($F648:BV648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D648),$Y627-SUM($F648:BW648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D648),$Y627-SUM($F648:BX648),$Y627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D648),$Y627-SUM($F648:BY648),$Y627/$D627))","v":"n/a"}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AA$3>($D627+$D649),$Z627-SUM($F649:Z649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D649),$Z627-SUM($F649:AA649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D649),$Z627-SUM($F649:AB649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D649),$Z627-SUM($F649:AC649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D649),$Z627-SUM($F649:AD649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D649),$Z627-SUM($F649:AE649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D649),$Z627-SUM($F649:AF649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D649),$Z627-SUM($F649:AG649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D649),$Z627-SUM($F649:AH649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D649),$Z627-SUM($F649:AI649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D649),$Z627-SUM($F649:AJ649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D649),$Z627-SUM($F649:AK649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D649),$Z627-SUM($F649:AL649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D649),$Z627-SUM($F649:AM649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D649),$Z627-SUM($F649:AN649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D649),$Z627-SUM($F649:AO649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D649),$Z627-SUM($F649:AP649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D649),$Z627-SUM($F649:AQ649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D649),$Z627-SUM($F649:AR649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D649),$Z627-SUM($F649:AS649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D649),$Z627-SUM($F649:AT649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D649),$Z627-SUM($F649:AU649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D649),$Z627-SUM($F649:AV649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D649),$Z627-SUM($F649:AW649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D649),$Z627-SUM($F649:AX649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D649),$Z627-SUM($F649:AY649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D649),$Z627-SUM($F649:AZ649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D649),$Z627-SUM($F649:BA649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D649),$Z627-SUM($F649:BB649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D649),$Z627-SUM($F649:BC649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D649),$Z627-SUM($F649:BD649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D649),$Z627-SUM($F649:BE649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D649),$Z627-SUM($F649:BF649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D649),$Z627-SUM($F649:BG649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D649),$Z627-SUM($F649:BH649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D649),$Z627-SUM($F649:BI649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D649),$Z627-SUM($F649:BJ649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D649),$Z627-SUM($F649:BK649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D649),$Z627-SUM($F649:BL649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D649),$Z627-SUM($F649:BM649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D649),$Z627-SUM($F649:BN649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D649),$Z627-SUM($F649:BO649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D649),$Z627-SUM($F649:BP649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D649),$Z627-SUM($F649:BQ649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D649),$Z627-SUM($F649:BR649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D649),$Z627-SUM($F649:BS649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D649),$Z627-SUM($F649:BT649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D649),$Z627-SUM($F649:BU649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D649),$Z627-SUM($F649:BV649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D649),$Z627-SUM($F649:BW649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D649),$Z627-SUM($F649:BX649),$Z627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D649),$Z627-SUM($F649:BY649),$Z627/$D627))","v":"n/a"}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AB$3>($D627+$D650),$AA627-SUM($F650:AA650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D650),$AA627-SUM($F650:AB650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D650),$AA627-SUM($F650:AC650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D650),$AA627-SUM($F650:AD650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D650),$AA627-SUM($F650:AE650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D650),$AA627-SUM($F650:AF650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D650),$AA627-SUM($F650:AG650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D650),$AA627-SUM($F650:AH650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D650),$AA627-SUM($F650:AI650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D650),$AA627-SUM($F650:AJ650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D650),$AA627-SUM($F650:AK650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D650),$AA627-SUM($F650:AL650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D650),$AA627-SUM($F650:AM650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D650),$AA627-SUM($F650:AN650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D650),$AA627-SUM($F650:AO650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D650),$AA627-SUM($F650:AP650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D650),$AA627-SUM($F650:AQ650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D650),$AA627-SUM($F650:AR650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D650),$AA627-SUM($F650:AS650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D650),$AA627-SUM($F650:AT650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D650),$AA627-SUM($F650:AU650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D650),$AA627-SUM($F650:AV650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D650),$AA627-SUM($F650:AW650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D650),$AA627-SUM($F650:AX650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D650),$AA627-SUM($F650:AY650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D650),$AA627-SUM($F650:AZ650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D650),$AA627-SUM($F650:BA650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D650),$AA627-SUM($F650:BB650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D650),$AA627-SUM($F650:BC650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D650),$AA627-SUM($F650:BD650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D650),$AA627-SUM($F650:BE650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D650),$AA627-SUM($F650:BF650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D650),$AA627-SUM($F650:BG650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D650),$AA627-SUM($F650:BH650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D650),$AA627-SUM($F650:BI650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D650),$AA627-SUM($F650:BJ650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D650),$AA627-SUM($F650:BK650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D650),$AA627-SUM($F650:BL650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D650),$AA627-SUM($F650:BM650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D650),$AA627-SUM($F650:BN650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D650),$AA627-SUM($F650:BO650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D650),$AA627-SUM($F650:BP650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D650),$AA627-SUM($F650:BQ650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D650),$AA627-SUM($F650:BR650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D650),$AA627-SUM($F650:BS650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D650),$AA627-SUM($F650:BT650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D650),$AA627-SUM($F650:BU650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D650),$AA627-SUM($F650:BV650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D650),$AA627-SUM($F650:BW650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D650),$AA627-SUM($F650:BX650),$AA627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D650),$AA627-SUM($F650:BY650),$AA627/$D627))","v":"n/a"}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AC$3>($D627+$D651),$AB627-SUM($F651:AB651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D651),$AB627-SUM($F651:AC651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D651),$AB627-SUM($F651:AD651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D651),$AB627-SUM($F651:AE651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D651),$AB627-SUM($F651:AF651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D651),$AB627-SUM($F651:AG651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D651),$AB627-SUM($F651:AH651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D651),$AB627-SUM($F651:AI651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D651),$AB627-SUM($F651:AJ651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D651),$AB627-SUM($F651:AK651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D651),$AB627-SUM($F651:AL651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D651),$AB627-SUM($F651:AM651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D651),$AB627-SUM($F651:AN651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D651),$AB627-SUM($F651:AO651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D651),$AB627-SUM($F651:AP651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D651),$AB627-SUM($F651:AQ651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D651),$AB627-SUM($F651:AR651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D651),$AB627-SUM($F651:AS651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D651),$AB627-SUM($F651:AT651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D651),$AB627-SUM($F651:AU651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D651),$AB627-SUM($F651:AV651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D651),$AB627-SUM($F651:AW651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D651),$AB627-SUM($F651:AX651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D651),$AB627-SUM($F651:AY651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D651),$AB627-SUM($F651:AZ651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D651),$AB627-SUM($F651:BA651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D651),$AB627-SUM($F651:BB651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D651),$AB627-SUM($F651:BC651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D651),$AB627-SUM($F651:BD651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D651),$AB627-SUM($F651:BE651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D651),$AB627-SUM($F651:BF651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D651),$AB627-SUM($F651:BG651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D651),$AB627-SUM($F651:BH651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D651),$AB627-SUM($F651:BI651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D651),$AB627-SUM($F651:BJ651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D651),$AB627-SUM($F651:BK651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D651),$AB627-SUM($F651:BL651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D651),$AB627-SUM($F651:BM651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D651),$AB627-SUM($F651:BN651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D651),$AB627-SUM($F651:BO651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D651),$AB627-SUM($F651:BP651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D651),$AB627-SUM($F651:BQ651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D651),$AB627-SUM($F651:BR651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D651),$AB627-SUM($F651:BS651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D651),$AB627-SUM($F651:BT651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D651),$AB627-SUM($F651:BU651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D651),$AB627-SUM($F651:BV651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D651),$AB627-SUM($F651:BW651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D651),$AB627-SUM($F651:BX651),$AB627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D651),$AB627-SUM($F651:BY651),$AB627/$D627))","v":"n/a"}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AD$3>($D627+$D652),$AC627-SUM($F652:AC652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AE$3>($D627+$D652),$AC627-SUM($F652:AD652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AF$3>($D627+$D652),$AC627-SUM($F652:AE652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AG$3>($D627+$D652),$AC627-SUM($F652:AF652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AH$3>($D627+$D652),$AC627-SUM($F652:AG652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AI$3>($D627+$D652),$AC627-SUM($F652:AH652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AJ$3>($D627+$D652),$AC627-SUM($F652:AI652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AK$3>($D627+$D652),$AC627-SUM($F652:AJ652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AL$3>($D627+$D652),$AC627-SUM($F652:AK652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AM$3>($D627+$D652),$AC627-SUM($F652:AL652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AN$3>($D627+$D652),$AC627-SUM($F652:AM652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AO$3>($D627+$D652),$AC627-SUM($F652:AN652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AP$3>($D627+$D652),$AC627-SUM($F652:AO652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AQ$3>($D627+$D652),$AC627-SUM($F652:AP652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AR$3>($D627+$D652),$AC627-SUM($F652:AQ652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AS$3>($D627+$D652),$AC627-SUM($F652:AR652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AT$3>($D627+$D652),$AC627-SUM($F652:AS652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AU$3>($D627+$D652),$AC627-SUM($F652:AT652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AV$3>($D627+$D652),$AC627-SUM($F652:AU652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AW$3>($D627+$D652),$AC627-SUM($F652:AV652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AX$3>($D627+$D652),$AC627-SUM($F652:AW652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AY$3>($D627+$D652),$AC627-SUM($F652:AX652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(AZ$3>($D627+$D652),$AC627-SUM($F652:AY652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BA$3>($D627+$D652),$AC627-SUM($F652:AZ652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BB$3>($D627+$D652),$AC627-SUM($F652:BA652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BC$3>($D627+$D652),$AC627-SUM($F652:BB652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BD$3>($D627+$D652),$AC627-SUM($F652:BC652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BE$3>($D627+$D652),$AC627-SUM($F652:BD652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BF$3>($D627+$D652),$AC627-SUM($F652:BE652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BG$3>($D627+$D652),$AC627-SUM($F652:BF652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BH$3>($D627+$D652),$AC627-SUM($F652:BG652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BI$3>($D627+$D652),$AC627-SUM($F652:BH652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BJ$3>($D627+$D652),$AC627-SUM($F652:BI652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BK$3>($D627+$D652),$AC627-SUM($F652:BJ652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BL$3>($D627+$D652),$AC627-SUM($F652:BK652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BM$3>($D627+$D652),$AC627-SUM($F652:BL652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BN$3>($D627+$D652),$AC627-SUM($F652:BM652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BO$3>($D627+$D652),$AC627-SUM($F652:BN652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BP$3>($D627+$D652),$AC627-SUM($F652:BO652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BQ$3>($D627+$D652),$AC627-SUM($F652:BP652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BR$3>($D627+$D652),$AC627-SUM($F652:BQ652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BS$3>($D627+$D652),$AC627-SUM($F652:BR652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BT$3>($D627+$D652),$AC627-SUM($F652:BS652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BU$3>($D627+$D652),$AC627-SUM($F652:BT652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BV$3>($D627+$D652),$AC627-SUM($F652:BU652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BW$3>($D627+$D652),$AC627-SUM($F652:BV652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BX$3>($D627+$D652),$AC627-SUM($F652:BW652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BY$3>($D627+$D652),$AC627-SUM($F652:BX652),$AC627/$D627))","v":"n/a"},{"$f":"IF($D627=\"n/a\",\"n/a\",IF(BZ$3>($D627+$D652),$AC627-SUM($F652:BY652),$AC627/$D627))","v":"n/a"}]
[null,null,null,25]
[null,{"$f":"A55","v":0},null,null,null,{"$f":"SUM(F628:F653)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL628:AL653)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Capex Depreciation",null,null,null,{"$f":"F219+F248+F277+F306+F335+F364+F393+F422+F451+F480+F509+F538+F567+F596+F625+F654","v":0},1402.3441482525204,4143.8451481593493,7541.7026835349343,12695.214620730343,16615.457968902188,25400.209193550018,27388.195583137865,32392.491137711924,37401.379400613376,42961.670197244937,46493.966752678869,55004.876290041109,59425.840970787969,67723.092392726117,74073.839977887415,71778.908636919572,67371.936809279403,64821.061371136799,55964.866430189875,50192.403050431603,47881.47133984993,46568.58110249837,44757.580517624054,42644.248078847311,40981.304850319786,39605.84754069183,37620.931913607077,33598.930672992399,31149.549591026698,28665.4262511938,28665.4262511938,28665.4262511938,28665.4262511938,28665.4262511938,28665.4262511938,28665.4262511938,28665.4262511938,28665.4262511938,27833.956287494613,26728.588038204543,26728.588038204543,26702.690957964311,26600.292326072176,26510.284446342997,26565.426067943856,26301.433012969144,25924.70581456889,25123.270007870608,23688.232072460964,21443.177718057526,19274.751399955905,18613.617017588473,17384.404858800848,15649.718569667442,14210.573605429992,12241.281874587659,10174.331041866033,8425.5402142327857,6679.9925517475567,4645.2570445429774,4338.4553114864893,4034.3174106338074,3706.4628948399868,{"$f":"BR219+BR248+BR277+BR306+BR335+BR364+BR393+BR422+BR451+BR480+BR509+BR538+BR567+BR596+BR625+BR654","v":3572.1846109414182},3560.5023769358295,3512.1135233236118,3404.0888357832609,3041.3756939142431,2870.5150029535776,2123.8859584000065,1452.8512124485196,971.65319413853581]
[]
[]
["Total Calculated Depreciation"]
[null,"Total Calculated Depreciation",null,null,null,{"$f":"F2","v":"2002-03"},"2003-04","2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2080-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66",{"$f":"BR2","v":"2066-67"},"2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75"]
[null,{"$f":"A62","v":"Secondary"},null,null,null,{"$f":"SUMIF($B$193:$B$655,$B661,F$193:F$655)+SUMIF($A$62:$A$77,$B661,F$62:F$77)+SUMIF($A$146:$A$161,$B661,F$146:F$161)","v":1501.6006889271346},{"$f":"SUMIF($B$193:$B$655,$B661,G$193:G$655)+SUMIF($A$62:$A$77,$B661,G$62:G$77)+SUMIF($A$146:$A$161,$B661,G$146:G$161)","v":6881.0746011737829},7689.5534174532222,8611.648477694871,9440.6322898384806,10199.496290867026,21728.788104622723,22300.873531347886,22524.65688478994,23280.465862643257,20825.6139803734,11804.256894041091,{"$f":"SUMIF($B$193:$B$655,$B661,R$193:R$655)+SUMIF($A$62:$A$77,$B661,R$62:R$77)+SUMIF($A$146:$A$161,$B661,R$146:R$161)+SUMIF($A$169:$A$184,$B661,R$169:R$184)","v":15822.951716084808},{"$f":"SUMIF($B$193:$B$655,$B661,S$193:S$655)+SUMIF($A$62:$A$77,$B661,S$62:S$77)+SUMIF($A$146:$A$161,$B661,S$146:S$161)+SUMIF($A$169:$A$184,$B661,S$169:S$184)","v":18524.31199656997},20475.447497422079,21963.977340096215,21813.49492049358,19913.349997283483,18121.248477045214,16701.944823449179,15082.778602021324,12965.038260531455,10333.83308327753,10110.049729835479,9354.2407519821627,8481.8881438619064,7521.6317590238987,6141.0256240114086,3439.6653435262469,1488.5298426741376,-7.2759576141834259E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Switchgear",null,null,null,{"$f":"SUMIF($B$193:$B$655,$B662,F$193:F$655)+SUMIF($A$62:$A$77,$B662,F$62:F$77)+SUMIF($A$146:$A$161,$B662,F$146:F$161)","v":4097.8441591701767},16784.186251099782,17024.512065303952,17302.565793088099,18306.208521552053,19472.763813132369,21147.967936518406,21313.767327308065,21981.891411483499,23210.375023907101,24017.044236867921,24730.677828361062,{"$f":"SUMIF($B$193:$B$655,$B662,R$193:R$655)+SUMIF($A$62:$A$77,$B662,R$62:R$77)+SUMIF($A$146:$A$161,$B662,R$146:R$161)+SUMIF($A$169:$A$184,$B662,R$169:R$184)","v":27020.65536246889},27876.37176167846,28835.127867199797,29960.597306580821,29960.597306580821,29960.597306580821,25984.980124453337,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14058.128578071155,14010.156606731161,13955.098932295183,12407.436292297618,11428.290906704475,10117.974615864263,8076.2136704303703,7017.0437106914687,6348.919626516059,5120.43601409248,4313.7668011316309,3600.1332096384722,2939.9419441119489,2084.2255449023842,1125.4694393810341,-2.9103830456733704E-11,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transformers",null,null,null,3609.493563178256,14489.072780090282,14935.573543883855,15137.073598113999,15358.120747068893,15576.185011178422,14992.783388742899,15120.062850419057,15275.496163306387,15546.122232026233,15765.659697836549,16519.62108532924,18542.725691506403,18777.712078303743,19418.58511329272,16706.387278644506,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6788.7223404828455,6597.8072707647561,6469.8259026805199,6079.2516062469358,5721.7843893007239,5356.7464375110676,4210.9024014335973,3738.1375503497852,3582.704237462458,3312.0781687426215,3092.5407029322996,2338.5793154395742,1469.5498998586258,1234.5635130612895,593.69047807234131,-1.0913936421275139E-11,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reactive",null,null,null,1132.2185942126498,4699.5840848633816,4760.9172039460955,4778.7036727573141,4840.4405670763017,4860.7989823504922,5068.4562206522078,5068.5482164793275,5096.7693521227247,5098.0854912221466,5112.4935024112674,5251.0705477641077,5294.3225316795806,5419.3529686593238,5497.0467804775044,5755.219686954184,5755.219686954184,5755.219686954184,5755.219686954184,5755.219686954184,5755.219686954184,5755.219686954184,5755.219686954184,5755.219686954184,4629.6566530742857,1252.9675514344131,1252.9675514344131,1252.9675514344131,1252.9675514344131,1252.9675514344131,1252.9675514344131,1252.9675514344131,1252.9675514344131,1252.9675514344131,1252.9675514344131,1252.9675514344131,1252.9675514344131,1252.9675514344131,1252.9675514344131,1252.9675514344131,1252.9675514344131,1252.9675514344131,1227.070471194181,820.8745682145684,634.93070814196926,690.07232974282761,686.76346630197622,686.18573238749752,655.63613797612675,654.31999887670395,639.91198768758363,501.33494233474158,460.8971552746043,335.86671829486039,258.17290647668187,-1.0913936421275139E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Towers and Conductor",null,null,null,10322.385064852217,41216.855231057256,41250.659248596981,41352.677529582099,41379.582306390024,41417.810886182677,42607.130976892062,42715.155664432416,43077.868806301442,43248.729497262102,43995.358541815614,44666.393287767103,45221.696040913783,45629.881551451967,46014.577956492401,46193.34923505233,46193.34923505233,46193.34923505233,46193.34923505233,46193.34923505233,46193.34923505233,46193.34923505233,46193.34923505233,46193.34923505233,46193.34923505233,46193.34923505233,46193.34923505233,46193.34923505233,46193.34923505233,46193.34923505233,46193.34923505233,46193.34923505233,46193.34923505233,35856.707538413335,4846.7824484975908,4846.7824484975908,4846.7824484975908,4846.7824484975908,4846.7824484975908,4846.7824484975908,4846.7824484975908,4846.7824484975908,4846.7824484975908,4846.7824484975908,4846.7824484975908,4846.7824484975908,4846.7824484975908,4846.7824484975908,4846.7824484975908,4846.7824484975908,4846.7824484975908,4846.7824484975908,4846.7824484975908,4846.7824484975908,4846.7824484975908,{"$f":"SUMIF($B$193:$B$655,$B665,BI$193:BI$655)+SUMIF($A$62:$A$77,$B665,BI$62:BI$77)+SUMIF($A$146:$A$161,$B665,BI$146:BI$161)+SUMIF($A$169:$A$184,$B665,BI$169:BI$184)","v":4846.7824484975908},4846.7824484975908,4846.7824484975908,4846.7824484975908,4846.7824484975908,4808.5562477622107,4412.5600463231385,4108.4221454704566,3780.567629676636,3646.2893457780674,3610.7318562968017,3512.1135233236118,3404.0888357832609,3041.3756939142431,2870.5150029535776,2123.8859584000065,1452.8512124485196,971.65319413853581]
[null,"Establishment",null,null,null,748.01321739449645,3394.3242709661663,3872.6583577009205,4180.6525282149805,4483.6671811560509,4871.834299050638,4541.5873802917486,4869.2051231331679,5149.8294478783155,5307.7122440501353,5462.4776230397147,{"$f":"SUMIF($B$193:$B$655,$B666,Q$193:Q$655)+SUMIF($A$62:$A$77,$B666,Q$62:Q$77)+SUMIF($A$146:$A$161,$B666,Q$146:Q$161)","v":5964.1743748961871},6610.3293456019728,7268.4173872283136,7414.3359092032333,7729.9114989543887,7729.9114989543887,7729.9114989543887,7167.2770730542643,5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,{"$f":"SUMIF($B$193:$B$655,$B666,AH$193:AH$655)+SUMIF($A$62:$A$77,$B666,AH$62:AH$77)+SUMIF($A$146:$A$161,$B666,AH$146:AH$161)+SUMIF($A$169:$A$184,$B666,AH$169:AH$184)","v":5479.3737953538794},5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,5479.3737953538794,5454.0299065623112,5085.8040546901548,4889.8054657481925,4130.8660113051246,3575.5739107206764,3117.915729869429,2752.2815567295925,2471.6572319844504,2313.7744358126392,2159.0090568230526,1657.3123049665915,1119.5821533524381,461.49411172609132,315.5755897511612,-3.637978807091713E-12,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Communications",null,null,null,1660.9345020099131,7366.5069434598836,8061.657248046321,8283.3920590282505,8741.8002337110865,9044.9144166823826,1897.2066900453217,1923.4653487342869,2077.0950170059864,2968.0172534044709,3311.3014870617581,3292.8893666089552,3956.2383097595434,5276.879269889062,5775.124851002658,6770.7183481614184,6681.1585081312433,6445.4637196291042,5923.8511234747348,5579.2501914492159,5544.7185257896645,5451.6623851064369,5399.1022554106321,5212.7346070674357,4321.8123706689512,3833.9904552640774,3418.7895304741287,2814.4800384018758,1493.8390782723529,995.59349715876283,3.637978807091713E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inventory",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IT",null,null,null,957.67014404910537,4774.6996323274916,4924.6297100478041,5431.6649893627364,5047.1473019538425,5178.4090974964929,8559.8505489191557,9182.9773985860847,11404.249119817134,10731.869797460089,12704.838131441284,11579.081843332524,13178.681100186688,10558.899571858288,14728.549782527076,15912.384468247143,14124.519713706864,11033.867673885641,10265.387933670274,3792.254222169533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,null,55.790293014765616,192.20189421594364,218.18835687807626,241.76431863068095,284.09081124154886,297.96391464704027,1242.2742806836488,1233.7177187320683,1109.3987701887693,468.60682624678958,496.63754279103091,685.28709672163609,845.18653859845267,704.9498603950866,817.08646728076155,762.8174412040255,787.35068546607761,759.31996892183622,616.92977373017288,402.46821088863339,317.11076449367431,123.95596061146804,-1.1368683772161603E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",null,null,null,205.34954985263758,889.86084139262744,1182.5252831502496,1537.1359878807409,1864.5388042504667,1940.7202765889765,2114.1561885177784,2162.8351723677465,2217.1963242795027,2233.9511683696337,2475.724615314105,2876.1850584772242,3157.2278680440204,4074.1199591266723,3938.3234619714567,4165.7960629074341,3891.7955513569814,3843.1165675070133,3626.9875145901851,3124.9289674848405,2883.1555205403683,2404.0170447393534,1839.0545544070021,450.38703740202629,251.2937530608329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$193:$B$655,$B671,BL$193:BL$655)+SUMIF($A$62:$A$77,$B671,BL$62:BL$77)+SUMIF($A$146:$A$161,$B671,BL$146:BL$161)+SUMIF($A$169:$A$184,$B671,BL$169:BL$184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Premises",null,null,null,231.59106460710453,1007.469410905152,1059.045939020684,1129.1901329330728,1921.2085174226133,2241.4259924294615,1573.4222918992343,1571.0020458329241,1479.939651260042,1094.7988042031714,1110.1334663363509,1024.7154810107334,984.74303190934279,944.82581233945734,438.76795256880405,476.67424507679658,459.11718557043991,461.53743163675028,421.08370455188827,411.67618663552656,396.34152450234706,389.53063927452234,363.90293828090699,318.98289212531552,51.474951941568939,1.1368683772161603E-13,0,0,{"$f":"SUMIF($B$193:$B$655,$B672,AH$193:AH$655)+SUMIF($A$62:$A$77,$B672,AH$62:AH$77)+SUMIF($A$146:$A$161,$B672,AH$146:AH$161)+SUMIF($A$169:$A$184,$B672,AH$169:AH$184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Easements",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Raising costs (2003-08)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1936.838212989258,1105.3682492900698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,{"$f":"SUM(F661:F676)","v":24522.890841268458},{"$f":"SUM(G661:G676)","v":101695.83594155176},104979.92037402817,107986.46908728684,111667.43728166135,115102.32298060598,{"$f":"SUM(L661:L676)","v":125473.62400778518},{"$f":"SUM(M661:M676)","v":127461.61039737302},131394.39094843375,133188.73420079512,135277.282825289,128394.35286430985,{"$f":"SUM(R661:R676)","v":142571.59574974276},{"$f":"SUM(S661:S676)","v":146992.5604304896},155289.81185242775,158334.67112486856,146122.07484573903,140821.29363987764,132801.8752000487,110224.15445098058,104435.73678625103,101545.83613916687,98147.524680279734,96303.786115333918,93064.890642677274,88025.258312509861,86649.801002881912,84664.885375797166,80642.884135182496,78193.503053216773,75709.379713383882,75709.379713383882,75709.379713383882,65372.738016744886,34362.812926829145,34362.812926829145,34362.812926829145,34362.812926829145,34362.812926829145,33531.342963129951,32425.974713839885,32425.974713839885,32400.077633599652,31993.88173062004,31807.937870547441,31863.079492148299,31595.539698857796,31043.697070550945,28878.911950766462,26782.043754684615,24536.989400281182,20753.149192565728,18815.142421543042,17585.930262755417,15851.243973622015,14412.099009384561,12442.80727854223,10375.856445820604,8627.0656181873564,6881.5179557021274,4808.556247762167,4412.5600463231385,4108.4221454704566,3780.567629676636,3646.2893457780674,3610.7318562968017,3512.1135233236118,3404.0888357832609,3041.3756939142431,2870.5150029535776,2123.8859584000065,1452.8512124485196,971.65319413853581]
[]
["Total Nominal Calculated Depreciation for RFM input"]
[null,"Total Calculated Depreciation - Nominal",null,null,null,{"$f":"F2","v":"2002-03"},"2003-04","2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2080-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66",{"$f":"BR2","v":"2066-67"},"2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75"]
[{"$f":"A62","v":"Secondary"},null,null,null,null,{"$f":"F661/E$18","v":1108.8710724975001},5235.2618043260509,5988.7647908950084,6880.6877444331558,7754.1461975865941,8650.0187437611348,18972.945863111225,20190.073208031896,20822.641284062072,22092.70257054958,20376.434070992796,{"$f":"Q661/P$18","v":11804.256894041091},{"$f":"R661/Q$18","v":16257.307253389095},19472.041503242148,21846.653936163464]
["Switchgear",null,null,null,null,3026.0913445326391,12769.750989487633,13259.00125844074,13824.711111712419,15035.965054205999,16514.518675520791,18465.790583553691,19296.397608479638,20320.888435623976,22026.187748111981,23499.0295572492,24730.677828361062,27762.398843007246,29302.56562315076,30766.168104460234]
["Transformers",null,null,null,null,2665.4642796108333,11023.581882511146,11632.097745548788,12094.487723563589,12614.527283426005,13209.896691038581,13091.262439595284,13688.933549212101,14121.244051419064,14752.963133297369,15425.616057294974,16519.62108532924,19051.741690881085,19738.405884783479,20719.015247576575]
["Reactive",null,null,null,null,836.09740999999997,3575.5393571095642,3707.8893630732923,3818.1734752160182,3975.7383473391019,4122.3606644806787,4425.6285726089436,4588.804981352313,4711.6455744334726,4837.982500063983,5002.2240347122006,5251.0705477641077,5439.6568756864708,5696.614586603403,5865.1748001655897]
["Towers and Conductor",null,null,null,null,7622.6617915132583,31358.623527898133,32126.767615462493,33040.696240013611,33987.483141799748,35125.738592780959,37203.307681714738,38672.122809228953,39822.804583594319,41042.190606261378,43046.43904385488,44666.393287767103,46463.075932232976,47964.369609106951,49096.097204257501]
["Establishment",null,null,null,null,552.3773561979167,2582.4710873291183,3016.0971334335159,3340.331957247075,3682.699395190597,4131.7195282497723,3965.5820234416428,4408.3299141977914,4760.6963256199515,5036.9141506754213,5344.6594782290531,5964.1743748961871,6791.7893668537909,7640.2797066472958,7910.8615719010058]
["Communications",null,null,null,null,1226.5326169420832,5604.588624256392,6278.5660573970581,6618.4116049923696,7180.1543542007985,7670.8375598974908,1656.5857077737523,1741.4074004530994,1920.1448738264239,2816.5897877904185,3239.881258909445,3292.8893666089552,4064.840930027452,5546.851735702995,6161.8752935132425]
["Inventory",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["IT",null,null,null,null,707.20047450783852,3632.6887966001368,3835.3916560082462,4339.8880970323617,4145.5187384249248,4391.7203829288428,7474.2125644096468,8313.7992637165225,10542.51746211438,10184.332601419432,12430.812210959215,11579.081843332524,13540.4488166624,11099.107525821235,15714.896102804905]
["Vehicles",null,null,null,null,41.198863656911193,146.2311185139894,169.92908151061775,193.16914625022392,233.34048145578561,252.69811107919384,1084.7177744594028,1116.9450839776612,1025.5700120439722,444.69862827839796,485.92575265240077,685.28709672163609,868.38773769723366,741.01607346386697,871.80538002173557]
["Other",null,null,null,null,151.64229562565322,677.02426497651766,920.97231082359485,1228.1681934338837,1531.455313093099,1645.8917470192944,1846.0197005821849,1958.1206272314018,2049.6597996122418,2119.9755628222811,2422.3266334151731,2876.1850584772242,3243.8968683432677,4282.557589614722,4202.0663906464679]
["Premises",null,null,null,null,171.0205876205344,766.50326172003736,824.8043400221294,902.22037382640292,1578.0014794325193,1900.9151329001663,1373.8665875095701,1422.3051070510023,1368.1119600563968,1038.9424549560031,1086.1894111800766,1024.7154810107334,1011.7751935695991,993.16441196925291,468.15150776345695]
["Land",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Easements",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity Raising costs (2003-08)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1990.006320796806,2035.9295435844251,2066.545025442837]
[0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,{"$f":"SUM(F681:F695)","v":18109.158092705165},77372.264714728692,81760.281352615479,86280.945667721127,91719.029786155195,97616.315829656916,{"$f":"SUM(L681:L696)","v":109559.91949876009},{"$f":"SUM(M681:M696)","v":115397.23955293237},121465.92436240629,126393.47974422625,132359.53750944941,128394.35286430985,146485.32582914742,154512.90379369055,165689.31056471702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY681:BY696)","v":0},0]

{"sheet":"RAB roll forward","index":7,"n_rows":1709,"n_cols":20,"rows_kept":1709,"cut":false,"hidden":false,"merged":[[701,4,711,4],[714,4,724,4],[727,4,737,4],[740,4,750,4],[753,4,763,4],[636,4,646,4],[649,4,659,4],[662,4,672,4],[675,4,685,4],[688,4,698,4],[571,4,581,4],[584,4,594,4],[597,4,607,4],[610,4,620,4],[623,4,633,4],[506,4,516,4],[519,4,529,4],[532,4,542,4],[545,4,555,4],[558,4,568,4],[246,4,256,4],[259,4,269,4],[298,4,308,4],[311,4,321,4],[272,4,282,4],[285,4,295,4],[233,4,243,4],[168,4,178,4],[181,4,191,4],[194,4,204,4],[207,4,217,4],[116,4,126,4],[129,4,139,4],[142,4,152,4],[155,4,165,4],[220,4,230,4],[376,4,386,4],[389,4,399,4],[402,4,412,4],[415,4,425,4],[324,4,334,4],[337,4,347,4],[350,4,360,4],[363,4,373,4],[480,4,490,4],[493,4,503,4],[428,4,438,4],[441,4,451,4],[454,4,464,4],[467,4,477,4]]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Asset Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"AusNet (T) - Asset Roll Forward - TNSP RFM - version 3"}]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G60","v":"2013-14"},{"$f":"'RFM input'!H60","v":"2014-15"},{"$f":"'RFM input'!I60","v":"2015-16"},{"$f":"'RFM input'!J60","v":"2016-17"},{"$f":"'RFM input'!K60","v":"2017-18"},{"$f":"'RFM input'!L60","v":"2018-19"},{"$f":"'RFM input'!M60","v":"2019-20"},{"$f":"'RFM input'!N60","v":"2020-21"},{"$f":"'RFM input'!O60","v":"2021-22"},{"$f":"'RFM input'!P60","v":"2022-23"},{"$f":"'RFM input'!Q60","v":"2023-24"},{"$f":"IF(LEN(Q4)>4,CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1),Q4+1)","v":"2024-25"}]
[]
[null,null,"Actual CPI Inflation Rate",null,null,null,{"$f":"'RFM input'!G385","v":2.74509803921568E-2},{"$f":"'RFM input'!H385","v":2.3076923076923217E-2},{"$f":"'RFM input'!I385","v":1.5037593984962294E-2},{"$f":"'RFM input'!J385","v":2.35E-2},{"$f":"'RFM input'!K385","v":2.4448319213573214E-2},{"$f":"'RFM input'!L385","v":2.4448319213573214E-2},{"$f":"'RFM input'!M385","v":2.4448319213573214E-2},{"$f":"'RFM input'!N385","v":2.4448319213573214E-2},{"$f":"'RFM input'!O385","v":2.4448319213573214E-2},{"$f":"'RFM input'!P385","v":2.4448319213573214E-2},{"$f":"'RFM input'!Q385","v":2.4448319213573214E-2}]
[null,null,"Actual CPI (one year lagged)",null,null,null,{"$f":"'RFM input'!G386","v":1},{"$f":"'RFM input'!H386","v":1.0274509803921568},{"$f":"'RFM input'!I386","v":1.0511613876319759},{"$f":"'RFM input'!J386","v":1.0669683257918552},{"$f":"'RFM input'!K386","v":1.0920420814479639},{"$f":"'RFM input'!L386","v":1.1187406748498585},{"$f":"'RFM input'!M386","v":1.146092003985796},{"$f":"'RFM input'!N386","v":1.1741120271473646},{"$f":"'RFM input'!O386","v":1.2028170927795589},{"$f":"'RFM input'!P386","v":1.2322239490193756},{"$f":"'RFM input'!Q386","v":1.2623497534676109}]
[]
[null,null,{"$f":"\"Asset Values ($m Real \"&G4&\")\"","v":"Asset Values ($m Real 2013-14)"}]
[]
[null,null,"Real Actual Net Capex - As Incurred",null,null,null,null,{"$f":"SUM(H12:H61)","v":145.03323925148425},{"$f":"SUM(I12:I61)","v":142.66342652558876},170.81233285754868,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"'RFM input'!H169*(1+vanilla1)^0.5","v":19.621086576850558},{"$f":"'RFM input'!I169*(1+vanilla2)^0.5","v":29.38376306535886},{"$f":"'RFM input'!J169*(1+vanilla3)^0.5","v":22.979717277390993},{"$f":"'RFM input'!K169*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L169*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M169*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N169*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O169*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P169*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q169*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"'RFM input'!H170*(1+vanilla1)^0.5","v":43.030689548435838},{"$f":"'RFM input'!I170*(1+vanilla2)^0.5","v":35.507570471483852},{"$f":"'RFM input'!J170*(1+vanilla3)^0.5","v":48.469362707197725},{"$f":"'RFM input'!K170*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L170*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M170*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N170*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O170*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P170*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q170*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,{"$f":"'RFM input'!H171*(1+vanilla1)^0.5","v":30.668187393658226},{"$f":"'RFM input'!I171*(1+vanilla2)^0.5","v":24.010926303123796},{"$f":"'RFM input'!J171*(1+vanilla3)^0.5","v":25.918526559838341},{"$f":"'RFM input'!K171*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L171*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M171*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N171*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O171*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P171*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q171*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,{"$f":"'RFM input'!H172*(1+vanilla1)^0.5","v":4.8188743278287607},{"$f":"'RFM input'!I172*(1+vanilla2)^0.5","v":3.1077524727272152},{"$f":"'RFM input'!J172*(1+vanilla3)^0.5","v":10.326916259067199},{"$f":"'RFM input'!K172*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L172*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M172*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N172*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O172*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P172*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q172*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,{"$f":"'RFM input'!H173*(1+vanilla1)^0.5","v":11.766599261424062},{"$f":"'RFM input'!I173*(1+vanilla2)^0.5","v":22.22864445206357},{"$f":"'RFM input'!J173*(1+vanilla3)^0.5","v":9.4040767592591905},{"$f":"'RFM input'!K173*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L173*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M173*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N173*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O173*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P173*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q173*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,{"$f":"'RFM input'!H174*(1+vanilla1)^0.5","v":10.806511598940864},{"$f":"'RFM input'!I174*(1+vanilla2)^0.5","v":7.1427294134859594},{"$f":"'RFM input'!J174*(1+vanilla3)^0.5","v":15.914453453793273},{"$f":"'RFM input'!K174*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L174*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M174*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N174*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O174*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P174*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q174*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,{"$f":"'RFM input'!H175*(1+vanilla1)^0.5","v":9.3187203511977632},{"$f":"'RFM input'!I175*(1+vanilla2)^0.5","v":7.5023495481330675},{"$f":"'RFM input'!J175*(1+vanilla3)^0.5","v":14.94262995584997},{"$f":"'RFM input'!K175*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L175*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M175*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N175*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O175*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P175*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q175*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,{"$f":"'RFM input'!H176*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I176*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J176*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K176*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L176*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M176*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N176*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O176*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P176*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q176*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,{"$f":"'RFM input'!H177*(1+vanilla1)^0.5","v":19.406242868533543},{"$f":"'RFM input'!I177*(1+vanilla2)^0.5","v":7.7615949267875886},{"$f":"'RFM input'!J177*(1+vanilla3)^0.5","v":18.961271110847662},{"$f":"'RFM input'!K177*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L177*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M177*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N177*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O177*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P177*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q177*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,{"$f":"'RFM input'!H178*(1+vanilla1)^0.5","v":0.69927926272141883},{"$f":"'RFM input'!I178*(1+vanilla2)^0.5","v":1.3520836271754424},{"$f":"'RFM input'!J178*(1+vanilla3)^0.5","v":0.86769172428027797},{"$f":"'RFM input'!K178*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L178*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M178*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N178*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O178*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P178*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q178*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,{"$f":"'RFM input'!H179*(1+vanilla1)^0.5","v":2.1824611140182473},{"$f":"'RFM input'!I179*(1+vanilla2)^0.5","v":1.9909328434119757},{"$f":"'RFM input'!J179*(1+vanilla3)^0.5","v":2.5129375306083257},{"$f":"'RFM input'!K179*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L179*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M179*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N179*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O179*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P179*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q179*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,{"$f":"'RFM input'!H180*(1+vanilla1)^0.5","v":0.12924666998398004},{"$f":"'RFM input'!I180*(1+vanilla2)^0.5","v":2.6750794018374653},{"$f":"'RFM input'!J180*(1+vanilla3)^0.5","v":0.51474951941568947},{"$f":"'RFM input'!K180*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L180*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M180*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N180*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O180*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P180*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q180*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,{"$f":"'RFM input'!H181*(1+vanilla1)^0.5","v":-7.4146597221090431},{"$f":"'RFM input'!I181*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J181*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K181*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L181*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M181*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N181*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O181*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P181*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q181*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,{"$f":"'RFM input'!H182*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I182*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J182*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K182*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L182*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M182*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N182*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O182*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P182*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q182*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,{"$f":"'RFM input'!H183*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I183*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J183*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K183*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L183*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M183*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N183*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O183*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P183*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q183*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!H184*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I184*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J184*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K184*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L184*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M184*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N184*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O184*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P184*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q184*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!H185*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I185*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J185*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K185*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L185*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M185*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N185*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O185*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P185*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q185*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!H186*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I186*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J186*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K186*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L186*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M186*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N186*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O186*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P186*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q186*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!H187*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I187*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J187*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K187*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L187*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M187*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N187*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O187*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P187*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q187*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!H188*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I188*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J188*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K188*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L188*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M188*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N188*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O188*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P188*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q188*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!H189*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I189*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J189*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K189*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L189*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M189*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N189*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O189*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P189*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q189*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!H190*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I190*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J190*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K190*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L190*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M190*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N190*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O190*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P190*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q190*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!H191*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I191*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J191*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K191*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L191*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M191*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N191*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O191*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P191*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q191*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!H192*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I192*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J192*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K192*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L192*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M192*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N192*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O192*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P192*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q192*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!H193*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I193*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J193*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K193*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L193*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M193*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N193*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O193*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P193*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q193*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!H194*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I194*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J194*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K194*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L194*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M194*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N194*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O194*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P194*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q194*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!H195*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I195*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J195*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K195*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L195*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M195*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N195*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O195*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P195*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q195*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!H196*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I196*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J196*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K196*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L196*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M196*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N196*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O196*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P196*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q196*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!H197*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I197*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J197*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K197*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L197*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M197*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N197*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O197*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P197*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q197*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!H198*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I198*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J198*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K198*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L198*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M198*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N198*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O198*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P198*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q198*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!H199*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I199*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J199*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K199*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L199*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M199*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N199*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O199*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P199*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q199*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!H200*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I200*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J200*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K200*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L200*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M200*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N200*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O200*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P200*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q200*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!H201*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I201*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J201*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K201*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L201*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M201*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N201*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O201*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P201*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q201*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!H202*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I202*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J202*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K202*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L202*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M202*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N202*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O202*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P202*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q202*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!H203*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I203*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J203*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K203*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L203*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M203*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N203*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O203*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P203*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q203*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!H204*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I204*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J204*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K204*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L204*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M204*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N204*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O204*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P204*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q204*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!H205*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I205*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J205*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K205*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L205*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M205*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N205*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O205*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P205*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q205*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!H206*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I206*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J206*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K206*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L206*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M206*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N206*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O206*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P206*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q206*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!H207*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I207*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J207*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K207*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L207*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M207*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N207*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O207*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P207*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q207*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!H208*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I208*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J208*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K208*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L208*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M208*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N208*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O208*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P208*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q208*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!H209*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I209*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J209*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K209*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L209*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M209*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N209*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O209*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P209*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q209*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!H210*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I210*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J210*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K210*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L210*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M210*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N210*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O210*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P210*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q210*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!H211*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I211*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J211*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K211*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L211*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M211*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N211*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O211*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P211*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q211*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!H212*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I212*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J212*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K212*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L212*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M212*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N212*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O212*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P212*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q212*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!H213*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I213*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J213*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K213*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L213*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M213*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N213*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O213*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P213*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q213*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!H214*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I214*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J214*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K214*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L214*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M214*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N214*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O214*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P214*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q214*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!H215*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I215*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J215*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K215*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L215*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M215*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N215*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O215*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P215*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q215*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!H216*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I216*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J216*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K216*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L216*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M216*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N216*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O216*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P216*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q216*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!H217*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I217*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J217*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K217*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L217*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M217*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N217*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O217*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P217*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q217*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!H218*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I218*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J218*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K218*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L218*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M218*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N218*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O218*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P218*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q218*(1+vanilla10)^0.5","v":0}]
[]
[null,null,"Real Actual Net Capex - As Commissioned",null,null,null,null,{"$f":"SUM(H64:H113)","v":179.87907069953542},{"$f":"SUM(I64:I113)","v":179.86366224640338},172.73479077951006,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"'RFM input'!H331*(1+vanilla1)^0.5","v":40.520404207277437},{"$f":"'RFM input'!I331*(1+vanilla2)^0.5","v":29.267032512781647},{"$f":"'RFM input'!J331*(1+vanilla3)^0.5","v":22.327947640112058},{"$f":"'RFM input'!K331*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L331*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M331*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N331*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O331*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P331*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q331*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"'RFM input'!H332*(1+vanilla1)^0.5","v":38.507237964430729},{"$f":"'RFM input'!I332*(1+vanilla2)^0.5","v":43.144024748460097},{"$f":"'RFM input'!J332*(1+vanilla3)^0.5","v":50.646124772146209},{"$f":"'RFM input'!K332*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L332*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M332*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N332*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O332*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P332*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q332*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,{"$f":"'RFM input'!H333*(1+vanilla1)^0.5","v":10.57438740588022},{"$f":"'RFM input'!I333*(1+vanilla2)^0.5","v":28.839286574504065},{"$f":"'RFM input'!J333*(1+vanilla3)^0.5","v":26.716071513253883},{"$f":"'RFM input'!K333*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L333*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M333*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N333*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O333*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P333*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q333*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,{"$f":"'RFM input'!H334*(1+vanilla1)^0.5","v":5.0012174791897275},{"$f":"'RFM input'!I334*(1+vanilla2)^0.5","v":3.1077524727272148},{"$f":"'RFM input'!J334*(1+vanilla3)^0.5","v":10.326916259067202},{"$f":"'RFM input'!K334*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L334*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M334*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N334*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O334*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P334*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q334*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,{"$f":"'RFM input'!H335*(1+vanilla1)^0.5","v":24.49113063229111},{"$f":"'RFM input'!I335*(1+vanilla2)^0.5","v":23.081784302426392},{"$f":"'RFM input'!J335*(1+vanilla3)^0.5","v":10.726276713595299},{"$f":"'RFM input'!K335*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L335*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M335*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N335*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O335*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P335*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q335*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,{"$f":"'RFM input'!H336*(1+vanilla1)^0.5","v":29.613961873185282},{"$f":"'RFM input'!I336*(1+vanilla2)^0.5","v":6.566333488871404},{"$f":"'RFM input'!J336*(1+vanilla3)^0.5","v":14.200901538802048},{"$f":"'RFM input'!K336*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L336*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M336*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N336*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O336*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P336*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q336*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,{"$f":"'RFM input'!H337*(1+vanilla1)^0.5","v":19.809614401942792},{"$f":"'RFM input'!I337*(1+vanilla2)^0.5","v":7.4736837167039472},{"$f":"'RFM input'!J337*(1+vanilla3)^0.5","v":14.9339024573814},{"$f":"'RFM input'!K337*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L337*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M337*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N337*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O337*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P337*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q337*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,{"$f":"'RFM input'!H338*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I338*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J338*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K338*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L338*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M338*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N338*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O338*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P338*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q338*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,{"$f":"'RFM input'!H339*(1+vanilla1)^0.5","v":3.8423987010768403},{"$f":"'RFM input'!I339*(1+vanilla2)^0.5","v":32.365668557503703},{"$f":"'RFM input'!J339*(1+vanilla3)^0.5","v":18.961271110847665},{"$f":"'RFM input'!K339*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L339*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M339*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N339*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O339*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P339*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q339*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,{"$f":"'RFM input'!H340*(1+vanilla1)^0.5","v":0.59750212476471343},{"$f":"'RFM input'!I340*(1+vanilla2)^0.5","v":1.3520836271754426},{"$f":"'RFM input'!J340*(1+vanilla3)^0.5","v":0.86769172428027774},{"$f":"'RFM input'!K340*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L340*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M340*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N340*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O340*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P340*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q340*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,{"$f":"'RFM input'!H341*(1+vanilla1)^0.5","v":13.886675170049724},{"$f":"'RFM input'!I341*(1+vanilla2)^0.5","v":1.9909328434119757},{"$f":"'RFM input'!J341*(1+vanilla3)^0.5","v":2.5129375306083239},{"$f":"'RFM input'!K341*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L341*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M341*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N341*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O341*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P341*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q341*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,{"$f":"'RFM input'!H342*(1+vanilla1)^0.5","v":0.44920046155591614},{"$f":"'RFM input'!I342*(1+vanilla2)^0.5","v":2.6750794018374653},{"$f":"'RFM input'!J342*(1+vanilla3)^0.5","v":0.51474951941568936},{"$f":"'RFM input'!K342*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L342*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M342*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N342*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O342*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P342*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q342*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,{"$f":"'RFM input'!H343*(1+vanilla1)^0.5","v":-7.4146597221090431},{"$f":"'RFM input'!I343*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J343*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K343*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L343*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M343*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N343*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O343*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P343*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q343*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,{"$f":"'RFM input'!H344*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I344*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J344*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K344*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L344*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M344*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N344*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O344*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P344*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q344*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,{"$f":"'RFM input'!H345*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I345*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J345*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K345*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L345*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M345*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N345*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O345*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P345*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q345*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!H346*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I346*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J346*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K346*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L346*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M346*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N346*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O346*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P346*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q346*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!H347*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I347*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J347*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K347*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L347*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M347*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N347*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O347*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P347*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q347*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!H348*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I348*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J348*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K348*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L348*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M348*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N348*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O348*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P348*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q348*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!H349*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I349*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J349*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K349*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L349*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M349*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N349*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O349*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P349*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q349*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!H350*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I350*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J350*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K350*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L350*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M350*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N350*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O350*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P350*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q350*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!H351*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I351*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J351*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K351*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L351*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M351*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N351*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O351*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P351*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q351*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!H352*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I352*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J352*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K352*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L352*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M352*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N352*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O352*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P352*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q352*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!H353*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I353*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J353*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K353*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L353*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M353*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N353*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O353*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P353*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q353*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!H354*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I354*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J354*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K354*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L354*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M354*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N354*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O354*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P354*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q354*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!H355*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I355*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J355*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K355*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L355*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M355*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N355*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O355*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P355*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q355*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!H356*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I356*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J356*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K356*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L356*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M356*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N356*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O356*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P356*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q356*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!H357*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I357*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J357*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K357*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L357*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M357*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N357*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O357*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P357*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q357*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!H358*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I358*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J358*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K358*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L358*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M358*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N358*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O358*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P358*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q358*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!H359*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I359*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J359*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K359*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L359*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M359*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N359*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O359*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P359*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q359*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!H360*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I360*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J360*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K360*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L360*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M360*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N360*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O360*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P360*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q360*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!H361*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I361*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J361*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K361*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L361*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M361*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N361*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O361*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P361*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q361*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!H362*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I362*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J362*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K362*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L362*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M362*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N362*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O362*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P362*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q362*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!H363*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I363*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J363*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K363*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L363*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M363*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N363*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O363*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P363*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q363*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!H364*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I364*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J364*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K364*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L364*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M364*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N364*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O364*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P364*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q364*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!H365*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I365*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J365*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K365*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L365*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M365*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N365*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O365*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P365*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q365*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!H366*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I366*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J366*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K366*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L366*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M366*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N366*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O366*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P366*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q366*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!H367*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I367*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J367*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K367*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L367*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M367*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N367*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O367*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P367*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q367*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!H368*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I368*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J368*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K368*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L368*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M368*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N368*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O368*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P368*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q368*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!H369*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I369*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J369*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K369*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L369*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M369*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N369*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O369*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P369*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q369*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!H370*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I370*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J370*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K370*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L370*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M370*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N370*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O370*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P370*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q370*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!H371*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I371*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J371*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K371*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L371*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M371*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N371*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O371*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P371*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q371*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!H372*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I372*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J372*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K372*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L372*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M372*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N372*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O372*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P372*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q372*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!H373*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I373*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J373*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K373*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L373*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M373*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N373*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O373*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P373*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q373*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!H374*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I374*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J374*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K374*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L374*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M374*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N374*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O374*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P374*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q374*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!H375*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I375*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J375*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K375*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L375*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M375*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N375*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O375*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P375*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q375*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!H376*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I376*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J376*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K376*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L376*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M376*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N376*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O376*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P376*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q376*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!H377*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I377*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J377*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K377*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L377*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M377*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N377*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O377*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P377*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q377*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!H378*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I378*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J378*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K378*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L378*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M378*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N378*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O378*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P378*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q378*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!H379*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I379*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J379*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K379*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L379*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M379*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N379*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O379*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P379*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q379*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!H380*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I380*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J380*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K380*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L380*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M380*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N380*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O380*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P380*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q380*(1+vanilla10)^0.5","v":0}]
[]
[null,null,{"$f":"\"Real \"&'RFM input'!$G$397& \" Straight-line Depreciation\"","v":"Real Actual Straight-line Depreciation"},null,null,null,null,{"$f":"H128+H141+H154+H167+H180+H193+H206+H219+H232+H245+H258+H271+H284+H297+H310+H323+H336+H349+H362+H375+H388+H401+H414+H427+H440+H453+H466+H479+H492+H505+H518+H531+H544+H557+H570+H583+H596+H609+H622+H635+H648+H661+H674+H687+H700+H713+H726+H739+H752+H765","v":-2703.8168474641743},{"$f":"I128+I141+I154+I167+I180+I193+I206+I219+I232+I245+I258+I271+I284+I297+I310+I323+I336+I349+I362+I375+I388+I401+I414+I427+I440+I453+I466+I479+I492+I505+I518+I531+I544+I557+I570+I583+I596+I609+I622+I635+I648+I661+I674+I687+I700+I713+I726+I739+I752+I765","v":-8.5914327655367515},-20.3816414667542,0,0,0,{"$f":"N128+N141+N154+N167+N180+N193+N206+N219+N232+N245+N258+N271+N284+N297+N310+N323+N336+N349+N362+N375+N388+N401+N414+N427+N440+N453+N466+N479+N492+N505+N518+N531+N544+N557+N570+N583+N596+N609+N622+N635+N648+N661+N674+N687+N700+N713+N726+N739+N752+N765","v":0},0,0,0,null,null,"This section not used - Real SL Depr comes from AST actual depreciation schedules"]
[null,null,{"$f":"Asset1","v":"Secondary"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A1remlife,A1value-SUM($G116:G116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":132.44142914738333},{"$f":"IF(I$3>A1remlife,A1value-SUM($G116:H116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(J$3>A1remlife,A1value-SUM($G116:I116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(K$3>A1remlife,A1value-SUM($G116:J116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(L$3>A1remlife,A1value-SUM($G116:K116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(M$3>A1remlife,A1value-SUM($G116:L116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(N$3>A1remlife,A1value-SUM($G116:M116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(O$3>A1remlife,A1value-SUM($G116:N116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(P$3>A1remlife,A1value-SUM($G116:O116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(Q$3>A1remlife,A1value-SUM($G116:P116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:H118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":2.7013602804851624},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:I118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":2.7013602804851624},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:J118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":2.7013602804851624},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:K118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":2.7013602804851624},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:L118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":2.7013602804851624},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:M118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":2.7013602804851624},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:N118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":2.7013602804851624},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:O118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":2.7013602804851624},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:P118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":2.7013602804851624}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:I119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":1.9511355008521098},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:J119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":1.9511355008521098},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:K119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":1.9511355008521098},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:L119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":1.9511355008521098},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:M119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":1.9511355008521098},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:N119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":1.9511355008521098},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:O119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":1.9511355008521098},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:P119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":1.9511355008521098}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:J120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":1.4885298426741371},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:K120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":1.4885298426741371},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:L120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":1.4885298426741371},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:M120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":1.4885298426741371},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:N120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":1.4885298426741371},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:O120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":1.4885298426741371},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:P120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":1.4885298426741371}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:K121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:L121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:M121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:N121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:O121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:P121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:L122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:M122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:N122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:O122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:P122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F123),('RFM input'!$M$331*(1+vanilla6)^0.5)-SUM($M123:M123),('RFM input'!$M$331*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F123),('RFM input'!$M$331*(1+vanilla6)^0.5)-SUM($M123:N123),('RFM input'!$M$331*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F123),('RFM input'!$M$331*(1+vanilla6)^0.5)-SUM($M123:O123),('RFM input'!$M$331*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F123),('RFM input'!$M$331*(1+vanilla6)^0.5)-SUM($M123:P123),('RFM input'!$M$331*(1+vanilla6)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F124),('RFM input'!$N$331*(1+vanilla7)^0.5)-SUM($N124:N124),('RFM input'!$N$331*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F124),('RFM input'!$N$331*(1+vanilla7)^0.5)-SUM($N124:O124),('RFM input'!$N$331*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F124),('RFM input'!$N$331*(1+vanilla7)^0.5)-SUM($N124:P124),('RFM input'!$N$331*(1+vanilla7)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F125),('RFM input'!$O$331*(1+vanilla8)^0.5)-SUM($O125:O125),('RFM input'!$O$331*(1+vanilla8)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F125),('RFM input'!$O$331*(1+vanilla8)^0.5)-SUM($O125:P125),('RFM input'!$O$331*(1+vanilla8)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F126),('RFM input'!$P$331*(1+vanilla9)^0.5)-SUM($P126:P126),('RFM input'!$P$331*(1+vanilla9)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H401,-SUM(H116:H127))","v":-132.44142914738333},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I401,-SUM(I116:I127))","v":-2.7013602804851624},{"$f":"IF(COUNT($H128:I128)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J401,-SUM(J116:J127)))","v":-4.6524957813372723},{"$f":"IF(COUNT($H128:J128)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K401,-SUM(K116:K127)))","v":0},{"$f":"IF(COUNT($H128:K128)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L401,-SUM(L116:L127)))","v":0},{"$f":"IF(COUNT($H128:L128)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M401,-SUM(M116:M127)))","v":0},{"$f":"IF(COUNT($H128:M128)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N401,-SUM(N116:N127)))","v":0},{"$f":"IF(COUNT($H128:N128)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O401,-SUM(O116:O127)))","v":0},{"$f":"IF(COUNT($H128:O128)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P401,-SUM(P116:P127)))","v":0},{"$f":"IF(COUNT($H128:P128)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q401,-SUM(Q116:Q127)))","v":0}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A2remlife,A2value-SUM($G129:G129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":568.85379627605039},{"$f":"IF(I$3>A2remlife,A2value-SUM($G129:H129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(J$3>A2remlife,A2value-SUM($G129:I129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(K$3>A2remlife,A2value-SUM($G129:J129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(L$3>A2remlife,A2value-SUM($G129:K129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(M$3>A2remlife,A2value-SUM($G129:L129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(N$3>A2remlife,A2value-SUM($G129:M129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(O$3>A2remlife,A2value-SUM($G129:N129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(P$3>A2remlife,A2value-SUM($G129:O129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(Q$3>A2remlife,A2value-SUM($G129:P129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:H131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.85571639920957177},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:I131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.85571639920957177},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:J131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.85571639920957177},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:K131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.85571639920957177},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:L131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.85571639920957177},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:M131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.85571639920957177},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:N131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.85571639920957177},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:O131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.85571639920957177},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:P131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.85571639920957177}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:I132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.9587561055213355},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:J132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.9587561055213355},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:K132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.9587561055213355},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:L132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.9587561055213355},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:M132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.9587561055213355},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:N132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.9587561055213355},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:O132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.9587561055213355},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:P132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.9587561055213355}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:J133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":1.1254694393810269},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:K133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":1.1254694393810269},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:L133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":1.1254694393810269},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:M133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":1.1254694393810269},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:N133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":1.1254694393810269},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:O133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":1.1254694393810269},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:P133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":1.1254694393810269}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:K134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:L134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:M134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:N134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:O134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:P134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:L135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:M135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:N135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:O135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:P135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F136),('RFM input'!$M$332*(1+vanilla6)^0.5)-SUM($M136:M136),('RFM input'!$M$332*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F136),('RFM input'!$M$332*(1+vanilla6)^0.5)-SUM($M136:N136),('RFM input'!$M$332*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F136),('RFM input'!$M$332*(1+vanilla6)^0.5)-SUM($M136:O136),('RFM input'!$M$332*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F136),('RFM input'!$M$332*(1+vanilla6)^0.5)-SUM($M136:P136),('RFM input'!$M$332*(1+vanilla6)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F137),('RFM input'!$N$332*(1+vanilla7)^0.5)-SUM($N137:N137),('RFM input'!$N$332*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F137),('RFM input'!$N$332*(1+vanilla7)^0.5)-SUM($N137:O137),('RFM input'!$N$332*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F137),('RFM input'!$N$332*(1+vanilla7)^0.5)-SUM($N137:P137),('RFM input'!$N$332*(1+vanilla7)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F138),('RFM input'!$O$332*(1+vanilla8)^0.5)-SUM($O138:O138),('RFM input'!$O$332*(1+vanilla8)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F138),('RFM input'!$O$332*(1+vanilla8)^0.5)-SUM($O138:P138),('RFM input'!$O$332*(1+vanilla8)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F139),('RFM input'!$P$332*(1+vanilla9)^0.5)-SUM($P139:P139),('RFM input'!$P$332*(1+vanilla9)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H402,-SUM(H129:H140))","v":-568.85379627605039},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I402,-SUM(I129:I140))","v":-0.85571639920957177},{"$f":"IF(COUNT($H141:I141)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J402,-SUM(J129:J140)))","v":-1.8144725047309072},{"$f":"IF(COUNT($H141:J141)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K402,-SUM(K129:K140)))","v":0},{"$f":"IF(COUNT($H141:K141)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L402,-SUM(L129:L140)))","v":0},{"$f":"IF(COUNT($H141:L141)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M402,-SUM(M129:M140)))","v":0},{"$f":"IF(COUNT($H141:M141)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N402,-SUM(N129:N140)))","v":0},{"$f":"IF(COUNT($H141:N141)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O402,-SUM(O129:O140)))","v":0},{"$f":"IF(COUNT($H141:O141)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P402,-SUM(P129:P140)))","v":0},{"$f":"IF(COUNT($H141:P141)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q402,-SUM(Q129:Q140)))","v":0}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A3remlife,A3value-SUM($G142:G142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":256.8720966026417},{"$f":"IF(I$3>A3remlife,A3value-SUM($G142:H142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(J$3>A3remlife,A3value-SUM($G142:I142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(K$3>A3remlife,A3value-SUM($G142:J142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(L$3>A3remlife,A3value-SUM($G142:K142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(M$3>A3remlife,A3value-SUM($G142:L142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(N$3>A3remlife,A3value-SUM($G142:M142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(O$3>A3remlife,A3value-SUM($G142:N142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(P$3>A3remlife,A3value-SUM($G142:O142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0},{"$f":"IF(Q$3>A3remlife,A3value-SUM($G142:P142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:H144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0.23498638679733821},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:I144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0.23498638679733821},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:J144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0.23498638679733821},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:K144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0.23498638679733821},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:L144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0.23498638679733821},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:M144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0.23498638679733821},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:N144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0.23498638679733821},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:O144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0.23498638679733821},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:P144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":0.23498638679733821}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:I145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0.64087303498897918},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:J145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0.64087303498897918},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:K145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0.64087303498897918},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:L145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0.64087303498897918},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:M145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0.64087303498897918},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:N145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0.64087303498897918},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:O145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0.64087303498897918},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:P145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":0.64087303498897918}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:J146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":0.59369047807230857},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:K146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":0.59369047807230857},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:L146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":0.59369047807230857},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:M146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":0.59369047807230857},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:N146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":0.59369047807230857},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:O146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":0.59369047807230857},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:P146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":0.59369047807230857}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:K147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:L147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:M147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:N147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:O147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:P147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:L148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:M148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:N148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:O148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:P148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F149),('RFM input'!$M$333*(1+vanilla6)^0.5)-SUM($M149:M149),('RFM input'!$M$333*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F149),('RFM input'!$M$333*(1+vanilla6)^0.5)-SUM($M149:N149),('RFM input'!$M$333*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F149),('RFM input'!$M$333*(1+vanilla6)^0.5)-SUM($M149:O149),('RFM input'!$M$333*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F149),('RFM input'!$M$333*(1+vanilla6)^0.5)-SUM($M149:P149),('RFM input'!$M$333*(1+vanilla6)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F150),('RFM input'!$N$333*(1+vanilla7)^0.5)-SUM($N150:N150),('RFM input'!$N$333*(1+vanilla7)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F150),('RFM input'!$N$333*(1+vanilla7)^0.5)-SUM($N150:O150),('RFM input'!$N$333*(1+vanilla7)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F150),('RFM input'!$N$333*(1+vanilla7)^0.5)-SUM($N150:P150),('RFM input'!$N$333*(1+vanilla7)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F151),('RFM input'!$O$333*(1+vanilla8)^0.5)-SUM($O151:O151),('RFM input'!$O$333*(1+vanilla8)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F151),('RFM input'!$O$333*(1+vanilla8)^0.5)-SUM($O151:P151),('RFM input'!$O$333*(1+vanilla8)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F152),('RFM input'!$P$333*(1+vanilla9)^0.5)-SUM($P152:P152),('RFM input'!$P$333*(1+vanilla9)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H403,-SUM(H142:H153))","v":-256.8720966026417},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I403,-SUM(I142:I153))","v":-0.23498638679733821},{"$f":"IF(COUNT($H154:I154)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J403,-SUM(J142:J153)))","v":-0.87585942178631737},{"$f":"IF(COUNT($H154:J154)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K403,-SUM(K142:K153)))","v":0},{"$f":"IF(COUNT($H154:K154)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L403,-SUM(L142:L153)))","v":0},{"$f":"IF(COUNT($H154:L154)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M403,-SUM(M142:M153)))","v":0},{"$f":"IF(COUNT($H154:M154)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N403,-SUM(N142:N153)))","v":0},{"$f":"IF(COUNT($H154:N154)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O403,-SUM(O142:O153)))","v":0},{"$f":"IF(COUNT($H154:O154)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P403,-SUM(P142:P153)))","v":0},{"$f":"IF(COUNT($H154:P154)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q403,-SUM(Q142:Q153)))","v":0}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A4remlife,A4value-SUM($G155:G155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":80.987069121386128},{"$f":"IF(I$3>A4remlife,A4value-SUM($G155:H155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(J$3>A4remlife,A4value-SUM($G155:I155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(K$3>A4remlife,A4value-SUM($G155:J155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(L$3>A4remlife,A4value-SUM($G155:K155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(M$3>A4remlife,A4value-SUM($G155:L155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(N$3>A4remlife,A4value-SUM($G155:M155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(O$3>A4remlife,A4value-SUM($G155:N155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(P$3>A4remlife,A4value-SUM($G155:O155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(Q$3>A4remlife,A4value-SUM($G155:P155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:H157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0.1250304369797432},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:I157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0.1250304369797432},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:J157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0.1250304369797432},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:K157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0.1250304369797432},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:L157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0.1250304369797432},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:M157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0.1250304369797432},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:N157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0.1250304369797432},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:O157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0.1250304369797432},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:P157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0.1250304369797432}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:I158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":7.7693811818180372E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:J158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":7.7693811818180372E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:K158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":7.7693811818180372E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:L158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":7.7693811818180372E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:M158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":7.7693811818180372E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:N158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":7.7693811818180372E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:O158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":7.7693811818180372E-2},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:P158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":7.7693811818180372E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:J159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0.25817290647668006},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:K159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0.25817290647668006},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:L159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0.25817290647668006},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:M159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0.25817290647668006},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:N159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0.25817290647668006},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:O159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0.25817290647668006},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:P159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0.25817290647668006}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:K160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:L160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:M160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:N160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:O160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:P160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:L161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:M161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:N161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:O161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:P161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F162),('RFM input'!$M$334*(1+vanilla6)^0.5)-SUM($M162:M162),('RFM input'!$M$334*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F162),('RFM input'!$M$334*(1+vanilla6)^0.5)-SUM($M162:N162),('RFM input'!$M$334*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F162),('RFM input'!$M$334*(1+vanilla6)^0.5)-SUM($M162:O162),('RFM input'!$M$334*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F162),('RFM input'!$M$334*(1+vanilla6)^0.5)-SUM($M162:P162),('RFM input'!$M$334*(1+vanilla6)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F163),('RFM input'!$N$334*(1+vanilla7)^0.5)-SUM($N163:N163),('RFM input'!$N$334*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F163),('RFM input'!$N$334*(1+vanilla7)^0.5)-SUM($N163:O163),('RFM input'!$N$334*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F163),('RFM input'!$N$334*(1+vanilla7)^0.5)-SUM($N163:P163),('RFM input'!$N$334*(1+vanilla7)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F164),('RFM input'!$O$334*(1+vanilla8)^0.5)-SUM($O164:O164),('RFM input'!$O$334*(1+vanilla8)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F164),('RFM input'!$O$334*(1+vanilla8)^0.5)-SUM($O164:P164),('RFM input'!$O$334*(1+vanilla8)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F165),('RFM input'!$P$334*(1+vanilla9)^0.5)-SUM($P165:P165),('RFM input'!$P$334*(1+vanilla9)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H404,-SUM(H155:H166))","v":-80.987069121386128},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I404,-SUM(I155:I166))","v":-0.1250304369797432},{"$f":"IF(COUNT($H167:I167)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J404,-SUM(J155:J166)))","v":-0.20272424879792356},{"$f":"IF(COUNT($H167:J167)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K404,-SUM(K155:K166)))","v":0},{"$f":"IF(COUNT($H167:K167)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L404,-SUM(L155:L166)))","v":0},{"$f":"IF(COUNT($H167:L167)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M404,-SUM(M155:M166)))","v":0},{"$f":"IF(COUNT($H167:M167)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N404,-SUM(N155:N166)))","v":0},{"$f":"IF(COUNT($H167:N167)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O404,-SUM(O155:O166)))","v":0},{"$f":"IF(COUNT($H167:O167)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P404,-SUM(P155:P166)))","v":0},{"$f":"IF(COUNT($H167:P167)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q404,-SUM(Q155:Q166)))","v":0}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A5remlife,A5value-SUM($G168:G168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":1089.4047294776162},{"$f":"IF(I$3>A5remlife,A5value-SUM($G168:H168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(J$3>A5remlife,A5value-SUM($G168:I168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(K$3>A5remlife,A5value-SUM($G168:J168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(L$3>A5remlife,A5value-SUM($G168:K168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(M$3>A5remlife,A5value-SUM($G168:L168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(N$3>A5remlife,A5value-SUM($G168:M168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(O$3>A5remlife,A5value-SUM($G168:N168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(P$3>A5remlife,A5value-SUM($G168:O168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(Q$3>A5remlife,A5value-SUM($G168:P168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:H170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0.40818551053818519},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:I170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0.40818551053818519},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:J170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0.40818551053818519},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:K170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0.40818551053818519},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:L170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0.40818551053818519},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:M170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0.40818551053818519},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:N170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0.40818551053818519},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:O170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0.40818551053818519},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:P170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0.40818551053818519}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:I171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0.38469640504043989},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:J171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0.38469640504043989},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:K171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0.38469640504043989},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:L171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0.38469640504043989},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:M171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0.38469640504043989},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:N171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0.38469640504043989},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:O171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0.38469640504043989},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:P171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0.38469640504043989}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:J172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0.17877127855992164},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:K172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0.17877127855992164},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:L172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0.17877127855992164},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:M172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0.17877127855992164},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:N172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0.17877127855992164},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:O172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0.17877127855992164},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:P172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0.17877127855992164}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:K173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:L173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:M173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:N173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:O173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:P173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:L174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:M174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:N174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:O174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:P174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F175),('RFM input'!$M$335*(1+vanilla6)^0.5)-SUM($M175:M175),('RFM input'!$M$335*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F175),('RFM input'!$M$335*(1+vanilla6)^0.5)-SUM($M175:N175),('RFM input'!$M$335*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F175),('RFM input'!$M$335*(1+vanilla6)^0.5)-SUM($M175:O175),('RFM input'!$M$335*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F175),('RFM input'!$M$335*(1+vanilla6)^0.5)-SUM($M175:P175),('RFM input'!$M$335*(1+vanilla6)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F176),('RFM input'!$N$335*(1+vanilla7)^0.5)-SUM($N176:N176),('RFM input'!$N$335*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F176),('RFM input'!$N$335*(1+vanilla7)^0.5)-SUM($N176:O176),('RFM input'!$N$335*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F176),('RFM input'!$N$335*(1+vanilla7)^0.5)-SUM($N176:P176),('RFM input'!$N$335*(1+vanilla7)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F177),('RFM input'!$O$335*(1+vanilla8)^0.5)-SUM($O177:O177),('RFM input'!$O$335*(1+vanilla8)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F177),('RFM input'!$O$335*(1+vanilla8)^0.5)-SUM($O177:P177),('RFM input'!$O$335*(1+vanilla8)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F178),('RFM input'!$P$335*(1+vanilla9)^0.5)-SUM($P178:P178),('RFM input'!$P$335*(1+vanilla9)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H405,-SUM(H168:H179))","v":-1089.4047294776162},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I405,-SUM(I168:I179))","v":-0.40818551053818519},{"$f":"IF(COUNT($H180:I180)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J405,-SUM(J168:J179)))","v":-0.79288191557862508},{"$f":"IF(COUNT($H180:J180)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K405,-SUM(K168:K179)))","v":0},{"$f":"IF(COUNT($H180:K180)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L405,-SUM(L168:L179)))","v":0},{"$f":"IF(COUNT($H180:L180)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M405,-SUM(M168:M179)))","v":0},{"$f":"IF(COUNT($H180:M180)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N405,-SUM(N168:N179)))","v":0},{"$f":"IF(COUNT($H180:N180)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O405,-SUM(O168:O179)))","v":0},{"$f":"IF(COUNT($H180:O180)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P405,-SUM(P168:P179)))","v":0},{"$f":"IF(COUNT($H180:P180)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q405,-SUM(Q168:Q179)))","v":0}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A6remlife,A6value-SUM($G181:G181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":173.32554283112128},{"$f":"IF(I$3>A6remlife,A6value-SUM($G181:H181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(J$3>A6remlife,A6value-SUM($G181:I181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(K$3>A6remlife,A6value-SUM($G181:J181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(L$3>A6remlife,A6value-SUM($G181:K181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(M$3>A6remlife,A6value-SUM($G181:L181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(N$3>A6remlife,A6value-SUM($G181:M181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(O$3>A6remlife,A6value-SUM($G181:N181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(P$3>A6remlife,A6value-SUM($G181:O181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(Q$3>A6remlife,A6value-SUM($G181:P181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:H183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0.6580880416263396},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:I183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0.6580880416263396},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:J183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0.6580880416263396},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:K183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0.6580880416263396},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:L183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0.6580880416263396},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:M183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0.6580880416263396},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:N183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0.6580880416263396},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:O183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0.6580880416263396},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:P183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0.6580880416263396}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:I184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0.14591852197492008},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:J184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0.14591852197492008},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:K184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0.14591852197492008},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:L184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0.14591852197492008},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:M184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0.14591852197492008},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:N184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0.14591852197492008},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:O184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0.14591852197492008},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:P184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0.14591852197492008}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:J185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0.31557558975115663},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:K185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0.31557558975115663},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:L185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0.31557558975115663},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:M185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0.31557558975115663},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:N185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0.31557558975115663},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:O185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0.31557558975115663},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:P185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0.31557558975115663}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:K186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:L186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:M186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:N186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:O186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:P186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:L187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:M187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:N187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:O187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:P187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F188),('RFM input'!$M$336*(1+vanilla6)^0.5)-SUM($M188:M188),('RFM input'!$M$336*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F188),('RFM input'!$M$336*(1+vanilla6)^0.5)-SUM($M188:N188),('RFM input'!$M$336*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F188),('RFM input'!$M$336*(1+vanilla6)^0.5)-SUM($M188:O188),('RFM input'!$M$336*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F188),('RFM input'!$M$336*(1+vanilla6)^0.5)-SUM($M188:P188),('RFM input'!$M$336*(1+vanilla6)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F189),('RFM input'!$N$336*(1+vanilla7)^0.5)-SUM($N189:N189),('RFM input'!$N$336*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F189),('RFM input'!$N$336*(1+vanilla7)^0.5)-SUM($N189:O189),('RFM input'!$N$336*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F189),('RFM input'!$N$336*(1+vanilla7)^0.5)-SUM($N189:P189),('RFM input'!$N$336*(1+vanilla7)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F190),('RFM input'!$O$336*(1+vanilla8)^0.5)-SUM($O190:O190),('RFM input'!$O$336*(1+vanilla8)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F190),('RFM input'!$O$336*(1+vanilla8)^0.5)-SUM($O190:P190),('RFM input'!$O$336*(1+vanilla8)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F191),('RFM input'!$P$336*(1+vanilla9)^0.5)-SUM($P191:P191),('RFM input'!$P$336*(1+vanilla9)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H406,-SUM(H181:H192))","v":-173.32554283112128},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I406,-SUM(I181:I192))","v":-0.6580880416263396},{"$f":"IF(COUNT($H193:I193)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J406,-SUM(J181:J192)))","v":-0.80400656360125966},{"$f":"IF(COUNT($H193:J193)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K406,-SUM(K181:K192)))","v":0},{"$f":"IF(COUNT($H193:K193)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L406,-SUM(L181:L192)))","v":0},{"$f":"IF(COUNT($H193:L193)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M406,-SUM(M181:M192)))","v":0},{"$f":"IF(COUNT($H193:M193)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N406,-SUM(N181:N192)))","v":0},{"$f":"IF(COUNT($H193:N193)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O406,-SUM(O181:O192)))","v":0},{"$f":"IF(COUNT($H193:O193)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P406,-SUM(P181:P192)))","v":0},{"$f":"IF(COUNT($H193:P193)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q406,-SUM(Q181:Q192)))","v":0}]
[null,null,{"$f":"Asset7","v":"Communications"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A7remlife,A7value-SUM($G194:G194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":26.21199108403621},{"$f":"IF(I$3>A7remlife,A7value-SUM($G194:H194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(J$3>A7remlife,A7value-SUM($G194:I194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(K$3>A7remlife,A7value-SUM($G194:J194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(L$3>A7remlife,A7value-SUM($G194:K194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(M$3>A7remlife,A7value-SUM($G194:L194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(N$3>A7remlife,A7value-SUM($G194:M194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(O$3>A7remlife,A7value-SUM($G194:N194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(P$3>A7remlife,A7value-SUM($G194:O194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(Q$3>A7remlife,A7value-SUM($G194:P194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:H196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.3206409601295195},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:I196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.3206409601295195},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:J196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.3206409601295195},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:K196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.3206409601295195},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:L196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.3206409601295195},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:M196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.3206409601295195},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:N196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.3206409601295195},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:O196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.3206409601295195},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:P196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":1.3206409601295195}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:I197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0.49824558111359646},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:J197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0.49824558111359646},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:K197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0.49824558111359646},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:L197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0.49824558111359646},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:M197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0.49824558111359646},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:N197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0.49824558111359646},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:O197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0.49824558111359646},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:P197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0.49824558111359646}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:J198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0.99559349715876},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:K198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0.99559349715876},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:L198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0.99559349715876},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:M198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0.99559349715876},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:N198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0.99559349715876},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:O198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0.99559349715876},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:P198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0.99559349715876}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:K199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:L199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:M199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:N199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:O199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:P199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:L200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:M200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:N200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:O200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:P200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F201),('RFM input'!$M$337*(1+vanilla6)^0.5)-SUM($M201:M201),('RFM input'!$M$337*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F201),('RFM input'!$M$337*(1+vanilla6)^0.5)-SUM($M201:N201),('RFM input'!$M$337*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F201),('RFM input'!$M$337*(1+vanilla6)^0.5)-SUM($M201:O201),('RFM input'!$M$337*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F201),('RFM input'!$M$337*(1+vanilla6)^0.5)-SUM($M201:P201),('RFM input'!$M$337*(1+vanilla6)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F202),('RFM input'!$N$337*(1+vanilla7)^0.5)-SUM($N202:N202),('RFM input'!$N$337*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F202),('RFM input'!$N$337*(1+vanilla7)^0.5)-SUM($N202:O202),('RFM input'!$N$337*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F202),('RFM input'!$N$337*(1+vanilla7)^0.5)-SUM($N202:P202),('RFM input'!$N$337*(1+vanilla7)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F203),('RFM input'!$O$337*(1+vanilla8)^0.5)-SUM($O203:O203),('RFM input'!$O$337*(1+vanilla8)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F203),('RFM input'!$O$337*(1+vanilla8)^0.5)-SUM($O203:P203),('RFM input'!$O$337*(1+vanilla8)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F204),('RFM input'!$P$337*(1+vanilla9)^0.5)-SUM($P204:P204),('RFM input'!$P$337*(1+vanilla9)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H407,-SUM(H194:H205))","v":-26.21199108403621},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I407,-SUM(I194:I205))","v":-1.3206409601295195},{"$f":"IF(COUNT($H206:I206)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J407,-SUM(J194:J205)))","v":-1.8188865412431159},{"$f":"IF(COUNT($H206:J206)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K407,-SUM(K194:K205)))","v":0},{"$f":"IF(COUNT($H206:K206)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L407,-SUM(L194:L205)))","v":0},{"$f":"IF(COUNT($H206:L206)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M407,-SUM(M194:M205)))","v":0},{"$f":"IF(COUNT($H206:M206)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N407,-SUM(N194:N205)))","v":0},{"$f":"IF(COUNT($H206:N206)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O407,-SUM(O194:O205)))","v":0},{"$f":"IF(COUNT($H206:O206)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P407,-SUM(P194:P205)))","v":0},{"$f":"IF(COUNT($H206:P206)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q407,-SUM(Q194:Q205)))","v":0}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A8remlife,A8value-SUM($G207:G207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":8.6366927213280285},{"$f":"IF(I$3>A8remlife,A8value-SUM($G207:H207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(J$3>A8remlife,A8value-SUM($G207:I207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(K$3>A8remlife,A8value-SUM($G207:J207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(L$3>A8remlife,A8value-SUM($G207:K207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(M$3>A8remlife,A8value-SUM($G207:L207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(N$3>A8remlife,A8value-SUM($G207:M207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(O$3>A8remlife,A8value-SUM($G207:N207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(P$3>A8remlife,A8value-SUM($G207:O207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(Q$3>A8remlife,A8value-SUM($G207:P207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:H209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:I209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:J209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:K209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:L209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:M209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:N209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:O209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:P209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:I210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:J210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:K210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:L210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:M210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:N210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:O210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:P210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:J211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:K211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:L211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:M211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:N211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:O211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:P211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:K212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:L212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:M212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:N212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:O212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:P212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:L213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:M213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:N213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:O213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:P213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F214),('RFM input'!$M$338*(1+vanilla6)^0.5)-SUM($M214:M214),('RFM input'!$M$338*(1+vanilla6)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F214),('RFM input'!$M$338*(1+vanilla6)^0.5)-SUM($M214:N214),('RFM input'!$M$338*(1+vanilla6)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F214),('RFM input'!$M$338*(1+vanilla6)^0.5)-SUM($M214:O214),('RFM input'!$M$338*(1+vanilla6)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F214),('RFM input'!$M$338*(1+vanilla6)^0.5)-SUM($M214:P214),('RFM input'!$M$338*(1+vanilla6)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F215),('RFM input'!$N$338*(1+vanilla7)^0.5)-SUM($N215:N215),('RFM input'!$N$338*(1+vanilla7)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F215),('RFM input'!$N$338*(1+vanilla7)^0.5)-SUM($N215:O215),('RFM input'!$N$338*(1+vanilla7)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F215),('RFM input'!$N$338*(1+vanilla7)^0.5)-SUM($N215:P215),('RFM input'!$N$338*(1+vanilla7)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F216),('RFM input'!$O$338*(1+vanilla8)^0.5)-SUM($O216:O216),('RFM input'!$O$338*(1+vanilla8)^0.5)/A8stdlife))","v":"n/a"},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F216),('RFM input'!$O$338*(1+vanilla8)^0.5)-SUM($O216:P216),('RFM input'!$O$338*(1+vanilla8)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F217),('RFM input'!$P$338*(1+vanilla9)^0.5)-SUM($P217:P217),('RFM input'!$P$338*(1+vanilla9)^0.5)/A8stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H408,-SUM(H207:H218))","v":-8.6366927213280285},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I408,-SUM(I207:I218))","v":0},{"$f":"IF(COUNT($H219:I219)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J408,-SUM(J207:J218)))","v":0},{"$f":"IF(COUNT($H219:J219)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K408,-SUM(K207:K218)))","v":0},{"$f":"IF(COUNT($H219:K219)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L408,-SUM(L207:L218)))","v":0},{"$f":"IF(COUNT($H219:L219)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M408,-SUM(M207:M218)))","v":0},{"$f":"IF(COUNT($H219:M219)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N408,-SUM(N207:N218)))","v":0},{"$f":"IF(COUNT($H219:N219)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O408,-SUM(O207:O218)))","v":0},{"$f":"IF(COUNT($H219:O219)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P408,-SUM(P207:P218)))","v":0},{"$f":"IF(COUNT($H219:P219)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q408,-SUM(Q207:Q218)))","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A9remlife,A9value-SUM($G220:G220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":51.980009809686841},{"$f":"IF(I$3>A9remlife,A9value-SUM($G220:H220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(J$3>A9remlife,A9value-SUM($G220:I220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(K$3>A9remlife,A9value-SUM($G220:J220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(L$3>A9remlife,A9value-SUM($G220:K220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(M$3>A9remlife,A9value-SUM($G220:L220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(N$3>A9remlife,A9value-SUM($G220:M220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(O$3>A9remlife,A9value-SUM($G220:N220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(P$3>A9remlife,A9value-SUM($G220:O220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(Q$3>A9remlife,A9value-SUM($G220:P220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:H222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0.76847974021536802},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:I222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0.76847974021536802},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:J222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0.76847974021536802},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:K222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0.76847974021536802},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:L222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0.76847974021536802},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:M222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:N222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:O222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:P222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:I223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":6.4731337115007408},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:J223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":6.4731337115007408},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:K223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":6.4731337115007408},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:L223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":6.4731337115007408},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:M223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":6.4731337115007408},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:N223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:O223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:P223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:J224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":3.7922542221695332},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:K224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":3.7922542221695332},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:L224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":3.7922542221695332},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:M224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":3.7922542221695332},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:N224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":3.7922542221695332},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:O224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:P224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:K225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:L225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:M225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:N225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:O225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:P225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:L226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:M226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:N226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:O226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:P226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F227),('RFM input'!$M$339*(1+vanilla6)^0.5)-SUM($M227:M227),('RFM input'!$M$339*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F227),('RFM input'!$M$339*(1+vanilla6)^0.5)-SUM($M227:N227),('RFM input'!$M$339*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F227),('RFM input'!$M$339*(1+vanilla6)^0.5)-SUM($M227:O227),('RFM input'!$M$339*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F227),('RFM input'!$M$339*(1+vanilla6)^0.5)-SUM($M227:P227),('RFM input'!$M$339*(1+vanilla6)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F228),('RFM input'!$N$339*(1+vanilla7)^0.5)-SUM($N228:N228),('RFM input'!$N$339*(1+vanilla7)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F228),('RFM input'!$N$339*(1+vanilla7)^0.5)-SUM($N228:O228),('RFM input'!$N$339*(1+vanilla7)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F228),('RFM input'!$N$339*(1+vanilla7)^0.5)-SUM($N228:P228),('RFM input'!$N$339*(1+vanilla7)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F229),('RFM input'!$O$339*(1+vanilla8)^0.5)-SUM($O229:O229),('RFM input'!$O$339*(1+vanilla8)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F229),('RFM input'!$O$339*(1+vanilla8)^0.5)-SUM($O229:P229),('RFM input'!$O$339*(1+vanilla8)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F230),('RFM input'!$P$339*(1+vanilla9)^0.5)-SUM($P230:P230),('RFM input'!$P$339*(1+vanilla9)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H409,-SUM(H220:H231))","v":-51.980009809686841},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I409,-SUM(I220:I231))","v":-0.76847974021536802},{"$f":"IF(COUNT($H232:I232)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J409,-SUM(J220:J231)))","v":-7.241613451716109},{"$f":"IF(COUNT($H232:J232)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K409,-SUM(K220:K231)))","v":0},{"$f":"IF(COUNT($H232:K232)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L409,-SUM(L220:L231)))","v":0},{"$f":"IF(COUNT($H232:L232)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M409,-SUM(M220:M231)))","v":0},{"$f":"IF(COUNT($H232:M232)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N409,-SUM(N220:N231)))","v":0},{"$f":"IF(COUNT($H232:N232)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O409,-SUM(O220:O231)))","v":0},{"$f":"IF(COUNT($H232:O232)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P409,-SUM(P220:P231)))","v":0},{"$f":"IF(COUNT($H232:P232)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q409,-SUM(Q220:Q231)))","v":0}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A10remlife,A10value-SUM($G233:G233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":4.2031665495994881},{"$f":"IF(I$3>A10remlife,A10value-SUM($G233:H233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(J$3>A10remlife,A10value-SUM($G233:I233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(K$3>A10remlife,A10value-SUM($G233:J233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(L$3>A10remlife,A10value-SUM($G233:K233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(M$3>A10remlife,A10value-SUM($G233:L233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(N$3>A10remlife,A10value-SUM($G233:M233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(O$3>A10remlife,A10value-SUM($G233:N233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(P$3>A10remlife,A10value-SUM($G233:O233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(Q$3>A10remlife,A10value-SUM($G233:P233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(I$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:H235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":8.5357446394959055E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:I235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":8.5357446394959055E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:J235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":8.5357446394959055E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:K235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":8.5357446394959055E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:L235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":8.5357446394959055E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:M235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":8.5357446394959055E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:N235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":8.5357446394959055E-2},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:O235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":1.1102230246251565E-16},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:P235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:I236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0.1931548038822061},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:J236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0.1931548038822061},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:K236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0.1931548038822061},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:L236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0.1931548038822061},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:M236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0.1931548038822061},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:N236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0.1931548038822061},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:O236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0.1931548038822061},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:P236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":-2.2204460492503131E-16}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:J237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0.12395596061146825},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:K237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0.12395596061146825},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:L237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0.12395596061146825},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:M237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0.12395596061146825},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:N237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0.12395596061146825},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:O237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0.12395596061146825},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:P237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0.12395596061146825}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:K238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:L238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:M238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:N238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:O238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:P238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:L239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:M239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:N239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:O239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:P239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F240),('RFM input'!$M$340*(1+vanilla6)^0.5)-SUM($M240:M240),('RFM input'!$M$340*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F240),('RFM input'!$M$340*(1+vanilla6)^0.5)-SUM($M240:N240),('RFM input'!$M$340*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F240),('RFM input'!$M$340*(1+vanilla6)^0.5)-SUM($M240:O240),('RFM input'!$M$340*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F240),('RFM input'!$M$340*(1+vanilla6)^0.5)-SUM($M240:P240),('RFM input'!$M$340*(1+vanilla6)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F241),('RFM input'!$N$340*(1+vanilla7)^0.5)-SUM($N241:N241),('RFM input'!$N$340*(1+vanilla7)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F241),('RFM input'!$N$340*(1+vanilla7)^0.5)-SUM($N241:O241),('RFM input'!$N$340*(1+vanilla7)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F241),('RFM input'!$N$340*(1+vanilla7)^0.5)-SUM($N241:P241),('RFM input'!$N$340*(1+vanilla7)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F242),('RFM input'!$O$340*(1+vanilla8)^0.5)-SUM($O242:O242),('RFM input'!$O$340*(1+vanilla8)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F242),('RFM input'!$O$340*(1+vanilla8)^0.5)-SUM($O242:P242),('RFM input'!$O$340*(1+vanilla8)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F243),('RFM input'!$P$340*(1+vanilla9)^0.5)-SUM($P243:P243),('RFM input'!$P$340*(1+vanilla9)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H410,-SUM(H233:H244))","v":-4.2031665495994881},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I410,-SUM(I233:I244))","v":-8.5357446394959055E-2},{"$f":"IF(COUNT($H245:I245)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J410,-SUM(J233:J244)))","v":-0.27851225027716514},{"$f":"IF(COUNT($H245:J245)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K410,-SUM(K233:K244)))","v":0},{"$f":"IF(COUNT($H245:K245)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L410,-SUM(L233:L244)))","v":0},{"$f":"IF(COUNT($H245:L245)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M410,-SUM(M233:M244)))","v":0},{"$f":"IF(COUNT($H245:M245)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N410,-SUM(N233:N244)))","v":0},{"$f":"IF(COUNT($H245:N245)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O410,-SUM(O233:O244)))","v":0},{"$f":"IF(COUNT($H245:O245)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P410,-SUM(P233:P244)))","v":0},{"$f":"IF(COUNT($H245:P245)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q410,-SUM(Q233:Q244)))","v":0}]
[null,null,{"$f":"Asset11","v":"other"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A11remlife,A11value-SUM($G246:G246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":17.672810738957299},{"$f":"IF(I$3>A11remlife,A11value-SUM($G246:H246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(J$3>A11remlife,A11value-SUM($G246:I246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(K$3>A11remlife,A11value-SUM($G246:J246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(L$3>A11remlife,A11value-SUM($G246:K246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(M$3>A11remlife,A11value-SUM($G246:L246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(N$3>A11remlife,A11value-SUM($G246:M246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(O$3>A11remlife,A11value-SUM($G246:N246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(P$3>A11remlife,A11value-SUM($G246:O246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(Q$3>A11remlife,A11value-SUM($G246:P246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(I$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:H248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":1.3886675170049725},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:I248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":1.3886675170049725},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:J248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":1.3886675170049725},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:K248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":1.3886675170049725},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:L248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":1.3886675170049725},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:M248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":1.3886675170049725},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:N248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":1.3886675170049725},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:O248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":1.3886675170049725},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:P248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":1.3886675170049725}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:I249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0.19909328434119758},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:J249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0.19909328434119758},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:K249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0.19909328434119758},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:L249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0.19909328434119758},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:M249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0.19909328434119758},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:N249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0.19909328434119758},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:O249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0.19909328434119758},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:P249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0.19909328434119758}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:J250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0.2512937530608324},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:K250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0.2512937530608324},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:L250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0.2512937530608324},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:M250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0.2512937530608324},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:N250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0.2512937530608324},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:O250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0.2512937530608324},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:P250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0.2512937530608324}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:K251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:L251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:M251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:N251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:O251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:P251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:L252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:M252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:N252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:O252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:P252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F253),('RFM input'!$M$341*(1+vanilla6)^0.5)-SUM($M253:M253),('RFM input'!$M$341*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F253),('RFM input'!$M$341*(1+vanilla6)^0.5)-SUM($M253:N253),('RFM input'!$M$341*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F253),('RFM input'!$M$341*(1+vanilla6)^0.5)-SUM($M253:O253),('RFM input'!$M$341*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F253),('RFM input'!$M$341*(1+vanilla6)^0.5)-SUM($M253:P253),('RFM input'!$M$341*(1+vanilla6)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F254),('RFM input'!$N$341*(1+vanilla7)^0.5)-SUM($N254:N254),('RFM input'!$N$341*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F254),('RFM input'!$N$341*(1+vanilla7)^0.5)-SUM($N254:O254),('RFM input'!$N$341*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F254),('RFM input'!$N$341*(1+vanilla7)^0.5)-SUM($N254:P254),('RFM input'!$N$341*(1+vanilla7)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F255),('RFM input'!$O$341*(1+vanilla8)^0.5)-SUM($O255:O255),('RFM input'!$O$341*(1+vanilla8)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F255),('RFM input'!$O$341*(1+vanilla8)^0.5)-SUM($O255:P255),('RFM input'!$O$341*(1+vanilla8)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F256),('RFM input'!$P$341*(1+vanilla9)^0.5)-SUM($P256:P256),('RFM input'!$P$341*(1+vanilla9)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H411,-SUM(H246:H257))","v":-17.672810738957299},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I411,-SUM(I246:I257))","v":-1.3886675170049725},{"$f":"IF(COUNT($H258:I258)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J411,-SUM(J246:J257)))","v":-1.5877608013461701},{"$f":"IF(COUNT($H258:J258)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K411,-SUM(K246:K257)))","v":0},{"$f":"IF(COUNT($H258:K258)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L411,-SUM(L246:L257)))","v":0},{"$f":"IF(COUNT($H258:L258)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M411,-SUM(M246:M257)))","v":0},{"$f":"IF(COUNT($H258:M258)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N411,-SUM(N246:N257)))","v":0},{"$f":"IF(COUNT($H258:N258)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O411,-SUM(O246:O257)))","v":0},{"$f":"IF(COUNT($H258:O258)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P411,-SUM(P246:P257)))","v":0},{"$f":"IF(COUNT($H258:P258)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q411,-SUM(Q246:Q257)))","v":0}]
[null,null,{"$f":"Asset12","v":"premises"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A12remlife,A12value-SUM($G259:G259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":2.5733450091456369},{"$f":"IF(I$3>A12remlife,A12value-SUM($G259:H259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(J$3>A12remlife,A12value-SUM($G259:I259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(K$3>A12remlife,A12value-SUM($G259:J259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(L$3>A12remlife,A12value-SUM($G259:K259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(M$3>A12remlife,A12value-SUM($G259:L259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(N$3>A12remlife,A12value-SUM($G259:M259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(O$3>A12remlife,A12value-SUM($G259:N259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(P$3>A12remlife,A12value-SUM($G259:O259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(Q$3>A12remlife,A12value-SUM($G259:P259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(I$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:H261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":4.4920046155591614E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:I261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":4.4920046155591614E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:J261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":4.4920046155591614E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:K261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":4.4920046155591614E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:L261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":4.4920046155591614E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:M261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":4.4920046155591614E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:N261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":4.4920046155591614E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:O261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":4.4920046155591614E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:P261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":4.4920046155591614E-2}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:I262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0.26750794018374652},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:J262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0.26750794018374652},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:K262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0.26750794018374652},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:L262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0.26750794018374652},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:M262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0.26750794018374652},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:N262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0.26750794018374652},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:O262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0.26750794018374652},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:P262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0.26750794018374652}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:J263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":5.1474951941568939E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:K263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":5.1474951941568939E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:L263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":5.1474951941568939E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:M263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":5.1474951941568939E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:N263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":5.1474951941568939E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:O263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":5.1474951941568939E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:P263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":5.1474951941568939E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:K264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:L264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:M264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:N264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:O264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:P264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:L265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:M265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:N265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:O265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:P265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F266),('RFM input'!$M$342*(1+vanilla6)^0.5)-SUM($M266:M266),('RFM input'!$M$342*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F266),('RFM input'!$M$342*(1+vanilla6)^0.5)-SUM($M266:N266),('RFM input'!$M$342*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F266),('RFM input'!$M$342*(1+vanilla6)^0.5)-SUM($M266:O266),('RFM input'!$M$342*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F266),('RFM input'!$M$342*(1+vanilla6)^0.5)-SUM($M266:P266),('RFM input'!$M$342*(1+vanilla6)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F267),('RFM input'!$N$342*(1+vanilla7)^0.5)-SUM($N267:N267),('RFM input'!$N$342*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F267),('RFM input'!$N$342*(1+vanilla7)^0.5)-SUM($N267:O267),('RFM input'!$N$342*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F267),('RFM input'!$N$342*(1+vanilla7)^0.5)-SUM($N267:P267),('RFM input'!$N$342*(1+vanilla7)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F268),('RFM input'!$O$342*(1+vanilla8)^0.5)-SUM($O268:O268),('RFM input'!$O$342*(1+vanilla8)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F268),('RFM input'!$O$342*(1+vanilla8)^0.5)-SUM($O268:P268),('RFM input'!$O$342*(1+vanilla8)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F269),('RFM input'!$P$342*(1+vanilla9)^0.5)-SUM($P269:P269),('RFM input'!$P$342*(1+vanilla9)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H412,-SUM(H259:H270))","v":-2.5733450091456369},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I412,-SUM(I259:I270))","v":-4.4920046155591614E-2},{"$f":"IF(COUNT($H271:I271)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J412,-SUM(J259:J270)))","v":-0.3124279863393381},{"$f":"IF(COUNT($H271:J271)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K412,-SUM(K259:K270)))","v":0},{"$f":"IF(COUNT($H271:K271)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L412,-SUM(L259:L270)))","v":0},{"$f":"IF(COUNT($H271:L271)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M412,-SUM(M259:M270)))","v":0},{"$f":"IF(COUNT($H271:M271)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N412,-SUM(N259:N270)))","v":0},{"$f":"IF(COUNT($H271:N271)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O412,-SUM(O259:O270)))","v":0},{"$f":"IF(COUNT($H271:O271)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P412,-SUM(P259:P270)))","v":0},{"$f":"IF(COUNT($H271:P271)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q412,-SUM(Q259:Q270)))","v":0}]
[null,null,{"$f":"Asset13","v":"Land"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A13remlife,A13value-SUM($G272:G272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":109.02587503640578},{"$f":"IF(I$3>A13remlife,A13value-SUM($G272:H272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(J$3>A13remlife,A13value-SUM($G272:I272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(K$3>A13remlife,A13value-SUM($G272:J272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(L$3>A13remlife,A13value-SUM($G272:K272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(M$3>A13remlife,A13value-SUM($G272:L272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(N$3>A13remlife,A13value-SUM($G272:M272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(O$3>A13remlife,A13value-SUM($G272:N272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(P$3>A13remlife,A13value-SUM($G272:O272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(Q$3>A13remlife,A13value-SUM($G272:P272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(I$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:H274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:I274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:J274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:K274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:L274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:M274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:N274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:O274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:P274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:I275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:J275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:K275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:L275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:M275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:N275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:O275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:P275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:J276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:K276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:L276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:M276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:N276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:O276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:P276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:K277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:L277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:M277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:N277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:O277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:P277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:L278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:M278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:N278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:O278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:P278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F279),('RFM input'!$M$343*(1+vanilla6)^0.5)-SUM($M279:M279),('RFM input'!$M$343*(1+vanilla6)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F279),('RFM input'!$M$343*(1+vanilla6)^0.5)-SUM($M279:N279),('RFM input'!$M$343*(1+vanilla6)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F279),('RFM input'!$M$343*(1+vanilla6)^0.5)-SUM($M279:O279),('RFM input'!$M$343*(1+vanilla6)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F279),('RFM input'!$M$343*(1+vanilla6)^0.5)-SUM($M279:P279),('RFM input'!$M$343*(1+vanilla6)^0.5)/A13stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F280),('RFM input'!$N$343*(1+vanilla7)^0.5)-SUM($N280:N280),('RFM input'!$N$343*(1+vanilla7)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F280),('RFM input'!$N$343*(1+vanilla7)^0.5)-SUM($N280:O280),('RFM input'!$N$343*(1+vanilla7)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F280),('RFM input'!$N$343*(1+vanilla7)^0.5)-SUM($N280:P280),('RFM input'!$N$343*(1+vanilla7)^0.5)/A13stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F281),('RFM input'!$O$343*(1+vanilla8)^0.5)-SUM($O281:O281),('RFM input'!$O$343*(1+vanilla8)^0.5)/A13stdlife))","v":"n/a"},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F281),('RFM input'!$O$343*(1+vanilla8)^0.5)-SUM($O281:P281),('RFM input'!$O$343*(1+vanilla8)^0.5)/A13stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F282),('RFM input'!$P$343*(1+vanilla9)^0.5)-SUM($P282:P282),('RFM input'!$P$343*(1+vanilla9)^0.5)/A13stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H413,-SUM(H272:H283))","v":-109.02587503640578},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I413,-SUM(I272:I283))","v":0},{"$f":"IF(COUNT($H284:I284)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J413,-SUM(J272:J283)))","v":0},{"$f":"IF(COUNT($H284:J284)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K413,-SUM(K272:K283)))","v":0},{"$f":"IF(COUNT($H284:K284)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L413,-SUM(L272:L283)))","v":0},{"$f":"IF(COUNT($H284:L284)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M413,-SUM(M272:M283)))","v":0},{"$f":"IF(COUNT($H284:M284)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N413,-SUM(N272:N283)))","v":0},{"$f":"IF(COUNT($H284:N284)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O413,-SUM(O272:O283)))","v":0},{"$f":"IF(COUNT($H284:O284)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P413,-SUM(P272:P283)))","v":0},{"$f":"IF(COUNT($H284:P284)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q413,-SUM(Q272:Q283)))","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A14remlife,A14value-SUM($G285:G285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":128.22829305881598},{"$f":"IF(I$3>A14remlife,A14value-SUM($G285:H285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(J$3>A14remlife,A14value-SUM($G285:I285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(K$3>A14remlife,A14value-SUM($G285:J285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(L$3>A14remlife,A14value-SUM($G285:K285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(M$3>A14remlife,A14value-SUM($G285:L285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(N$3>A14remlife,A14value-SUM($G285:M285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(O$3>A14remlife,A14value-SUM($G285:N285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(P$3>A14remlife,A14value-SUM($G285:O285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(Q$3>A14remlife,A14value-SUM($G285:P285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(I$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:H287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:I287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:J287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:K287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:L287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:M287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:N287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:O287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:P287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:I288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:J288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:K288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:L288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:M288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:N288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:O288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:P288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:J289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:K289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:L289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:M289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:N289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:O289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:P289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:K290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:L290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:M290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:N290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:O290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:P290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:L291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:M291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:N291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:O291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:P291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F292),('RFM input'!$M$344*(1+vanilla6)^0.5)-SUM($M292:M292),('RFM input'!$M$344*(1+vanilla6)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F292),('RFM input'!$M$344*(1+vanilla6)^0.5)-SUM($M292:N292),('RFM input'!$M$344*(1+vanilla6)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F292),('RFM input'!$M$344*(1+vanilla6)^0.5)-SUM($M292:O292),('RFM input'!$M$344*(1+vanilla6)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F292),('RFM input'!$M$344*(1+vanilla6)^0.5)-SUM($M292:P292),('RFM input'!$M$344*(1+vanilla6)^0.5)/A14stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F293),('RFM input'!$N$344*(1+vanilla7)^0.5)-SUM($N293:N293),('RFM input'!$N$344*(1+vanilla7)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F293),('RFM input'!$N$344*(1+vanilla7)^0.5)-SUM($N293:O293),('RFM input'!$N$344*(1+vanilla7)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F293),('RFM input'!$N$344*(1+vanilla7)^0.5)-SUM($N293:P293),('RFM input'!$N$344*(1+vanilla7)^0.5)/A14stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F294),('RFM input'!$O$344*(1+vanilla8)^0.5)-SUM($O294:O294),('RFM input'!$O$344*(1+vanilla8)^0.5)/A14stdlife))","v":"n/a"},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F294),('RFM input'!$O$344*(1+vanilla8)^0.5)-SUM($O294:P294),('RFM input'!$O$344*(1+vanilla8)^0.5)/A14stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F295),('RFM input'!$P$344*(1+vanilla9)^0.5)-SUM($P295:P295),('RFM input'!$P$344*(1+vanilla9)^0.5)/A14stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H414,-SUM(H285:H296))","v":-128.22829305881598},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I414,-SUM(I285:I296))","v":0},{"$f":"IF(COUNT($H297:I297)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J414,-SUM(J285:J296)))","v":0},{"$f":"IF(COUNT($H297:J297)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K414,-SUM(K285:K296)))","v":0},{"$f":"IF(COUNT($H297:K297)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L414,-SUM(L285:L296)))","v":0},{"$f":"IF(COUNT($H297:L297)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M414,-SUM(M285:M296)))","v":0},{"$f":"IF(COUNT($H297:M297)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N414,-SUM(N285:N296)))","v":0},{"$f":"IF(COUNT($H297:N297)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O414,-SUM(O285:O296)))","v":0},{"$f":"IF(COUNT($H297:O297)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P414,-SUM(P285:P296)))","v":0},{"$f":"IF(COUNT($H297:P297)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q414,-SUM(Q285:Q296)))","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A15remlife,A15value-SUM($G298:G298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":53.4},{"$f":"IF(I$3>A15remlife,A15value-SUM($G298:H298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(J$3>A15remlife,A15value-SUM($G298:I298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(K$3>A15remlife,A15value-SUM($G298:J298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(L$3>A15remlife,A15value-SUM($G298:K298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(M$3>A15remlife,A15value-SUM($G298:L298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(N$3>A15remlife,A15value-SUM($G298:M298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(O$3>A15remlife,A15value-SUM($G298:N298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(P$3>A15remlife,A15value-SUM($G298:O298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(Q$3>A15remlife,A15value-SUM($G298:P298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(I$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:H300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:I300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:J300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:K300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:L300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:M300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:N300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:O300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:P300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:I301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:J301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:K301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:L301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:M301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:N301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:O301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:P301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:J302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:K302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:L302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:M302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:N302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:O302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:P302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:K303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:L303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:M303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:N303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:O303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:P303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:L304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:M304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:N304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:O304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:P304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F305),('RFM input'!$M$345*(1+vanilla6)^0.5)-SUM($M305:M305),('RFM input'!$M$345*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F305),('RFM input'!$M$345*(1+vanilla6)^0.5)-SUM($M305:N305),('RFM input'!$M$345*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F305),('RFM input'!$M$345*(1+vanilla6)^0.5)-SUM($M305:O305),('RFM input'!$M$345*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F305),('RFM input'!$M$345*(1+vanilla6)^0.5)-SUM($M305:P305),('RFM input'!$M$345*(1+vanilla6)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F306),('RFM input'!$N$345*(1+vanilla7)^0.5)-SUM($N306:N306),('RFM input'!$N$345*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F306),('RFM input'!$N$345*(1+vanilla7)^0.5)-SUM($N306:O306),('RFM input'!$N$345*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F306),('RFM input'!$N$345*(1+vanilla7)^0.5)-SUM($N306:P306),('RFM input'!$N$345*(1+vanilla7)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F307),('RFM input'!$O$345*(1+vanilla8)^0.5)-SUM($O307:O307),('RFM input'!$O$345*(1+vanilla8)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F307),('RFM input'!$O$345*(1+vanilla8)^0.5)-SUM($O307:P307),('RFM input'!$O$345*(1+vanilla8)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F308),('RFM input'!$P$345*(1+vanilla9)^0.5)-SUM($P308:P308),('RFM input'!$P$345*(1+vanilla9)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H415,-SUM(H298:H309))","v":-53.4},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I415,-SUM(I298:I309))","v":0},{"$f":"IF(COUNT($H310:I310)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J415,-SUM(J298:J309)))","v":0},{"$f":"IF(COUNT($H310:J310)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K415,-SUM(K298:K309)))","v":0},{"$f":"IF(COUNT($H310:K310)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L415,-SUM(L298:L309)))","v":0},{"$f":"IF(COUNT($H310:L310)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M415,-SUM(M298:M309)))","v":0},{"$f":"IF(COUNT($H310:M310)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N415,-SUM(N298:N309)))","v":0},{"$f":"IF(COUNT($H310:N310)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O415,-SUM(O298:O309)))","v":0},{"$f":"IF(COUNT($H310:O310)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P415,-SUM(P298:P309)))","v":0},{"$f":"IF(COUNT($H310:P310)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q415,-SUM(Q298:Q309)))","v":0}]
[null,null,{"$f":"Asset16","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A16remlife,A16value-SUM($G311:G311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(I$3>A16remlife,A16value-SUM($G311:H311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(J$3>A16remlife,A16value-SUM($G311:I311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(K$3>A16remlife,A16value-SUM($G311:J311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(L$3>A16remlife,A16value-SUM($G311:K311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(M$3>A16remlife,A16value-SUM($G311:L311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(N$3>A16remlife,A16value-SUM($G311:M311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(O$3>A16remlife,A16value-SUM($G311:N311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(P$3>A16remlife,A16value-SUM($G311:O311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(Q$3>A16remlife,A16value-SUM($G311:P311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(I$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:H313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:I313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:J313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:K313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:L313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:M313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:N313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:O313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:P313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:I314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:J314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:K314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:L314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:M314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:N314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:O314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:P314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:J315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:K315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:L315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:M315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:N315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:O315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:P315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:K316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:L316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:M316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:N316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:O316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:P316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:L317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:M317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:N317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:O317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:P317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F318),('RFM input'!$M$346*(1+vanilla6)^0.5)-SUM($M318:M318),('RFM input'!$M$346*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F318),('RFM input'!$M$346*(1+vanilla6)^0.5)-SUM($M318:N318),('RFM input'!$M$346*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F318),('RFM input'!$M$346*(1+vanilla6)^0.5)-SUM($M318:O318),('RFM input'!$M$346*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F318),('RFM input'!$M$346*(1+vanilla6)^0.5)-SUM($M318:P318),('RFM input'!$M$346*(1+vanilla6)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F319),('RFM input'!$N$346*(1+vanilla7)^0.5)-SUM($N319:N319),('RFM input'!$N$346*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F319),('RFM input'!$N$346*(1+vanilla7)^0.5)-SUM($N319:O319),('RFM input'!$N$346*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F319),('RFM input'!$N$346*(1+vanilla7)^0.5)-SUM($N319:P319),('RFM input'!$N$346*(1+vanilla7)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F320),('RFM input'!$O$346*(1+vanilla8)^0.5)-SUM($O320:O320),('RFM input'!$O$346*(1+vanilla8)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F320),('RFM input'!$O$346*(1+vanilla8)^0.5)-SUM($O320:P320),('RFM input'!$O$346*(1+vanilla8)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F321),('RFM input'!$P$346*(1+vanilla9)^0.5)-SUM($P321:P321),('RFM input'!$P$346*(1+vanilla9)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H416,-SUM(H311:H322))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I416,-SUM(I311:I322))","v":0},{"$f":"IF(COUNT($H323:I323)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J416,-SUM(J311:J322)))","v":0},{"$f":"IF(COUNT($H323:J323)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K416,-SUM(K311:K322)))","v":0},{"$f":"IF(COUNT($H323:K323)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L416,-SUM(L311:L322)))","v":0},{"$f":"IF(COUNT($H323:L323)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M416,-SUM(M311:M322)))","v":0},{"$f":"IF(COUNT($H323:M323)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N416,-SUM(N311:N322)))","v":0},{"$f":"IF(COUNT($H323:N323)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O416,-SUM(O311:O322)))","v":0},{"$f":"IF(COUNT($H323:O323)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P416,-SUM(P311:P322)))","v":0},{"$f":"IF(COUNT($H323:P323)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q416,-SUM(Q311:Q322)))","v":0}]
[null,null,{"$f":"Asset17","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A17remlife,A17value-SUM($G324:G324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(I$3>A17remlife,A17value-SUM($G324:H324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(J$3>A17remlife,A17value-SUM($G324:I324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(K$3>A17remlife,A17value-SUM($G324:J324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(L$3>A17remlife,A17value-SUM($G324:K324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(M$3>A17remlife,A17value-SUM($G324:L324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(N$3>A17remlife,A17value-SUM($G324:M324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(O$3>A17remlife,A17value-SUM($G324:N324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(P$3>A17remlife,A17value-SUM($G324:O324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(Q$3>A17remlife,A17value-SUM($G324:P324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(I$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:H326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:I326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:J326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:K326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:L326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:M326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:N326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:O326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:P326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:I327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:J327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:K327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:L327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:M327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:N327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:O327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:P327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:J328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:K328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:L328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:M328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:N328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:O328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:P328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:K329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:L329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:M329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:N329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:O329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:P329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:L330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:M330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:N330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:O330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:P330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F331),('RFM input'!$M$347*(1+vanilla6)^0.5)-SUM($M331:M331),('RFM input'!$M$347*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F331),('RFM input'!$M$347*(1+vanilla6)^0.5)-SUM($M331:N331),('RFM input'!$M$347*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F331),('RFM input'!$M$347*(1+vanilla6)^0.5)-SUM($M331:O331),('RFM input'!$M$347*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F331),('RFM input'!$M$347*(1+vanilla6)^0.5)-SUM($M331:P331),('RFM input'!$M$347*(1+vanilla6)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F332),('RFM input'!$N$347*(1+vanilla7)^0.5)-SUM($N332:N332),('RFM input'!$N$347*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F332),('RFM input'!$N$347*(1+vanilla7)^0.5)-SUM($N332:O332),('RFM input'!$N$347*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F332),('RFM input'!$N$347*(1+vanilla7)^0.5)-SUM($N332:P332),('RFM input'!$N$347*(1+vanilla7)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F333),('RFM input'!$O$347*(1+vanilla8)^0.5)-SUM($O333:O333),('RFM input'!$O$347*(1+vanilla8)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F333),('RFM input'!$O$347*(1+vanilla8)^0.5)-SUM($O333:P333),('RFM input'!$O$347*(1+vanilla8)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F334),('RFM input'!$P$347*(1+vanilla9)^0.5)-SUM($P334:P334),('RFM input'!$P$347*(1+vanilla9)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H417,-SUM(H324:H335))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I417,-SUM(I324:I335))","v":0},{"$f":"IF(COUNT($H336:I336)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J417,-SUM(J324:J335)))","v":0},{"$f":"IF(COUNT($H336:J336)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K417,-SUM(K324:K335)))","v":0},{"$f":"IF(COUNT($H336:K336)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L417,-SUM(L324:L335)))","v":0},{"$f":"IF(COUNT($H336:L336)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M417,-SUM(M324:M335)))","v":0},{"$f":"IF(COUNT($H336:M336)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N417,-SUM(N324:N335)))","v":0},{"$f":"IF(COUNT($H336:N336)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O417,-SUM(O324:O335)))","v":0},{"$f":"IF(COUNT($H336:O336)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P417,-SUM(P324:P335)))","v":0},{"$f":"IF(COUNT($H336:P336)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q417,-SUM(Q324:Q335)))","v":0}]
[null,null,{"$f":"Asset18","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A18remlife,A18value-SUM($G337:G337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(I$3>A18remlife,A18value-SUM($G337:H337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(J$3>A18remlife,A18value-SUM($G337:I337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(K$3>A18remlife,A18value-SUM($G337:J337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(L$3>A18remlife,A18value-SUM($G337:K337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(M$3>A18remlife,A18value-SUM($G337:L337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(N$3>A18remlife,A18value-SUM($G337:M337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(O$3>A18remlife,A18value-SUM($G337:N337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(P$3>A18remlife,A18value-SUM($G337:O337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(Q$3>A18remlife,A18value-SUM($G337:P337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(I$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:H339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:I339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:J339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:K339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:L339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:M339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:N339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:O339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:P339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:I340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:J340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:K340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:L340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:M340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:N340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:O340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:P340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:J341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:K341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:L341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:M341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:N341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:O341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:P341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:K342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:L342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:M342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:N342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:O342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:P342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:L343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:M343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:N343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:O343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:P343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F344),('RFM input'!$M$348*(1+vanilla6)^0.5)-SUM($M344:M344),('RFM input'!$M$348*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F344),('RFM input'!$M$348*(1+vanilla6)^0.5)-SUM($M344:N344),('RFM input'!$M$348*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F344),('RFM input'!$M$348*(1+vanilla6)^0.5)-SUM($M344:O344),('RFM input'!$M$348*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F344),('RFM input'!$M$348*(1+vanilla6)^0.5)-SUM($M344:P344),('RFM input'!$M$348*(1+vanilla6)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F345),('RFM input'!$N$348*(1+vanilla7)^0.5)-SUM($N345:N345),('RFM input'!$N$348*(1+vanilla7)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F345),('RFM input'!$N$348*(1+vanilla7)^0.5)-SUM($N345:O345),('RFM input'!$N$348*(1+vanilla7)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F345),('RFM input'!$N$348*(1+vanilla7)^0.5)-SUM($N345:P345),('RFM input'!$N$348*(1+vanilla7)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F346),('RFM input'!$O$348*(1+vanilla8)^0.5)-SUM($O346:O346),('RFM input'!$O$348*(1+vanilla8)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F346),('RFM input'!$O$348*(1+vanilla8)^0.5)-SUM($O346:P346),('RFM input'!$O$348*(1+vanilla8)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F347),('RFM input'!$P$348*(1+vanilla9)^0.5)-SUM($P347:P347),('RFM input'!$P$348*(1+vanilla9)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H418,-SUM(H337:H348))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I418,-SUM(I337:I348))","v":0},{"$f":"IF(COUNT($H349:I349)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J418,-SUM(J337:J348)))","v":0},{"$f":"IF(COUNT($H349:J349)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K418,-SUM(K337:K348)))","v":0},{"$f":"IF(COUNT($H349:K349)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L418,-SUM(L337:L348)))","v":0},{"$f":"IF(COUNT($H349:L349)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M418,-SUM(M337:M348)))","v":0},{"$f":"IF(COUNT($H349:M349)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N418,-SUM(N337:N348)))","v":0},{"$f":"IF(COUNT($H349:N349)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O418,-SUM(O337:O348)))","v":0},{"$f":"IF(COUNT($H349:O349)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P418,-SUM(P337:P348)))","v":0},{"$f":"IF(COUNT($H349:P349)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q418,-SUM(Q337:Q348)))","v":0}]
[null,null,{"$f":"Asset19","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A19remlife,A19value-SUM($G350:G350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(I$3>A19remlife,A19value-SUM($G350:H350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(J$3>A19remlife,A19value-SUM($G350:I350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(K$3>A19remlife,A19value-SUM($G350:J350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(L$3>A19remlife,A19value-SUM($G350:K350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(M$3>A19remlife,A19value-SUM($G350:L350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(N$3>A19remlife,A19value-SUM($G350:M350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(O$3>A19remlife,A19value-SUM($G350:N350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(P$3>A19remlife,A19value-SUM($G350:O350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(Q$3>A19remlife,A19value-SUM($G350:P350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(I$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:H352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:I352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:J352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:K352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:L352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:M352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:N352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:O352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:P352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:I353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:J353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:K353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:L353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:M353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:N353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:O353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:P353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:J354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:K354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:L354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:M354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:N354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:O354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:P354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:K355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:L355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:M355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:N355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:O355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:P355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:L356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:M356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:N356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:O356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:P356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F357),('RFM input'!$M$349*(1+vanilla6)^0.5)-SUM($M357:M357),('RFM input'!$M$349*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F357),('RFM input'!$M$349*(1+vanilla6)^0.5)-SUM($M357:N357),('RFM input'!$M$349*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F357),('RFM input'!$M$349*(1+vanilla6)^0.5)-SUM($M357:O357),('RFM input'!$M$349*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F357),('RFM input'!$M$349*(1+vanilla6)^0.5)-SUM($M357:P357),('RFM input'!$M$349*(1+vanilla6)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F358),('RFM input'!$N$349*(1+vanilla7)^0.5)-SUM($N358:N358),('RFM input'!$N$349*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F358),('RFM input'!$N$349*(1+vanilla7)^0.5)-SUM($N358:O358),('RFM input'!$N$349*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F358),('RFM input'!$N$349*(1+vanilla7)^0.5)-SUM($N358:P358),('RFM input'!$N$349*(1+vanilla7)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F359),('RFM input'!$O$349*(1+vanilla8)^0.5)-SUM($O359:O359),('RFM input'!$O$349*(1+vanilla8)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F359),('RFM input'!$O$349*(1+vanilla8)^0.5)-SUM($O359:P359),('RFM input'!$O$349*(1+vanilla8)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F360),('RFM input'!$P$349*(1+vanilla9)^0.5)-SUM($P360:P360),('RFM input'!$P$349*(1+vanilla9)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H419,-SUM(H350:H361))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I419,-SUM(I350:I361))","v":0},{"$f":"IF(COUNT($H362:I362)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J419,-SUM(J350:J361)))","v":0},{"$f":"IF(COUNT($H362:J362)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K419,-SUM(K350:K361)))","v":0},{"$f":"IF(COUNT($H362:K362)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L419,-SUM(L350:L361)))","v":0},{"$f":"IF(COUNT($H362:L362)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M419,-SUM(M350:M361)))","v":0},{"$f":"IF(COUNT($H362:M362)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N419,-SUM(N350:N361)))","v":0},{"$f":"IF(COUNT($H362:N362)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O419,-SUM(O350:O361)))","v":0},{"$f":"IF(COUNT($H362:O362)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P419,-SUM(P350:P361)))","v":0},{"$f":"IF(COUNT($H362:P362)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q419,-SUM(Q350:Q361)))","v":0}]
[null,null,{"$f":"Asset20","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A20remlife,A20value-SUM($G363:G363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(I$3>A20remlife,A20value-SUM($G363:H363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(J$3>A20remlife,A20value-SUM($G363:I363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(K$3>A20remlife,A20value-SUM($G363:J363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(L$3>A20remlife,A20value-SUM($G363:K363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(M$3>A20remlife,A20value-SUM($G363:L363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(N$3>A20remlife,A20value-SUM($G363:M363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(O$3>A20remlife,A20value-SUM($G363:N363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(P$3>A20remlife,A20value-SUM($G363:O363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(Q$3>A20remlife,A20value-SUM($G363:P363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(I$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:H365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:I365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:J365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:K365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:L365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:M365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:N365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:O365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:P365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:I366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:J366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:K366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:L366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:M366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:N366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:O366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:P366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:J367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:K367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:L367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:M367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:N367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:O367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:P367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:K368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:L368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:M368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:N368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:O368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:P368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:L369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:M369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:N369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:O369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:P369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F370),('RFM input'!$M$350*(1+vanilla6)^0.5)-SUM($M370:M370),('RFM input'!$M$350*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F370),('RFM input'!$M$350*(1+vanilla6)^0.5)-SUM($M370:N370),('RFM input'!$M$350*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F370),('RFM input'!$M$350*(1+vanilla6)^0.5)-SUM($M370:O370),('RFM input'!$M$350*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F370),('RFM input'!$M$350*(1+vanilla6)^0.5)-SUM($M370:P370),('RFM input'!$M$350*(1+vanilla6)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F371),('RFM input'!N$350*(1+vanilla7)^0.5)-SUM($N371:N371),('RFM input'!$N$350*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F371),('RFM input'!O$350*(1+vanilla7)^0.5)-SUM($N371:O371),('RFM input'!$N$350*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F371),('RFM input'!P$350*(1+vanilla7)^0.5)-SUM($N371:P371),('RFM input'!$N$350*(1+vanilla7)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F372),('RFM input'!$O$350*(1+vanilla8)^0.5)-SUM($O372:O372),('RFM input'!$O$350*(1+vanilla8)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F372),('RFM input'!$O$350*(1+vanilla8)^0.5)-SUM($O372:P372),('RFM input'!$O$350*(1+vanilla8)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F373),('RFM input'!$P$350*(1+vanilla9)^0.5)-SUM($P373:P373),('RFM input'!$P$350*(1+vanilla9)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H420,-SUM(H363:H374))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I420,-SUM(I363:I374))","v":0},{"$f":"IF(COUNT($H375:I375)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J420,-SUM(J363:J374)))","v":0},{"$f":"IF(COUNT($H375:J375)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K420,-SUM(K363:K374)))","v":0},{"$f":"IF(COUNT($H375:K375)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L420,-SUM(L363:L374)))","v":0},{"$f":"IF(COUNT($H375:L375)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M420,-SUM(M363:M374)))","v":0},{"$f":"IF(COUNT($H375:M375)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N420,-SUM(N363:N374)))","v":0},{"$f":"IF(COUNT($H375:N375)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O420,-SUM(O363:O374)))","v":0},{"$f":"IF(COUNT($H375:O375)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P420,-SUM(P363:P374)))","v":0},{"$f":"IF(COUNT($H375:P375)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q420,-SUM(Q363:Q374)))","v":0}]
[null,null,{"$f":"Asset21","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A21remlife,A21value-SUM($G376:G376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(I$3>A21remlife,A21value-SUM($G376:H376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(J$3>A21remlife,A21value-SUM($G376:I376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(K$3>A21remlife,A21value-SUM($G376:J376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(L$3>A21remlife,A21value-SUM($G376:K376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(M$3>A21remlife,A21value-SUM($G376:L376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(N$3>A21remlife,A21value-SUM($G376:M376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(O$3>A21remlife,A21value-SUM($G376:N376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(P$3>A21remlife,A21value-SUM($G376:O376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(Q$3>A21remlife,A21value-SUM($G376:P376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(I$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:H378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:I378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:J378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:K378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:L378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:M378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:N378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:O378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:P378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:I379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:J379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:K379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:L379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:M379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:N379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:O379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:P379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:J380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:K380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:L380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:M380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:N380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:O380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:P380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:K381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:L381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:M381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:N381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:O381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:P381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:L382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:M382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:N382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:O382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:P382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F383),('RFM input'!$M$351*(1+vanilla6)^0.5)-SUM($M383:M383),('RFM input'!$M$351*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F383),('RFM input'!$M$351*(1+vanilla6)^0.5)-SUM($M383:N383),('RFM input'!$M$351*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F383),('RFM input'!$M$351*(1+vanilla6)^0.5)-SUM($M383:O383),('RFM input'!$M$351*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F383),('RFM input'!$M$351*(1+vanilla6)^0.5)-SUM($M383:P383),('RFM input'!$M$351*(1+vanilla6)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F384),('RFM input'!N$351*(1+vanilla7)^0.5)-SUM($N384:N384),('RFM input'!$N$351*(1+vanilla7)^0.5)/A21stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F384),('RFM input'!O$351*(1+vanilla7)^0.5)-SUM($N384:O384),('RFM input'!$N$351*(1+vanilla7)^0.5)/A21stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F384),('RFM input'!P$351*(1+vanilla7)^0.5)-SUM($N384:P384),('RFM input'!$N$351*(1+vanilla7)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F385),('RFM input'!$O$351*(1+vanilla8)^0.5)-SUM($O385:O385),('RFM input'!$O$351*(1+vanilla8)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F385),('RFM input'!$O$351*(1+vanilla8)^0.5)-SUM($O385:P385),('RFM input'!$O$351*(1+vanilla8)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F386),('RFM input'!$P$351*(1+vanilla9)^0.5)-SUM($P386:P386),('RFM input'!$P$351*(1+vanilla9)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H421,-SUM(H376:H387))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I421,-SUM(I376:I387))","v":0},{"$f":"IF(COUNT($H388:I388)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J421,-SUM(J376:J387)))","v":0},{"$f":"IF(COUNT($H388:J388)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K421,-SUM(K376:K387)))","v":0},{"$f":"IF(COUNT($H388:K388)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L421,-SUM(L376:L387)))","v":0},{"$f":"IF(COUNT($H388:L388)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M421,-SUM(M376:M387)))","v":0},{"$f":"IF(COUNT($H388:M388)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N421,-SUM(N376:N387)))","v":0},{"$f":"IF(COUNT($H388:N388)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O421,-SUM(O376:O387)))","v":0},{"$f":"IF(COUNT($H388:O388)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P421,-SUM(P376:P387)))","v":0},{"$f":"IF(COUNT($H388:P388)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q421,-SUM(Q376:Q387)))","v":0}]
[null,null,{"$f":"Asset22","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A22remlife,A22value-SUM($G389:G389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(I$3>A22remlife,A22value-SUM($G389:H389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(J$3>A22remlife,A22value-SUM($G389:I389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(K$3>A22remlife,A22value-SUM($G389:J389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(L$3>A22remlife,A22value-SUM($G389:K389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(M$3>A22remlife,A22value-SUM($G389:L389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(N$3>A22remlife,A22value-SUM($G389:M389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(O$3>A22remlife,A22value-SUM($G389:N389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(P$3>A22remlife,A22value-SUM($G389:O389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(Q$3>A22remlife,A22value-SUM($G389:P389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(I$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:H391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:I391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:J391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:K391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:L391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:M391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:N391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:O391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:P391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:I392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:J392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:K392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:L392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:M392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:N392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:O392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:P392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:J393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:K393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:L393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:M393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:N393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:O393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:P393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:K394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:L394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:M394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:N394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:O394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:P394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:L395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:M395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:N395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:O395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:P395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F396),('RFM input'!$M$352*(1+vanilla6)^0.5)-SUM($M396:M396),('RFM input'!$M$352*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F396),('RFM input'!$M$352*(1+vanilla6)^0.5)-SUM($M396:N396),('RFM input'!$M$352*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F396),('RFM input'!$M$352*(1+vanilla6)^0.5)-SUM($M396:O396),('RFM input'!$M$352*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F396),('RFM input'!$M$352*(1+vanilla6)^0.5)-SUM($M396:P396),('RFM input'!$M$352*(1+vanilla6)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F397),('RFM input'!N$352*(1+vanilla7)^0.5)-SUM($N397:N397),('RFM input'!$N$352*(1+vanilla7)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F397),('RFM input'!O$352*(1+vanilla7)^0.5)-SUM($N397:O397),('RFM input'!$N$352*(1+vanilla7)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F397),('RFM input'!P$352*(1+vanilla7)^0.5)-SUM($N397:P397),('RFM input'!$N$352*(1+vanilla7)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F398),('RFM input'!$O$352*(1+vanilla8)^0.5)-SUM($O398:O398),('RFM input'!$O$352*(1+vanilla8)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F398),('RFM input'!$O$352*(1+vanilla8)^0.5)-SUM($O398:P398),('RFM input'!$O$352*(1+vanilla8)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F399),('RFM input'!$P$352*(1+vanilla9)^0.5)-SUM($P399:P399),('RFM input'!$P$352*(1+vanilla9)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H422,-SUM(H389:H400))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I422,-SUM(I389:I400))","v":0},{"$f":"IF(COUNT($H401:I401)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J422,-SUM(J389:J400)))","v":0},{"$f":"IF(COUNT($H401:J401)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K422,-SUM(K389:K400)))","v":0},{"$f":"IF(COUNT($H401:K401)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L422,-SUM(L389:L400)))","v":0},{"$f":"IF(COUNT($H401:L401)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M422,-SUM(M389:M400)))","v":0},{"$f":"IF(COUNT($H401:M401)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N422,-SUM(N389:N400)))","v":0},{"$f":"IF(COUNT($H401:N401)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O422,-SUM(O389:O400)))","v":0},{"$f":"IF(COUNT($H401:O401)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P422,-SUM(P389:P400)))","v":0},{"$f":"IF(COUNT($H401:P401)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q422,-SUM(Q389:Q400)))","v":0}]
[null,null,{"$f":"Asset23","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A23remlife,A23value-SUM($G402:G402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(I$3>A23remlife,A23value-SUM($G402:H402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(J$3>A23remlife,A23value-SUM($G402:I402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(K$3>A23remlife,A23value-SUM($G402:J402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(L$3>A23remlife,A23value-SUM($G402:K402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(M$3>A23remlife,A23value-SUM($G402:L402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(N$3>A23remlife,A23value-SUM($G402:M402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(O$3>A23remlife,A23value-SUM($G402:N402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(P$3>A23remlife,A23value-SUM($G402:O402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(Q$3>A23remlife,A23value-SUM($G402:P402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(I$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:H404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:I404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:J404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:K404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:L404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:M404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:N404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:O404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:P404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:I405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:J405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:K405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:L405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:M405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:N405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:O405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:P405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:J406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:K406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:L406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:M406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:N406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:O406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:P406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:K407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:L407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:M407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:N407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:O407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:P407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:L408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:M408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:N408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:O408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:P408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F409),('RFM input'!$M$353*(1+vanilla6)^0.5)-SUM($M409:M409),('RFM input'!$M$353*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F409),('RFM input'!$M$353*(1+vanilla6)^0.5)-SUM($M409:N409),('RFM input'!$M$353*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F409),('RFM input'!$M$353*(1+vanilla6)^0.5)-SUM($M409:O409),('RFM input'!$M$353*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F409),('RFM input'!$M$353*(1+vanilla6)^0.5)-SUM($M409:P409),('RFM input'!$M$353*(1+vanilla6)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F410),('RFM input'!N$353*(1+vanilla7)^0.5)-SUM($N410:N410),('RFM input'!$N$353*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F410),('RFM input'!O$353*(1+vanilla7)^0.5)-SUM($N410:O410),('RFM input'!$N$353*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F410),('RFM input'!P$353*(1+vanilla7)^0.5)-SUM($N410:P410),('RFM input'!$N$353*(1+vanilla7)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F411),('RFM input'!$O$353*(1+vanilla8)^0.5)-SUM($O411:O411),('RFM input'!$O$353*(1+vanilla8)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F411),('RFM input'!$O$353*(1+vanilla8)^0.5)-SUM($O411:P411),('RFM input'!$O$353*(1+vanilla8)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F412),('RFM input'!$P$353*(1+vanilla9)^0.5)-SUM($P412:P412),('RFM input'!$P$353*(1+vanilla9)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H423,-SUM(H402:H413))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I423,-SUM(I402:I413))","v":0},{"$f":"IF(COUNT($H414:I414)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J423,-SUM(J402:J413)))","v":0},{"$f":"IF(COUNT($H414:J414)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K423,-SUM(K402:K413)))","v":0},{"$f":"IF(COUNT($H414:K414)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L423,-SUM(L402:L413)))","v":0},{"$f":"IF(COUNT($H414:L414)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M423,-SUM(M402:M413)))","v":0},{"$f":"IF(COUNT($H414:M414)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N423,-SUM(N402:N413)))","v":0},{"$f":"IF(COUNT($H414:N414)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O423,-SUM(O402:O413)))","v":0},{"$f":"IF(COUNT($H414:O414)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P423,-SUM(P402:P413)))","v":0},{"$f":"IF(COUNT($H414:P414)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q423,-SUM(Q402:Q413)))","v":0}]
[null,null,{"$f":"Asset24","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A24remlife,A24value-SUM($G415:G415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(I$3>A24remlife,A24value-SUM($G415:H415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(J$3>A24remlife,A24value-SUM($G415:I415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(K$3>A24remlife,A24value-SUM($G415:J415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(L$3>A24remlife,A24value-SUM($G415:K415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(M$3>A24remlife,A24value-SUM($G415:L415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(N$3>A24remlife,A24value-SUM($G415:M415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(O$3>A24remlife,A24value-SUM($G415:N415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(P$3>A24remlife,A24value-SUM($G415:O415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(Q$3>A24remlife,A24value-SUM($G415:P415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(I$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:H417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:I417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:J417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:K417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:L417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:M417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:N417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:O417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:P417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:I418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:J418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:K418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:L418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:M418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:N418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:O418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:P418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:J419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:K419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:L419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:M419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:N419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:O419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:P419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:K420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:L420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:M420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:N420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:O420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:P420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:L421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:M421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:N421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:O421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:P421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F422),('RFM input'!$M$354*(1+vanilla6)^0.5)-SUM($M422:M422),('RFM input'!$M$354*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F422),('RFM input'!$M$354*(1+vanilla6)^0.5)-SUM($M422:N422),('RFM input'!$M$354*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F422),('RFM input'!$M$354*(1+vanilla6)^0.5)-SUM($M422:O422),('RFM input'!$M$354*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F422),('RFM input'!$M$354*(1+vanilla6)^0.5)-SUM($M422:P422),('RFM input'!$M$354*(1+vanilla6)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F423),('RFM input'!N$354*(1+vanilla7)^0.5)-SUM($N423:N423),('RFM input'!$N$354*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F423),('RFM input'!O$354*(1+vanilla7)^0.5)-SUM($N423:O423),('RFM input'!$N$354*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F423),('RFM input'!P$354*(1+vanilla7)^0.5)-SUM($N423:P423),('RFM input'!$N$354*(1+vanilla7)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F424),('RFM input'!$O$354*(1+vanilla8)^0.5)-SUM($O424:O424),('RFM input'!$O$354*(1+vanilla8)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F424),('RFM input'!$O$354*(1+vanilla8)^0.5)-SUM($O424:P424),('RFM input'!$O$354*(1+vanilla8)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F425),('RFM input'!$P$354*(1+vanilla9)^0.5)-SUM($P425:P425),('RFM input'!$P$354*(1+vanilla9)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H424,-SUM(H415:H426))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I424,-SUM(I415:I426))","v":0},{"$f":"IF(COUNT($H427:I427)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J424,-SUM(J415:J426)))","v":0},{"$f":"IF(COUNT($H427:J427)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K424,-SUM(K415:K426)))","v":0},{"$f":"IF(COUNT($H427:K427)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L424,-SUM(L415:L426)))","v":0},{"$f":"IF(COUNT($H427:L427)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M424,-SUM(M415:M426)))","v":0},{"$f":"IF(COUNT($H427:M427)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N424,-SUM(N415:N426)))","v":0},{"$f":"IF(COUNT($H427:N427)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O424,-SUM(O415:O426)))","v":0},{"$f":"IF(COUNT($H427:O427)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P424,-SUM(P415:P426)))","v":0},{"$f":"IF(COUNT($H427:P427)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q424,-SUM(Q415:Q426)))","v":0}]
[null,null,{"$f":"Asset25","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A25remlife,A25value-SUM($G428:G428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(I$3>A25remlife,A25value-SUM($G428:H428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(J$3>A25remlife,A25value-SUM($G428:I428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(K$3>A25remlife,A25value-SUM($G428:J428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(L$3>A25remlife,A25value-SUM($G428:K428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(M$3>A25remlife,A25value-SUM($G428:L428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(N$3>A25remlife,A25value-SUM($G428:M428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(O$3>A25remlife,A25value-SUM($G428:N428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(P$3>A25remlife,A25value-SUM($G428:O428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(Q$3>A25remlife,A25value-SUM($G428:P428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(I$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:H430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:I430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:J430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:K430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:L430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:M430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:N430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:O430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:P430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:I431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:J431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:K431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:L431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:M431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:N431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:O431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:P431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:J432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:K432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:L432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:M432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:N432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:O432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:P432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:K433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:L433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:M433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:N433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:O433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:P433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:L434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:M434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:N434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:O434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:P434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F435),('RFM input'!$M$355*(1+vanilla6)^0.5)-SUM($M435:M435),('RFM input'!$M$355*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F435),('RFM input'!$M$355*(1+vanilla6)^0.5)-SUM($M435:N435),('RFM input'!$M$355*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F435),('RFM input'!$M$355*(1+vanilla6)^0.5)-SUM($M435:O435),('RFM input'!$M$355*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F435),('RFM input'!$M$355*(1+vanilla6)^0.5)-SUM($M435:P435),('RFM input'!$M$355*(1+vanilla6)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F436),('RFM input'!N$355*(1+vanilla7)^0.5)-SUM($N436:N436),('RFM input'!$N$355*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F436),('RFM input'!O$355*(1+vanilla7)^0.5)-SUM($N436:O436),('RFM input'!$N$355*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F436),('RFM input'!P$355*(1+vanilla7)^0.5)-SUM($N436:P436),('RFM input'!$N$355*(1+vanilla7)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F437),('RFM input'!$O$355*(1+vanilla8)^0.5)-SUM($O437:O437),('RFM input'!$O$355*(1+vanilla8)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F437),('RFM input'!$O$355*(1+vanilla8)^0.5)-SUM($O437:P437),('RFM input'!$O$355*(1+vanilla8)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F438),('RFM input'!$P$355*(1+vanilla9)^0.5)-SUM($P438:P438),('RFM input'!$P$355*(1+vanilla9)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H425,-SUM(H428:H439))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I425,-SUM(I428:I439))","v":0},{"$f":"IF(COUNT($H440:I440)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J425,-SUM(J428:J439)))","v":0},{"$f":"IF(COUNT($H440:J440)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K425,-SUM(K428:K439)))","v":0},{"$f":"IF(COUNT($H440:K440)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L425,-SUM(L428:L439)))","v":0},{"$f":"IF(COUNT($H440:L440)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M425,-SUM(M428:M439)))","v":0},{"$f":"IF(COUNT($H440:M440)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N425,-SUM(N428:N439)))","v":0},{"$f":"IF(COUNT($H440:N440)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O425,-SUM(O428:O439)))","v":0},{"$f":"IF(COUNT($H440:O440)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P425,-SUM(P428:P439)))","v":0},{"$f":"IF(COUNT($H440:P440)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q425,-SUM(Q428:Q439)))","v":0}]
[null,null,{"$f":"Asset26","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A26remlife,A26value-SUM($G441:G441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(I$3>A26remlife,A26value-SUM($G441:H441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(J$3>A26remlife,A26value-SUM($G441:I441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(K$3>A26remlife,A26value-SUM($G441:J441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(L$3>A26remlife,A26value-SUM($G441:K441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(M$3>A26remlife,A26value-SUM($G441:L441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(N$3>A26remlife,A26value-SUM($G441:M441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(O$3>A26remlife,A26value-SUM($G441:N441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(P$3>A26remlife,A26value-SUM($G441:O441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(Q$3>A26remlife,A26value-SUM($G441:P441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(I$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:H443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:I443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:J443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:K443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:L443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:M443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:N443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:O443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:P443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:I444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:J444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:K444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:L444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:M444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:N444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:O444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:P444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:J445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:K445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:L445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:M445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:N445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:O445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:P445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:K446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:L446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:M446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:N446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:O446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:P446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:L447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:M447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:N447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:O447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:P447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F448),('RFM input'!$M$356*(1+vanilla6)^0.5)-SUM($M448:M448),('RFM input'!$M$356*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F448),('RFM input'!$M$356*(1+vanilla6)^0.5)-SUM($M448:N448),('RFM input'!$M$356*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F448),('RFM input'!$M$356*(1+vanilla6)^0.5)-SUM($M448:O448),('RFM input'!$M$356*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F448),('RFM input'!$M$356*(1+vanilla6)^0.5)-SUM($M448:P448),('RFM input'!$M$356*(1+vanilla6)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F449),('RFM input'!N$356*(1+vanilla7)^0.5)-SUM($N449:N449),('RFM input'!$N$356*(1+vanilla7)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F449),('RFM input'!O$356*(1+vanilla7)^0.5)-SUM($N449:O449),('RFM input'!$N$356*(1+vanilla7)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F449),('RFM input'!P$356*(1+vanilla7)^0.5)-SUM($N449:P449),('RFM input'!$N$356*(1+vanilla7)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F450),('RFM input'!$O$356*(1+vanilla8)^0.5)-SUM($O450:O450),('RFM input'!$O$356*(1+vanilla8)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F450),('RFM input'!$O$356*(1+vanilla8)^0.5)-SUM($O450:P450),('RFM input'!$O$356*(1+vanilla8)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F451),('RFM input'!$P$356*(1+vanilla9)^0.5)-SUM($P451:P451),('RFM input'!$P$356*(1+vanilla9)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H426,-SUM(H441:H452))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I426,-SUM(I441:I452))","v":0},{"$f":"IF(COUNT($H453:I453)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J426,-SUM(J441:J452)))","v":0},{"$f":"IF(COUNT($H453:J453)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K426,-SUM(K441:K452)))","v":0},{"$f":"IF(COUNT($H453:K453)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L426,-SUM(L441:L452)))","v":0},{"$f":"IF(COUNT($H453:L453)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M426,-SUM(M441:M452)))","v":0},{"$f":"IF(COUNT($H453:M453)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N426,-SUM(N441:N452)))","v":0},{"$f":"IF(COUNT($H453:N453)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O426,-SUM(O441:O452)))","v":0},{"$f":"IF(COUNT($H453:O453)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P426,-SUM(P441:P452)))","v":0},{"$f":"IF(COUNT($H453:P453)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q426,-SUM(Q441:Q452)))","v":0}]
[null,null,{"$f":"Asset27","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A27remlife,A27value-SUM($G454:G454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(I$3>A27remlife,A27value-SUM($G454:H454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(J$3>A27remlife,A27value-SUM($G454:I454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(K$3>A27remlife,A27value-SUM($G454:J454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(L$3>A27remlife,A27value-SUM($G454:K454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(M$3>A27remlife,A27value-SUM($G454:L454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(N$3>A27remlife,A27value-SUM($G454:M454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(O$3>A27remlife,A27value-SUM($G454:N454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(P$3>A27remlife,A27value-SUM($G454:O454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(Q$3>A27remlife,A27value-SUM($G454:P454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(I$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:H456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:I456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:J456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:K456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:L456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:M456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:N456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:O456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:P456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:I457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:J457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:K457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:L457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:M457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:N457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:O457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:P457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:J458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:K458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:L458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:M458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:N458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:O458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:P458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:K459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:L459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:M459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:N459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:O459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:P459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:L460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:M460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:N460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:O460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:P460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F461),('RFM input'!$M$357*(1+vanilla6)^0.5)-SUM($M461:M461),('RFM input'!$M$357*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F461),('RFM input'!$M$357*(1+vanilla6)^0.5)-SUM($M461:N461),('RFM input'!$M$357*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F461),('RFM input'!$M$357*(1+vanilla6)^0.5)-SUM($M461:O461),('RFM input'!$M$357*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F461),('RFM input'!$M$357*(1+vanilla6)^0.5)-SUM($M461:P461),('RFM input'!$M$357*(1+vanilla6)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F462),('RFM input'!N$357*(1+vanilla7)^0.5)-SUM($N462:N462),('RFM input'!$N$357*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F462),('RFM input'!O$357*(1+vanilla7)^0.5)-SUM($N462:O462),('RFM input'!$N$357*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F462),('RFM input'!P$357*(1+vanilla7)^0.5)-SUM($N462:P462),('RFM input'!$N$357*(1+vanilla7)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F463),('RFM input'!$O$357*(1+vanilla8)^0.5)-SUM($O463:O463),('RFM input'!$O$357*(1+vanilla8)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F463),('RFM input'!$O$357*(1+vanilla8)^0.5)-SUM($O463:P463),('RFM input'!$O$357*(1+vanilla8)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F464),('RFM input'!$P$357*(1+vanilla9)^0.5)-SUM($P464:P464),('RFM input'!$P$357*(1+vanilla9)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H427,-SUM(H454:H465))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I427,-SUM(I454:I465))","v":0},{"$f":"IF(COUNT($H466:I466)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J427,-SUM(J454:J465)))","v":0},{"$f":"IF(COUNT($H466:J466)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K427,-SUM(K454:K465)))","v":0},{"$f":"IF(COUNT($H466:K466)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L427,-SUM(L454:L465)))","v":0},{"$f":"IF(COUNT($H466:L466)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M427,-SUM(M454:M465)))","v":0},{"$f":"IF(COUNT($H466:M466)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N427,-SUM(N454:N465)))","v":0},{"$f":"IF(COUNT($H466:N466)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O427,-SUM(O454:O465)))","v":0},{"$f":"IF(COUNT($H466:O466)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P427,-SUM(P454:P465)))","v":0},{"$f":"IF(COUNT($H466:P466)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q427,-SUM(Q454:Q465)))","v":0}]
[null,null,{"$f":"Asset28","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A28remlife,A28value-SUM($G467:G467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(I$3>A28remlife,A28value-SUM($G467:H467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(J$3>A28remlife,A28value-SUM($G467:I467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(K$3>A28remlife,A28value-SUM($G467:J467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(L$3>A28remlife,A28value-SUM($G467:K467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(M$3>A28remlife,A28value-SUM($G467:L467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(N$3>A28remlife,A28value-SUM($G467:M467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(O$3>A28remlife,A28value-SUM($G467:N467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(P$3>A28remlife,A28value-SUM($G467:O467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(Q$3>A28remlife,A28value-SUM($G467:P467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(I$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:H469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:I469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:J469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:K469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:L469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:M469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:N469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:O469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:P469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:I470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:J470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:K470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:L470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:M470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:N470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:O470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:P470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:J471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:K471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:L471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:M471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:N471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:O471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:P471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:K472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:L472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:M472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:N472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:O472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:P472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:L473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:M473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:N473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:O473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:P473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F474),('RFM input'!$M$358*(1+vanilla6)^0.5)-SUM($M474:M474),('RFM input'!$M$358*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F474),('RFM input'!$M$358*(1+vanilla6)^0.5)-SUM($M474:N474),('RFM input'!$M$358*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F474),('RFM input'!$M$358*(1+vanilla6)^0.5)-SUM($M474:O474),('RFM input'!$M$358*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F474),('RFM input'!$M$358*(1+vanilla6)^0.5)-SUM($M474:P474),('RFM input'!$M$358*(1+vanilla6)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F475),('RFM input'!N$358*(1+vanilla7)^0.5)-SUM($N475:N475),('RFM input'!$N$358*(1+vanilla7)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F475),('RFM input'!O$358*(1+vanilla7)^0.5)-SUM($N475:O475),('RFM input'!$N$358*(1+vanilla7)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F475),('RFM input'!P$358*(1+vanilla7)^0.5)-SUM($N475:P475),('RFM input'!$N$358*(1+vanilla7)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F476),('RFM input'!$O$358*(1+vanilla8)^0.5)-SUM($O476:O476),('RFM input'!$O$358*(1+vanilla8)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F476),('RFM input'!$O$358*(1+vanilla8)^0.5)-SUM($O476:P476),('RFM input'!$O$358*(1+vanilla8)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F477),('RFM input'!$P$358*(1+vanilla9)^0.5)-SUM($P477:P477),('RFM input'!$P$358*(1+vanilla9)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H428,-SUM(H467:H478))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I428,-SUM(I467:I478))","v":0},{"$f":"IF(COUNT($H479:I479)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J428,-SUM(J467:J478)))","v":0},{"$f":"IF(COUNT($H479:J479)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K428,-SUM(K467:K478)))","v":0},{"$f":"IF(COUNT($H479:K479)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L428,-SUM(L467:L478)))","v":0},{"$f":"IF(COUNT($H479:L479)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M428,-SUM(M467:M478)))","v":0},{"$f":"IF(COUNT($H479:M479)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N428,-SUM(N467:N478)))","v":0},{"$f":"IF(COUNT($H479:N479)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O428,-SUM(O467:O478)))","v":0},{"$f":"IF(COUNT($H479:O479)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P428,-SUM(P467:P478)))","v":0},{"$f":"IF(COUNT($H479:P479)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q428,-SUM(Q467:Q478)))","v":0}]
[null,null,{"$f":"Asset29","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A29remlife,A29value-SUM($G480:G480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(I$3>A29remlife,A29value-SUM($G480:H480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(J$3>A29remlife,A29value-SUM($G480:I480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(K$3>A29remlife,A29value-SUM($G480:J480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(L$3>A29remlife,A29value-SUM($G480:K480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(M$3>A29remlife,A29value-SUM($G480:L480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(N$3>A29remlife,A29value-SUM($G480:M480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(O$3>A29remlife,A29value-SUM($G480:N480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(P$3>A29remlife,A29value-SUM($G480:O480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(Q$3>A29remlife,A29value-SUM($G480:P480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(I$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:H482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:I482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:J482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:K482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:L482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:M482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:N482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:O482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:P482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:I483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:J483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:K483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:L483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:M483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:N483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:O483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:P483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:J484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:K484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:L484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:M484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:N484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:O484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:P484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:K485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:L485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:M485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:N485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:O485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:P485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:L486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:M486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:N486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:O486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:P486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F487),('RFM input'!$M$359*(1+vanilla6)^0.5)-SUM($M487:M487),('RFM input'!$M$359*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F487),('RFM input'!$M$359*(1+vanilla6)^0.5)-SUM($M487:N487),('RFM input'!$M$359*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F487),('RFM input'!$M$359*(1+vanilla6)^0.5)-SUM($M487:O487),('RFM input'!$M$359*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F487),('RFM input'!$M$359*(1+vanilla6)^0.5)-SUM($M487:P487),('RFM input'!$M$359*(1+vanilla6)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F488),('RFM input'!N$359*(1+vanilla7)^0.5)-SUM($N488:N488),('RFM input'!$N$359*(1+vanilla7)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F488),('RFM input'!O$359*(1+vanilla7)^0.5)-SUM($N488:O488),('RFM input'!$N$359*(1+vanilla7)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F488),('RFM input'!P$359*(1+vanilla7)^0.5)-SUM($N488:P488),('RFM input'!$N$359*(1+vanilla7)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F489),('RFM input'!$O$359*(1+vanilla8)^0.5)-SUM($O489:O489),('RFM input'!$O$359*(1+vanilla8)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F489),('RFM input'!$O$359*(1+vanilla8)^0.5)-SUM($O489:P489),('RFM input'!$O$359*(1+vanilla8)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F490),('RFM input'!$P$359*(1+vanilla9)^0.5)-SUM($P490:P490),('RFM input'!$P$359*(1+vanilla9)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H429,-SUM(H480:H491))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I429,-SUM(I480:I491))","v":0},{"$f":"IF(COUNT($H492:I492)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J429,-SUM(J480:J491)))","v":0},{"$f":"IF(COUNT($H492:J492)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K429,-SUM(K480:K491)))","v":0},{"$f":"IF(COUNT($H492:K492)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L429,-SUM(L480:L491)))","v":0},{"$f":"IF(COUNT($H492:L492)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M429,-SUM(M480:M491)))","v":0},{"$f":"IF(COUNT($H492:M492)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N429,-SUM(N480:N491)))","v":0},{"$f":"IF(COUNT($H492:N492)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O429,-SUM(O480:O491)))","v":0},{"$f":"IF(COUNT($H492:O492)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P429,-SUM(P480:P491)))","v":0},{"$f":"IF(COUNT($H492:P492)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q429,-SUM(Q480:Q491)))","v":0}]
[null,null,{"$f":"Asset30","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A30remlife,A30value-SUM($G493:G493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(I$3>A30remlife,A30value-SUM($G493:H493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(J$3>A30remlife,A30value-SUM($G493:I493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(K$3>A30remlife,A30value-SUM($G493:J493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(L$3>A30remlife,A30value-SUM($G493:K493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(M$3>A30remlife,A30value-SUM($G493:L493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(N$3>A30remlife,A30value-SUM($G493:M493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(O$3>A30remlife,A30value-SUM($G493:N493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(P$3>A30remlife,A30value-SUM($G493:O493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(Q$3>A30remlife,A30value-SUM($G493:P493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(I$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:H495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:I495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:J495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:K495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:L495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:M495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:N495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:O495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:P495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:I496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:J496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:K496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:L496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:M496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:N496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:O496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:P496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:J497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:K497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:L497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:M497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:N497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:O497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:P497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:K498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:L498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:M498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:N498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:O498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:P498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:L499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:M499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:N499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:O499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:P499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F500),('RFM input'!$M$360*(1+vanilla6)^0.5)-SUM($M500:M500),('RFM input'!$M$360*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F500),('RFM input'!$M$360*(1+vanilla6)^0.5)-SUM($M500:N500),('RFM input'!$M$360*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F500),('RFM input'!$M$360*(1+vanilla6)^0.5)-SUM($M500:O500),('RFM input'!$M$360*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F500),('RFM input'!$M$360*(1+vanilla6)^0.5)-SUM($M500:P500),('RFM input'!$M$360*(1+vanilla6)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F501),('RFM input'!N$360*(1+vanilla7)^0.5)-SUM($N501:N501),('RFM input'!$N$360*(1+vanilla7)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F501),('RFM input'!O$360*(1+vanilla7)^0.5)-SUM($N501:O501),('RFM input'!$N$360*(1+vanilla7)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F501),('RFM input'!P$360*(1+vanilla7)^0.5)-SUM($N501:P501),('RFM input'!$N$360*(1+vanilla7)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F502),('RFM input'!$O$360*(1+vanilla8)^0.5)-SUM($O502:O502),('RFM input'!$O$360*(1+vanilla8)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F502),('RFM input'!$O$360*(1+vanilla8)^0.5)-SUM($O502:P502),('RFM input'!$O$360*(1+vanilla8)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F503),('RFM input'!$P$360*(1+vanilla9)^0.5)-SUM($P503:P503),('RFM input'!$P$360*(1+vanilla9)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$430,-SUM(H493:H504))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$430,-SUM(I493:I504))","v":0},{"$f":"IF(COUNT($H505:I505)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$430,-SUM(J493:J504)))","v":0},{"$f":"IF(COUNT($H505:J505)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$430,-SUM(K493:K504)))","v":0},{"$f":"IF(COUNT($H505:K505)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$430,-SUM(L493:L504)))","v":0},{"$f":"IF(COUNT($H505:L505)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$430,-SUM(M493:M504)))","v":0},{"$f":"IF(COUNT($H505:M505)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$430,-SUM(N493:N504)))","v":0},{"$f":"IF(COUNT($H505:N505)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$430,-SUM(O493:O504)))","v":0},{"$f":"IF(COUNT($H505:O505)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$430,-SUM(P493:P504)))","v":0},{"$f":"IF(COUNT($H505:P505)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$430,-SUM(Q493:Q504)))","v":0}]
[null,null,{"$f":"Asset31","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A31remlife,A31value-SUM($G506:G506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(I$3>A31remlife,A31value-SUM($G506:H506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(J$3>A31remlife,A31value-SUM($G506:I506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(K$3>A31remlife,A31value-SUM($G506:J506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(L$3>A31remlife,A31value-SUM($G506:K506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(M$3>A31remlife,A31value-SUM($G506:L506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(N$3>A31remlife,A31value-SUM($G506:M506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(O$3>A31remlife,A31value-SUM($G506:N506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(P$3>A31remlife,A31value-SUM($G506:O506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(Q$3>A31remlife,A31value-SUM($G506:P506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(I$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:H508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(J$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:I508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:J508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:K508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:L508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:M508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:N508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:O508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:P508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(J$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:I509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:J509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:K509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:L509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:M509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:N509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:O509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:P509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:J510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:K510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:L510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:M510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:N510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:O510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:P510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:K511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:L511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:M511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:N511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:O511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:P511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:L512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:M512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:N512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:O512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:P512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F513),('RFM input'!$M$361*(1+vanilla6)^0.5)-SUM($M513:M513),('RFM input'!$M$361*(1+vanilla6)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F513),('RFM input'!$M$361*(1+vanilla6)^0.5)-SUM($M513:N513),('RFM input'!$M$361*(1+vanilla6)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F513),('RFM input'!$M$361*(1+vanilla6)^0.5)-SUM($M513:O513),('RFM input'!$M$361*(1+vanilla6)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F513),('RFM input'!$M$361*(1+vanilla6)^0.5)-SUM($M513:P513),('RFM input'!$M$361*(1+vanilla6)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F514),('RFM input'!N$361*(1+vanilla7)^0.5)-SUM($N514:N514),('RFM input'!$N$361*(1+vanilla7)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F514),('RFM input'!O$361*(1+vanilla7)^0.5)-SUM($N514:O514),('RFM input'!$N$361*(1+vanilla7)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F514),('RFM input'!P$361*(1+vanilla7)^0.5)-SUM($N514:P514),('RFM input'!$N$361*(1+vanilla7)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F515),('RFM input'!$O$361*(1+vanilla8)^0.5)-SUM($O515:O515),('RFM input'!$O$361*(1+vanilla8)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F515),('RFM input'!$O$361*(1+vanilla8)^0.5)-SUM($O515:P515),('RFM input'!$O$361*(1+vanilla8)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F516),('RFM input'!$P$361*(1+vanilla9)^0.5)-SUM($P516:P516),('RFM input'!$P$361*(1+vanilla9)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$431,-SUM(H506:H517))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$431,-SUM(I506:I517))","v":0},{"$f":"IF(COUNT($H518:I518)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$431,-SUM(J506:J517)))","v":0},{"$f":"IF(COUNT($H518:J518)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$431,-SUM(K506:K517)))","v":0},{"$f":"IF(COUNT($H518:K518)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$431,-SUM(L506:L517)))","v":0},{"$f":"IF(COUNT($H518:L518)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$431,-SUM(M506:M517)))","v":0},{"$f":"IF(COUNT($H518:M518)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$431,-SUM(N506:N517)))","v":0},{"$f":"IF(COUNT($H518:N518)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$431,-SUM(O506:O517)))","v":0},{"$f":"IF(COUNT($H518:O518)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$431,-SUM(P506:P517)))","v":0},{"$f":"IF(COUNT($H518:P518)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$431,-SUM(Q506:Q517)))","v":0}]
[null,null,{"$f":"Asset32","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A32remlife,A32value-SUM($G519:G519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(I$3>A32remlife,A32value-SUM($G519:H519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(J$3>A32remlife,A32value-SUM($G519:I519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(K$3>A32remlife,A32value-SUM($G519:J519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(L$3>A32remlife,A32value-SUM($G519:K519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(M$3>A32remlife,A32value-SUM($G519:L519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(N$3>A32remlife,A32value-SUM($G519:M519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(O$3>A32remlife,A32value-SUM($G519:N519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(P$3>A32remlife,A32value-SUM($G519:O519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(Q$3>A32remlife,A32value-SUM($G519:P519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(I$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:H521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(J$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:I521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:J521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:K521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:L521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:M521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:N521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:O521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:P521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(J$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:I522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:J522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:K522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:L522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:M522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:N522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:O522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:P522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:J523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:K523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:L523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:M523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:N523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:O523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:P523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:K524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:L524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:M524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:N524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:O524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:P524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:L525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:M525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:N525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:O525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:P525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F526),('RFM input'!$M$362*(1+vanilla6)^0.5)-SUM($M526:M526),('RFM input'!$M$362*(1+vanilla6)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F526),('RFM input'!$M$362*(1+vanilla6)^0.5)-SUM($M526:N526),('RFM input'!$M$362*(1+vanilla6)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F526),('RFM input'!$M$362*(1+vanilla6)^0.5)-SUM($M526:O526),('RFM input'!$M$362*(1+vanilla6)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F526),('RFM input'!$M$362*(1+vanilla6)^0.5)-SUM($M526:P526),('RFM input'!$M$362*(1+vanilla6)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F527),('RFM input'!N$362*(1+vanilla7)^0.5)-SUM($N527:N527),('RFM input'!$N$362*(1+vanilla7)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F527),('RFM input'!O$362*(1+vanilla7)^0.5)-SUM($N527:O527),('RFM input'!$N$362*(1+vanilla7)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F527),('RFM input'!P$362*(1+vanilla7)^0.5)-SUM($N527:P527),('RFM input'!$N$362*(1+vanilla7)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F528),('RFM input'!$O$362*(1+vanilla8)^0.5)-SUM($O528:O528),('RFM input'!$O$362*(1+vanilla8)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F528),('RFM input'!$O$362*(1+vanilla8)^0.5)-SUM($O528:P528),('RFM input'!$O$362*(1+vanilla8)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F529),('RFM input'!$P$362*(1+vanilla9)^0.5)-SUM($P529:P529),('RFM input'!$P$362*(1+vanilla9)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$432,-SUM(H519:H530))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$432,-SUM(I519:I530))","v":0},{"$f":"IF(COUNT($H531:I531)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$432,-SUM(J519:J530)))","v":0},{"$f":"IF(COUNT($H531:J531)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$432,-SUM(K519:K530)))","v":0},{"$f":"IF(COUNT($H531:K531)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$432,-SUM(L519:L530)))","v":0},{"$f":"IF(COUNT($H531:L531)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$432,-SUM(M519:M530)))","v":0},{"$f":"IF(COUNT($H531:M531)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$432,-SUM(N519:N530)))","v":0},{"$f":"IF(COUNT($H531:N531)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$432,-SUM(O519:O530)))","v":0},{"$f":"IF(COUNT($H531:O531)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$432,-SUM(P519:P530)))","v":0},{"$f":"IF(COUNT($H531:P531)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$432,-SUM(Q519:Q530)))","v":0}]
[null,null,{"$f":"Asset33","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A33remlife,A33value-SUM($G532:G532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(I$3>A33remlife,A33value-SUM($G532:H532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(J$3>A33remlife,A33value-SUM($G532:I532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(K$3>A33remlife,A33value-SUM($G532:J532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(L$3>A33remlife,A33value-SUM($G532:K532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(M$3>A33remlife,A33value-SUM($G532:L532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(N$3>A33remlife,A33value-SUM($G532:M532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(O$3>A33remlife,A33value-SUM($G532:N532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(P$3>A33remlife,A33value-SUM($G532:O532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(Q$3>A33remlife,A33value-SUM($G532:P532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(I$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:H534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(J$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:I534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:J534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:K534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:L534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:M534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:N534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:O534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:P534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(J$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:I535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:J535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:K535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:L535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:M535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:N535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:O535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:P535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:J536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:K536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:L536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:M536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:N536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:O536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:P536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:K537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:L537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:M537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:N537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:O537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:P537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:L538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:M538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:N538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:O538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:P538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F539),('RFM input'!$M$363*(1+vanilla6)^0.5)-SUM($M539:M539),('RFM input'!$M$363*(1+vanilla6)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F539),('RFM input'!$M$363*(1+vanilla6)^0.5)-SUM($M539:N539),('RFM input'!$M$363*(1+vanilla6)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F539),('RFM input'!$M$363*(1+vanilla6)^0.5)-SUM($M539:O539),('RFM input'!$M$363*(1+vanilla6)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F539),('RFM input'!$M$363*(1+vanilla6)^0.5)-SUM($M539:P539),('RFM input'!$M$363*(1+vanilla6)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F540),('RFM input'!N$363*(1+vanilla7)^0.5)-SUM($N540:N540),('RFM input'!$N$363*(1+vanilla7)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F540),('RFM input'!O$363*(1+vanilla7)^0.5)-SUM($N540:O540),('RFM input'!$N$363*(1+vanilla7)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F540),('RFM input'!P$363*(1+vanilla7)^0.5)-SUM($N540:P540),('RFM input'!$N$363*(1+vanilla7)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F541),('RFM input'!$O$363*(1+vanilla8)^0.5)-SUM($O541:O541),('RFM input'!$O$363*(1+vanilla8)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F541),('RFM input'!$O$363*(1+vanilla8)^0.5)-SUM($O541:P541),('RFM input'!$O$363*(1+vanilla8)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F542),('RFM input'!$P$363*(1+vanilla9)^0.5)-SUM($P542:P542),('RFM input'!$P$363*(1+vanilla9)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$433,-SUM(H532:H543))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$433,-SUM(I532:I543))","v":0},{"$f":"IF(COUNT($H544:I544)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$433,-SUM(J532:J543)))","v":0},{"$f":"IF(COUNT($H544:J544)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$433,-SUM(K532:K543)))","v":0},{"$f":"IF(COUNT($H544:K544)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$433,-SUM(L532:L543)))","v":0},{"$f":"IF(COUNT($H544:L544)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$433,-SUM(M532:M543)))","v":0},{"$f":"IF(COUNT($H544:M544)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$433,-SUM(N532:N543)))","v":0},{"$f":"IF(COUNT($H544:N544)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$433,-SUM(O532:O543)))","v":0},{"$f":"IF(COUNT($H544:O544)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$433,-SUM(P532:P543)))","v":0},{"$f":"IF(COUNT($H544:P544)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$433,-SUM(Q532:Q543)))","v":0}]
[null,null,{"$f":"Asset34","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A34remlife,A34value-SUM($G545:G545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(I$3>A34remlife,A34value-SUM($G545:H545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(J$3>A34remlife,A34value-SUM($G545:I545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(K$3>A34remlife,A34value-SUM($G545:J545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(L$3>A34remlife,A34value-SUM($G545:K545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(M$3>A34remlife,A34value-SUM($G545:L545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(N$3>A34remlife,A34value-SUM($G545:M545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(O$3>A34remlife,A34value-SUM($G545:N545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(P$3>A34remlife,A34value-SUM($G545:O545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(Q$3>A34remlife,A34value-SUM($G545:P545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(I$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:H547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(J$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:I547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:J547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:K547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:L547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:M547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:N547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:O547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:P547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(J$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:I548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:J548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:K548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:L548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:M548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:N548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:O548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:P548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:J549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:K549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:L549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:M549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:N549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:O549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:P549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:K550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:L550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:M550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:N550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:O550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:P550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:L551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:M551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:N551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:O551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:P551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F552),('RFM input'!$M$364*(1+vanilla6)^0.5)-SUM($M552:M552),('RFM input'!$M$364*(1+vanilla6)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F552),('RFM input'!$M$364*(1+vanilla6)^0.5)-SUM($M552:N552),('RFM input'!$M$364*(1+vanilla6)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F552),('RFM input'!$M$364*(1+vanilla6)^0.5)-SUM($M552:O552),('RFM input'!$M$364*(1+vanilla6)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F552),('RFM input'!$M$364*(1+vanilla6)^0.5)-SUM($M552:P552),('RFM input'!$M$364*(1+vanilla6)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F553),('RFM input'!N$364*(1+vanilla7)^0.5)-SUM($N553:N553),('RFM input'!$N$364*(1+vanilla7)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F553),('RFM input'!O$364*(1+vanilla7)^0.5)-SUM($N553:O553),('RFM input'!$N$364*(1+vanilla7)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F553),('RFM input'!P$364*(1+vanilla7)^0.5)-SUM($N553:P553),('RFM input'!$N$364*(1+vanilla7)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F554),('RFM input'!$O$364*(1+vanilla8)^0.5)-SUM($O554:O554),('RFM input'!$O$364*(1+vanilla8)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F554),('RFM input'!$O$364*(1+vanilla8)^0.5)-SUM($O554:P554),('RFM input'!$O$364*(1+vanilla8)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F555),('RFM input'!$P$364*(1+vanilla9)^0.5)-SUM($P555:P555),('RFM input'!$P$364*(1+vanilla9)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$434,-SUM(H545:H556))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$434,-SUM(I545:I556))","v":0},{"$f":"IF(COUNT($H557:I557)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$434,-SUM(J545:J556)))","v":0},{"$f":"IF(COUNT($H557:J557)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$434,-SUM(K545:K556)))","v":0},{"$f":"IF(COUNT($H557:K557)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$434,-SUM(L545:L556)))","v":0},{"$f":"IF(COUNT($H557:L557)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$434,-SUM(M545:M556)))","v":0},{"$f":"IF(COUNT($H557:M557)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$434,-SUM(N545:N556)))","v":0},{"$f":"IF(COUNT($H557:N557)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$434,-SUM(O545:O556)))","v":0},{"$f":"IF(COUNT($H557:O557)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$434,-SUM(P545:P556)))","v":0},{"$f":"IF(COUNT($H557:P557)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$434,-SUM(Q545:Q556)))","v":0}]
[null,null,{"$f":"Asset35","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A35remlife,A35value-SUM($G558:G558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(I$3>A35remlife,A35value-SUM($G558:H558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(J$3>A35remlife,A35value-SUM($G558:I558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(K$3>A35remlife,A35value-SUM($G558:J558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(L$3>A35remlife,A35value-SUM($G558:K558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(M$3>A35remlife,A35value-SUM($G558:L558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(N$3>A35remlife,A35value-SUM($G558:M558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(O$3>A35remlife,A35value-SUM($G558:N558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(P$3>A35remlife,A35value-SUM($G558:O558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(Q$3>A35remlife,A35value-SUM($G558:P558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(I$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:H560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(J$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:I560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:J560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:K560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:L560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:M560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:N560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:O560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:P560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(J$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:I561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:J561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:K561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:L561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:M561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:N561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:O561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:P561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:J562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:K562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:L562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:M562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:N562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:O562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:P562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:K563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:L563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:M563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:N563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:O563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:P563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:L564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:M564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:N564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:O564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:P564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F565),('RFM input'!$M$365*(1+vanilla6)^0.5)-SUM($M565:M565),('RFM input'!$M$365*(1+vanilla6)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F565),('RFM input'!$M$365*(1+vanilla6)^0.5)-SUM($M565:N565),('RFM input'!$M$365*(1+vanilla6)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F565),('RFM input'!$M$365*(1+vanilla6)^0.5)-SUM($M565:O565),('RFM input'!$M$365*(1+vanilla6)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F565),('RFM input'!$M$365*(1+vanilla6)^0.5)-SUM($M565:P565),('RFM input'!$M$365*(1+vanilla6)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F566),('RFM input'!N$365*(1+vanilla7)^0.5)-SUM($N566:N566),('RFM input'!$N$365*(1+vanilla7)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F566),('RFM input'!O$365*(1+vanilla7)^0.5)-SUM($N566:O566),('RFM input'!$N$365*(1+vanilla7)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F566),('RFM input'!P$365*(1+vanilla7)^0.5)-SUM($N566:P566),('RFM input'!$N$365*(1+vanilla7)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F567),('RFM input'!$O$365*(1+vanilla8)^0.5)-SUM($O567:O567),('RFM input'!$O$365*(1+vanilla8)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F567),('RFM input'!$O$365*(1+vanilla8)^0.5)-SUM($O567:P567),('RFM input'!$O$365*(1+vanilla8)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F568),('RFM input'!$P$365*(1+vanilla9)^0.5)-SUM($P568:P568),('RFM input'!$P$365*(1+vanilla9)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$435,-SUM(H558:H569))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$435,-SUM(I558:I569))","v":0},{"$f":"IF(COUNT($H570:I570)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$435,-SUM(J558:J569)))","v":0},{"$f":"IF(COUNT($H570:J570)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$435,-SUM(K558:K569)))","v":0},{"$f":"IF(COUNT($H570:K570)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$435,-SUM(L558:L569)))","v":0},{"$f":"IF(COUNT($H570:L570)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$435,-SUM(M558:M569)))","v":0},{"$f":"IF(COUNT($H570:M570)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$435,-SUM(N558:N569)))","v":0},{"$f":"IF(COUNT($H570:N570)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$435,-SUM(O558:O569)))","v":0},{"$f":"IF(COUNT($H570:O570)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$435,-SUM(P558:P569)))","v":0},{"$f":"IF(COUNT($H570:P570)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$435,-SUM(Q558:Q569)))","v":0}]
[null,null,{"$f":"Asset36","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A36remlife,A36value-SUM($G571:G571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(I$3>A36remlife,A36value-SUM($G571:H571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(J$3>A36remlife,A36value-SUM($G571:I571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(K$3>A36remlife,A36value-SUM($G571:J571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(L$3>A36remlife,A36value-SUM($G571:K571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(M$3>A36remlife,A36value-SUM($G571:L571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(N$3>A36remlife,A36value-SUM($G571:M571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(O$3>A36remlife,A36value-SUM($G571:N571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(P$3>A36remlife,A36value-SUM($G571:O571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(Q$3>A36remlife,A36value-SUM($G571:P571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(I$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:H573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(J$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:I573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:J573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:K573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:L573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:M573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:N573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:O573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:P573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(J$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:I574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:J574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:K574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:L574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:M574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:N574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:O574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:P574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:J575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:K575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:L575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:M575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:N575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:O575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:P575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:K576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:L576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:M576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:N576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:O576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:P576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:L577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:M577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:N577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:O577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:P577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F578),('RFM input'!$M$366*(1+vanilla6)^0.5)-SUM($M578:M578),('RFM input'!$M$366*(1+vanilla6)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F578),('RFM input'!$M$366*(1+vanilla6)^0.5)-SUM($M578:N578),('RFM input'!$M$366*(1+vanilla6)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F578),('RFM input'!$M$366*(1+vanilla6)^0.5)-SUM($M578:O578),('RFM input'!$M$366*(1+vanilla6)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F578),('RFM input'!$M$366*(1+vanilla6)^0.5)-SUM($M578:P578),('RFM input'!$M$366*(1+vanilla6)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F579),('RFM input'!N$366*(1+vanilla7)^0.5)-SUM($N579:N579),('RFM input'!$N$366*(1+vanilla7)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F579),('RFM input'!O$366*(1+vanilla7)^0.5)-SUM($N579:O579),('RFM input'!$N$366*(1+vanilla7)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F579),('RFM input'!P$366*(1+vanilla7)^0.5)-SUM($N579:P579),('RFM input'!$N$366*(1+vanilla7)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F580),('RFM input'!$O$366*(1+vanilla8)^0.5)-SUM($O580:O580),('RFM input'!$O$366*(1+vanilla8)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F580),('RFM input'!$O$366*(1+vanilla8)^0.5)-SUM($O580:P580),('RFM input'!$O$366*(1+vanilla8)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F581),('RFM input'!$P$366*(1+vanilla9)^0.5)-SUM($P581:P581),('RFM input'!$P$366*(1+vanilla9)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$436,-SUM(H571:H582))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$436,-SUM(I571:I582))","v":0},{"$f":"IF(COUNT($H583:I583)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$436,-SUM(J571:J582)))","v":0},{"$f":"IF(COUNT($H583:J583)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$436,-SUM(K571:K582)))","v":0},{"$f":"IF(COUNT($H583:K583)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$436,-SUM(L571:L582)))","v":0},{"$f":"IF(COUNT($H583:L583)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$436,-SUM(M571:M582)))","v":0},{"$f":"IF(COUNT($H583:M583)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$436,-SUM(N571:N582)))","v":0},{"$f":"IF(COUNT($H583:N583)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$436,-SUM(O571:O582)))","v":0},{"$f":"IF(COUNT($H583:O583)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$436,-SUM(P571:P582)))","v":0},{"$f":"IF(COUNT($H583:P583)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$436,-SUM(Q571:Q582)))","v":0}]
[null,null,{"$f":"Asset37","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A37remlife,A37value-SUM($G584:G584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(I$3>A37remlife,A37value-SUM($G584:H584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(J$3>A37remlife,A37value-SUM($G584:I584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(K$3>A37remlife,A37value-SUM($G584:J584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(L$3>A37remlife,A37value-SUM($G584:K584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(M$3>A37remlife,A37value-SUM($G584:L584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(N$3>A37remlife,A37value-SUM($G584:M584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(O$3>A37remlife,A37value-SUM($G584:N584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(P$3>A37remlife,A37value-SUM($G584:O584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(Q$3>A37remlife,A37value-SUM($G584:P584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(I$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:H586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(J$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:I586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:J586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:K586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:L586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:M586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:N586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:O586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:P586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(J$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:I587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:J587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:K587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:L587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:M587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:N587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:O587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:P587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:J588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:K588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:L588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:M588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:N588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:O588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:P588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:K589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:L589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:M589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:N589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:O589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:P589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:L590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:M590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:N590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:O590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:P590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F591),('RFM input'!$M$367*(1+vanilla6)^0.5)-SUM($M591:M591),('RFM input'!$M$367*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F591),('RFM input'!$M$367*(1+vanilla6)^0.5)-SUM($M591:N591),('RFM input'!$M$367*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F591),('RFM input'!$M$367*(1+vanilla6)^0.5)-SUM($M591:O591),('RFM input'!$M$367*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F591),('RFM input'!$M$367*(1+vanilla6)^0.5)-SUM($M591:P591),('RFM input'!$M$367*(1+vanilla6)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F592),('RFM input'!N$367*(1+vanilla7)^0.5)-SUM($N592:N592),('RFM input'!$N$367*(1+vanilla7)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F592),('RFM input'!O$367*(1+vanilla7)^0.5)-SUM($N592:O592),('RFM input'!$N$367*(1+vanilla7)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F592),('RFM input'!P$367*(1+vanilla7)^0.5)-SUM($N592:P592),('RFM input'!$N$367*(1+vanilla7)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F593),('RFM input'!$O$367*(1+vanilla8)^0.5)-SUM($O593:O593),('RFM input'!$O$367*(1+vanilla8)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F593),('RFM input'!$O$367*(1+vanilla8)^0.5)-SUM($O593:P593),('RFM input'!$O$367*(1+vanilla8)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F594),('RFM input'!$P$367*(1+vanilla9)^0.5)-SUM($P594:P594),('RFM input'!$P$367*(1+vanilla9)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$437,-SUM(H584:H595))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$437,-SUM(I584:I595))","v":0},{"$f":"IF(COUNT($H596:I596)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$437,-SUM(J584:J595)))","v":0},{"$f":"IF(COUNT($H596:J596)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$437,-SUM(K584:K595)))","v":0},{"$f":"IF(COUNT($H596:K596)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$437,-SUM(L584:L595)))","v":0},{"$f":"IF(COUNT($H596:L596)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$437,-SUM(M584:M595)))","v":0},{"$f":"IF(COUNT($H596:M596)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$437,-SUM(N584:N595)))","v":0},{"$f":"IF(COUNT($H596:N596)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$437,-SUM(O584:O595)))","v":0},{"$f":"IF(COUNT($H596:O596)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$437,-SUM(P584:P595)))","v":0},{"$f":"IF(COUNT($H596:P596)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$437,-SUM(Q584:Q595)))","v":0}]
[null,null,{"$f":"Asset38","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A38remlife,A38value-SUM($G597:G597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(I$3>A38remlife,A38value-SUM($G597:H597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(J$3>A38remlife,A38value-SUM($G597:I597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(K$3>A38remlife,A38value-SUM($G597:J597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(L$3>A38remlife,A38value-SUM($G597:K597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(M$3>A38remlife,A38value-SUM($G597:L597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(N$3>A38remlife,A38value-SUM($G597:M597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(O$3>A38remlife,A38value-SUM($G597:N597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(P$3>A38remlife,A38value-SUM($G597:O597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(Q$3>A38remlife,A38value-SUM($G597:P597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(I$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:H599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(J$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:I599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:J599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:K599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:L599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:M599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:N599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:O599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:P599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(J$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:I600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:J600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:K600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:L600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:M600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:N600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:O600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:P600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:J601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:K601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:L601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:M601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:N601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:O601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:P601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:K602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:L602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:M602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:N602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:O602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:P602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:L603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:M603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:N603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:O603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:P603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F604),('RFM input'!$M$368*(1+vanilla6)^0.5)-SUM($M604:M604),('RFM input'!$M$368*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F604),('RFM input'!$M$368*(1+vanilla6)^0.5)-SUM($M604:N604),('RFM input'!$M$368*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F604),('RFM input'!$M$368*(1+vanilla6)^0.5)-SUM($M604:O604),('RFM input'!$M$368*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F604),('RFM input'!$M$368*(1+vanilla6)^0.5)-SUM($M604:P604),('RFM input'!$M$368*(1+vanilla6)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F605),('RFM input'!N$368*(1+vanilla7)^0.5)-SUM($N605:N605),('RFM input'!$N$368*(1+vanilla7)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F605),('RFM input'!O$368*(1+vanilla7)^0.5)-SUM($N605:O605),('RFM input'!$N$368*(1+vanilla7)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F605),('RFM input'!P$368*(1+vanilla7)^0.5)-SUM($N605:P605),('RFM input'!$N$368*(1+vanilla7)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F606),('RFM input'!$O$368*(1+vanilla8)^0.5)-SUM($O606:O606),('RFM input'!$O$368*(1+vanilla8)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F606),('RFM input'!$O$368*(1+vanilla8)^0.5)-SUM($O606:P606),('RFM input'!$O$368*(1+vanilla8)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F607),('RFM input'!$P$368*(1+vanilla9)^0.5)-SUM($P607:P607),('RFM input'!$P$368*(1+vanilla9)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$438,-SUM(H597:H608))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$438,-SUM(I597:I608))","v":0},{"$f":"IF(COUNT($H609:I609)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$438,-SUM(J597:J608)))","v":0},{"$f":"IF(COUNT($H609:J609)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$438,-SUM(K597:K608)))","v":0},{"$f":"IF(COUNT($H609:K609)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$438,-SUM(L597:L608)))","v":0},{"$f":"IF(COUNT($H609:L609)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$438,-SUM(M597:M608)))","v":0},{"$f":"IF(COUNT($H609:M609)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$438,-SUM(N597:N608)))","v":0},{"$f":"IF(COUNT($H609:N609)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$438,-SUM(O597:O608)))","v":0},{"$f":"IF(COUNT($H609:O609)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$438,-SUM(P597:P608)))","v":0},{"$f":"IF(COUNT($H609:P609)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$438,-SUM(Q597:Q608)))","v":0}]
[null,null,{"$f":"Asset39","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A39remlife,A39value-SUM($G610:G610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(I$3>A39remlife,A39value-SUM($G610:H610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(J$3>A39remlife,A39value-SUM($G610:I610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(K$3>A39remlife,A39value-SUM($G610:J610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(L$3>A39remlife,A39value-SUM($G610:K610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(M$3>A39remlife,A39value-SUM($G610:L610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(N$3>A39remlife,A39value-SUM($G610:M610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(O$3>A39remlife,A39value-SUM($G610:N610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(P$3>A39remlife,A39value-SUM($G610:O610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(Q$3>A39remlife,A39value-SUM($G610:P610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(I$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:H612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(J$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:I612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:J612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:K612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:L612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:M612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:N612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:O612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:P612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(J$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:I613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:J613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:K613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:L613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:M613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:N613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:O613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:P613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:J614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:K614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:L614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:M614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:N614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:O614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:P614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:K615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:L615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:M615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:N615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:O615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:P615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:L616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:M616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:N616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:O616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:P616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F617),('RFM input'!$M$369*(1+vanilla6)^0.5)-SUM($M617:M617),('RFM input'!$M$369*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F617),('RFM input'!$M$369*(1+vanilla6)^0.5)-SUM($M617:N617),('RFM input'!$M$369*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F617),('RFM input'!$M$369*(1+vanilla6)^0.5)-SUM($M617:O617),('RFM input'!$M$369*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F617),('RFM input'!$M$369*(1+vanilla6)^0.5)-SUM($M617:P617),('RFM input'!$M$369*(1+vanilla6)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F618),('RFM input'!N$369*(1+vanilla7)^0.5)-SUM($N618:N618),('RFM input'!$N$369*(1+vanilla7)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F618),('RFM input'!O$369*(1+vanilla7)^0.5)-SUM($N618:O618),('RFM input'!$N$369*(1+vanilla7)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F618),('RFM input'!P$369*(1+vanilla7)^0.5)-SUM($N618:P618),('RFM input'!$N$369*(1+vanilla7)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F619),('RFM input'!$O$369*(1+vanilla8)^0.5)-SUM($O619:O619),('RFM input'!$O$369*(1+vanilla8)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F619),('RFM input'!$O$369*(1+vanilla8)^0.5)-SUM($O619:P619),('RFM input'!$O$369*(1+vanilla8)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F620),('RFM input'!$P$369*(1+vanilla9)^0.5)-SUM($P620:P620),('RFM input'!$P$369*(1+vanilla9)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$439,-SUM(H610:H621))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$439,-SUM(I610:I621))","v":0},{"$f":"IF(COUNT($H622:I622)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$439,-SUM(J610:J621)))","v":0},{"$f":"IF(COUNT($H622:J622)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$439,-SUM(K610:K621)))","v":0},{"$f":"IF(COUNT($H622:K622)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$439,-SUM(L610:L621)))","v":0},{"$f":"IF(COUNT($H622:L622)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$439,-SUM(M610:M621)))","v":0},{"$f":"IF(COUNT($H622:M622)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$439,-SUM(N610:N621)))","v":0},{"$f":"IF(COUNT($H622:N622)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$439,-SUM(O610:O621)))","v":0},{"$f":"IF(COUNT($H622:O622)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$439,-SUM(P610:P621)))","v":0},{"$f":"IF(COUNT($H622:P622)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$439,-SUM(Q610:Q621)))","v":0}]
[null,null,{"$f":"Asset40","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A40remlife,A40value-SUM($G623:G623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(I$3>A40remlife,A40value-SUM($G623:H623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(J$3>A40remlife,A40value-SUM($G623:I623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(K$3>A40remlife,A40value-SUM($G623:J623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(L$3>A40remlife,A40value-SUM($G623:K623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(M$3>A40remlife,A40value-SUM($G623:L623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(N$3>A40remlife,A40value-SUM($G623:M623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(O$3>A40remlife,A40value-SUM($G623:N623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(P$3>A40remlife,A40value-SUM($G623:O623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(Q$3>A40remlife,A40value-SUM($G623:P623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(I$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:H625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(J$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:I625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:J625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:K625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:L625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:M625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:N625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:O625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:P625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(J$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:I626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:J626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:K626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:L626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:M626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:N626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:O626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:P626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:J627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:K627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:L627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:M627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:N627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:O627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:P627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:K628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:L628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:M628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:N628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:O628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:P628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:L629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:M629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:N629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:O629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:P629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F630),('RFM input'!$M$370*(1+vanilla6)^0.5)-SUM($M630:M630),('RFM input'!$M$370*(1+vanilla6)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F630),('RFM input'!$M$370*(1+vanilla6)^0.5)-SUM($M630:N630),('RFM input'!$M$370*(1+vanilla6)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F630),('RFM input'!$M$370*(1+vanilla6)^0.5)-SUM($M630:O630),('RFM input'!$M$370*(1+vanilla6)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F630),('RFM input'!$M$370*(1+vanilla6)^0.5)-SUM($M630:P630),('RFM input'!$M$370*(1+vanilla6)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F631),('RFM input'!N$370*(1+vanilla7)^0.5)-SUM($N631:N631),('RFM input'!$N$370*(1+vanilla7)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F631),('RFM input'!O$370*(1+vanilla7)^0.5)-SUM($N631:O631),('RFM input'!$N$370*(1+vanilla7)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F631),('RFM input'!P$370*(1+vanilla7)^0.5)-SUM($N631:P631),('RFM input'!$N$370*(1+vanilla7)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F632),('RFM input'!$O$370*(1+vanilla8)^0.5)-SUM($O632:O632),('RFM input'!$O$370*(1+vanilla8)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F632),('RFM input'!$O$370*(1+vanilla8)^0.5)-SUM($O632:P632),('RFM input'!$O$370*(1+vanilla8)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F633),('RFM input'!$P$370*(1+vanilla9)^0.5)-SUM($P633:P633),('RFM input'!$P$370*(1+vanilla9)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$440,-SUM(H623:H634))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$440,-SUM(I623:I634))","v":0},{"$f":"IF(COUNT($H635:I635)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$440,-SUM(J623:J634)))","v":0},{"$f":"IF(COUNT($H635:J635)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$440,-SUM(K623:K634)))","v":0},{"$f":"IF(COUNT($H635:K635)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$440,-SUM(L623:L634)))","v":0},{"$f":"IF(COUNT($H635:L635)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$440,-SUM(M623:M634)))","v":0},{"$f":"IF(COUNT($H635:M635)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$440,-SUM(N623:N634)))","v":0},{"$f":"IF(COUNT($H635:N635)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$440,-SUM(O623:O634)))","v":0},{"$f":"IF(COUNT($H635:O635)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$440,-SUM(P623:P634)))","v":0},{"$f":"IF(COUNT($H635:P635)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$440,-SUM(Q623:Q634)))","v":0}]
[null,null,{"$f":"Asset41","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A41remlife,A41value-SUM($G636:G636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(I$3>A41remlife,A41value-SUM($G636:H636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(J$3>A41remlife,A41value-SUM($G636:I636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(K$3>A41remlife,A41value-SUM($G636:J636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(L$3>A41remlife,A41value-SUM($G636:K636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(M$3>A41remlife,A41value-SUM($G636:L636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(N$3>A41remlife,A41value-SUM($G636:M636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(O$3>A41remlife,A41value-SUM($G636:N636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(P$3>A41remlife,A41value-SUM($G636:O636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(Q$3>A41remlife,A41value-SUM($G636:P636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(I$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:H638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(J$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:I638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:J638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:K638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:L638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:M638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:N638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:O638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:P638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(J$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:I639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:J639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:K639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:L639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:M639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:N639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:O639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:P639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:J640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:K640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:L640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:M640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:N640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:O640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:P640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:K641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:L641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:M641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:N641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:O641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:P641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:L642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:M642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:N642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:O642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:P642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F643),('RFM input'!$M$371*(1+vanilla6)^0.5)-SUM($M643:M643),('RFM input'!$M$371*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F643),('RFM input'!$M$371*(1+vanilla6)^0.5)-SUM($M643:N643),('RFM input'!$M$371*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F643),('RFM input'!$M$371*(1+vanilla6)^0.5)-SUM($M643:O643),('RFM input'!$M$371*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F643),('RFM input'!$M$371*(1+vanilla6)^0.5)-SUM($M643:P643),('RFM input'!$M$371*(1+vanilla6)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F644),('RFM input'!N$371*(1+vanilla7)^0.5)-SUM($N644:N644),('RFM input'!$N$371*(1+vanilla7)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F644),('RFM input'!O$371*(1+vanilla7)^0.5)-SUM($N644:O644),('RFM input'!$N$371*(1+vanilla7)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F644),('RFM input'!P$371*(1+vanilla7)^0.5)-SUM($N644:P644),('RFM input'!$N$371*(1+vanilla7)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F645),('RFM input'!$O$371*(1+vanilla8)^0.5)-SUM($O645:O645),('RFM input'!$O$371*(1+vanilla8)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F645),('RFM input'!$O$371*(1+vanilla8)^0.5)-SUM($O645:P645),('RFM input'!$O$371*(1+vanilla8)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F646),('RFM input'!$P$371*(1+vanilla9)^0.5)-SUM($P646:P646),('RFM input'!$P$371*(1+vanilla9)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$441,-SUM(H636:H647))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$441,-SUM(I636:I647))","v":0},{"$f":"IF(COUNT($H648:I648)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$441,-SUM(J636:J647)))","v":0},{"$f":"IF(COUNT($H648:J648)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$441,-SUM(K636:K647)))","v":0},{"$f":"IF(COUNT($H648:K648)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$441,-SUM(L636:L647)))","v":0},{"$f":"IF(COUNT($H648:L648)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$441,-SUM(M636:M647)))","v":0},{"$f":"IF(COUNT($H648:M648)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$441,-SUM(N636:N647)))","v":0},{"$f":"IF(COUNT($H648:N648)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$441,-SUM(O636:O647)))","v":0},{"$f":"IF(COUNT($H648:O648)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$441,-SUM(P636:P647)))","v":0},{"$f":"IF(COUNT($H648:P648)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$441,-SUM(Q636:Q647)))","v":0}]
[null,null,{"$f":"Asset42","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A42remlife,A42value-SUM($G649:G649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(I$3>A42remlife,A42value-SUM($G649:H649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(J$3>A42remlife,A42value-SUM($G649:I649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(K$3>A42remlife,A42value-SUM($G649:J649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(L$3>A42remlife,A42value-SUM($G649:K649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(M$3>A42remlife,A42value-SUM($G649:L649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(N$3>A42remlife,A42value-SUM($G649:M649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(O$3>A42remlife,A42value-SUM($G649:N649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(P$3>A42remlife,A42value-SUM($G649:O649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(Q$3>A42remlife,A42value-SUM($G649:P649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(I$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:H651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(J$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:I651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:J651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:K651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:L651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:M651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:N651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:O651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:P651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(J$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:I652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:J652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:K652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:L652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:M652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:N652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:O652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:P652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:J653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:K653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:L653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:M653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:N653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:O653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:P653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:K654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:L654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:M654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:N654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:O654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:P654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:L655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:M655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:N655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:O655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:P655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F656),('RFM input'!$M$372*(1+vanilla6)^0.5)-SUM($M656:M656),('RFM input'!$M$372*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F656),('RFM input'!$M$372*(1+vanilla6)^0.5)-SUM($M656:N656),('RFM input'!$M$372*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F656),('RFM input'!$M$372*(1+vanilla6)^0.5)-SUM($M656:O656),('RFM input'!$M$372*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F656),('RFM input'!$M$372*(1+vanilla6)^0.5)-SUM($M656:P656),('RFM input'!$M$372*(1+vanilla6)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F657),('RFM input'!N$372*(1+vanilla7)^0.5)-SUM($N657:N657),('RFM input'!$N$372*(1+vanilla7)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F657),('RFM input'!O$372*(1+vanilla7)^0.5)-SUM($N657:O657),('RFM input'!$N$372*(1+vanilla7)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F657),('RFM input'!P$372*(1+vanilla7)^0.5)-SUM($N657:P657),('RFM input'!$N$372*(1+vanilla7)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F658),('RFM input'!$O$372*(1+vanilla8)^0.5)-SUM($O658:O658),('RFM input'!$O$372*(1+vanilla8)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F658),('RFM input'!$O$372*(1+vanilla8)^0.5)-SUM($O658:P658),('RFM input'!$O$372*(1+vanilla8)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F659),('RFM input'!$P$372*(1+vanilla9)^0.5)-SUM($P659:P659),('RFM input'!$P$372*(1+vanilla9)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$442,-SUM(H649:H660))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$442,-SUM(I649:I660))","v":0},{"$f":"IF(COUNT($H661:I661)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$442,-SUM(J649:J660)))","v":0},{"$f":"IF(COUNT($H661:J661)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$442,-SUM(K649:K660)))","v":0},{"$f":"IF(COUNT($H661:K661)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$442,-SUM(L649:L660)))","v":0},{"$f":"IF(COUNT($H661:L661)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$442,-SUM(M649:M660)))","v":0},{"$f":"IF(COUNT($H661:M661)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$442,-SUM(N649:N660)))","v":0},{"$f":"IF(COUNT($H661:N661)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$442,-SUM(O649:O660)))","v":0},{"$f":"IF(COUNT($H661:O661)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$442,-SUM(P649:P660)))","v":0},{"$f":"IF(COUNT($H661:P661)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$442,-SUM(Q649:Q660)))","v":0}]
[null,null,{"$f":"Asset43","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A43remlife,A43value-SUM($G662:G662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(I$3>A43remlife,A43value-SUM($G662:H662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(J$3>A43remlife,A43value-SUM($G662:I662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(K$3>A43remlife,A43value-SUM($G662:J662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(L$3>A43remlife,A43value-SUM($G662:K662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(M$3>A43remlife,A43value-SUM($G662:L662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(N$3>A43remlife,A43value-SUM($G662:M662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(O$3>A43remlife,A43value-SUM($G662:N662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(P$3>A43remlife,A43value-SUM($G662:O662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(Q$3>A43remlife,A43value-SUM($G662:P662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(I$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:H664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(J$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:I664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:J664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:K664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:L664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:M664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:N664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:O664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:P664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(J$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:I665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:J665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:K665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:L665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:M665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:N665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:O665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:P665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:J666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:K666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:L666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:M666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:N666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:O666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:P666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:K667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:L667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:M667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:N667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:O667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:P667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:L668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:M668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:N668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:O668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:P668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F669),('RFM input'!$M$373*(1+vanilla6)^0.5)-SUM($M669:M669),('RFM input'!$M$373*(1+vanilla6)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F669),('RFM input'!$M$373*(1+vanilla6)^0.5)-SUM($M669:N669),('RFM input'!$M$373*(1+vanilla6)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F669),('RFM input'!$M$373*(1+vanilla6)^0.5)-SUM($M669:O669),('RFM input'!$M$373*(1+vanilla6)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F669),('RFM input'!$M$373*(1+vanilla6)^0.5)-SUM($M669:P669),('RFM input'!$M$373*(1+vanilla6)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F670),('RFM input'!N$373*(1+vanilla7)^0.5)-SUM($N670:N670),('RFM input'!$N$373*(1+vanilla7)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F670),('RFM input'!O$373*(1+vanilla7)^0.5)-SUM($N670:O670),('RFM input'!$N$373*(1+vanilla7)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F670),('RFM input'!P$373*(1+vanilla7)^0.5)-SUM($N670:P670),('RFM input'!$N$373*(1+vanilla7)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F671),('RFM input'!$O$373*(1+vanilla8)^0.5)-SUM($O671:O671),('RFM input'!$O$373*(1+vanilla8)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F671),('RFM input'!$O$373*(1+vanilla8)^0.5)-SUM($O671:P671),('RFM input'!$O$373*(1+vanilla8)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F672),('RFM input'!$P$373*(1+vanilla9)^0.5)-SUM($P672:P672),('RFM input'!$P$373*(1+vanilla9)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$443,-SUM(H662:H673))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$443,-SUM(I662:I673))","v":0},{"$f":"IF(COUNT($H674:I674)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$443,-SUM(J662:J673)))","v":0},{"$f":"IF(COUNT($H674:J674)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$443,-SUM(K662:K673)))","v":0},{"$f":"IF(COUNT($H674:K674)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$443,-SUM(L662:L673)))","v":0},{"$f":"IF(COUNT($H674:L674)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$443,-SUM(M662:M673)))","v":0},{"$f":"IF(COUNT($H674:M674)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$443,-SUM(N662:N673)))","v":0},{"$f":"IF(COUNT($H674:N674)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$443,-SUM(O662:O673)))","v":0},{"$f":"IF(COUNT($H674:O674)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$443,-SUM(P662:P673)))","v":0},{"$f":"IF(COUNT($H674:P674)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$443,-SUM(Q662:Q673)))","v":0}]
[null,null,{"$f":"Asset44","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A44remlife,A44value-SUM($G675:G675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(I$3>A44remlife,A44value-SUM($G675:H675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(J$3>A44remlife,A44value-SUM($G675:I675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(K$3>A44remlife,A44value-SUM($G675:J675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(L$3>A44remlife,A44value-SUM($G675:K675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(M$3>A44remlife,A44value-SUM($G675:L675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(N$3>A44remlife,A44value-SUM($G675:M675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(O$3>A44remlife,A44value-SUM($G675:N675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(P$3>A44remlife,A44value-SUM($G675:O675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(Q$3>A44remlife,A44value-SUM($G675:P675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(I$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:H677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(J$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:I677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:J677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:K677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:L677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:M677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:N677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:O677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:P677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(J$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:I678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:J678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:K678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:L678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:M678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:N678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:O678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:P678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:J679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:K679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:L679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:M679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:N679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:O679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:P679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:K680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:L680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:M680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:N680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:O680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:P680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:L681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:M681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:N681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:O681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:P681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F682),('RFM input'!$M$374*(1+vanilla6)^0.5)-SUM($M682:M682),('RFM input'!$M$374*(1+vanilla6)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F682),('RFM input'!$M$374*(1+vanilla6)^0.5)-SUM($M682:N682),('RFM input'!$M$374*(1+vanilla6)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F682),('RFM input'!$M$374*(1+vanilla6)^0.5)-SUM($M682:O682),('RFM input'!$M$374*(1+vanilla6)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F682),('RFM input'!$M$374*(1+vanilla6)^0.5)-SUM($M682:P682),('RFM input'!$M$374*(1+vanilla6)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F683),('RFM input'!N$374*(1+vanilla7)^0.5)-SUM($N683:N683),('RFM input'!$N$374*(1+vanilla7)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F683),('RFM input'!O$374*(1+vanilla7)^0.5)-SUM($N683:O683),('RFM input'!$N$374*(1+vanilla7)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F683),('RFM input'!P$374*(1+vanilla7)^0.5)-SUM($N683:P683),('RFM input'!$N$374*(1+vanilla7)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F684),('RFM input'!$O$374*(1+vanilla8)^0.5)-SUM($O684:O684),('RFM input'!$O$374*(1+vanilla8)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F684),('RFM input'!$O$374*(1+vanilla8)^0.5)-SUM($O684:P684),('RFM input'!$O$374*(1+vanilla8)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F685),('RFM input'!$P$374*(1+vanilla9)^0.5)-SUM($P685:P685),('RFM input'!$P$374*(1+vanilla9)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$444,-SUM(H675:H686))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$444,-SUM(I675:I686))","v":0},{"$f":"IF(COUNT($H687:I687)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$444,-SUM(J675:J686)))","v":0},{"$f":"IF(COUNT($H687:J687)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$444,-SUM(K675:K686)))","v":0},{"$f":"IF(COUNT($H687:K687)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$444,-SUM(L675:L686)))","v":0},{"$f":"IF(COUNT($H687:L687)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$444,-SUM(M675:M686)))","v":0},{"$f":"IF(COUNT($H687:M687)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$444,-SUM(N675:N686)))","v":0},{"$f":"IF(COUNT($H687:N687)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$444,-SUM(O675:O686)))","v":0},{"$f":"IF(COUNT($H687:O687)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$444,-SUM(P675:P686)))","v":0},{"$f":"IF(COUNT($H687:P687)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$444,-SUM(Q675:Q686)))","v":0}]
[null,null,{"$f":"Asset45","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A45remlife,A45value-SUM($G688:G688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(I$3>A45remlife,A45value-SUM($G688:H688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(J$3>A45remlife,A45value-SUM($G688:I688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(K$3>A45remlife,A45value-SUM($G688:J688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(L$3>A45remlife,A45value-SUM($G688:K688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(M$3>A45remlife,A45value-SUM($G688:L688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(N$3>A45remlife,A45value-SUM($G688:M688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(O$3>A45remlife,A45value-SUM($G688:N688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(P$3>A45remlife,A45value-SUM($G688:O688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(Q$3>A45remlife,A45value-SUM($G688:P688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(I$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:H690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(J$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:I690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:J690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:K690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:L690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:M690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:N690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:O690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:P690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(J$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:I691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:J691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:K691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:L691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:M691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:N691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:O691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:P691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:J692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:K692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:L692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:M692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:N692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:O692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:P692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:K693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:L693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:M693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:N693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:O693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:P693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:L694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:M694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:N694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:O694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:P694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F695),('RFM input'!$M$375*(1+vanilla6)^0.5)-SUM($M695:M695),('RFM input'!$M$375*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F695),('RFM input'!$M$375*(1+vanilla6)^0.5)-SUM($M695:N695),('RFM input'!$M$375*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F695),('RFM input'!$M$375*(1+vanilla6)^0.5)-SUM($M695:O695),('RFM input'!$M$375*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F695),('RFM input'!$M$375*(1+vanilla6)^0.5)-SUM($M695:P695),('RFM input'!$M$375*(1+vanilla6)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F696),('RFM input'!N$375*(1+vanilla7)^0.5)-SUM($N696:N696),('RFM input'!$N$375*(1+vanilla7)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F696),('RFM input'!O$375*(1+vanilla7)^0.5)-SUM($N696:O696),('RFM input'!$N$375*(1+vanilla7)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F696),('RFM input'!P$375*(1+vanilla7)^0.5)-SUM($N696:P696),('RFM input'!$N$375*(1+vanilla7)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F697),('RFM input'!$O$375*(1+vanilla8)^0.5)-SUM($O697:O697),('RFM input'!$O$375*(1+vanilla8)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F697),('RFM input'!$O$375*(1+vanilla8)^0.5)-SUM($O697:P697),('RFM input'!$O$375*(1+vanilla8)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F698),('RFM input'!$P$375*(1+vanilla9)^0.5)-SUM($P698:P698),('RFM input'!$P$375*(1+vanilla9)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$445,-SUM(H688:H699))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$445,-SUM(I688:I699))","v":0},{"$f":"IF(COUNT($H700:I700)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$445,-SUM(J688:J699)))","v":0},{"$f":"IF(COUNT($H700:J700)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$445,-SUM(K688:K699)))","v":0},{"$f":"IF(COUNT($H700:K700)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$445,-SUM(L688:L699)))","v":0},{"$f":"IF(COUNT($H700:L700)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$445,-SUM(M688:M699)))","v":0},{"$f":"IF(COUNT($H700:M700)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$445,-SUM(N688:N699)))","v":0},{"$f":"IF(COUNT($H700:N700)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$445,-SUM(O688:O699)))","v":0},{"$f":"IF(COUNT($H700:O700)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$445,-SUM(P688:P699)))","v":0},{"$f":"IF(COUNT($H700:P700)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$445,-SUM(Q688:Q699)))","v":0}]
[null,null,{"$f":"Asset46","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A46remlife,A46value-SUM($G701:G701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(I$3>A46remlife,A46value-SUM($G701:H701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(J$3>A46remlife,A46value-SUM($G701:I701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(K$3>A46remlife,A46value-SUM($G701:J701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(L$3>A46remlife,A46value-SUM($G701:K701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(M$3>A46remlife,A46value-SUM($G701:L701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(N$3>A46remlife,A46value-SUM($G701:M701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(O$3>A46remlife,A46value-SUM($G701:N701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(P$3>A46remlife,A46value-SUM($G701:O701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(Q$3>A46remlife,A46value-SUM($G701:P701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(I$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:H703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(J$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:I703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:J703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:K703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:L703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:M703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:N703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:O703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:P703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(J$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:I704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:J704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:K704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:L704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:M704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:N704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:O704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:P704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:J705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:K705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:L705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:M705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:N705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:O705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:P705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:K706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:L706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:M706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:N706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:O706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:P706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:L707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:M707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:N707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:O707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:P707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F708),('RFM input'!$M$376*(1+vanilla6)^0.5)-SUM($M708:M708),('RFM input'!$M$376*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F708),('RFM input'!$M$376*(1+vanilla6)^0.5)-SUM($M708:N708),('RFM input'!$M$376*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F708),('RFM input'!$M$376*(1+vanilla6)^0.5)-SUM($M708:O708),('RFM input'!$M$376*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F708),('RFM input'!$M$376*(1+vanilla6)^0.5)-SUM($M708:P708),('RFM input'!$M$376*(1+vanilla6)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F709),('RFM input'!N$376*(1+vanilla7)^0.5)-SUM($N709:N709),('RFM input'!$N$376*(1+vanilla7)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F709),('RFM input'!O$376*(1+vanilla7)^0.5)-SUM($N709:O709),('RFM input'!$N$376*(1+vanilla7)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F709),('RFM input'!P$376*(1+vanilla7)^0.5)-SUM($N709:P709),('RFM input'!$N$376*(1+vanilla7)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F710),('RFM input'!$O$376*(1+vanilla8)^0.5)-SUM($O710:O710),('RFM input'!$O$376*(1+vanilla8)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F710),('RFM input'!$O$376*(1+vanilla8)^0.5)-SUM($O710:P710),('RFM input'!$O$376*(1+vanilla8)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F711),('RFM input'!$P$376*(1+vanilla9)^0.5)-SUM($P711:P711),('RFM input'!$P$376*(1+vanilla9)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$446,-SUM(H701:H712))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$446,-SUM(I701:I712))","v":0},{"$f":"IF(COUNT($H713:I713)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$446,-SUM(J701:J712)))","v":0},{"$f":"IF(COUNT($H713:J713)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$446,-SUM(K701:K712)))","v":0},{"$f":"IF(COUNT($H713:K713)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$446,-SUM(L701:L712)))","v":0},{"$f":"IF(COUNT($H713:L713)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$446,-SUM(M701:M712)))","v":0},{"$f":"IF(COUNT($H713:M713)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$446,-SUM(N701:N712)))","v":0},{"$f":"IF(COUNT($H713:N713)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$446,-SUM(O701:O712)))","v":0},{"$f":"IF(COUNT($H713:O713)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$446,-SUM(P701:P712)))","v":0},{"$f":"IF(COUNT($H713:P713)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$446,-SUM(Q701:Q712)))","v":0}]
[null,null,{"$f":"Asset47","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A47remlife,A47value-SUM($G714:G714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(I$3>A47remlife,A47value-SUM($G714:H714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(J$3>A47remlife,A47value-SUM($G714:I714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(K$3>A47remlife,A47value-SUM($G714:J714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(L$3>A47remlife,A47value-SUM($G714:K714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(M$3>A47remlife,A47value-SUM($G714:L714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(N$3>A47remlife,A47value-SUM($G714:M714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(O$3>A47remlife,A47value-SUM($G714:N714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(P$3>A47remlife,A47value-SUM($G714:O714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(Q$3>A47remlife,A47value-SUM($G714:P714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(I$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:H716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(J$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:I716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:J716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:K716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:L716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:M716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:N716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:O716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:P716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(J$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:I717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:J717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:K717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:L717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:M717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:N717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:O717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:P717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:J718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:K718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:L718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:M718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:N718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:O718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:P718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:K719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:L719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:M719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:N719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:O719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:P719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:L720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:M720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:N720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:O720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:P720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F721),('RFM input'!$M$377*(1+vanilla6)^0.5)-SUM($M721:M721),('RFM input'!$M$377*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F721),('RFM input'!$M$377*(1+vanilla6)^0.5)-SUM($M721:N721),('RFM input'!$M$377*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F721),('RFM input'!$M$377*(1+vanilla6)^0.5)-SUM($M721:O721),('RFM input'!$M$377*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F721),('RFM input'!$M$377*(1+vanilla6)^0.5)-SUM($M721:P721),('RFM input'!$M$377*(1+vanilla6)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F722),('RFM input'!N$377*(1+vanilla7)^0.5)-SUM($N722:N722),('RFM input'!$N$377*(1+vanilla7)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F722),('RFM input'!O$377*(1+vanilla7)^0.5)-SUM($N722:O722),('RFM input'!$N$377*(1+vanilla7)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F722),('RFM input'!P$377*(1+vanilla7)^0.5)-SUM($N722:P722),('RFM input'!$N$377*(1+vanilla7)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F723),('RFM input'!$O$377*(1+vanilla8)^0.5)-SUM($O723:O723),('RFM input'!$O$377*(1+vanilla8)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F723),('RFM input'!$O$377*(1+vanilla8)^0.5)-SUM($O723:P723),('RFM input'!$O$377*(1+vanilla8)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F724),('RFM input'!$P$377*(1+vanilla9)^0.5)-SUM($P724:P724),('RFM input'!$P$377*(1+vanilla9)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$447,-SUM(H714:H725))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$447,-SUM(I714:I725))","v":0},{"$f":"IF(COUNT($H726:I726)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$447,-SUM(J714:J725)))","v":0},{"$f":"IF(COUNT($H726:J726)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$447,-SUM(K714:K725)))","v":0},{"$f":"IF(COUNT($H726:K726)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$447,-SUM(L714:L725)))","v":0},{"$f":"IF(COUNT($H726:L726)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$447,-SUM(M714:M725)))","v":0},{"$f":"IF(COUNT($H726:M726)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$447,-SUM(N714:N725)))","v":0},{"$f":"IF(COUNT($H726:N726)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$447,-SUM(O714:O725)))","v":0},{"$f":"IF(COUNT($H726:O726)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$447,-SUM(P714:P725)))","v":0},{"$f":"IF(COUNT($H726:P726)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$447,-SUM(Q714:Q725)))","v":0}]
[null,null,{"$f":"Asset48","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A48remlife,A48value-SUM($G727:G727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(I$3>A48remlife,A48value-SUM($G727:H727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(J$3>A48remlife,A48value-SUM($G727:I727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(K$3>A48remlife,A48value-SUM($G727:J727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(L$3>A48remlife,A48value-SUM($G727:K727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(M$3>A48remlife,A48value-SUM($G727:L727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(N$3>A48remlife,A48value-SUM($G727:M727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(O$3>A48remlife,A48value-SUM($G727:N727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(P$3>A48remlife,A48value-SUM($G727:O727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(Q$3>A48remlife,A48value-SUM($G727:P727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(I$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:H729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(J$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:I729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:J729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:K729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:L729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:M729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:N729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:O729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:P729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(J$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:I730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:J730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:K730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:L730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:M730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:N730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:O730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:P730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:J731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:K731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:L731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:M731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:N731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:O731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:P731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:K732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:L732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:M732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:N732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:O732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:P732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:L733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:M733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:N733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:O733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:P733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F734),('RFM input'!$M$378*(1+vanilla6)^0.5)-SUM($M734:M734),('RFM input'!$M$378*(1+vanilla6)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F734),('RFM input'!$M$378*(1+vanilla6)^0.5)-SUM($M734:N734),('RFM input'!$M$378*(1+vanilla6)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F734),('RFM input'!$M$378*(1+vanilla6)^0.5)-SUM($M734:O734),('RFM input'!$M$378*(1+vanilla6)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F734),('RFM input'!$M$378*(1+vanilla6)^0.5)-SUM($M734:P734),('RFM input'!$M$378*(1+vanilla6)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F735),('RFM input'!N$378*(1+vanilla7)^0.5)-SUM($N735:N735),('RFM input'!$N$378*(1+vanilla7)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F735),('RFM input'!O$378*(1+vanilla7)^0.5)-SUM($N735:O735),('RFM input'!$N$378*(1+vanilla7)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F735),('RFM input'!P$378*(1+vanilla7)^0.5)-SUM($N735:P735),('RFM input'!$N$378*(1+vanilla7)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F736),('RFM input'!$O$378*(1+vanilla8)^0.5)-SUM($O736:O736),('RFM input'!$O$378*(1+vanilla8)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F736),('RFM input'!$O$378*(1+vanilla8)^0.5)-SUM($O736:P736),('RFM input'!$O$378*(1+vanilla8)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F737),('RFM input'!$P$378*(1+vanilla9)^0.5)-SUM($P737:P737),('RFM input'!$P$378*(1+vanilla9)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$448,-SUM(H727:H738))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$448,-SUM(I727:I738))","v":0},{"$f":"IF(COUNT($H739:I739)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$448,-SUM(J727:J738)))","v":0},{"$f":"IF(COUNT($H739:J739)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$448,-SUM(K727:K738)))","v":0},{"$f":"IF(COUNT($H739:K739)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$448,-SUM(L727:L738)))","v":0},{"$f":"IF(COUNT($H739:L739)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$448,-SUM(M727:M738)))","v":0},{"$f":"IF(COUNT($H739:M739)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$448,-SUM(N727:N738)))","v":0},{"$f":"IF(COUNT($H739:N739)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$448,-SUM(O727:O738)))","v":0},{"$f":"IF(COUNT($H739:O739)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$448,-SUM(P727:P738)))","v":0},{"$f":"IF(COUNT($H739:P739)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$448,-SUM(Q727:Q738)))","v":0}]
[null,null,{"$f":"Asset49","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A49remlife,A49value-SUM($G740:G740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(I$3>A49remlife,A49value-SUM($G740:H740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(J$3>A49remlife,A49value-SUM($G740:I740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(K$3>A49remlife,A49value-SUM($G740:J740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(L$3>A49remlife,A49value-SUM($G740:K740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(M$3>A49remlife,A49value-SUM($G740:L740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(N$3>A49remlife,A49value-SUM($G740:M740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(O$3>A49remlife,A49value-SUM($G740:N740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(P$3>A49remlife,A49value-SUM($G740:O740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(Q$3>A49remlife,A49value-SUM($G740:P740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(I$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:H742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(J$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:I742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:J742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:K742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:L742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:M742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:N742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:O742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:P742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(J$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:I743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:J743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:K743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:L743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:M743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:N743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:O743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:P743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:J744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:K744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:L744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:M744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:N744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:O744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:P744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:K745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:L745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:M745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:N745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:O745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:P745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:L746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:M746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:N746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:O746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:P746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F747),('RFM input'!$M$379*(1+vanilla6)^0.5)-SUM($M747:M747),('RFM input'!$M$379*(1+vanilla6)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F747),('RFM input'!$M$379*(1+vanilla6)^0.5)-SUM($M747:N747),('RFM input'!$M$379*(1+vanilla6)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F747),('RFM input'!$M$379*(1+vanilla6)^0.5)-SUM($M747:O747),('RFM input'!$M$379*(1+vanilla6)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F747),('RFM input'!$M$379*(1+vanilla6)^0.5)-SUM($M747:P747),('RFM input'!$M$379*(1+vanilla6)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F748),('RFM input'!N$379*(1+vanilla7)^0.5)-SUM($N748:N748),('RFM input'!$N$379*(1+vanilla7)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F748),('RFM input'!O$379*(1+vanilla7)^0.5)-SUM($N748:O748),('RFM input'!$N$379*(1+vanilla7)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F748),('RFM input'!P$379*(1+vanilla7)^0.5)-SUM($N748:P748),('RFM input'!$N$379*(1+vanilla7)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F749),('RFM input'!$O$379*(1+vanilla8)^0.5)-SUM($O749:O749),('RFM input'!$O$379*(1+vanilla8)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F749),('RFM input'!$O$379*(1+vanilla8)^0.5)-SUM($O749:P749),('RFM input'!$O$379*(1+vanilla8)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F750),('RFM input'!$P$379*(1+vanilla9)^0.5)-SUM($P750:P750),('RFM input'!$P$379*(1+vanilla9)^0.5)/A49stdlife))","v":0},null,null,"`"]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$449,-SUM(H740:H751))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$449,-SUM(I740:I751))","v":0},{"$f":"IF(COUNT($H752:I752)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$449,-SUM(J740:J751)))","v":0},{"$f":"IF(COUNT($H752:J752)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$449,-SUM(K740:K751)))","v":0},{"$f":"IF(COUNT($H752:K752)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$449,-SUM(L740:L751)))","v":0},{"$f":"IF(COUNT($H752:L752)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$449,-SUM(M740:M751)))","v":0},{"$f":"IF(COUNT($H752:M752)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$449,-SUM(N740:N751)))","v":0},{"$f":"IF(COUNT($H752:N752)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$449,-SUM(O740:O751)))","v":0},{"$f":"IF(COUNT($H752:O752)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$449,-SUM(P740:P751)))","v":0},{"$f":"IF(COUNT($H752:P752)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$449,-SUM(Q740:Q751)))","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A50remlife,A50value-SUM($G753:G753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(I$3>A50remlife,A50value-SUM($G753:H753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(J$3>A50remlife,A50value-SUM($G753:I753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(K$3>A50remlife,A50value-SUM($G753:J753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(L$3>A50remlife,A50value-SUM($G753:K753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(M$3>A50remlife,A50value-SUM($G753:L753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(N$3>A50remlife,A50value-SUM($G753:M753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(O$3>A50remlife,A50value-SUM($G753:N753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(P$3>A50remlife,A50value-SUM($G753:O753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(Q$3>A50remlife,A50value-SUM($G753:P753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(I$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:H755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(J$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:I755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:J755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:K755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:L755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:M755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:N755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:O755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:P755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(J$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:I756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:J756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:K756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:L756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:M756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:N756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:O756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:P756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:J757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:K757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:L757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:M757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:N757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:O757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:P757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:K758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:L758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:M758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:N758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:O758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:P758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:L759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:M759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:N759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:O759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:P759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F760),('RFM input'!$M$380*(1+vanilla6)^0.5)-SUM($M760:M760),('RFM input'!$M$380*(1+vanilla6)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F760),('RFM input'!$M$380*(1+vanilla6)^0.5)-SUM($M760:N760),('RFM input'!$M$380*(1+vanilla6)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F760),('RFM input'!$M$380*(1+vanilla6)^0.5)-SUM($M760:O760),('RFM input'!$M$380*(1+vanilla6)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F760),('RFM input'!$M$380*(1+vanilla6)^0.5)-SUM($M760:P760),('RFM input'!$M$380*(1+vanilla6)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F761),('RFM input'!N$380*(1+vanilla7)^0.5)-SUM($N761:N761),('RFM input'!$N$380*(1+vanilla7)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F761),('RFM input'!O$380*(1+vanilla7)^0.5)-SUM($N761:O761),('RFM input'!$N$380*(1+vanilla7)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F761),('RFM input'!P$380*(1+vanilla7)^0.5)-SUM($N761:P761),('RFM input'!$N$380*(1+vanilla7)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F762),('RFM input'!$O$380*(1+vanilla8)^0.5)-SUM($O762:O762),('RFM input'!$O$380*(1+vanilla8)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F762),('RFM input'!$O$380*(1+vanilla8)^0.5)-SUM($O762:P762),('RFM input'!$O$380*(1+vanilla8)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F763),('RFM input'!$P$380*(1+vanilla9)^0.5)-SUM($P763:P763),('RFM input'!$P$380*(1+vanilla9)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$450,-SUM(H753:H764))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$450,-SUM(I753:I764))","v":0},{"$f":"IF(COUNT($H765:I765)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$450,-SUM(J753:J764)))","v":0},{"$f":"IF(COUNT($H765:J765)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$450,-SUM(K753:K764)))","v":0},{"$f":"IF(COUNT($H765:K765)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$450,-SUM(L753:L764)))","v":0},{"$f":"IF(COUNT($H765:L765)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$450,-SUM(M753:M764)))","v":0},{"$f":"IF(COUNT($H765:M765)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$450,-SUM(N753:N764)))","v":0},{"$f":"IF(COUNT($H765:N765)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$450,-SUM(O753:O764)))","v":0},{"$f":"IF(COUNT($H765:O765)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$450,-SUM(P753:P764)))","v":0},{"$f":"IF(COUNT($H765:P765)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$450,-SUM(Q753:Q764)))","v":0}]
[]
[null,null,"Asset Values – Partially As Incurred ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G770:G819)","v":2554.4267460722485},{"$f":"SUM(H770:H819)","v":2876.0434843477774},2944.9429366311974,2984.6771744184193,3071.3791262661553,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!I7","v":148.17189055851125},{"$f":"G770+G822+G874+G926+G978+G1082+G1030","v":169.75422326883515},{"$f":"H770+H822+H874","v":177.57402580754831},191.6593475643071,{"$f":"IF(COUNT($H770:J770)>'RFM input'!$AA$7,0, J770+J822+J874)","v":198.83531876653288},{"$f":"IF(COUNT($H770:K770)>'RFM input'!$AA$7,0, K770+K822+K874)","v":0},{"$f":"IF(COUNT($H770:L770)>'RFM input'!$AA$7,0, L770+L822+L874)","v":0},{"$f":"IF(COUNT($H770:M770)>'RFM input'!$AA$7,0, M770+M822+M874)","v":0},{"$f":"IF(COUNT($H770:N770)>'RFM input'!$AA$7,0, N770+N822+N874)","v":0},{"$f":"IF(COUNT($H770:O770)>'RFM input'!$AA$7,0, O770+O822+O874)","v":0},{"$f":"IF(COUNT($H770:P770)>'RFM input'!$AA$7,0, P770+P822+P874)","v":0},{"$f":"IF(COUNT($H770:Q770)>'RFM input'!$AA$7,0, Q770+Q822+Q874)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!I8","v":479.86258823062229},{"$f":"G771+G823+G875+G927+G979+G1083+G1031","v":589.32384694544476},619.37315334928496,636.70865677963161,{"$f":"IF(COUNT($H771:J771)>'RFM input'!$AA$7,0, J771+J823+J875)","v":672.62041688938973},{"$f":"IF(COUNT($H771:K771)>'RFM input'!$AA$7,0, K771+K823+K875)","v":0},{"$f":"IF(COUNT($H771:L771)>'RFM input'!$AA$7,0, L771+L823+L875)","v":0},{"$f":"IF(COUNT($H771:M771)>'RFM input'!$AA$7,0, M771+M823+M875)","v":0},{"$f":"IF(COUNT($H771:N771)>'RFM input'!$AA$7,0, N771+N823+N875)","v":0},{"$f":"IF(COUNT($H771:O771)>'RFM input'!$AA$7,0, O771+O823+O875)","v":0},{"$f":"IF(COUNT($H771:P771)>'RFM input'!$AA$7,0, P771+P823+P875)","v":0},{"$f":"IF(COUNT($H771:Q771)>'RFM input'!$AA$7,0, Q771+Q823+Q875)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!I9","v":216.48314184570458},287.45974361412954,306.55174751880833,316.66250095971407,{"$f":"IF(COUNT($H772:J772)>'RFM input'!$AA$7,0, J772+J824+J876)","v":331.03930137523321},{"$f":"IF(COUNT($H772:K772)>'RFM input'!$AA$7,0, K772+K824+K876)","v":0},{"$f":"IF(COUNT($H772:L772)>'RFM input'!$AA$7,0, L772+L824+L876)","v":0},{"$f":"IF(COUNT($H772:M772)>'RFM input'!$AA$7,0, M772+M824+M876)","v":0},{"$f":"IF(COUNT($H772:N772)>'RFM input'!$AA$7,0, N772+N824+N876)","v":0},{"$f":"IF(COUNT($H772:O772)>'RFM input'!$AA$7,0, O772+O824+O876)","v":0},{"$f":"IF(COUNT($H772:P772)>'RFM input'!$AA$7,0, P772+P824+P876)","v":0},{"$f":"IF(COUNT($H772:Q772)>'RFM input'!$AA$7,0, Q772+Q824+Q876)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!I10","v":86.162289990118794},84.524854769446179,85.986928617876586,84.85009995349138,{"$f":"IF(COUNT($H773:J773)>'RFM input'!$AA$7,0, J773+J825+J877)","v":91.99739505376246},{"$f":"IF(COUNT($H773:K773)>'RFM input'!$AA$7,0, K773+K825+K877)","v":0},{"$f":"IF(COUNT($H773:L773)>'RFM input'!$AA$7,0, L773+L825+L877)","v":0},{"$f":"IF(COUNT($H773:M773)>'RFM input'!$AA$7,0, M773+M825+M877)","v":0},{"$f":"IF(COUNT($H773:N773)>'RFM input'!$AA$7,0, N773+N825+N877)","v":0},{"$f":"IF(COUNT($H773:O773)>'RFM input'!$AA$7,0, O773+O825+O877)","v":0},{"$f":"IF(COUNT($H773:P773)>'RFM input'!$AA$7,0, P773+P825+P877)","v":0},{"$f":"IF(COUNT($H773:Q773)>'RFM input'!$AA$7,0, Q773+Q825+Q877)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!I11","v":1112.177177456344},1096.114836390977,1087.0363221686446,1078.7842561666253,{"$f":"IF(COUNT($H774:J774)>'RFM input'!$AA$7,0, J774+J826+J878)","v":1065.0734410177283},{"$f":"IF(COUNT($H774:K774)>'RFM input'!$AA$7,0, K774+K826+K878)","v":0},{"$f":"IF(COUNT($H774:L774)>'RFM input'!$AA$7,0, L774+L826+L878)","v":0},{"$f":"IF(COUNT($H774:M774)>'RFM input'!$AA$7,0, M774+M826+M878)","v":0},{"$f":"IF(COUNT($H774:N774)>'RFM input'!$AA$7,0, N774+N826+N878)","v":0},{"$f":"IF(COUNT($H774:O774)>'RFM input'!$AA$7,0, O774+O826+O878)","v":0},{"$f":"IF(COUNT($H774:P774)>'RFM input'!$AA$7,0, P774+P826+P878)","v":0},{"$f":"IF(COUNT($H774:Q774)>'RFM input'!$AA$7,0, Q774+Q826+Q878)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!I12","v":144.04882175524233},188.74357704942676,197.41056962835694,200.24703127788061,{"$f":"IF(COUNT($H775:J775)>'RFM input'!$AA$7,0, J775+J827+J879)","v":214.02219269849599},{"$f":"IF(COUNT($H775:K775)>'RFM input'!$AA$7,0, K775+K827+K879)","v":0},{"$f":"IF(COUNT($H775:L775)>'RFM input'!$AA$7,0, L775+L827+L879)","v":0},{"$f":"IF(COUNT($H775:M775)>'RFM input'!$AA$7,0, M775+M827+M879)","v":0},{"$f":"IF(COUNT($H775:N775)>'RFM input'!$AA$7,0, N775+N827+N879)","v":0},{"$f":"IF(COUNT($H775:O775)>'RFM input'!$AA$7,0, O775+O827+O879)","v":0},{"$f":"IF(COUNT($H775:P775)>'RFM input'!$AA$7,0, P775+P827+P879)","v":0},{"$f":"IF(COUNT($H775:Q775)>'RFM input'!$AA$7,0, Q775+Q827+Q879)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!I13","v":42.63042542878987},43.802235156291367,50.322743398401435,53.418804807648726,{"$f":"IF(COUNT($H776:J776)>'RFM input'!$AA$7,0, J776+J828+J880)","v":64.455584294035688},{"$f":"IF(COUNT($H776:K776)>'RFM input'!$AA$7,0, K776+K828+K880)","v":0},{"$f":"IF(COUNT($H776:L776)>'RFM input'!$AA$7,0, L776+L828+L880)","v":0},{"$f":"IF(COUNT($H776:M776)>'RFM input'!$AA$7,0, M776+M828+M880)","v":0},{"$f":"IF(COUNT($H776:N776)>'RFM input'!$AA$7,0, N776+N828+N880)","v":0},{"$f":"IF(COUNT($H776:O776)>'RFM input'!$AA$7,0, O776+O828+O880)","v":0},{"$f":"IF(COUNT($H776:P776)>'RFM input'!$AA$7,0, P776+P828+P880)","v":0},{"$f":"IF(COUNT($H776:Q776)>'RFM input'!$AA$7,0, Q776+Q828+Q880)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!I14","v":8.4059413890788068},8.6366927213280285,8.8360010148971373,8.9688732106098747,{"$f":"IF(COUNT($H777:J777)>'RFM input'!$AA$7,0, J777+J829+J881)","v":9.1796417310592062},{"$f":"IF(COUNT($H777:K777)>'RFM input'!$AA$7,0, K777+K829+K881)","v":0},{"$f":"IF(COUNT($H777:L777)>'RFM input'!$AA$7,0, L777+L829+L881)","v":0},{"$f":"IF(COUNT($H777:M777)>'RFM input'!$AA$7,0, M777+M829+M881)","v":0},{"$f":"IF(COUNT($H777:N777)>'RFM input'!$AA$7,0, N777+N829+N881)","v":0},{"$f":"IF(COUNT($H777:O777)>'RFM input'!$AA$7,0, O777+O829+O881)","v":0},{"$f":"IF(COUNT($H777:P777)>'RFM input'!$AA$7,0, P777+P829+P881)","v":0},{"$f":"IF(COUNT($H777:Q777)>'RFM input'!$AA$7,0, Q777+Q829+Q881)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!I15","v":59.405464705094801},71.163656409570038,79.204409078746963,77.455034191950134,{"$f":"IF(COUNT($H778:J778)>'RFM input'!$AA$7,0, J778+J830+J882)","v":83.79140708468266},{"$f":"IF(COUNT($H778:K778)>'RFM input'!$AA$7,0, K778+K830+K882)","v":0},{"$f":"IF(COUNT($H778:L778)>'RFM input'!$AA$7,0, L778+L830+L882)","v":0},{"$f":"IF(COUNT($H778:M778)>'RFM input'!$AA$7,0, M778+M830+M882)","v":0},{"$f":"IF(COUNT($H778:N778)>'RFM input'!$AA$7,0, N778+N830+N882)","v":0},{"$f":"IF(COUNT($H778:O778)>'RFM input'!$AA$7,0, O778+O830+O882)","v":0},{"$f":"IF(COUNT($H778:P778)>'RFM input'!$AA$7,0, P778+P830+P882)","v":0},{"$f":"IF(COUNT($H778:Q778)>'RFM input'!$AA$7,0, Q778+Q830+Q882)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!I16","v":3.3065395369284118},6.2794307199167481,6.2744280859609285,7.0490224162777988,{"$f":"IF(COUNT($H779:J779)>'RFM input'!$AA$7,0, J779+J831+J883)","v":7.2686686493973678},{"$f":"IF(COUNT($H779:K779)>'RFM input'!$AA$7,0, K779+K831+K883)","v":0},{"$f":"IF(COUNT($H779:L779)>'RFM input'!$AA$7,0, L779+L831+L883)","v":0},{"$f":"IF(COUNT($H779:M779)>'RFM input'!$AA$7,0, M779+M831+M883)","v":0},{"$f":"IF(COUNT($H779:N779)>'RFM input'!$AA$7,0, N779+N831+N883)","v":0},{"$f":"IF(COUNT($H779:O779)>'RFM input'!$AA$7,0, O779+O831+O883)","v":0},{"$f":"IF(COUNT($H779:P779)>'RFM input'!$AA$7,0, P779+P831+P883)","v":0},{"$f":"IF(COUNT($H779:Q779)>'RFM input'!$AA$7,0, Q779+Q831+Q883)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!I17","v":19.195007318389447},36.181441897657457,{"$f":"H780+H832+H884","v":36.0148731920644},34.366684373294859,{"$f":"IF(COUNT($H780:J780)>'RFM input'!$AA$7,0, J780+J832+J884)","v":33.6534598152735},{"$f":"IF(COUNT($H780:K780)>'RFM input'!$AA$7,0, K780+K832+K884)","v":0},{"$f":"IF(COUNT($H780:L780)>'RFM input'!$AA$7,0, L780+L832+L884)","v":0},{"$f":"IF(COUNT($H780:M780)>'RFM input'!$AA$7,0, M780+M832+M884)","v":0},{"$f":"IF(COUNT($H780:N780)>'RFM input'!$AA$7,0, N780+N832+N884)","v":0},{"$f":"IF(COUNT($H780:O780)>'RFM input'!$AA$7,0, O780+O832+O884)","v":0},{"$f":"IF(COUNT($H780:P780)>'RFM input'!$AA$7,0, P780+P832+P884)","v":0},{"$f":"IF(COUNT($H780:Q780)>'RFM input'!$AA$7,0, Q780+Q832+Q884)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!I18","v":3.8788800713653666},3.6274654833921289,2.8321956495344258,4.693560821890034,{"$f":"IF(COUNT($H781:J781)>'RFM input'!$AA$7,0, J781+J833+J885)","v":4.8849294263741134},{"$f":"IF(COUNT($H781:K781)>'RFM input'!$AA$7,0, K781+K833+K885)","v":0},{"$f":"IF(COUNT($H781:L781)>'RFM input'!$AA$7,0, L781+L833+L885)","v":0},{"$f":"IF(COUNT($H781:M781)>'RFM input'!$AA$7,0, M781+M833+M885)","v":0},{"$f":"IF(COUNT($H781:N781)>'RFM input'!$AA$7,0, N781+N833+N885)","v":0},{"$f":"IF(COUNT($H781:O781)>'RFM input'!$AA$7,0, O781+O833+O885)","v":0},{"$f":"IF(COUNT($H781:P781)>'RFM input'!$AA$7,0, P781+P833+P885)","v":0},{"$f":"IF(COUNT($H781:Q781)>'RFM input'!$AA$7,0, Q781+Q833+Q885)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!I19","v":105.89623148835591},108.80318686254607,103.69583023554198,105.25516602855764,{"$f":"IF(COUNT($H782:J782)>'RFM input'!$AA$7,0, J782+J834+J886)","v":107.72866243022874},{"$f":"IF(COUNT($H782:K782)>'RFM input'!$AA$7,0, K782+K834+K886)","v":0},{"$f":"IF(COUNT($H782:L782)>'RFM input'!$AA$7,0, L782+L834+L886)","v":0},{"$f":"IF(COUNT($H782:M782)>'RFM input'!$AA$7,0, M782+M834+M886)","v":0},{"$f":"IF(COUNT($H782:N782)>'RFM input'!$AA$7,0, N782+N834+N886)","v":0},{"$f":"IF(COUNT($H782:O782)>'RFM input'!$AA$7,0, O782+O834+O886)","v":0},{"$f":"IF(COUNT($H782:P782)>'RFM input'!$AA$7,0, P782+P834+P886)","v":0},{"$f":"IF(COUNT($H782:Q782)>'RFM input'!$AA$7,0, Q782+Q834+Q886)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!I20","v":124.80234629770258},128.22829305881598,131.18740751401944,133.16015048415505,{"$f":"IF(COUNT($H783:J783)>'RFM input'!$AA$7,0, J783+J835+J887)","v":136.28941402053269},{"$f":"IF(COUNT($H783:K783)>'RFM input'!$AA$7,0, K783+K835+K887)","v":0},{"$f":"IF(COUNT($H783:L783)>'RFM input'!$AA$7,0, L783+L835+L887)","v":0},{"$f":"IF(COUNT($H783:M783)>'RFM input'!$AA$7,0, M783+M835+M887)","v":0},{"$f":"IF(COUNT($H783:N783)>'RFM input'!$AA$7,0, N783+N835+N887)","v":0},{"$f":"IF(COUNT($H783:O783)>'RFM input'!$AA$7,0, O783+O835+O887)","v":0},{"$f":"IF(COUNT($H783:P783)>'RFM input'!$AA$7,0, P783+P835+P887)","v":0},{"$f":"IF(COUNT($H783:Q783)>'RFM input'!$AA$7,0, Q783+Q835+Q887)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!I21","v":0},53.4,52.642301371510889,51.397985382385272,{"$f":"IF(COUNT($H784:J784)>'RFM input'!$AA$7,0, J784+J836+J888)","v":50.539293013428491},{"$f":"IF(COUNT($H784:K784)>'RFM input'!$AA$7,0, K784+K836+K888)","v":0},{"$f":"IF(COUNT($H784:L784)>'RFM input'!$AA$7,0, L784+L836+L888)","v":0},{"$f":"IF(COUNT($H784:M784)>'RFM input'!$AA$7,0, M784+M836+M888)","v":0},{"$f":"IF(COUNT($H784:N784)>'RFM input'!$AA$7,0, N784+N836+N888)","v":0},{"$f":"IF(COUNT($H784:O784)>'RFM input'!$AA$7,0, O784+O836+O888)","v":0},{"$f":"IF(COUNT($H784:P784)>'RFM input'!$AA$7,0, P784+P836+P888)","v":0},{"$f":"IF(COUNT($H784:Q784)>'RFM input'!$AA$7,0, Q784+Q836+Q888)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!I22","v":0},0,0,0,{"$f":"IF(COUNT($H785:J785)>'RFM input'!$AA$7,0, J785+J837+J889)","v":0},{"$f":"IF(COUNT($H785:K785)>'RFM input'!$AA$7,0, K785+K837+K889)","v":0},{"$f":"IF(COUNT($H785:L785)>'RFM input'!$AA$7,0, L785+L837+L889)","v":0},{"$f":"IF(COUNT($H785:M785)>'RFM input'!$AA$7,0, M785+M837+M889)","v":0},{"$f":"IF(COUNT($H785:N785)>'RFM input'!$AA$7,0, N785+N837+N889)","v":0},{"$f":"IF(COUNT($H785:O785)>'RFM input'!$AA$7,0, O785+O837+O889)","v":0},{"$f":"IF(COUNT($H785:P785)>'RFM input'!$AA$7,0, P785+P837+P889)","v":0},{"$f":"IF(COUNT($H785:Q785)>'RFM input'!$AA$7,0, Q785+Q837+Q889)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!I23","v":0},0,0,0,{"$f":"IF(COUNT($H786:J786)>'RFM input'!$AA$7,0, J786+J838+J890)","v":0},{"$f":"IF(COUNT($H786:K786)>'RFM input'!$AA$7,0, K786+K838+K890)","v":0},{"$f":"IF(COUNT($H786:L786)>'RFM input'!$AA$7,0, L786+L838+L890)","v":0},{"$f":"IF(COUNT($H786:M786)>'RFM input'!$AA$7,0, M786+M838+M890)","v":0},{"$f":"IF(COUNT($H786:N786)>'RFM input'!$AA$7,0, N786+N838+N890)","v":0},{"$f":"IF(COUNT($H786:O786)>'RFM input'!$AA$7,0, O786+O838+O890)","v":0},{"$f":"IF(COUNT($H786:P786)>'RFM input'!$AA$7,0, P786+P838+P890)","v":0},{"$f":"IF(COUNT($H786:Q786)>'RFM input'!$AA$7,0, Q786+Q838+Q890)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!I24","v":0},0,0,0,{"$f":"IF(COUNT($H787:J787)>'RFM input'!$AA$7,0, J787+J839+J891)","v":0},{"$f":"IF(COUNT($H787:K787)>'RFM input'!$AA$7,0, K787+K839+K891)","v":0},{"$f":"IF(COUNT($H787:L787)>'RFM input'!$AA$7,0, L787+L839+L891)","v":0},{"$f":"IF(COUNT($H787:M787)>'RFM input'!$AA$7,0, M787+M839+M891)","v":0},{"$f":"IF(COUNT($H787:N787)>'RFM input'!$AA$7,0, N787+N839+N891)","v":0},{"$f":"IF(COUNT($H787:O787)>'RFM input'!$AA$7,0, O787+O839+O891)","v":0},{"$f":"IF(COUNT($H787:P787)>'RFM input'!$AA$7,0, P787+P839+P891)","v":0},{"$f":"IF(COUNT($H787:Q787)>'RFM input'!$AA$7,0, Q787+Q839+Q891)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!I25","v":0},0,0,0,{"$f":"IF(COUNT($H788:J788)>'RFM input'!$AA$7,0, J788+J840+J892)","v":0},{"$f":"IF(COUNT($H788:K788)>'RFM input'!$AA$7,0, K788+K840+K892)","v":0},{"$f":"IF(COUNT($H788:L788)>'RFM input'!$AA$7,0, L788+L840+L892)","v":0},{"$f":"IF(COUNT($H788:M788)>'RFM input'!$AA$7,0, M788+M840+M892)","v":0},{"$f":"IF(COUNT($H788:N788)>'RFM input'!$AA$7,0, N788+N840+N892)","v":0},{"$f":"IF(COUNT($H788:O788)>'RFM input'!$AA$7,0, O788+O840+O892)","v":0},{"$f":"IF(COUNT($H788:P788)>'RFM input'!$AA$7,0, P788+P840+P892)","v":0},{"$f":"IF(COUNT($H788:Q788)>'RFM input'!$AA$7,0, Q788+Q840+Q892)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!I26","v":0},0,0,0,{"$f":"IF(COUNT($H789:J789)>'RFM input'!$AA$7,0, J789+J841+J893)","v":0},{"$f":"IF(COUNT($H789:K789)>'RFM input'!$AA$7,0, K789+K841+K893)","v":0},{"$f":"IF(COUNT($H789:L789)>'RFM input'!$AA$7,0, L789+L841+L893)","v":0},{"$f":"IF(COUNT($H789:M789)>'RFM input'!$AA$7,0, M789+M841+M893)","v":0},{"$f":"IF(COUNT($H789:N789)>'RFM input'!$AA$7,0, N789+N841+N893)","v":0},{"$f":"IF(COUNT($H789:O789)>'RFM input'!$AA$7,0, O789+O841+O893)","v":0},{"$f":"IF(COUNT($H789:P789)>'RFM input'!$AA$7,0, P789+P841+P893)","v":0},{"$f":"IF(COUNT($H789:Q789)>'RFM input'!$AA$7,0, Q789+Q841+Q893)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!I27","v":0},0,{"$f":"H790+H842+H894","v":0},0,{"$f":"IF(COUNT($H790:J790)>'RFM input'!$AA$7,0, J790+J842+J894)","v":0},{"$f":"IF(COUNT($H790:K790)>'RFM input'!$AA$7,0, K790+K842+K894)","v":0},{"$f":"IF(COUNT($H790:L790)>'RFM input'!$AA$7,0, L790+L842+L894)","v":0},{"$f":"IF(COUNT($H790:M790)>'RFM input'!$AA$7,0, M790+M842+M894)","v":0},{"$f":"IF(COUNT($H790:N790)>'RFM input'!$AA$7,0, N790+N842+N894)","v":0},{"$f":"IF(COUNT($H790:O790)>'RFM input'!$AA$7,0, O790+O842+O894)","v":0},{"$f":"IF(COUNT($H790:P790)>'RFM input'!$AA$7,0, P790+P842+P894)","v":0},{"$f":"IF(COUNT($H790:Q790)>'RFM input'!$AA$7,0, Q790+Q842+Q894)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!I28","v":0},0,0,0,{"$f":"IF(COUNT($H791:J791)>'RFM input'!$AA$7,0, J791+J843+J895)","v":0},{"$f":"IF(COUNT($H791:K791)>'RFM input'!$AA$7,0, K791+K843+K895)","v":0},{"$f":"IF(COUNT($H791:L791)>'RFM input'!$AA$7,0, L791+L843+L895)","v":0},{"$f":"IF(COUNT($H791:M791)>'RFM input'!$AA$7,0, M791+M843+M895)","v":0},{"$f":"IF(COUNT($H791:N791)>'RFM input'!$AA$7,0, N791+N843+N895)","v":0},{"$f":"IF(COUNT($H791:O791)>'RFM input'!$AA$7,0, O791+O843+O895)","v":0},{"$f":"IF(COUNT($H791:P791)>'RFM input'!$AA$7,0, P791+P843+P895)","v":0},{"$f":"IF(COUNT($H791:Q791)>'RFM input'!$AA$7,0, Q791+Q843+Q895)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!I29","v":0},0,0,0,{"$f":"IF(COUNT($H792:J792)>'RFM input'!$AA$7,0, J792+J844+J896)","v":0},{"$f":"IF(COUNT($H792:K792)>'RFM input'!$AA$7,0, K792+K844+K896)","v":0},{"$f":"IF(COUNT($H792:L792)>'RFM input'!$AA$7,0, L792+L844+L896)","v":0},{"$f":"IF(COUNT($H792:M792)>'RFM input'!$AA$7,0, M792+M844+M896)","v":0},{"$f":"IF(COUNT($H792:N792)>'RFM input'!$AA$7,0, N792+N844+N896)","v":0},{"$f":"IF(COUNT($H792:O792)>'RFM input'!$AA$7,0, O792+O844+O896)","v":0},{"$f":"IF(COUNT($H792:P792)>'RFM input'!$AA$7,0, P792+P844+P896)","v":0},{"$f":"IF(COUNT($H792:Q792)>'RFM input'!$AA$7,0, Q792+Q844+Q896)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!I30","v":0},0,0,0,{"$f":"IF(COUNT($H793:J793)>'RFM input'!$AA$7,0, J793+J845+J897)","v":0},{"$f":"IF(COUNT($H793:K793)>'RFM input'!$AA$7,0, K793+K845+K897)","v":0},{"$f":"IF(COUNT($H793:L793)>'RFM input'!$AA$7,0, L793+L845+L897)","v":0},{"$f":"IF(COUNT($H793:M793)>'RFM input'!$AA$7,0, M793+M845+M897)","v":0},{"$f":"IF(COUNT($H793:N793)>'RFM input'!$AA$7,0, N793+N845+N897)","v":0},{"$f":"IF(COUNT($H793:O793)>'RFM input'!$AA$7,0, O793+O845+O897)","v":0},{"$f":"IF(COUNT($H793:P793)>'RFM input'!$AA$7,0, P793+P845+P897)","v":0},{"$f":"IF(COUNT($H793:Q793)>'RFM input'!$AA$7,0, Q793+Q845+Q897)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!I31","v":0},0,0,0,{"$f":"IF(COUNT($H794:J794)>'RFM input'!$AA$7,0, J794+J846+J898)","v":0},{"$f":"IF(COUNT($H794:K794)>'RFM input'!$AA$7,0, K794+K846+K898)","v":0},{"$f":"IF(COUNT($H794:L794)>'RFM input'!$AA$7,0, L794+L846+L898)","v":0},{"$f":"IF(COUNT($H794:M794)>'RFM input'!$AA$7,0, M794+M846+M898)","v":0},{"$f":"IF(COUNT($H794:N794)>'RFM input'!$AA$7,0, N794+N846+N898)","v":0},{"$f":"IF(COUNT($H794:O794)>'RFM input'!$AA$7,0, O794+O846+O898)","v":0},{"$f":"IF(COUNT($H794:P794)>'RFM input'!$AA$7,0, P794+P846+P898)","v":0},{"$f":"IF(COUNT($H794:Q794)>'RFM input'!$AA$7,0, Q794+Q846+Q898)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!I32","v":0},0,0,0,{"$f":"IF(COUNT($H795:J795)>'RFM input'!$AA$7,0, J795+J847+J899)","v":0},{"$f":"IF(COUNT($H795:K795)>'RFM input'!$AA$7,0, K795+K847+K899)","v":0},{"$f":"IF(COUNT($H795:L795)>'RFM input'!$AA$7,0, L795+L847+L899)","v":0},{"$f":"IF(COUNT($H795:M795)>'RFM input'!$AA$7,0, M795+M847+M899)","v":0},{"$f":"IF(COUNT($H795:N795)>'RFM input'!$AA$7,0, N795+N847+N899)","v":0},{"$f":"IF(COUNT($H795:O795)>'RFM input'!$AA$7,0, O795+O847+O899)","v":0},{"$f":"IF(COUNT($H795:P795)>'RFM input'!$AA$7,0, P795+P847+P899)","v":0},{"$f":"IF(COUNT($H795:Q795)>'RFM input'!$AA$7,0, Q795+Q847+Q899)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!I33","v":0},0,0,0,{"$f":"IF(COUNT($H796:J796)>'RFM input'!$AA$7,0, J796+J848+J900)","v":0},{"$f":"IF(COUNT($H796:K796)>'RFM input'!$AA$7,0, K796+K848+K900)","v":0},{"$f":"IF(COUNT($H796:L796)>'RFM input'!$AA$7,0, L796+L848+L900)","v":0},{"$f":"IF(COUNT($H796:M796)>'RFM input'!$AA$7,0, M796+M848+M900)","v":0},{"$f":"IF(COUNT($H796:N796)>'RFM input'!$AA$7,0, N796+N848+N900)","v":0},{"$f":"IF(COUNT($H796:O796)>'RFM input'!$AA$7,0, O796+O848+O900)","v":0},{"$f":"IF(COUNT($H796:P796)>'RFM input'!$AA$7,0, P796+P848+P900)","v":0},{"$f":"IF(COUNT($H796:Q796)>'RFM input'!$AA$7,0, Q796+Q848+Q900)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!I34","v":0},0,0,0,{"$f":"IF(COUNT($H797:J797)>'RFM input'!$AA$7,0, J797+J849+J901)","v":0},{"$f":"IF(COUNT($H797:K797)>'RFM input'!$AA$7,0, K797+K849+K901)","v":0},{"$f":"IF(COUNT($H797:L797)>'RFM input'!$AA$7,0, L797+L849+L901)","v":0},{"$f":"IF(COUNT($H797:M797)>'RFM input'!$AA$7,0, M797+M849+M901)","v":0},{"$f":"IF(COUNT($H797:N797)>'RFM input'!$AA$7,0, N797+N849+N901)","v":0},{"$f":"IF(COUNT($H797:O797)>'RFM input'!$AA$7,0, O797+O849+O901)","v":0},{"$f":"IF(COUNT($H797:P797)>'RFM input'!$AA$7,0, P797+P849+P901)","v":0},{"$f":"IF(COUNT($H797:Q797)>'RFM input'!$AA$7,0, Q797+Q849+Q901)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!I35","v":0},0,0,0,{"$f":"IF(COUNT($H798:J798)>'RFM input'!$AA$7,0, J798+J850+J902)","v":0},{"$f":"IF(COUNT($H798:K798)>'RFM input'!$AA$7,0, K798+K850+K902)","v":0},{"$f":"IF(COUNT($H798:L798)>'RFM input'!$AA$7,0, L798+L850+L902)","v":0},{"$f":"IF(COUNT($H798:M798)>'RFM input'!$AA$7,0, M798+M850+M902)","v":0},{"$f":"IF(COUNT($H798:N798)>'RFM input'!$AA$7,0, N798+N850+N902)","v":0},{"$f":"IF(COUNT($H798:O798)>'RFM input'!$AA$7,0, O798+O850+O902)","v":0},{"$f":"IF(COUNT($H798:P798)>'RFM input'!$AA$7,0, P798+P850+P902)","v":0},{"$f":"IF(COUNT($H798:Q798)>'RFM input'!$AA$7,0, Q798+Q850+Q902)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!I36","v":0},0,0,0,{"$f":"IF(COUNT($H799:J799)>'RFM input'!$AA$7,0, J799+J851+J903)","v":0},{"$f":"IF(COUNT($H799:K799)>'RFM input'!$AA$7,0, K799+K851+K903)","v":0},{"$f":"IF(COUNT($H799:L799)>'RFM input'!$AA$7,0, L799+L851+L903)","v":0},{"$f":"IF(COUNT($H799:M799)>'RFM input'!$AA$7,0, M799+M851+M903)","v":0},{"$f":"IF(COUNT($H799:N799)>'RFM input'!$AA$7,0, N799+N851+N903)","v":0},{"$f":"IF(COUNT($H799:O799)>'RFM input'!$AA$7,0, O799+O851+O903)","v":0},{"$f":"IF(COUNT($H799:P799)>'RFM input'!$AA$7,0, P799+P851+P903)","v":0},{"$f":"IF(COUNT($H799:Q799)>'RFM input'!$AA$7,0, Q799+Q851+Q903)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!I37","v":0},0,{"$f":"H800+H852+H904","v":0},0,{"$f":"IF(COUNT($H800:J800)>'RFM input'!$AA$7,0, J800+J852+J904)","v":0},{"$f":"IF(COUNT($H800:K800)>'RFM input'!$AA$7,0, K800+K852+K904)","v":0},{"$f":"IF(COUNT($H800:L800)>'RFM input'!$AA$7,0, L800+L852+L904)","v":0},{"$f":"IF(COUNT($H800:M800)>'RFM input'!$AA$7,0, M800+M852+M904)","v":0},{"$f":"IF(COUNT($H800:N800)>'RFM input'!$AA$7,0, N800+N852+N904)","v":0},{"$f":"IF(COUNT($H800:O800)>'RFM input'!$AA$7,0, O800+O852+O904)","v":0},{"$f":"IF(COUNT($H800:P800)>'RFM input'!$AA$7,0, P800+P852+P904)","v":0},{"$f":"IF(COUNT($H800:Q800)>'RFM input'!$AA$7,0, Q800+Q852+Q904)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!I38","v":0},0,0,0,{"$f":"IF(COUNT($H801:J801)>'RFM input'!$AA$7,0, J801+J853+J905)","v":0},{"$f":"IF(COUNT($H801:K801)>'RFM input'!$AA$7,0, K801+K853+K905)","v":0},{"$f":"IF(COUNT($H801:L801)>'RFM input'!$AA$7,0, L801+L853+L905)","v":0},{"$f":"IF(COUNT($H801:M801)>'RFM input'!$AA$7,0, M801+M853+M905)","v":0},{"$f":"IF(COUNT($H801:N801)>'RFM input'!$AA$7,0, N801+N853+N905)","v":0},{"$f":"IF(COUNT($H801:O801)>'RFM input'!$AA$7,0, O801+O853+O905)","v":0},{"$f":"IF(COUNT($H801:P801)>'RFM input'!$AA$7,0, P801+P853+P905)","v":0},{"$f":"IF(COUNT($H801:Q801)>'RFM input'!$AA$7,0, Q801+Q853+Q905)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!I39","v":0},0,0,0,{"$f":"IF(COUNT($H802:J802)>'RFM input'!$AA$7,0, J802+J854+J906)","v":0},{"$f":"IF(COUNT($H802:K802)>'RFM input'!$AA$7,0, K802+K854+K906)","v":0},{"$f":"IF(COUNT($H802:L802)>'RFM input'!$AA$7,0, L802+L854+L906)","v":0},{"$f":"IF(COUNT($H802:M802)>'RFM input'!$AA$7,0, M802+M854+M906)","v":0},{"$f":"IF(COUNT($H802:N802)>'RFM input'!$AA$7,0, N802+N854+N906)","v":0},{"$f":"IF(COUNT($H802:O802)>'RFM input'!$AA$7,0, O802+O854+O906)","v":0},{"$f":"IF(COUNT($H802:P802)>'RFM input'!$AA$7,0, P802+P854+P906)","v":0},{"$f":"IF(COUNT($H802:Q802)>'RFM input'!$AA$7,0, Q802+Q854+Q906)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!I40","v":0},0,0,0,{"$f":"IF(COUNT($H803:J803)>'RFM input'!$AA$7,0, J803+J855+J907)","v":0},{"$f":"IF(COUNT($H803:K803)>'RFM input'!$AA$7,0, K803+K855+K907)","v":0},{"$f":"IF(COUNT($H803:L803)>'RFM input'!$AA$7,0, L803+L855+L907)","v":0},{"$f":"IF(COUNT($H803:M803)>'RFM input'!$AA$7,0, M803+M855+M907)","v":0},{"$f":"IF(COUNT($H803:N803)>'RFM input'!$AA$7,0, N803+N855+N907)","v":0},{"$f":"IF(COUNT($H803:O803)>'RFM input'!$AA$7,0, O803+O855+O907)","v":0},{"$f":"IF(COUNT($H803:P803)>'RFM input'!$AA$7,0, P803+P855+P907)","v":0},{"$f":"IF(COUNT($H803:Q803)>'RFM input'!$AA$7,0, Q803+Q855+Q907)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!I41","v":0},0,0,0,{"$f":"IF(COUNT($H804:J804)>'RFM input'!$AA$7,0, J804+J856+J908)","v":0},{"$f":"IF(COUNT($H804:K804)>'RFM input'!$AA$7,0, K804+K856+K908)","v":0},{"$f":"IF(COUNT($H804:L804)>'RFM input'!$AA$7,0, L804+L856+L908)","v":0},{"$f":"IF(COUNT($H804:M804)>'RFM input'!$AA$7,0, M804+M856+M908)","v":0},{"$f":"IF(COUNT($H804:N804)>'RFM input'!$AA$7,0, N804+N856+N908)","v":0},{"$f":"IF(COUNT($H804:O804)>'RFM input'!$AA$7,0, O804+O856+O908)","v":0},{"$f":"IF(COUNT($H804:P804)>'RFM input'!$AA$7,0, P804+P856+P908)","v":0},{"$f":"IF(COUNT($H804:Q804)>'RFM input'!$AA$7,0, Q804+Q856+Q908)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!I42","v":0},0,0,0,{"$f":"IF(COUNT($H805:J805)>'RFM input'!$AA$7,0, J805+J857+J909)","v":0},{"$f":"IF(COUNT($H805:K805)>'RFM input'!$AA$7,0, K805+K857+K909)","v":0},{"$f":"IF(COUNT($H805:L805)>'RFM input'!$AA$7,0, L805+L857+L909)","v":0},{"$f":"IF(COUNT($H805:M805)>'RFM input'!$AA$7,0, M805+M857+M909)","v":0},{"$f":"IF(COUNT($H805:N805)>'RFM input'!$AA$7,0, N805+N857+N909)","v":0},{"$f":"IF(COUNT($H805:O805)>'RFM input'!$AA$7,0, O805+O857+O909)","v":0},{"$f":"IF(COUNT($H805:P805)>'RFM input'!$AA$7,0, P805+P857+P909)","v":0},{"$f":"IF(COUNT($H805:Q805)>'RFM input'!$AA$7,0, Q805+Q857+Q909)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!I43","v":0},0,0,0,{"$f":"IF(COUNT($H806:J806)>'RFM input'!$AA$7,0, J806+J858+J910)","v":0},{"$f":"IF(COUNT($H806:K806)>'RFM input'!$AA$7,0, K806+K858+K910)","v":0},{"$f":"IF(COUNT($H806:L806)>'RFM input'!$AA$7,0, L806+L858+L910)","v":0},{"$f":"IF(COUNT($H806:M806)>'RFM input'!$AA$7,0, M806+M858+M910)","v":0},{"$f":"IF(COUNT($H806:N806)>'RFM input'!$AA$7,0, N806+N858+N910)","v":0},{"$f":"IF(COUNT($H806:O806)>'RFM input'!$AA$7,0, O806+O858+O910)","v":0},{"$f":"IF(COUNT($H806:P806)>'RFM input'!$AA$7,0, P806+P858+P910)","v":0},{"$f":"IF(COUNT($H806:Q806)>'RFM input'!$AA$7,0, Q806+Q858+Q910)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!I44","v":0},0,0,0,{"$f":"IF(COUNT($H807:J807)>'RFM input'!$AA$7,0, J807+J859+J911)","v":0},{"$f":"IF(COUNT($H807:K807)>'RFM input'!$AA$7,0, K807+K859+K911)","v":0},{"$f":"IF(COUNT($H807:L807)>'RFM input'!$AA$7,0, L807+L859+L911)","v":0},{"$f":"IF(COUNT($H807:M807)>'RFM input'!$AA$7,0, M807+M859+M911)","v":0},{"$f":"IF(COUNT($H807:N807)>'RFM input'!$AA$7,0, N807+N859+N911)","v":0},{"$f":"IF(COUNT($H807:O807)>'RFM input'!$AA$7,0, O807+O859+O911)","v":0},{"$f":"IF(COUNT($H807:P807)>'RFM input'!$AA$7,0, P807+P859+P911)","v":0},{"$f":"IF(COUNT($H807:Q807)>'RFM input'!$AA$7,0, Q807+Q859+Q911)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!I45","v":0},0,0,0,{"$f":"IF(COUNT($H808:J808)>'RFM input'!$AA$7,0, J808+J860+J912)","v":0},{"$f":"IF(COUNT($H808:K808)>'RFM input'!$AA$7,0, K808+K860+K912)","v":0},{"$f":"IF(COUNT($H808:L808)>'RFM input'!$AA$7,0, L808+L860+L912)","v":0},{"$f":"IF(COUNT($H808:M808)>'RFM input'!$AA$7,0, M808+M860+M912)","v":0},{"$f":"IF(COUNT($H808:N808)>'RFM input'!$AA$7,0, N808+N860+N912)","v":0},{"$f":"IF(COUNT($H808:O808)>'RFM input'!$AA$7,0, O808+O860+O912)","v":0},{"$f":"IF(COUNT($H808:P808)>'RFM input'!$AA$7,0, P808+P860+P912)","v":0},{"$f":"IF(COUNT($H808:Q808)>'RFM input'!$AA$7,0, Q808+Q860+Q912)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!I46","v":0},0,0,0,{"$f":"IF(COUNT($H809:J809)>'RFM input'!$AA$7,0, J809+J861+J913)","v":0},{"$f":"IF(COUNT($H809:K809)>'RFM input'!$AA$7,0, K809+K861+K913)","v":0},{"$f":"IF(COUNT($H809:L809)>'RFM input'!$AA$7,0, L809+L861+L913)","v":0},{"$f":"IF(COUNT($H809:M809)>'RFM input'!$AA$7,0, M809+M861+M913)","v":0},{"$f":"IF(COUNT($H809:N809)>'RFM input'!$AA$7,0, N809+N861+N913)","v":0},{"$f":"IF(COUNT($H809:O809)>'RFM input'!$AA$7,0, O809+O861+O913)","v":0},{"$f":"IF(COUNT($H809:P809)>'RFM input'!$AA$7,0, P809+P861+P913)","v":0},{"$f":"IF(COUNT($H809:Q809)>'RFM input'!$AA$7,0, Q809+Q861+Q913)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!I47","v":0},0,0,0,{"$f":"IF(COUNT($H810:J810)>'RFM input'!$AA$7,0, J810+J862+J914)","v":0},{"$f":"IF(COUNT($H810:K810)>'RFM input'!$AA$7,0, K810+K862+K914)","v":0},{"$f":"IF(COUNT($H810:L810)>'RFM input'!$AA$7,0, L810+L862+L914)","v":0},{"$f":"IF(COUNT($H810:M810)>'RFM input'!$AA$7,0, M810+M862+M914)","v":0},{"$f":"IF(COUNT($H810:N810)>'RFM input'!$AA$7,0, N810+N862+N914)","v":0},{"$f":"IF(COUNT($H810:O810)>'RFM input'!$AA$7,0, O810+O862+O914)","v":0},{"$f":"IF(COUNT($H810:P810)>'RFM input'!$AA$7,0, P810+P862+P914)","v":0},{"$f":"IF(COUNT($H810:Q810)>'RFM input'!$AA$7,0, Q810+Q862+Q914)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!I48","v":0},0,0,0,{"$f":"IF(COUNT($H811:J811)>'RFM input'!$AA$7,0, J811+J863+J915)","v":0},{"$f":"IF(COUNT($H811:K811)>'RFM input'!$AA$7,0, K811+K863+K915)","v":0},{"$f":"IF(COUNT($H811:L811)>'RFM input'!$AA$7,0, L811+L863+L915)","v":0},{"$f":"IF(COUNT($H811:M811)>'RFM input'!$AA$7,0, M811+M863+M915)","v":0},{"$f":"IF(COUNT($H811:N811)>'RFM input'!$AA$7,0, N811+N863+N915)","v":0},{"$f":"IF(COUNT($H811:O811)>'RFM input'!$AA$7,0, O811+O863+O915)","v":0},{"$f":"IF(COUNT($H811:P811)>'RFM input'!$AA$7,0, P811+P863+P915)","v":0},{"$f":"IF(COUNT($H811:Q811)>'RFM input'!$AA$7,0, Q811+Q863+Q915)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!I49","v":0},0,0,0,{"$f":"IF(COUNT($H812:J812)>'RFM input'!$AA$7,0, J812+J864+J916)","v":0},{"$f":"IF(COUNT($H812:K812)>'RFM input'!$AA$7,0, K812+K864+K916)","v":0},{"$f":"IF(COUNT($H812:L812)>'RFM input'!$AA$7,0, L812+L864+L916)","v":0},{"$f":"IF(COUNT($H812:M812)>'RFM input'!$AA$7,0, M812+M864+M916)","v":0},{"$f":"IF(COUNT($H812:N812)>'RFM input'!$AA$7,0, N812+N864+N916)","v":0},{"$f":"IF(COUNT($H812:O812)>'RFM input'!$AA$7,0, O812+O864+O916)","v":0},{"$f":"IF(COUNT($H812:P812)>'RFM input'!$AA$7,0, P812+P864+P916)","v":0},{"$f":"IF(COUNT($H812:Q812)>'RFM input'!$AA$7,0, Q812+Q864+Q916)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!I50","v":0},0,0,0,{"$f":"IF(COUNT($H813:J813)>'RFM input'!$AA$7,0, J813+J865+J917)","v":0},{"$f":"IF(COUNT($H813:K813)>'RFM input'!$AA$7,0, K813+K865+K917)","v":0},{"$f":"IF(COUNT($H813:L813)>'RFM input'!$AA$7,0, L813+L865+L917)","v":0},{"$f":"IF(COUNT($H813:M813)>'RFM input'!$AA$7,0, M813+M865+M917)","v":0},{"$f":"IF(COUNT($H813:N813)>'RFM input'!$AA$7,0, N813+N865+N917)","v":0},{"$f":"IF(COUNT($H813:O813)>'RFM input'!$AA$7,0, O813+O865+O917)","v":0},{"$f":"IF(COUNT($H813:P813)>'RFM input'!$AA$7,0, P813+P865+P917)","v":0},{"$f":"IF(COUNT($H813:Q813)>'RFM input'!$AA$7,0, Q813+Q865+Q917)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!I51","v":0},0,0,0,{"$f":"IF(COUNT($H814:J814)>'RFM input'!$AA$7,0, J814+J866+J918)","v":0},{"$f":"IF(COUNT($H814:K814)>'RFM input'!$AA$7,0, K814+K866+K918)","v":0},{"$f":"IF(COUNT($H814:L814)>'RFM input'!$AA$7,0, L814+L866+L918)","v":0},{"$f":"IF(COUNT($H814:M814)>'RFM input'!$AA$7,0, M814+M866+M918)","v":0},{"$f":"IF(COUNT($H814:N814)>'RFM input'!$AA$7,0, N814+N866+N918)","v":0},{"$f":"IF(COUNT($H814:O814)>'RFM input'!$AA$7,0, O814+O866+O918)","v":0},{"$f":"IF(COUNT($H814:P814)>'RFM input'!$AA$7,0, P814+P866+P918)","v":0},{"$f":"IF(COUNT($H814:Q814)>'RFM input'!$AA$7,0, Q814+Q866+Q918)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!I52","v":0},0,0,0,{"$f":"IF(COUNT($H815:J815)>'RFM input'!$AA$7,0, J815+J867+J919)","v":0},{"$f":"IF(COUNT($H815:K815)>'RFM input'!$AA$7,0, K815+K867+K919)","v":0},{"$f":"IF(COUNT($H815:L815)>'RFM input'!$AA$7,0, L815+L867+L919)","v":0},{"$f":"IF(COUNT($H815:M815)>'RFM input'!$AA$7,0, M815+M867+M919)","v":0},{"$f":"IF(COUNT($H815:N815)>'RFM input'!$AA$7,0, N815+N867+N919)","v":0},{"$f":"IF(COUNT($H815:O815)>'RFM input'!$AA$7,0, O815+O867+O919)","v":0},{"$f":"IF(COUNT($H815:P815)>'RFM input'!$AA$7,0, P815+P867+P919)","v":0},{"$f":"IF(COUNT($H815:Q815)>'RFM input'!$AA$7,0, Q815+Q867+Q919)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!I53","v":0},0,0,0,{"$f":"IF(COUNT($H816:J816)>'RFM input'!$AA$7,0, J816+J868+J920)","v":0},{"$f":"IF(COUNT($H816:K816)>'RFM input'!$AA$7,0, K816+K868+K920)","v":0},{"$f":"IF(COUNT($H816:L816)>'RFM input'!$AA$7,0, L816+L868+L920)","v":0},{"$f":"IF(COUNT($H816:M816)>'RFM input'!$AA$7,0, M816+M868+M920)","v":0},{"$f":"IF(COUNT($H816:N816)>'RFM input'!$AA$7,0, N816+N868+N920)","v":0},{"$f":"IF(COUNT($H816:O816)>'RFM input'!$AA$7,0, O816+O868+O920)","v":0},{"$f":"IF(COUNT($H816:P816)>'RFM input'!$AA$7,0, P816+P868+P920)","v":0},{"$f":"IF(COUNT($H816:Q816)>'RFM input'!$AA$7,0, Q816+Q868+Q920)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!I54","v":0},0,0,0,{"$f":"IF(COUNT($H817:J817)>'RFM input'!$AA$7,0, J817+J869+J921)","v":0},{"$f":"IF(COUNT($H817:K817)>'RFM input'!$AA$7,0, K817+K869+K921)","v":0},{"$f":"IF(COUNT($H817:L817)>'RFM input'!$AA$7,0, L817+L869+L921)","v":0},{"$f":"IF(COUNT($H817:M817)>'RFM input'!$AA$7,0, M817+M869+M921)","v":0},{"$f":"IF(COUNT($H817:N817)>'RFM input'!$AA$7,0, N817+N869+N921)","v":0},{"$f":"IF(COUNT($H817:O817)>'RFM input'!$AA$7,0, O817+O869+O921)","v":0},{"$f":"IF(COUNT($H817:P817)>'RFM input'!$AA$7,0, P817+P869+P921)","v":0},{"$f":"IF(COUNT($H817:Q817)>'RFM input'!$AA$7,0, Q817+Q869+Q921)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!I55","v":0},0,0,0,{"$f":"IF(COUNT($H818:J818)>'RFM input'!$AA$7,0, J818+J870+J922)","v":0},{"$f":"IF(COUNT($H818:K818)>'RFM input'!$AA$7,0, K818+K870+K922)","v":0},{"$f":"IF(COUNT($H818:L818)>'RFM input'!$AA$7,0, L818+L870+L922)","v":0},{"$f":"IF(COUNT($H818:M818)>'RFM input'!$AA$7,0, M818+M870+M922)","v":0},{"$f":"IF(COUNT($H818:N818)>'RFM input'!$AA$7,0, N818+N870+N922)","v":0},{"$f":"IF(COUNT($H818:O818)>'RFM input'!$AA$7,0, O818+O870+O922)","v":0},{"$f":"IF(COUNT($H818:P818)>'RFM input'!$AA$7,0, P818+P870+P922)","v":0},{"$f":"IF(COUNT($H818:Q818)>'RFM input'!$AA$7,0, Q818+Q870+Q922)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!I56","v":0},0,0,0,{"$f":"IF(COUNT($H819:J819)>'RFM input'!$AA$7,0, J819+J871+J923)","v":0},{"$f":"IF(COUNT($H819:K819)>'RFM input'!$AA$7,0, K819+K871+K923)","v":0},{"$f":"IF(COUNT($H819:L819)>'RFM input'!$AA$7,0, L819+L871+L923)","v":0},{"$f":"IF(COUNT($H819:M819)>'RFM input'!$AA$7,0, M819+M871+M923)","v":0},{"$f":"IF(COUNT($H819:N819)>'RFM input'!$AA$7,0, N819+N871+N923)","v":0},{"$f":"IF(COUNT($H819:O819)>'RFM input'!$AA$7,0, O819+O871+O923)","v":0},{"$f":"IF(COUNT($H819:P819)>'RFM input'!$AA$7,0, P819+P871+P923)","v":0},{"$f":"IF(COUNT($H819:Q819)>'RFM input'!$AA$7,0, Q819+Q871+Q923)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G822:G871)","v":131.72668155602753},{"$f":"SUM(H822:H871)","v":149.01454385838767},149.96228539097035,182.25134881361976,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!M7","v":18.600172689786906},{"$f":"H12*H$7","v":20.159704639744493},{"$f":"I12*I$7","v":30.887077157631818},24.518630470628036,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!M8","v":39.281146368883256},{"$f":"H13*H$7","v":44.211924163490934},37.324187048245136,51.715274779896937,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!M9","v":31.751159621126924},{"$f":"H14*H$7","v":31.510059204464525},25.239358611120718,27.654246890542446,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!M10","v":0.88416792188044646},{"$f":"H15*H$7","v":4.9511571525142557},3.2667494016486436,11.018492551529617,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!M11","v":4.9054739149217923},{"$f":"H16*H$7","v":12.08960394703178},23.365892747408964,10.033852035444873,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!M12","v":8.7257051107598453},{"$f":"H17*H$7","v":11.103160936951005},7.5081613617596306,16.980217757486216,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!M13","v":5.593520676207171},{"$f":"H18*H$7","v":9.5745283608384852},7.8861801615156821,15.943312866920465,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!M14","v":0},{"$f":"H19*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!M15","v":18.472447982294614},{"$f":"H20*H$7","v":19.938963261003089},8.1586888934793453,20.2310756920266,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!M16","v":1.6381806052694792},{"$f":"H21*H$7","v":0.71847516405102629},1.4212581017362131,0.92579958635877624,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!M17","v":1.6562825841944846},{"$f":"H22*H$7","v":2.2423718112658069},2.0927917303630079,2.6812247498526842,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!M18","v":0.21842408070259717},{"$f":"H23*H$7","v":0.13279461778746185},2.811940176061186,0.5492214329331202,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!M19","v":0},{"$f":"H24*H$7","v":-7.6181994007551728},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!M20","v":0},{"$f":"H25*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!M21","v":0},{"$f":"H26*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!M22","v":0},{"$f":"H27*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!M23","v":0},{"$f":"H28*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!M24","v":0},{"$f":"H29*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!M25","v":0},{"$f":"H30*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!M26","v":0},{"$f":"H31*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!M27","v":0},{"$f":"H32*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!M28","v":0},{"$f":"H33*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!M29","v":0},{"$f":"H34*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!M30","v":0},{"$f":"H35*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!M31","v":0},{"$f":"H36*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!M32","v":0},{"$f":"H37*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!M33","v":0},{"$f":"H38*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!M34","v":0},{"$f":"H39*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!M35","v":0},{"$f":"H40*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!M36","v":0},{"$f":"H41*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!M37","v":0},{"$f":"H42*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!M38","v":0},{"$f":"H43*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!M39","v":0},{"$f":"H44*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!M40","v":0},{"$f":"H45*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!M41","v":0},{"$f":"H46*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!M42","v":0},{"$f":"H47*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!M43","v":0},{"$f":"H48*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!M44","v":0},{"$f":"H49*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!M45","v":0},{"$f":"H50*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!M46","v":0},{"$f":"H51*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!M47","v":0},{"$f":"H52*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!M48","v":0},{"$f":"H53*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!M49","v":0},{"$f":"H54*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!M50","v":0},{"$f":"H55*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!M51","v":0},{"$f":"H56*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!M52","v":0},{"$f":"H57*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!M53","v":0},{"$f":"H58*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!M54","v":0},{"$f":"H59*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!M55","v":0},{"$f":"H60*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!M56","v":0},{"$f":"H61*H$7","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$397& \" Regulatory Depreciation\"","v":"Nominal Actual Regulatory Depreciation"},null,null,null,{"$f":"SUM(G874:G923)","v":-57.306657659056199},{"$f":"SUM(H874:H923)","v":-80.115091574967551},-110.22804760374807,-95.549396965884156,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"-'RFM input'!O7","v":-7.3349508098291283},{"$f":"H1136+H1188","v":-12.339902101031335},-16.80175540087302,-17.342659268402247,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"-'RFM input'!O8","v":-11.301064773468395},{"$f":"H1137+H1189","v":-14.162617759650747},-19.988683617898424,-15.803514670138892,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"-'RFM input'!O9","v":-10.435686563639557},{"$f":"H1138+H1190","v":-12.418055299785745},-15.128605170214968,-13.277446475023295,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"-'RFM input'!O10","v":-2.9008205645095559},{"$f":"H1139+H1191","v":-3.4890833040838549},-4.4035780660338402,-3.8711974512585421,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"-'RFM input'!O11","v":-14.122010521407336},{"$f":"H1140+H1192","v":-21.168118169364124},-31.617958749428208,-23.744667184341811,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"-'RFM input'!O12","v":-1.971529133924141},{"$f":"H1141+H1193","v":-2.4361683580208391},-4.6716997122359354,-3.205056336870812,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"-'RFM input'!O13","v":-2.3020263172910216},{"$f":"H1142+H1194","v":-3.0540201187284142},-4.7901187522683921,-4.9065333805334976,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"-'RFM input'!O14","v":0.23075133224922162},{"$f":"H1143+H1195","v":0.19930829356910956},0.13287219571273792,0.21076852044933206,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"-'RFM input'!O15","v":-9.9483435965260014},{"$f":"H1144+H1196","v":-11.898210591826158},-9.9080637802761764,-13.894702799294077,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"-'RFM input'!O16","v":-0.43616800660621263},{"$f":"H1145+H1197","v":-0.72347779800684631},-0.6466637714193425,-0.70615335323920725,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"-'RFM input'!O17","v":-2.1417234030714831},{"$f":"H1146+H1198","v":-2.40894051685886},-3.740980549132555,-3.3944493078740381,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"-'RFM input'!O18","v":-0.97598743633613416},{"$f":"H1147+H1199","v":-0.92806445164516482},-0.95057500370557757,-0.35785282844904115,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"-'RFM input'!O19","v":2.9069553741901557},{"$f":"H1148+H1200","v":2.5108427737510786},1.5593357930156573,2.4734964016711047,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"-'RFM input'!O20","v":3.4259467611133965},{"$f":"H1149+H1201","v":2.9591144552034638},1.9727429701356161,3.129263536377644,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"-'RFM input'!O21","v":0},{"$f":"H1150+H1202","v":-0.7576986284891063},-1.2443159891256204,-0.85869236895678291,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"-'RFM input'!O22","v":0},{"$f":"H1151+H1203","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"-'RFM input'!O23","v":0},{"$f":"H1152+H1204","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"-'RFM input'!O24","v":0},{"$f":"H1153+H1205","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"-'RFM input'!O25","v":0},{"$f":"H1154+H1206","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"-'RFM input'!O26","v":0},{"$f":"H1155+H1207","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"-'RFM input'!O27","v":0},{"$f":"H1156+H1208","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"-'RFM input'!O28","v":0},{"$f":"H1157+H1209","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"-'RFM input'!O29","v":0},{"$f":"H1158+H1210","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"-'RFM input'!O30","v":0},{"$f":"H1159+H1211","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"-'RFM input'!O31","v":0},{"$f":"H1160+H1212","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"-'RFM input'!O32","v":0},{"$f":"H1161+H1213","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"-'RFM input'!O33","v":0},{"$f":"H1162+H1214","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"-'RFM input'!O34","v":0},{"$f":"H1163+H1215","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"-'RFM input'!O35","v":0},{"$f":"H1164+H1216","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"-'RFM input'!O36","v":0},{"$f":"H1165+H1217","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"-'RFM input'!O37","v":0},{"$f":"H1166+H1218","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"-'RFM input'!O38","v":0},{"$f":"H1167+H1219","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"-'RFM input'!O39","v":0},{"$f":"H1168+H1220","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"-'RFM input'!O40","v":0},{"$f":"H1169+H1221","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"-'RFM input'!O41","v":0},{"$f":"H1170+H1222","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"-'RFM input'!O42","v":0},{"$f":"H1171+H1223","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"-'RFM input'!O43","v":0},{"$f":"H1172+H1224","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"-'RFM input'!O44","v":0},{"$f":"H1173+H1225","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"-'RFM input'!O45","v":0},{"$f":"H1174+H1226","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"-'RFM input'!O46","v":0},{"$f":"H1175+H1227","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"-'RFM input'!O47","v":0},{"$f":"H1176+H1228","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"-'RFM input'!O48","v":0},{"$f":"H1177+H1229","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"-'RFM input'!O49","v":0},{"$f":"H1178+H1230","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"-'RFM input'!O50","v":0},{"$f":"H1179+H1231","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"-'RFM input'!O51","v":0},{"$f":"H1180+H1232","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"-'RFM input'!O52","v":0},{"$f":"H1181+H1233","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"-'RFM input'!O53","v":0},{"$f":"H1182+H1234","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"-'RFM input'!O54","v":0},{"$f":"H1183+H1235","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"-'RFM input'!O55","v":0},{"$f":"H1184+H1236","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"-'RFM input'!O56","v":0},{"$f":"H1185+H1237","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G926:G975)","v":5.0969003598703164}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!Q7","v":-7.0519443967290307}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!Q8","v":11.754964255126609}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!Q9","v":1.7997825153549396}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!Q10","v":4.6142962155371267E-2}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!Q11","v":-4.0823386317381383}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!Q12","v":5.0723348036652798}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!Q13","v":-0.69375195361283293}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!Q14","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!Q15","v":-1.570365911833191}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!Q16","v":0.21303147933975342}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!Q17","v":-0.36980460997910347}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!Q18","v":-2.1150151879339774E-2}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!Q19","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!Q20","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!Q21","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!Q22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!Q23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!Q24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!Q25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!Q26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!Q27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!Q28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!Q29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!Q30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!Q31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!Q32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!Q33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!Q34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!Q35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!Q36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!Q37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!Q38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!Q39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!Q40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!Q41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!Q42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!Q43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!Q44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!Q45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!Q46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!Q47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!Q48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!Q49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!Q50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!Q51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!Q52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!Q53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!Q54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!Q55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!Q56","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G978:G1027)","v":3.9004484597828486}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!S7","v":-5.3965633460795921}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!S8","v":8.9955912390795874}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!S9","v":1.3772996221842733}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!S10","v":3.5311313339724655E-2}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!S11","v":-3.1240460484262198}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!S12","v":3.8816494487960833}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!S13","v":-0.53089987009464801}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!S14","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!S15","v":-1.201736520166367}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!S16","v":0.16302423959826914}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!S17","v":-0.28299627608382183}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!S18","v":-1.6185342364441101E-2}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!S19","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!S20","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!S21","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!S22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!S23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!S24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!S25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!S26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!S27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!S28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!S29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!S30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!S31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!S32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!S33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!S34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!S35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!S36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!S37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!S38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!S39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!S40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!S41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!S42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!S43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!S44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!S45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!S46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!S47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!S48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!S49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!S50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!S51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!S52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!S53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!S54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!S55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!S56","v":0}]
[]
[null,null,"Nominal Forecast Group 3 Asset Roll in",null,null,null,{"$f":"SUM(G1030:G1079)","v":144.4075011554221}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'Adjustment for previous period'!G537","v":25.771455647060201}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'Adjustment for previous period'!G538","v":64.375625203636218}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'Adjustment for previous period'!G539","v":45.30347231135184}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'Adjustment for previous period'!G540","v":0.10072710800212542}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'Adjustment for previous period'!G541","v":3.9728244901911793}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'Adjustment for previous period'!G542","v":4.2610261549478956}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'Adjustment for previous period'!G543","v":0.62237024023260301}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'Adjustment for previous period'!G544","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'Adjustment for previous period'!G545","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'Adjustment for previous period'!G546","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'Adjustment for previous period'!G547","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'Adjustment for previous period'!G548","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'Adjustment for previous period'!G549","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'Adjustment for previous period'!G550","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'Adjustment for previous period'!G551","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'Adjustment for previous period'!G552","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'Adjustment for previous period'!G553","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'Adjustment for previous period'!G554","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Adjustment for previous period'!G555","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'Adjustment for previous period'!G556","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Adjustment for previous period'!G557","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Adjustment for previous period'!G558","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Adjustment for previous period'!G559","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Adjustment for previous period'!G560","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Adjustment for previous period'!G561","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Adjustment for previous period'!G562","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Adjustment for previous period'!G563","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Adjustment for previous period'!G564","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Adjustment for previous period'!G565","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Adjustment for previous period'!G566","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'Adjustment for previous period'!G567","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'Adjustment for previous period'!G568","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'Adjustment for previous period'!G569","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'Adjustment for previous period'!G570","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'Adjustment for previous period'!G571","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'Adjustment for previous period'!G572","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'Adjustment for previous period'!G573","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'Adjustment for previous period'!G574","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'Adjustment for previous period'!G575","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'Adjustment for previous period'!G576","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'Adjustment for previous period'!G577","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'Adjustment for previous period'!G578","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'Adjustment for previous period'!G579","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'Adjustment for previous period'!G580","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'Adjustment for previous period'!G581","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'Adjustment for previous period'!G582","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'Adjustment for previous period'!G583","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'Adjustment for previous period'!G584","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'Adjustment for previous period'!G585","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'Adjustment for previous period'!G586","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G1082:G1131)","v":93.791864403482322}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!U7","v":-3.0058370738854667}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!U8","v":-3.6450035784348325}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!U9","v":1.1805742620465354}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!U10","v":0.19703603845928996}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!U11","v":-3.6122442689081775}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!U12","v":24.725568909939494}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!U13","v":-1.5174030479397704}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!U14","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!U15","v":6.0061897507061905}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!U16","v":1.3948228653870471}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!U17","v":18.124676284207933}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!U18","v":0.54348426190407984}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!U19","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!U20","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!U21","v":53.4}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!U22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!U23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!U24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!U25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!U26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!U27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!U28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!U29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!U30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!U31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!U32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!U33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!U34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!U35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!U36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!U37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!U38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!U39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!U40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!U41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!U42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!U43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!U44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!U45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!U46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!U47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!U48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!U49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!U50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!U51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!U52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!U53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!U54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!U55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!U56","v":0}]
[]
[]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$397& \" Straight-line Depreciation\"","v":"Nominal Actual Straight-line Depreciation"},null,null,null,{"$f":"SUM(G1136:G1185)","v":-127.42817617868639},{"$f":"SUM(H1136:H1185)","v":-146.4853258291474},-154.51290379369053,-165.68931056471703,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"-(G1188-G874)","v":-11.402414472219624},{"$f":"-'AST actual depreciation'!R681/1000","v":-16.257307253389094},{"$f":"-'AST actual depreciation'!S681/1000","v":-19.472041503242149},{"$f":"-'AST actual depreciation'!T681/1000","v":-21.846653936163463},{"$f":"K$128*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,-24.47376327391682,{"$f":"-'AST actual depreciation'!R682/1000","v":-27.762398843007247},{"$f":"-'AST actual depreciation'!S682/1000","v":-29.302565623150759},{"$f":"-'AST actual depreciation'!T682/1000","v":-30.766168104460235},{"$f":"K$141*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,-16.378361045678492,{"$f":"-'AST actual depreciation'!R683/1000","v":-19.051741690881084},{"$f":"-'AST actual depreciation'!S683/1000","v":-19.738405884783479},{"$f":"-'AST actual depreciation'!T683/1000","v":-20.719015247576575},{"$f":"K$154*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,-5.2660598975716351,{"$f":"-'AST actual depreciation'!R684/1000","v":-5.4396568756864712},{"$f":"-'AST actual depreciation'!S684/1000","v":-5.6966145866034035},{"$f":"-'AST actual depreciation'!T684/1000","v":-5.8651748001655895},{"$f":"K$167*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,-44.652364412365728,{"$f":"-'AST actual depreciation'!R685/1000","v":-46.463075932232975},{"$f":"-'AST actual depreciation'!S685/1000","v":-47.964369609106953},{"$f":"-'AST actual depreciation'!T685/1000","v":-49.096097204257504},{"$f":"K$180*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,-5.9258105154405882,{"$f":"-'AST actual depreciation'!R686/1000","v":-6.7917893668537905},{"$f":"-'AST actual depreciation'!S686/1000","v":-7.6402797066472958},{"$f":"-'AST actual depreciation'!T686/1000","v":-7.9108615719010063},{"$f":"K$193*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,-3.4722732898460347,{"$f":"-'AST actual depreciation'!R687/1000","v":-4.0648409300274517},{"$f":"-'AST actual depreciation'!S687/1000","v":-5.5468517357029947},{"$f":"-'AST actual depreciation'!T687/1000","v":-6.1618752935132424},{"$f":"K$206*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,0,{"$f":"-'AST actual depreciation'!R688/1000","v":0},{"$f":"-'AST actual depreciation'!S688/1000","v":0},{"$f":"-'AST actual depreciation'!T688/1000","v":0},{"$f":"K$219*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,-11.579081843332521,{"$f":"-'AST actual depreciation'!R689/1000","v":-13.5404488166624},{"$f":"-'AST actual depreciation'!S689/1000","v":-11.099107525821235},{"$f":"-'AST actual depreciation'!T689/1000","v":-15.714896102804905},{"$f":"K$232*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,-0.52693575860032571,{"$f":"-'AST actual depreciation'!R690/1000","v":-0.86838773769723365},{"$f":"-'AST actual depreciation'!S690/1000","v":-0.741016073463867},{"$f":"-'AST actual depreciation'!T690/1000","v":-0.87180538002173558},{"$f":"K$245*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,-2.6686451725958982,{"$f":"-'AST actual depreciation'!R691/1000","v":-3.2438968683432678},{"$f":"-'AST actual depreciation'!S691/1000","v":-4.2825575896147221},{"$f":"-'AST actual depreciation'!T691/1000","v":-4.2020663906464675},{"$f":"K$258*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,-1.0824664971187126,{"$f":"-'AST actual depreciation'!R692/1000","v":-1.0117751935695991},{"$f":"-'AST actual depreciation'!S692/1000","v":-0.99316441196925287},{"$f":"-'AST actual depreciation'!T692/1000","v":-0.46815150776345693},{"$f":"K$271*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,0,{"$f":"-'AST actual depreciation'!R693/1000","v":0},{"$f":"-'AST actual depreciation'!S693/1000","v":0},{"$f":"-'AST actual depreciation'!T693/1000","v":0},{"$f":"K$284*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,0,{"$f":"-'AST actual depreciation'!R694/1000","v":0},{"$f":"-'AST actual depreciation'!S694/1000","v":0},{"$f":"-'AST actual depreciation'!T694/1000","v":0},{"$f":"K$297*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,0,{"$f":"-'AST actual depreciation'!R695/1000","v":-1.9900063207968059},{"$f":"-'AST actual depreciation'!S695/1000","v":-2.0359295435844249},{"$f":"-'AST actual depreciation'!T695/1000","v":-2.0665450254428368},{"$f":"K$310*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,{"$f":"H$323*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,{"$f":"H$336*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,0,{"$f":"H$349*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,{"$f":"H$362*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,{"$f":"H$375*H$7","v":0},{"$f":"I$375*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,{"$f":"H$388*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,{"$f":"H$401*H$7","v":0},{"$f":"I$401*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,{"$f":"H$414*H$7","v":0},{"$f":"I$414*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$414*Q$7","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,{"$f":"H$427*H$7","v":0},{"$f":"I$427*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$427*Q$7","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,{"$f":"H$440*H$7","v":0},{"$f":"I$440*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$440*Q$7","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,{"$f":"H$453*H$7","v":0},{"$f":"I$453*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,{"$f":"H$466*H$7","v":0},{"$f":"I$466*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,{"$f":"H$479*H$7","v":0},{"$f":"I$479*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,{"$f":"H$492*H$7","v":0},{"$f":"I$492*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,{"$f":"H$505*H$7","v":0},{"$f":"I$505*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$505*Q$7","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,{"$f":"H$518*H$7","v":0},{"$f":"I$518*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,{"$f":"H$531*H$7","v":0},{"$f":"I$531*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"-(G1220-G906)","v":0},{"$f":"H$544*H$7","v":0},{"$f":"I$544*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,{"$f":"H$557*H$7","v":0},{"$f":"I$557*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,{"$f":"H$570*H$7","v":0},{"$f":"I$570*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,{"$f":"H$583*H$7","v":0},{"$f":"I$583*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,{"$f":"H$596*H$7","v":0},{"$f":"I$596*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,{"$f":"H$609*H$7","v":0},{"$f":"I$609*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,{"$f":"H$622*H$7","v":0},{"$f":"I$622*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,{"$f":"H$635*H$7","v":0},{"$f":"I$635*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,{"$f":"H$648*H$7","v":0},{"$f":"I$648*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,{"$f":"H$661*H$7","v":0},{"$f":"I$661*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,{"$f":"H$674*H$7","v":0},{"$f":"I$674*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,{"$f":"H$687*H$7","v":0},{"$f":"I$687*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,{"$f":"H$700*H$7","v":0},{"$f":"I$700*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,{"$f":"H$713*H$7","v":0},{"$f":"I$713*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,{"$f":"H$726*H$7","v":0},{"$f":"I$726*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,{"$f":"H$739*H$7","v":0},{"$f":"I$739*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,{"$f":"H$752*H$7","v":0},{"$f":"I$752*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,{"$f":"H$765*H$7","v":0},{"$f":"I$765*I$7","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Actual Inflation on Opening RAB",null,null,null,{"$f":"SUM(G1188:G1237)","v":70.121518519630186},{"$f":"SUM(H1188:H1237)","v":66.370234254179891},44.284856189942474,70.139913598832862,0,0,{"$f":"SUM(M1188:M1237)","v":0},0,0,0,{"$f":"SUM(Q1188:Q1237)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"G770*G$6","v":4.0674636623904954},3.917405152357758,2.6702861023691278,4.5039946677612166,{"$f":"IF(COUNT($H1188:J1188)>='RFM input'!$AA$7,0,K770*K$6)","v":0},{"$f":"IF(COUNT($H1188:K1188)>='RFM input'!$AA$7,0,L770*L$6)","v":0},{"$f":"IF(COUNT($H1188:L1188)>='RFM input'!$AA$7,0,M770*M$6)","v":0},{"$f":"IF(COUNT($H1188:M1188)>='RFM input'!$AA$7,0,N770*N$6)","v":0},{"$f":"IF(COUNT($H1188:N1188)>='RFM input'!$AA$7,0,O770*O$6)","v":0},{"$f":"IF(COUNT($H1188:O1188)>='RFM input'!$AA$7,0,P770*P$6)","v":0},{"$f":"IF(COUNT($H1188:P1188)>='RFM input'!$AA$7,0,Q770*Q$6)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,13.172698500448424,13.5997810833565,9.3138820052523368,14.962653434321343,{"$f":"IF(COUNT($H1189:J1189)>='RFM input'!$AA$7,0,K771*K$6)","v":0},{"$f":"IF(COUNT($H1189:K1189)>='RFM input'!$AA$7,0,L771*L$6)","v":0},{"$f":"IF(COUNT($H1189:L1189)>='RFM input'!$AA$7,0,M771*M$6)","v":0},{"$f":"IF(COUNT($H1189:M1189)>='RFM input'!$AA$7,0,N771*N$6)","v":0},{"$f":"IF(COUNT($H1189:N1189)>='RFM input'!$AA$7,0,O771*O$6)","v":0},{"$f":"IF(COUNT($H1189:O1189)>='RFM input'!$AA$7,0,P771*P$6)","v":0},{"$f":"IF(COUNT($H1189:P1189)>='RFM input'!$AA$7,0,Q771*Q$6)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,5.9426744820389352,6.6336863910953374,4.6098007145685118,7.4415687725532802,{"$f":"IF(COUNT($H1190:J1190)>='RFM input'!$AA$7,0,K772*K$6)","v":0},{"$f":"IF(COUNT($H1190:K1190)>='RFM input'!$AA$7,0,L772*L$6)","v":0},{"$f":"IF(COUNT($H1190:L1190)>='RFM input'!$AA$7,0,M772*M$6)","v":0},{"$f":"IF(COUNT($H1190:M1190)>='RFM input'!$AA$7,0,N772*N$6)","v":0},{"$f":"IF(COUNT($H1190:N1190)>='RFM input'!$AA$7,0,O772*O$6)","v":0},{"$f":"IF(COUNT($H1190:O1190)>='RFM input'!$AA$7,0,P772*P$6)","v":0},{"$f":"IF(COUNT($H1190:P1190)>='RFM input'!$AA$7,0,Q772*Q$6)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,2.3652393330620791,1.950573571602616,1.2930365205695631,1.9939773489070474,{"$f":"IF(COUNT($H1191:J1191)>='RFM input'!$AA$7,0,K773*K$6)","v":0},{"$f":"IF(COUNT($H1191:K1191)>='RFM input'!$AA$7,0,L773*L$6)","v":0},{"$f":"IF(COUNT($H1191:L1191)>='RFM input'!$AA$7,0,M773*M$6)","v":0},{"$f":"IF(COUNT($H1191:M1191)>='RFM input'!$AA$7,0,N773*N$6)","v":0},{"$f":"IF(COUNT($H1191:N1191)>='RFM input'!$AA$7,0,O773*O$6)","v":0},{"$f":"IF(COUNT($H1191:O1191)>='RFM input'!$AA$7,0,P773*P$6)","v":0},{"$f":"IF(COUNT($H1191:P1191)>='RFM input'!$AA$7,0,Q773*Q$6)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,30.530353890958391,25.294957762868851,16.346410859678745,25.351430019915693,{"$f":"IF(COUNT($H1192:J1192)>='RFM input'!$AA$7,0,K774*K$6)","v":0},{"$f":"IF(COUNT($H1192:K1192)>='RFM input'!$AA$7,0,L774*L$6)","v":0},{"$f":"IF(COUNT($H1192:L1192)>='RFM input'!$AA$7,0,M774*M$6)","v":0},{"$f":"IF(COUNT($H1192:M1192)>='RFM input'!$AA$7,0,N774*N$6)","v":0},{"$f":"IF(COUNT($H1192:N1192)>='RFM input'!$AA$7,0,O774*O$6)","v":0},{"$f":"IF(COUNT($H1192:O1192)>='RFM input'!$AA$7,0,P774*P$6)","v":0},{"$f":"IF(COUNT($H1192:P1192)>='RFM input'!$AA$7,0,Q774*Q$6)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,3.9542813815164473,4.3556210088329514,2.9685799944113604,4.7058052350301942,{"$f":"IF(COUNT($H1193:J1193)>='RFM input'!$AA$7,0,K775*K$6)","v":0},{"$f":"IF(COUNT($H1193:K1193)>='RFM input'!$AA$7,0,L775*L$6)","v":0},{"$f":"IF(COUNT($H1193:L1193)>='RFM input'!$AA$7,0,M775*M$6)","v":0},{"$f":"IF(COUNT($H1193:M1193)>='RFM input'!$AA$7,0,N775*N$6)","v":0},{"$f":"IF(COUNT($H1193:N1193)>='RFM input'!$AA$7,0,O775*O$6)","v":0},{"$f":"IF(COUNT($H1193:O1193)>='RFM input'!$AA$7,0,P775*P$6)","v":0},{"$f":"IF(COUNT($H1193:P1193)>='RFM input'!$AA$7,0,Q775*Q$6)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,1.1702469725550133,1.0108208112990378,0.75673298343460238,1.2553419129797452,{"$f":"IF(COUNT($H1194:J1194)>='RFM input'!$AA$7,0,K776*K$6)","v":0},{"$f":"IF(COUNT($H1194:K1194)>='RFM input'!$AA$7,0,L776*L$6)","v":0},{"$f":"IF(COUNT($H1194:L1194)>='RFM input'!$AA$7,0,M776*M$6)","v":0},{"$f":"IF(COUNT($H1194:M1194)>='RFM input'!$AA$7,0,N776*N$6)","v":0},{"$f":"IF(COUNT($H1194:N1194)>='RFM input'!$AA$7,0,O776*O$6)","v":0},{"$f":"IF(COUNT($H1194:O1194)>='RFM input'!$AA$7,0,P776*P$6)","v":0},{"$f":"IF(COUNT($H1194:P1194)>='RFM input'!$AA$7,0,Q776*Q$6)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,0.23075133224922162,0.19930829356910956,0.13287219571273792,0.21076852044933206,{"$f":"IF(COUNT($H1195:J1195)>='RFM input'!$AA$7,0,K777*K$6)","v":0},{"$f":"IF(COUNT($H1195:K1195)>='RFM input'!$AA$7,0,L777*L$6)","v":0},{"$f":"IF(COUNT($H1195:L1195)>='RFM input'!$AA$7,0,M777*M$6)","v":0},{"$f":"IF(COUNT($H1195:M1195)>='RFM input'!$AA$7,0,N777*N$6)","v":0},{"$f":"IF(COUNT($H1195:N1195)>='RFM input'!$AA$7,0,O777*O$6)","v":0},{"$f":"IF(COUNT($H1195:O1195)>='RFM input'!$AA$7,0,P777*P$6)","v":0},{"$f":"IF(COUNT($H1195:P1195)>='RFM input'!$AA$7,0,Q777*Q$6)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,1.6307382468065201,1.6422382248362417,1.1910437455450582,1.8201933035108282,{"$f":"IF(COUNT($H1196:J1196)>='RFM input'!$AA$7,0,K778*K$6)","v":0},{"$f":"IF(COUNT($H1196:K1196)>='RFM input'!$AA$7,0,L778*L$6)","v":0},{"$f":"IF(COUNT($H1196:L1196)>='RFM input'!$AA$7,0,M778*M$6)","v":0},{"$f":"IF(COUNT($H1196:M1196)>='RFM input'!$AA$7,0,N778*N$6)","v":0},{"$f":"IF(COUNT($H1196:N1196)>='RFM input'!$AA$7,0,O778*O$6)","v":0},{"$f":"IF(COUNT($H1196:O1196)>='RFM input'!$AA$7,0,P778*P$6)","v":0},{"$f":"IF(COUNT($H1196:P1196)>='RFM input'!$AA$7,0,Q778*Q$6)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,9.0767751994113063E-2,0.14490993969038737,9.4352302044524536E-2,0.16565202678252827,{"$f":"IF(COUNT($H1197:J1197)>='RFM input'!$AA$7,0,K779*K$6)","v":0},{"$f":"IF(COUNT($H1197:K1197)>='RFM input'!$AA$7,0,L779*L$6)","v":0},{"$f":"IF(COUNT($H1197:L1197)>='RFM input'!$AA$7,0,M779*M$6)","v":0},{"$f":"IF(COUNT($H1197:M1197)>='RFM input'!$AA$7,0,N779*N$6)","v":0},{"$f":"IF(COUNT($H1197:N1197)>='RFM input'!$AA$7,0,O779*O$6)","v":0},{"$f":"IF(COUNT($H1197:O1197)>='RFM input'!$AA$7,0,P779*P$6)","v":0},{"$f":"IF(COUNT($H1197:P1197)>='RFM input'!$AA$7,0,Q779*Q$6)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,0.52692176952441494,0.83495635148440794,0.54157704048216737,0.80761708277242916,{"$f":"IF(COUNT($H1198:J1198)>='RFM input'!$AA$7,0,K780*K$6)","v":0},{"$f":"IF(COUNT($H1198:K1198)>='RFM input'!$AA$7,0,L780*L$6)","v":0},{"$f":"IF(COUNT($H1198:L1198)>='RFM input'!$AA$7,0,M780*M$6)","v":0},{"$f":"IF(COUNT($H1198:M1198)>='RFM input'!$AA$7,0,N780*N$6)","v":0},{"$f":"IF(COUNT($H1198:N1198)>='RFM input'!$AA$7,0,O780*O$6)","v":0},{"$f":"IF(COUNT($H1198:O1198)>='RFM input'!$AA$7,0,P780*P$6)","v":0},{"$f":"IF(COUNT($H1198:P1198)>='RFM input'!$AA$7,0,Q780*Q$6)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,0.10647906078257845,8.3710741924434257E-2,4.2589408263675257E-2,0.1102986793144158,{"$f":"IF(COUNT($H1199:J1199)>='RFM input'!$AA$7,0,K781*K$6)","v":0},{"$f":"IF(COUNT($H1199:K1199)>='RFM input'!$AA$7,0,L781*L$6)","v":0},{"$f":"IF(COUNT($H1199:L1199)>='RFM input'!$AA$7,0,M781*M$6)","v":0},{"$f":"IF(COUNT($H1199:M1199)>='RFM input'!$AA$7,0,N781*N$6)","v":0},{"$f":"IF(COUNT($H1199:N1199)>='RFM input'!$AA$7,0,O781*O$6)","v":0},{"$f":"IF(COUNT($H1199:O1199)>='RFM input'!$AA$7,0,P781*P$6)","v":0},{"$f":"IF(COUNT($H1199:P1199)>='RFM input'!$AA$7,0,Q781*Q$6)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,2.9069553741901557,2.5108427737510786,1.5593357930156573,2.4734964016711047,{"$f":"IF(COUNT($H1200:J1200)>='RFM input'!$AA$7,0,K782*K$6)","v":0},{"$f":"IF(COUNT($H1200:K1200)>='RFM input'!$AA$7,0,L782*L$6)","v":0},{"$f":"IF(COUNT($H1200:L1200)>='RFM input'!$AA$7,0,M782*M$6)","v":0},{"$f":"IF(COUNT($H1200:M1200)>='RFM input'!$AA$7,0,N782*N$6)","v":0},{"$f":"IF(COUNT($H1200:N1200)>='RFM input'!$AA$7,0,O782*O$6)","v":0},{"$f":"IF(COUNT($H1200:O1200)>='RFM input'!$AA$7,0,P782*P$6)","v":0},{"$f":"IF(COUNT($H1200:P1200)>='RFM input'!$AA$7,0,Q782*Q$6)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,3.4259467611133965,2.9591144552034638,1.9727429701356161,3.129263536377644,{"$f":"IF(COUNT($H1201:J1201)>='RFM input'!$AA$7,0,K783*K$6)","v":0},{"$f":"IF(COUNT($H1201:K1201)>='RFM input'!$AA$7,0,L783*L$6)","v":0},{"$f":"IF(COUNT($H1201:L1201)>='RFM input'!$AA$7,0,M783*M$6)","v":0},{"$f":"IF(COUNT($H1201:M1201)>='RFM input'!$AA$7,0,N783*N$6)","v":0},{"$f":"IF(COUNT($H1201:N1201)>='RFM input'!$AA$7,0,O783*O$6)","v":0},{"$f":"IF(COUNT($H1201:O1201)>='RFM input'!$AA$7,0,P783*P$6)","v":0},{"$f":"IF(COUNT($H1201:P1201)>='RFM input'!$AA$7,0,Q783*Q$6)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,0,1.2323076923076997,0.79161355445880444,1.2078526564860539,{"$f":"IF(COUNT($H1202:J1202)>='RFM input'!$AA$7,0,K784*K$6)","v":0},{"$f":"IF(COUNT($H1202:K1202)>='RFM input'!$AA$7,0,L784*L$6)","v":0},{"$f":"IF(COUNT($H1202:L1202)>='RFM input'!$AA$7,0,M784*M$6)","v":0},{"$f":"IF(COUNT($H1202:M1202)>='RFM input'!$AA$7,0,N784*N$6)","v":0},{"$f":"IF(COUNT($H1202:N1202)>='RFM input'!$AA$7,0,O784*O$6)","v":0},{"$f":"IF(COUNT($H1202:O1202)>='RFM input'!$AA$7,0,P784*P$6)","v":0},{"$f":"IF(COUNT($H1202:P1202)>='RFM input'!$AA$7,0,Q784*Q$6)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1203:J1203)>='RFM input'!$AA$7,0,K785*K$6)","v":0},{"$f":"IF(COUNT($H1203:K1203)>='RFM input'!$AA$7,0,L785*L$6)","v":0},{"$f":"IF(COUNT($H1203:L1203)>='RFM input'!$AA$7,0,M785*M$6)","v":0},{"$f":"IF(COUNT($H1203:M1203)>='RFM input'!$AA$7,0,N785*N$6)","v":0},{"$f":"IF(COUNT($H1203:N1203)>='RFM input'!$AA$7,0,O785*O$6)","v":0},{"$f":"IF(COUNT($H1203:O1203)>='RFM input'!$AA$7,0,P785*P$6)","v":0},{"$f":"IF(COUNT($H1203:P1203)>='RFM input'!$AA$7,0,Q785*Q$6)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1204:J1204)>='RFM input'!$AA$7,0,K786*K$6)","v":0},{"$f":"IF(COUNT($H1204:K1204)>='RFM input'!$AA$7,0,L786*L$6)","v":0},{"$f":"IF(COUNT($H1204:L1204)>='RFM input'!$AA$7,0,M786*M$6)","v":0},{"$f":"IF(COUNT($H1204:M1204)>='RFM input'!$AA$7,0,N786*N$6)","v":0},{"$f":"IF(COUNT($H1204:N1204)>='RFM input'!$AA$7,0,O786*O$6)","v":0},{"$f":"IF(COUNT($H1204:O1204)>='RFM input'!$AA$7,0,P786*P$6)","v":0},{"$f":"IF(COUNT($H1204:P1204)>='RFM input'!$AA$7,0,Q786*Q$6)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1205:J1205)>='RFM input'!$AA$7,0,K787*K$6)","v":0},{"$f":"IF(COUNT($H1205:K1205)>='RFM input'!$AA$7,0,L787*L$6)","v":0},{"$f":"IF(COUNT($H1205:L1205)>='RFM input'!$AA$7,0,M787*M$6)","v":0},{"$f":"IF(COUNT($H1205:M1205)>='RFM input'!$AA$7,0,N787*N$6)","v":0},{"$f":"IF(COUNT($H1205:N1205)>='RFM input'!$AA$7,0,O787*O$6)","v":0},{"$f":"IF(COUNT($H1205:O1205)>='RFM input'!$AA$7,0,P787*P$6)","v":0},{"$f":"IF(COUNT($H1205:P1205)>='RFM input'!$AA$7,0,Q787*Q$6)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1206:J1206)>='RFM input'!$AA$7,0,K788*K$6)","v":0},{"$f":"IF(COUNT($H1206:K1206)>='RFM input'!$AA$7,0,L788*L$6)","v":0},{"$f":"IF(COUNT($H1206:L1206)>='RFM input'!$AA$7,0,M788*M$6)","v":0},{"$f":"IF(COUNT($H1206:M1206)>='RFM input'!$AA$7,0,N788*N$6)","v":0},{"$f":"IF(COUNT($H1206:N1206)>='RFM input'!$AA$7,0,O788*O$6)","v":0},{"$f":"IF(COUNT($H1206:O1206)>='RFM input'!$AA$7,0,P788*P$6)","v":0},{"$f":"IF(COUNT($H1206:P1206)>='RFM input'!$AA$7,0,Q788*Q$6)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1207:J1207)>='RFM input'!$AA$7,0,K789*K$6)","v":0},{"$f":"IF(COUNT($H1207:K1207)>='RFM input'!$AA$7,0,L789*L$6)","v":0},{"$f":"IF(COUNT($H1207:L1207)>='RFM input'!$AA$7,0,M789*M$6)","v":0},{"$f":"IF(COUNT($H1207:M1207)>='RFM input'!$AA$7,0,N789*N$6)","v":0},{"$f":"IF(COUNT($H1207:N1207)>='RFM input'!$AA$7,0,O789*O$6)","v":0},{"$f":"IF(COUNT($H1207:O1207)>='RFM input'!$AA$7,0,P789*P$6)","v":0},{"$f":"IF(COUNT($H1207:P1207)>='RFM input'!$AA$7,0,Q789*Q$6)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"G790*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1208:J1208)>='RFM input'!$AA$7,0,K790*K$6)","v":0},{"$f":"IF(COUNT($H1208:K1208)>='RFM input'!$AA$7,0,L790*L$6)","v":0},{"$f":"IF(COUNT($H1208:L1208)>='RFM input'!$AA$7,0,M790*M$6)","v":0},{"$f":"IF(COUNT($H1208:M1208)>='RFM input'!$AA$7,0,N790*N$6)","v":0},{"$f":"IF(COUNT($H1208:N1208)>='RFM input'!$AA$7,0,O790*O$6)","v":0},{"$f":"IF(COUNT($H1208:O1208)>='RFM input'!$AA$7,0,P790*P$6)","v":0},{"$f":"IF(COUNT($H1208:P1208)>='RFM input'!$AA$7,0,Q790*Q$6)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1209:J1209)>='RFM input'!$AA$7,0,K791*K$6)","v":0},{"$f":"IF(COUNT($H1209:K1209)>='RFM input'!$AA$7,0,L791*L$6)","v":0},{"$f":"IF(COUNT($H1209:L1209)>='RFM input'!$AA$7,0,M791*M$6)","v":0},{"$f":"IF(COUNT($H1209:M1209)>='RFM input'!$AA$7,0,N791*N$6)","v":0},{"$f":"IF(COUNT($H1209:N1209)>='RFM input'!$AA$7,0,O791*O$6)","v":0},{"$f":"IF(COUNT($H1209:O1209)>='RFM input'!$AA$7,0,P791*P$6)","v":0},{"$f":"IF(COUNT($H1209:P1209)>='RFM input'!$AA$7,0,Q791*Q$6)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1210:J1210)>='RFM input'!$AA$7,0,K792*K$6)","v":0},{"$f":"IF(COUNT($H1210:K1210)>='RFM input'!$AA$7,0,L792*L$6)","v":0},{"$f":"IF(COUNT($H1210:L1210)>='RFM input'!$AA$7,0,M792*M$6)","v":0},{"$f":"IF(COUNT($H1210:M1210)>='RFM input'!$AA$7,0,N792*N$6)","v":0},{"$f":"IF(COUNT($H1210:N1210)>='RFM input'!$AA$7,0,O792*O$6)","v":0},{"$f":"IF(COUNT($H1210:O1210)>='RFM input'!$AA$7,0,P792*P$6)","v":0},{"$f":"IF(COUNT($H1210:P1210)>='RFM input'!$AA$7,0,Q792*Q$6)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1211:J1211)>='RFM input'!$AA$7,0,K793*K$6)","v":0},{"$f":"IF(COUNT($H1211:K1211)>='RFM input'!$AA$7,0,L793*L$6)","v":0},{"$f":"IF(COUNT($H1211:L1211)>='RFM input'!$AA$7,0,M793*M$6)","v":0},{"$f":"IF(COUNT($H1211:M1211)>='RFM input'!$AA$7,0,N793*N$6)","v":0},{"$f":"IF(COUNT($H1211:N1211)>='RFM input'!$AA$7,0,O793*O$6)","v":0},{"$f":"IF(COUNT($H1211:O1211)>='RFM input'!$AA$7,0,P793*P$6)","v":0},{"$f":"IF(COUNT($H1211:P1211)>='RFM input'!$AA$7,0,Q793*Q$6)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1212:J1212)>='RFM input'!$AA$7,0,K794*K$6)","v":0},{"$f":"IF(COUNT($H1212:K1212)>='RFM input'!$AA$7,0,L794*L$6)","v":0},{"$f":"IF(COUNT($H1212:L1212)>='RFM input'!$AA$7,0,M794*M$6)","v":0},{"$f":"IF(COUNT($H1212:M1212)>='RFM input'!$AA$7,0,N794*N$6)","v":0},{"$f":"IF(COUNT($H1212:N1212)>='RFM input'!$AA$7,0,O794*O$6)","v":0},{"$f":"IF(COUNT($H1212:O1212)>='RFM input'!$AA$7,0,P794*P$6)","v":0},{"$f":"IF(COUNT($H1212:P1212)>='RFM input'!$AA$7,0,Q794*Q$6)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1213:J1213)>='RFM input'!$AA$7,0,K795*K$6)","v":0},{"$f":"IF(COUNT($H1213:K1213)>='RFM input'!$AA$7,0,L795*L$6)","v":0},{"$f":"IF(COUNT($H1213:L1213)>='RFM input'!$AA$7,0,M795*M$6)","v":0},{"$f":"IF(COUNT($H1213:M1213)>='RFM input'!$AA$7,0,N795*N$6)","v":0},{"$f":"IF(COUNT($H1213:N1213)>='RFM input'!$AA$7,0,O795*O$6)","v":0},{"$f":"IF(COUNT($H1213:O1213)>='RFM input'!$AA$7,0,P795*P$6)","v":0},{"$f":"IF(COUNT($H1213:P1213)>='RFM input'!$AA$7,0,Q795*Q$6)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1214:J1214)>='RFM input'!$AA$7,0,K796*K$6)","v":0},{"$f":"IF(COUNT($H1214:K1214)>='RFM input'!$AA$7,0,L796*L$6)","v":0},{"$f":"IF(COUNT($H1214:L1214)>='RFM input'!$AA$7,0,M796*M$6)","v":0},{"$f":"IF(COUNT($H1214:M1214)>='RFM input'!$AA$7,0,N796*N$6)","v":0},{"$f":"IF(COUNT($H1214:N1214)>='RFM input'!$AA$7,0,O796*O$6)","v":0},{"$f":"IF(COUNT($H1214:O1214)>='RFM input'!$AA$7,0,P796*P$6)","v":0},{"$f":"IF(COUNT($H1214:P1214)>='RFM input'!$AA$7,0,Q796*Q$6)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1215:J1215)>='RFM input'!$AA$7,0,K797*K$6)","v":0},{"$f":"IF(COUNT($H1215:K1215)>='RFM input'!$AA$7,0,L797*L$6)","v":0},{"$f":"IF(COUNT($H1215:L1215)>='RFM input'!$AA$7,0,M797*M$6)","v":0},{"$f":"IF(COUNT($H1215:M1215)>='RFM input'!$AA$7,0,N797*N$6)","v":0},{"$f":"IF(COUNT($H1215:N1215)>='RFM input'!$AA$7,0,O797*O$6)","v":0},{"$f":"IF(COUNT($H1215:O1215)>='RFM input'!$AA$7,0,P797*P$6)","v":0},{"$f":"IF(COUNT($H1215:P1215)>='RFM input'!$AA$7,0,Q797*Q$6)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1216:J1216)>='RFM input'!$AA$7,0,K798*K$6)","v":0},{"$f":"IF(COUNT($H1216:K1216)>='RFM input'!$AA$7,0,L798*L$6)","v":0},{"$f":"IF(COUNT($H1216:L1216)>='RFM input'!$AA$7,0,M798*M$6)","v":0},{"$f":"IF(COUNT($H1216:M1216)>='RFM input'!$AA$7,0,N798*N$6)","v":0},{"$f":"IF(COUNT($H1216:N1216)>='RFM input'!$AA$7,0,O798*O$6)","v":0},{"$f":"IF(COUNT($H1216:O1216)>='RFM input'!$AA$7,0,P798*P$6)","v":0},{"$f":"IF(COUNT($H1216:P1216)>='RFM input'!$AA$7,0,Q798*Q$6)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1217:J1217)>='RFM input'!$AA$7,0,K799*K$6)","v":0},{"$f":"IF(COUNT($H1217:K1217)>='RFM input'!$AA$7,0,L799*L$6)","v":0},{"$f":"IF(COUNT($H1217:L1217)>='RFM input'!$AA$7,0,M799*M$6)","v":0},{"$f":"IF(COUNT($H1217:M1217)>='RFM input'!$AA$7,0,N799*N$6)","v":0},{"$f":"IF(COUNT($H1217:N1217)>='RFM input'!$AA$7,0,O799*O$6)","v":0},{"$f":"IF(COUNT($H1217:O1217)>='RFM input'!$AA$7,0,P799*P$6)","v":0},{"$f":"IF(COUNT($H1217:P1217)>='RFM input'!$AA$7,0,Q799*Q$6)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1218:J1218)>='RFM input'!$AA$7,0,K800*K$6)","v":0},{"$f":"IF(COUNT($H1218:K1218)>='RFM input'!$AA$7,0,L800*L$6)","v":0},{"$f":"IF(COUNT($H1218:L1218)>='RFM input'!$AA$7,0,M800*M$6)","v":0},{"$f":"IF(COUNT($H1218:M1218)>='RFM input'!$AA$7,0,N800*N$6)","v":0},{"$f":"IF(COUNT($H1218:N1218)>='RFM input'!$AA$7,0,O800*O$6)","v":0},{"$f":"IF(COUNT($H1218:O1218)>='RFM input'!$AA$7,0,P800*P$6)","v":0},{"$f":"IF(COUNT($H1218:P1218)>='RFM input'!$AA$7,0,Q800*Q$6)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1219:J1219)>='RFM input'!$AA$7,0,K801*K$6)","v":0},{"$f":"IF(COUNT($H1219:K1219)>='RFM input'!$AA$7,0,L801*L$6)","v":0},{"$f":"IF(COUNT($H1219:L1219)>='RFM input'!$AA$7,0,M801*M$6)","v":0},{"$f":"IF(COUNT($H1219:M1219)>='RFM input'!$AA$7,0,N801*N$6)","v":0},{"$f":"IF(COUNT($H1219:N1219)>='RFM input'!$AA$7,0,O801*O$6)","v":0},{"$f":"IF(COUNT($H1219:O1219)>='RFM input'!$AA$7,0,P801*P$6)","v":0},{"$f":"IF(COUNT($H1219:P1219)>='RFM input'!$AA$7,0,Q801*Q$6)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1220:J1220)>='RFM input'!$AA$7,0,K802*K$6)","v":0},{"$f":"IF(COUNT($H1220:K1220)>='RFM input'!$AA$7,0,L802*L$6)","v":0},{"$f":"IF(COUNT($H1220:L1220)>='RFM input'!$AA$7,0,M802*M$6)","v":0},{"$f":"IF(COUNT($H1220:M1220)>='RFM input'!$AA$7,0,N802*N$6)","v":0},{"$f":"IF(COUNT($H1220:N1220)>='RFM input'!$AA$7,0,O802*O$6)","v":0},{"$f":"IF(COUNT($H1220:O1220)>='RFM input'!$AA$7,0,P802*P$6)","v":0},{"$f":"IF(COUNT($H1220:P1220)>='RFM input'!$AA$7,0,Q802*Q$6)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1221:J1221)>='RFM input'!$AA$7,0,K803*K$6)","v":0},{"$f":"IF(COUNT($H1221:K1221)>='RFM input'!$AA$7,0,L803*L$6)","v":0},{"$f":"IF(COUNT($H1221:L1221)>='RFM input'!$AA$7,0,M803*M$6)","v":0},{"$f":"IF(COUNT($H1221:M1221)>='RFM input'!$AA$7,0,N803*N$6)","v":0},{"$f":"IF(COUNT($H1221:N1221)>='RFM input'!$AA$7,0,O803*O$6)","v":0},{"$f":"IF(COUNT($H1221:O1221)>='RFM input'!$AA$7,0,P803*P$6)","v":0},{"$f":"IF(COUNT($H1221:P1221)>='RFM input'!$AA$7,0,Q803*Q$6)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1222:J1222)>='RFM input'!$AA$7,0,K804*K$6)","v":0},{"$f":"IF(COUNT($H1222:K1222)>='RFM input'!$AA$7,0,L804*L$6)","v":0},{"$f":"IF(COUNT($H1222:L1222)>='RFM input'!$AA$7,0,M804*M$6)","v":0},{"$f":"IF(COUNT($H1222:M1222)>='RFM input'!$AA$7,0,N804*N$6)","v":0},{"$f":"IF(COUNT($H1222:N1222)>='RFM input'!$AA$7,0,O804*O$6)","v":0},{"$f":"IF(COUNT($H1222:O1222)>='RFM input'!$AA$7,0,P804*P$6)","v":0},{"$f":"IF(COUNT($H1222:P1222)>='RFM input'!$AA$7,0,Q804*Q$6)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1223:J1223)>='RFM input'!$AA$7,0,K805*K$6)","v":0},{"$f":"IF(COUNT($H1223:K1223)>='RFM input'!$AA$7,0,L805*L$6)","v":0},{"$f":"IF(COUNT($H1223:L1223)>='RFM input'!$AA$7,0,M805*M$6)","v":0},{"$f":"IF(COUNT($H1223:M1223)>='RFM input'!$AA$7,0,N805*N$6)","v":0},{"$f":"IF(COUNT($H1223:N1223)>='RFM input'!$AA$7,0,O805*O$6)","v":0},{"$f":"IF(COUNT($H1223:O1223)>='RFM input'!$AA$7,0,P805*P$6)","v":0},{"$f":"IF(COUNT($H1223:P1223)>='RFM input'!$AA$7,0,Q805*Q$6)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1224:J1224)>='RFM input'!$AA$7,0,K806*K$6)","v":0},{"$f":"IF(COUNT($H1224:K1224)>='RFM input'!$AA$7,0,L806*L$6)","v":0},{"$f":"IF(COUNT($H1224:L1224)>='RFM input'!$AA$7,0,M806*M$6)","v":0},{"$f":"IF(COUNT($H1224:M1224)>='RFM input'!$AA$7,0,N806*N$6)","v":0},{"$f":"IF(COUNT($H1224:N1224)>='RFM input'!$AA$7,0,O806*O$6)","v":0},{"$f":"IF(COUNT($H1224:O1224)>='RFM input'!$AA$7,0,P806*P$6)","v":0},{"$f":"IF(COUNT($H1224:P1224)>='RFM input'!$AA$7,0,Q806*Q$6)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1225:J1225)>='RFM input'!$AA$7,0,K807*K$6)","v":0},{"$f":"IF(COUNT($H1225:K1225)>='RFM input'!$AA$7,0,L807*L$6)","v":0},{"$f":"IF(COUNT($H1225:L1225)>='RFM input'!$AA$7,0,M807*M$6)","v":0},{"$f":"IF(COUNT($H1225:M1225)>='RFM input'!$AA$7,0,N807*N$6)","v":0},{"$f":"IF(COUNT($H1225:N1225)>='RFM input'!$AA$7,0,O807*O$6)","v":0},{"$f":"IF(COUNT($H1225:O1225)>='RFM input'!$AA$7,0,P807*P$6)","v":0},{"$f":"IF(COUNT($H1225:P1225)>='RFM input'!$AA$7,0,Q807*Q$6)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1226:J1226)>='RFM input'!$AA$7,0,K808*K$6)","v":0},{"$f":"IF(COUNT($H1226:K1226)>='RFM input'!$AA$7,0,L808*L$6)","v":0},{"$f":"IF(COUNT($H1226:L1226)>='RFM input'!$AA$7,0,M808*M$6)","v":0},{"$f":"IF(COUNT($H1226:M1226)>='RFM input'!$AA$7,0,N808*N$6)","v":0},{"$f":"IF(COUNT($H1226:N1226)>='RFM input'!$AA$7,0,O808*O$6)","v":0},{"$f":"IF(COUNT($H1226:O1226)>='RFM input'!$AA$7,0,P808*P$6)","v":0},{"$f":"IF(COUNT($H1226:P1226)>='RFM input'!$AA$7,0,Q808*Q$6)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1227:J1227)>='RFM input'!$AA$7,0,K809*K$6)","v":0},{"$f":"IF(COUNT($H1227:K1227)>='RFM input'!$AA$7,0,L809*L$6)","v":0},{"$f":"IF(COUNT($H1227:L1227)>='RFM input'!$AA$7,0,M809*M$6)","v":0},{"$f":"IF(COUNT($H1227:M1227)>='RFM input'!$AA$7,0,N809*N$6)","v":0},{"$f":"IF(COUNT($H1227:N1227)>='RFM input'!$AA$7,0,O809*O$6)","v":0},{"$f":"IF(COUNT($H1227:O1227)>='RFM input'!$AA$7,0,P809*P$6)","v":0},{"$f":"IF(COUNT($H1227:P1227)>='RFM input'!$AA$7,0,Q809*Q$6)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"G810*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1228:J1228)>='RFM input'!$AA$7,0,K810*K$6)","v":0},{"$f":"IF(COUNT($H1228:K1228)>='RFM input'!$AA$7,0,L810*L$6)","v":0},{"$f":"IF(COUNT($H1228:L1228)>='RFM input'!$AA$7,0,M810*M$6)","v":0},{"$f":"IF(COUNT($H1228:M1228)>='RFM input'!$AA$7,0,N810*N$6)","v":0},{"$f":"IF(COUNT($H1228:N1228)>='RFM input'!$AA$7,0,O810*O$6)","v":0},{"$f":"IF(COUNT($H1228:O1228)>='RFM input'!$AA$7,0,P810*P$6)","v":0},{"$f":"IF(COUNT($H1228:P1228)>='RFM input'!$AA$7,0,Q810*Q$6)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1229:J1229)>='RFM input'!$AA$7,0,K811*K$6)","v":0},{"$f":"IF(COUNT($H1229:K1229)>='RFM input'!$AA$7,0,L811*L$6)","v":0},{"$f":"IF(COUNT($H1229:L1229)>='RFM input'!$AA$7,0,M811*M$6)","v":0},{"$f":"IF(COUNT($H1229:M1229)>='RFM input'!$AA$7,0,N811*N$6)","v":0},{"$f":"IF(COUNT($H1229:N1229)>='RFM input'!$AA$7,0,O811*O$6)","v":0},{"$f":"IF(COUNT($H1229:O1229)>='RFM input'!$AA$7,0,P811*P$6)","v":0},{"$f":"IF(COUNT($H1229:P1229)>='RFM input'!$AA$7,0,Q811*Q$6)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1230:J1230)>='RFM input'!$AA$7,0,K812*K$6)","v":0},{"$f":"IF(COUNT($H1230:K1230)>='RFM input'!$AA$7,0,L812*L$6)","v":0},{"$f":"IF(COUNT($H1230:L1230)>='RFM input'!$AA$7,0,M812*M$6)","v":0},{"$f":"IF(COUNT($H1230:M1230)>='RFM input'!$AA$7,0,N812*N$6)","v":0},{"$f":"IF(COUNT($H1230:N1230)>='RFM input'!$AA$7,0,O812*O$6)","v":0},{"$f":"IF(COUNT($H1230:O1230)>='RFM input'!$AA$7,0,P812*P$6)","v":0},{"$f":"IF(COUNT($H1230:P1230)>='RFM input'!$AA$7,0,Q812*Q$6)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1231:J1231)>='RFM input'!$AA$7,0,K813*K$6)","v":0},{"$f":"IF(COUNT($H1231:K1231)>='RFM input'!$AA$7,0,L813*L$6)","v":0},{"$f":"IF(COUNT($H1231:L1231)>='RFM input'!$AA$7,0,M813*M$6)","v":0},{"$f":"IF(COUNT($H1231:M1231)>='RFM input'!$AA$7,0,N813*N$6)","v":0},{"$f":"IF(COUNT($H1231:N1231)>='RFM input'!$AA$7,0,O813*O$6)","v":0},{"$f":"IF(COUNT($H1231:O1231)>='RFM input'!$AA$7,0,P813*P$6)","v":0},{"$f":"IF(COUNT($H1231:P1231)>='RFM input'!$AA$7,0,Q813*Q$6)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1232:J1232)>='RFM input'!$AA$7,0,K814*K$6)","v":0},{"$f":"IF(COUNT($H1232:K1232)>='RFM input'!$AA$7,0,L814*L$6)","v":0},{"$f":"IF(COUNT($H1232:L1232)>='RFM input'!$AA$7,0,M814*M$6)","v":0},{"$f":"IF(COUNT($H1232:M1232)>='RFM input'!$AA$7,0,N814*N$6)","v":0},{"$f":"IF(COUNT($H1232:N1232)>='RFM input'!$AA$7,0,O814*O$6)","v":0},{"$f":"IF(COUNT($H1232:O1232)>='RFM input'!$AA$7,0,P814*P$6)","v":0},{"$f":"IF(COUNT($H1232:P1232)>='RFM input'!$AA$7,0,Q814*Q$6)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1233:J1233)>='RFM input'!$AA$7,0,K815*K$6)","v":0},{"$f":"IF(COUNT($H1233:K1233)>='RFM input'!$AA$7,0,L815*L$6)","v":0},{"$f":"IF(COUNT($H1233:L1233)>='RFM input'!$AA$7,0,M815*M$6)","v":0},{"$f":"IF(COUNT($H1233:M1233)>='RFM input'!$AA$7,0,N815*N$6)","v":0},{"$f":"IF(COUNT($H1233:N1233)>='RFM input'!$AA$7,0,O815*O$6)","v":0},{"$f":"IF(COUNT($H1233:O1233)>='RFM input'!$AA$7,0,P815*P$6)","v":0},{"$f":"IF(COUNT($H1233:P1233)>='RFM input'!$AA$7,0,Q815*Q$6)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1234:J1234)>='RFM input'!$AA$7,0,K816*K$6)","v":0},{"$f":"IF(COUNT($H1234:K1234)>='RFM input'!$AA$7,0,L816*L$6)","v":0},{"$f":"IF(COUNT($H1234:L1234)>='RFM input'!$AA$7,0,M816*M$6)","v":0},{"$f":"IF(COUNT($H1234:M1234)>='RFM input'!$AA$7,0,N816*N$6)","v":0},{"$f":"IF(COUNT($H1234:N1234)>='RFM input'!$AA$7,0,O816*O$6)","v":0},{"$f":"IF(COUNT($H1234:O1234)>='RFM input'!$AA$7,0,P816*P$6)","v":0},{"$f":"IF(COUNT($H1234:P1234)>='RFM input'!$AA$7,0,Q816*Q$6)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1235:J1235)>='RFM input'!$AA$7,0,K817*K$6)","v":0},{"$f":"IF(COUNT($H1235:K1235)>='RFM input'!$AA$7,0,L817*L$6)","v":0},{"$f":"IF(COUNT($H1235:L1235)>='RFM input'!$AA$7,0,M817*M$6)","v":0},{"$f":"IF(COUNT($H1235:M1235)>='RFM input'!$AA$7,0,N817*N$6)","v":0},{"$f":"IF(COUNT($H1235:N1235)>='RFM input'!$AA$7,0,O817*O$6)","v":0},{"$f":"IF(COUNT($H1235:O1235)>='RFM input'!$AA$7,0,P817*P$6)","v":0},{"$f":"IF(COUNT($H1235:P1235)>='RFM input'!$AA$7,0,Q817*Q$6)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1236:J1236)>='RFM input'!$AA$7,0,K818*K$6)","v":0},{"$f":"IF(COUNT($H1236:K1236)>='RFM input'!$AA$7,0,L818*L$6)","v":0},{"$f":"IF(COUNT($H1236:L1236)>='RFM input'!$AA$7,0,M818*M$6)","v":0},{"$f":"IF(COUNT($H1236:M1236)>='RFM input'!$AA$7,0,N818*N$6)","v":0},{"$f":"IF(COUNT($H1236:N1236)>='RFM input'!$AA$7,0,O818*O$6)","v":0},{"$f":"IF(COUNT($H1236:O1236)>='RFM input'!$AA$7,0,P818*P$6)","v":0},{"$f":"IF(COUNT($H1236:P1236)>='RFM input'!$AA$7,0,Q818*Q$6)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,0,0,0,{"$f":"IF(COUNT($H1237:J1237)>='RFM input'!$AA$7,0,K819*K$6)","v":0},{"$f":"IF(COUNT($H1237:K1237)>='RFM input'!$AA$7,0,L819*L$6)","v":0},{"$f":"IF(COUNT($H1237:L1237)>='RFM input'!$AA$7,0,M819*M$6)","v":0},{"$f":"IF(COUNT($H1237:M1237)>='RFM input'!$AA$7,0,N819*N$6)","v":0},{"$f":"IF(COUNT($H1237:N1237)>='RFM input'!$AA$7,0,O819*O$6)","v":0},{"$f":"IF(COUNT($H1237:O1237)>='RFM input'!$AA$7,0,P819*P$6)","v":0},{"$f":"IF(COUNT($H1237:P1237)>='RFM input'!$AA$7,0,Q819*Q$6)","v":0}]
[]
[null,null,"Asset Values – As Commissioned ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G1242:G1291)","v":2413.683359254564},{"$f":"SUM(H1242:H1291)","v":2703.8168474641743},{"$f":"SUM(I1242:I1291)","v":2804.5442225803149},2881.270652910157,2967.5937532128482,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!J7","v":107.07927964533668},{"$f":"G1242+G1294+G1346+G1398+G1450+G1554+G1502","v":132.44142914738333},{"$f":"H1242+H1294+H1346","v":160.87319159527985},174.58467033831829,{"$f":"IF(COUNT($H1242:J1242)>'RFM input'!$AA$7,0, J1242+J1294+J1346)","v":180.66396906704387},{"$f":"IF(COUNT($H1242:K1242)>'RFM input'!$AA$7,0, K1242+K1294+K1346)","v":0},{"$f":"IF(COUNT($H1242:L1242)>'RFM input'!$AA$7,0, L1242+L1294+L1346)","v":0},{"$f":"IF(COUNT($H1242:M1242)>'RFM input'!$AA$7,0, M1242+M1294+M1346)","v":0},{"$f":"IF(COUNT($H1242:N1242)>'RFM input'!$AA$7,0, N1242+N1294+N1346)","v":0},{"$f":"IF(COUNT($H1242:O1242)>'RFM input'!$AA$7,0, O1242+O1294+O1346)","v":0},{"$f":"IF(COUNT($H1242:P1242)>'RFM input'!$AA$7,0, P1242+P1294+P1346)","v":0},{"$f":"IF(COUNT($H1242:Q1242)>'RFM input'!$AA$7,0, Q1242+Q1294+Q1346)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!J8","v":450.60489645051126},{"$f":"G1243+G1295+G1347+G1399+G1451+G1555+G1503","v":568.85379627605039},593.78309213046975,618.76092848453209,{"$f":"IF(COUNT($H1243:J1243)>'RFM input'!$AA$7,0, J1243+J1295+J1347)","v":656.57345315544057},{"$f":"IF(COUNT($H1243:K1243)>'RFM input'!$AA$7,0, K1243+K1295+K1347)","v":0},{"$f":"IF(COUNT($H1243:L1243)>'RFM input'!$AA$7,0, L1243+L1295+L1347)","v":0},{"$f":"IF(COUNT($H1243:M1243)>'RFM input'!$AA$7,0, M1243+M1295+M1347)","v":0},{"$f":"IF(COUNT($H1243:N1243)>'RFM input'!$AA$7,0, N1243+N1295+N1347)","v":0},{"$f":"IF(COUNT($H1243:O1243)>'RFM input'!$AA$7,0, O1243+O1295+O1347)","v":0},{"$f":"IF(COUNT($H1243:P1243)>'RFM input'!$AA$7,0, P1243+P1295+P1347)","v":0},{"$f":"IF(COUNT($H1243:Q1243)>'RFM input'!$AA$7,0, Q1243+Q1295+Q1347)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!J9","v":184.37433098360094},256.8720966026417,254.61283723288585,269.01794031174171,{"$f":"IF(COUNT($H1244:J1244)>'RFM input'!$AA$7,0, J1244+J1296+J1348)","v":283.12604875572299},{"$f":"IF(COUNT($H1244:K1244)>'RFM input'!$AA$7,0, K1244+K1296+K1348)","v":0},{"$f":"IF(COUNT($H1244:L1244)>'RFM input'!$AA$7,0, L1244+L1296+L1348)","v":0},{"$f":"IF(COUNT($H1244:M1244)>'RFM input'!$AA$7,0, M1244+M1296+M1348)","v":0},{"$f":"IF(COUNT($H1244:N1244)>'RFM input'!$AA$7,0, N1244+N1296+N1348)","v":0},{"$f":"IF(COUNT($H1244:O1244)>'RFM input'!$AA$7,0, O1244+O1296+O1348)","v":0},{"$f":"IF(COUNT($H1244:P1244)>'RFM input'!$AA$7,0, P1244+P1296+P1348)","v":0},{"$f":"IF(COUNT($H1244:Q1244)>'RFM input'!$AA$7,0, Q1244+Q1296+Q1348)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!J10","v":82.719287426575974},80.987069121386128,82.554850412187221,81.366411549220231,{"$f":"IF(COUNT($H1245:J1245)>'RFM input'!$AA$7,0, J1245+J1297+J1349)","v":88.431839971990939},{"$f":"IF(COUNT($H1245:K1245)>'RFM input'!$AA$7,0, K1245+K1297+K1349)","v":0},{"$f":"IF(COUNT($H1245:L1245)>'RFM input'!$AA$7,0, L1245+L1297+L1349)","v":0},{"$f":"IF(COUNT($H1245:M1245)>'RFM input'!$AA$7,0, M1245+M1297+M1349)","v":0},{"$f":"IF(COUNT($H1245:N1245)>'RFM input'!$AA$7,0, N1245+N1297+N1349)","v":0},{"$f":"IF(COUNT($H1245:O1245)>'RFM input'!$AA$7,0, O1245+O1297+O1349)","v":0},{"$f":"IF(COUNT($H1245:P1245)>'RFM input'!$AA$7,0, P1245+P1297+P1349)","v":0},{"$f":"IF(COUNT($H1245:Q1245)>'RFM input'!$AA$7,0, Q1245+Q1297+Q1349)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!J11","v":1101.9797472636683},1089.4047294776162,1093.2451988662344,1085.9832871000478,{"$f":"IF(COUNT($H1246:J1246)>'RFM input'!$AA$7,0, J1246+J1298+J1350)","v":1073.8523946497262},{"$f":"IF(COUNT($H1246:K1246)>'RFM input'!$AA$7,0, K1246+K1298+K1350)","v":0},{"$f":"IF(COUNT($H1246:L1246)>'RFM input'!$AA$7,0, L1246+L1298+L1350)","v":0},{"$f":"IF(COUNT($H1246:M1246)>'RFM input'!$AA$7,0, M1246+M1298+M1350)","v":0},{"$f":"IF(COUNT($H1246:N1246)>'RFM input'!$AA$7,0, N1246+N1298+N1350)","v":0},{"$f":"IF(COUNT($H1246:O1246)>'RFM input'!$AA$7,0, O1246+O1298+O1350)","v":0},{"$f":"IF(COUNT($H1246:P1246)>'RFM input'!$AA$7,0, P1246+P1298+P1350)","v":0},{"$f":"IF(COUNT($H1246:Q1246)>'RFM input'!$AA$7,0, Q1246+Q1298+Q1350)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!J12","v":152.19183100657358},173.32554283112128,200.9604678433474,203.24442628097282,{"$f":"IF(COUNT($H1247:J1247)>'RFM input'!$AA$7,0, J1247+J1299+J1351)","v":215.26172086626528},{"$f":"IF(COUNT($H1247:K1247)>'RFM input'!$AA$7,0, K1247+K1299+K1351)","v":0},{"$f":"IF(COUNT($H1247:L1247)>'RFM input'!$AA$7,0, L1247+L1299+L1351)","v":0},{"$f":"IF(COUNT($H1247:M1247)>'RFM input'!$AA$7,0, M1247+M1299+M1351)","v":0},{"$f":"IF(COUNT($H1247:N1247)>'RFM input'!$AA$7,0, N1247+N1299+N1351)","v":0},{"$f":"IF(COUNT($H1247:O1247)>'RFM input'!$AA$7,0, O1247+O1299+O1351)","v":0},{"$f":"IF(COUNT($H1247:P1247)>'RFM input'!$AA$7,0, P1247+P1299+P1351)","v":0},{"$f":"IF(COUNT($H1247:Q1247)>'RFM input'!$AA$7,0, Q1247+Q1299+Q1351)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!J13","v":23.979632115534478},26.21199108403621,43.105449994414769,46.062848260639903,{"$f":"IF(COUNT($H1248:J1248)>'RFM input'!$AA$7,0, J1248+J1300+J1352)","v":56.917450803742803},{"$f":"IF(COUNT($H1248:K1248)>'RFM input'!$AA$7,0, K1248+K1300+K1352)","v":0},{"$f":"IF(COUNT($H1248:L1248)>'RFM input'!$AA$7,0, L1248+L1300+L1352)","v":0},{"$f":"IF(COUNT($H1248:M1248)>'RFM input'!$AA$7,0, M1248+M1300+M1352)","v":0},{"$f":"IF(COUNT($H1248:N1248)>'RFM input'!$AA$7,0, N1248+N1300+N1352)","v":0},{"$f":"IF(COUNT($H1248:O1248)>'RFM input'!$AA$7,0, O1248+O1300+O1352)","v":0},{"$f":"IF(COUNT($H1248:P1248)>'RFM input'!$AA$7,0, P1248+P1300+P1352)","v":0},{"$f":"IF(COUNT($H1248:Q1248)>'RFM input'!$AA$7,0, Q1248+Q1300+Q1352)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!J14","v":8.4059413890788068},8.6366927213280285,8.8360010148971373,8.9688732106098747,{"$f":"IF(COUNT($H1249:J1249)>'RFM input'!$AA$7,0, J1249+J1301+J1353)","v":9.1796417310592062},{"$f":"IF(COUNT($H1249:K1249)>'RFM input'!$AA$7,0, K1249+K1301+K1353)","v":0},{"$f":"IF(COUNT($H1249:L1249)>'RFM input'!$AA$7,0, L1249+L1301+L1353)","v":0},{"$f":"IF(COUNT($H1249:M1249)>'RFM input'!$AA$7,0, M1249+M1301+M1353)","v":0},{"$f":"IF(COUNT($H1249:N1249)>'RFM input'!$AA$7,0, N1249+N1301+N1353)","v":0},{"$f":"IF(COUNT($H1249:O1249)>'RFM input'!$AA$7,0, O1249+O1301+O1353)","v":0},{"$f":"IF(COUNT($H1249:P1249)>'RFM input'!$AA$7,0, P1249+P1301+P1353)","v":0},{"$f":"IF(COUNT($H1249:Q1249)>'RFM input'!$AA$7,0, Q1249+Q1301+Q1353)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!J15","v":46.585553101958745},51.980009809686841,43.586975993419244,67.164852788161554,{"$f":"IF(COUNT($H1250:J1250)>'RFM input'!$AA$7,0, J1250+J1302+J1354)","v":73.259406417905055},{"$f":"IF(COUNT($H1250:K1250)>'RFM input'!$AA$7,0, K1250+K1302+K1354)","v":0},{"$f":"IF(COUNT($H1250:L1250)>'RFM input'!$AA$7,0, L1250+L1302+L1354)","v":0},{"$f":"IF(COUNT($H1250:M1250)>'RFM input'!$AA$7,0, M1250+M1302+M1354)","v":0},{"$f":"IF(COUNT($H1250:N1250)>'RFM input'!$AA$7,0, N1250+N1302+N1354)","v":0},{"$f":"IF(COUNT($H1250:O1250)>'RFM input'!$AA$7,0, O1250+O1302+O1354)","v":0},{"$f":"IF(COUNT($H1250:P1250)>'RFM input'!$AA$7,0, P1250+P1302+P1354)","v":0},{"$f":"IF(COUNT($H1250:Q1250)>'RFM input'!$AA$7,0, Q1250+Q1302+Q1354)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!J16","v":2.6437902849961517},4.2031665495994881,4.0456791069227602,4.7867584149984559,{"$f":"IF(COUNT($H1251:J1251)>'RFM input'!$AA$7,0, J1251+J1303+J1355)","v":4.9532414440879604},{"$f":"IF(COUNT($H1251:K1251)>'RFM input'!$AA$7,0, K1251+K1303+K1355)","v":0},{"$f":"IF(COUNT($H1251:L1251)>'RFM input'!$AA$7,0, L1251+L1303+L1355)","v":0},{"$f":"IF(COUNT($H1251:M1251)>'RFM input'!$AA$7,0, M1251+M1303+M1355)","v":0},{"$f":"IF(COUNT($H1251:N1251)>'RFM input'!$AA$7,0, N1251+N1303+N1355)","v":0},{"$f":"IF(COUNT($H1251:O1251)>'RFM input'!$AA$7,0, O1251+O1303+O1355)","v":0},{"$f":"IF(COUNT($H1251:P1251)>'RFM input'!$AA$7,0, P1251+P1303+P1355)","v":0},{"$f":"IF(COUNT($H1251:Q1251)>'RFM input'!$AA$7,0, Q1251+Q1303+Q1355)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!J17","v":18.821801752128366},17.672810738957299,{"$f":"H1252+H1304+H1356","v":29.104625982444979},27.352523671801457,{"$f":"IF(COUNT($H1252:J1252)>'RFM input'!$AA$7,0, J1252+J1304+J1356)","v":26.474466337295006},{"$f":"IF(COUNT($H1252:K1252)>'RFM input'!$AA$7,0, K1252+K1304+K1356)","v":0},{"$f":"IF(COUNT($H1252:L1252)>'RFM input'!$AA$7,0, L1252+L1304+L1356)","v":0},{"$f":"IF(COUNT($H1252:M1252)>'RFM input'!$AA$7,0, M1252+M1304+M1356)","v":0},{"$f":"IF(COUNT($H1252:N1252)>'RFM input'!$AA$7,0, N1252+N1304+N1356)","v":0},{"$f":"IF(COUNT($H1252:O1252)>'RFM input'!$AA$7,0, O1252+O1304+O1356)","v":0},{"$f":"IF(COUNT($H1252:P1252)>'RFM input'!$AA$7,0, P1252+P1304+P1356)","v":0},{"$f":"IF(COUNT($H1252:Q1252)>'RFM input'!$AA$7,0, Q1252+Q1304+Q1356)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!J18","v":3.3819515587170663},2.5733450091456369,2.0824861550207112,3.9325775003911509,{"$f":"IF(COUNT($H1253:J1253)>'RFM input'!$AA$7,0, J1253+J1305+J1357)","v":4.1060629968200058},{"$f":"IF(COUNT($H1253:K1253)>'RFM input'!$AA$7,0, K1253+K1305+K1357)","v":0},{"$f":"IF(COUNT($H1253:L1253)>'RFM input'!$AA$7,0, L1253+L1305+L1357)","v":0},{"$f":"IF(COUNT($H1253:M1253)>'RFM input'!$AA$7,0, M1253+M1305+M1357)","v":0},{"$f":"IF(COUNT($H1253:N1253)>'RFM input'!$AA$7,0, N1253+N1305+N1357)","v":0},{"$f":"IF(COUNT($H1253:O1253)>'RFM input'!$AA$7,0, O1253+O1305+O1357)","v":0},{"$f":"IF(COUNT($H1253:P1253)>'RFM input'!$AA$7,0, P1253+P1305+P1357)","v":0},{"$f":"IF(COUNT($H1253:Q1253)>'RFM input'!$AA$7,0, Q1253+Q1305+Q1357)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!J19","v":106.1129699781812},109.02587503640578,103.92365736725998,105.48641913218117,{"$f":"IF(COUNT($H1254:J1254)>'RFM input'!$AA$7,0, J1254+J1306+J1358)","v":107.96534998178743},{"$f":"IF(COUNT($H1254:K1254)>'RFM input'!$AA$7,0, K1254+K1306+K1358)","v":0},{"$f":"IF(COUNT($H1254:L1254)>'RFM input'!$AA$7,0, L1254+L1306+L1358)","v":0},{"$f":"IF(COUNT($H1254:M1254)>'RFM input'!$AA$7,0, M1254+M1306+M1358)","v":0},{"$f":"IF(COUNT($H1254:N1254)>'RFM input'!$AA$7,0, N1254+N1306+N1358)","v":0},{"$f":"IF(COUNT($H1254:O1254)>'RFM input'!$AA$7,0, O1254+O1306+O1358)","v":0},{"$f":"IF(COUNT($H1254:P1254)>'RFM input'!$AA$7,0, P1254+P1306+P1358)","v":0},{"$f":"IF(COUNT($H1254:Q1254)>'RFM input'!$AA$7,0, Q1254+Q1306+Q1358)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!J20","v":124.80234629770258},128.22829305881598,131.18740751401944,133.16015048415505,{"$f":"IF(COUNT($H1255:J1255)>'RFM input'!$AA$7,0, J1255+J1307+J1359)","v":136.28941402053269},{"$f":"IF(COUNT($H1255:K1255)>'RFM input'!$AA$7,0, K1255+K1307+K1359)","v":0},{"$f":"IF(COUNT($H1255:L1255)>'RFM input'!$AA$7,0, L1255+L1307+L1359)","v":0},{"$f":"IF(COUNT($H1255:M1255)>'RFM input'!$AA$7,0, M1255+M1307+M1359)","v":0},{"$f":"IF(COUNT($H1255:N1255)>'RFM input'!$AA$7,0, N1255+N1307+N1359)","v":0},{"$f":"IF(COUNT($H1255:O1255)>'RFM input'!$AA$7,0, O1255+O1307+O1359)","v":0},{"$f":"IF(COUNT($H1255:P1255)>'RFM input'!$AA$7,0, P1255+P1307+P1359)","v":0},{"$f":"IF(COUNT($H1255:Q1255)>'RFM input'!$AA$7,0, Q1255+Q1307+Q1359)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!J21","v":0},53.4,52.642301371510889,51.397985382385272,{"$f":"IF(COUNT($H1256:J1256)>'RFM input'!$AA$7,0, J1256+J1308+J1360)","v":50.539293013428491},{"$f":"IF(COUNT($H1256:K1256)>'RFM input'!$AA$7,0, K1256+K1308+K1360)","v":0},{"$f":"IF(COUNT($H1256:L1256)>'RFM input'!$AA$7,0, L1256+L1308+L1360)","v":0},{"$f":"IF(COUNT($H1256:M1256)>'RFM input'!$AA$7,0, M1256+M1308+M1360)","v":0},{"$f":"IF(COUNT($H1256:N1256)>'RFM input'!$AA$7,0, N1256+N1308+N1360)","v":0},{"$f":"IF(COUNT($H1256:O1256)>'RFM input'!$AA$7,0, O1256+O1308+O1360)","v":0},{"$f":"IF(COUNT($H1256:P1256)>'RFM input'!$AA$7,0, P1256+P1308+P1360)","v":0},{"$f":"IF(COUNT($H1256:Q1256)>'RFM input'!$AA$7,0, Q1256+Q1308+Q1360)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!J22","v":0},0,0,0,{"$f":"IF(COUNT($H1257:J1257)>'RFM input'!$AA$7,0, J1257+J1309+J1361)","v":0},{"$f":"IF(COUNT($H1257:K1257)>'RFM input'!$AA$7,0, K1257+K1309+K1361)","v":0},{"$f":"IF(COUNT($H1257:L1257)>'RFM input'!$AA$7,0, L1257+L1309+L1361)","v":0},{"$f":"IF(COUNT($H1257:M1257)>'RFM input'!$AA$7,0, M1257+M1309+M1361)","v":0},{"$f":"IF(COUNT($H1257:N1257)>'RFM input'!$AA$7,0, N1257+N1309+N1361)","v":0},{"$f":"IF(COUNT($H1257:O1257)>'RFM input'!$AA$7,0, O1257+O1309+O1361)","v":0},{"$f":"IF(COUNT($H1257:P1257)>'RFM input'!$AA$7,0, P1257+P1309+P1361)","v":0},{"$f":"IF(COUNT($H1257:Q1257)>'RFM input'!$AA$7,0, Q1257+Q1309+Q1361)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!J23","v":0},0,0,0,{"$f":"IF(COUNT($H1258:J1258)>'RFM input'!$AA$7,0, J1258+J1310+J1362)","v":0},{"$f":"IF(COUNT($H1258:K1258)>'RFM input'!$AA$7,0, K1258+K1310+K1362)","v":0},{"$f":"IF(COUNT($H1258:L1258)>'RFM input'!$AA$7,0, L1258+L1310+L1362)","v":0},{"$f":"IF(COUNT($H1258:M1258)>'RFM input'!$AA$7,0, M1258+M1310+M1362)","v":0},{"$f":"IF(COUNT($H1258:N1258)>'RFM input'!$AA$7,0, N1258+N1310+N1362)","v":0},{"$f":"IF(COUNT($H1258:O1258)>'RFM input'!$AA$7,0, O1258+O1310+O1362)","v":0},{"$f":"IF(COUNT($H1258:P1258)>'RFM input'!$AA$7,0, P1258+P1310+P1362)","v":0},{"$f":"IF(COUNT($H1258:Q1258)>'RFM input'!$AA$7,0, Q1258+Q1310+Q1362)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!J24","v":0},0,0,0,{"$f":"IF(COUNT($H1259:J1259)>'RFM input'!$AA$7,0, J1259+J1311+J1363)","v":0},{"$f":"IF(COUNT($H1259:K1259)>'RFM input'!$AA$7,0, K1259+K1311+K1363)","v":0},{"$f":"IF(COUNT($H1259:L1259)>'RFM input'!$AA$7,0, L1259+L1311+L1363)","v":0},{"$f":"IF(COUNT($H1259:M1259)>'RFM input'!$AA$7,0, M1259+M1311+M1363)","v":0},{"$f":"IF(COUNT($H1259:N1259)>'RFM input'!$AA$7,0, N1259+N1311+N1363)","v":0},{"$f":"IF(COUNT($H1259:O1259)>'RFM input'!$AA$7,0, O1259+O1311+O1363)","v":0},{"$f":"IF(COUNT($H1259:P1259)>'RFM input'!$AA$7,0, P1259+P1311+P1363)","v":0},{"$f":"IF(COUNT($H1259:Q1259)>'RFM input'!$AA$7,0, Q1259+Q1311+Q1363)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!J25","v":0},0,0,0,{"$f":"IF(COUNT($H1260:J1260)>'RFM input'!$AA$7,0, J1260+J1312+J1364)","v":0},{"$f":"IF(COUNT($H1260:K1260)>'RFM input'!$AA$7,0, K1260+K1312+K1364)","v":0},{"$f":"IF(COUNT($H1260:L1260)>'RFM input'!$AA$7,0, L1260+L1312+L1364)","v":0},{"$f":"IF(COUNT($H1260:M1260)>'RFM input'!$AA$7,0, M1260+M1312+M1364)","v":0},{"$f":"IF(COUNT($H1260:N1260)>'RFM input'!$AA$7,0, N1260+N1312+N1364)","v":0},{"$f":"IF(COUNT($H1260:O1260)>'RFM input'!$AA$7,0, O1260+O1312+O1364)","v":0},{"$f":"IF(COUNT($H1260:P1260)>'RFM input'!$AA$7,0, P1260+P1312+P1364)","v":0},{"$f":"IF(COUNT($H1260:Q1260)>'RFM input'!$AA$7,0, Q1260+Q1312+Q1364)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!J26","v":0},0,0,0,{"$f":"IF(COUNT($H1261:J1261)>'RFM input'!$AA$7,0, J1261+J1313+J1365)","v":0},{"$f":"IF(COUNT($H1261:K1261)>'RFM input'!$AA$7,0, K1261+K1313+K1365)","v":0},{"$f":"IF(COUNT($H1261:L1261)>'RFM input'!$AA$7,0, L1261+L1313+L1365)","v":0},{"$f":"IF(COUNT($H1261:M1261)>'RFM input'!$AA$7,0, M1261+M1313+M1365)","v":0},{"$f":"IF(COUNT($H1261:N1261)>'RFM input'!$AA$7,0, N1261+N1313+N1365)","v":0},{"$f":"IF(COUNT($H1261:O1261)>'RFM input'!$AA$7,0, O1261+O1313+O1365)","v":0},{"$f":"IF(COUNT($H1261:P1261)>'RFM input'!$AA$7,0, P1261+P1313+P1365)","v":0},{"$f":"IF(COUNT($H1261:Q1261)>'RFM input'!$AA$7,0, Q1261+Q1313+Q1365)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!J27","v":0},0,{"$f":"H1262+H1314+H1366","v":0},0,{"$f":"IF(COUNT($H1262:J1262)>'RFM input'!$AA$7,0, J1262+J1314+J1366)","v":0},{"$f":"IF(COUNT($H1262:K1262)>'RFM input'!$AA$7,0, K1262+K1314+K1366)","v":0},{"$f":"IF(COUNT($H1262:L1262)>'RFM input'!$AA$7,0, L1262+L1314+L1366)","v":0},{"$f":"IF(COUNT($H1262:M1262)>'RFM input'!$AA$7,0, M1262+M1314+M1366)","v":0},{"$f":"IF(COUNT($H1262:N1262)>'RFM input'!$AA$7,0, N1262+N1314+N1366)","v":0},{"$f":"IF(COUNT($H1262:O1262)>'RFM input'!$AA$7,0, O1262+O1314+O1366)","v":0},{"$f":"IF(COUNT($H1262:P1262)>'RFM input'!$AA$7,0, P1262+P1314+P1366)","v":0},{"$f":"IF(COUNT($H1262:Q1262)>'RFM input'!$AA$7,0, Q1262+Q1314+Q1366)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!J28","v":0},0,0,0,{"$f":"IF(COUNT($H1263:J1263)>'RFM input'!$AA$7,0, J1263+J1315+J1367)","v":0},{"$f":"IF(COUNT($H1263:K1263)>'RFM input'!$AA$7,0, K1263+K1315+K1367)","v":0},{"$f":"IF(COUNT($H1263:L1263)>'RFM input'!$AA$7,0, L1263+L1315+L1367)","v":0},{"$f":"IF(COUNT($H1263:M1263)>'RFM input'!$AA$7,0, M1263+M1315+M1367)","v":0},{"$f":"IF(COUNT($H1263:N1263)>'RFM input'!$AA$7,0, N1263+N1315+N1367)","v":0},{"$f":"IF(COUNT($H1263:O1263)>'RFM input'!$AA$7,0, O1263+O1315+O1367)","v":0},{"$f":"IF(COUNT($H1263:P1263)>'RFM input'!$AA$7,0, P1263+P1315+P1367)","v":0},{"$f":"IF(COUNT($H1263:Q1263)>'RFM input'!$AA$7,0, Q1263+Q1315+Q1367)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!J29","v":0},0,0,0,{"$f":"IF(COUNT($H1264:J1264)>'RFM input'!$AA$7,0, J1264+J1316+J1368)","v":0},{"$f":"IF(COUNT($H1264:K1264)>'RFM input'!$AA$7,0, K1264+K1316+K1368)","v":0},{"$f":"IF(COUNT($H1264:L1264)>'RFM input'!$AA$7,0, L1264+L1316+L1368)","v":0},{"$f":"IF(COUNT($H1264:M1264)>'RFM input'!$AA$7,0, M1264+M1316+M1368)","v":0},{"$f":"IF(COUNT($H1264:N1264)>'RFM input'!$AA$7,0, N1264+N1316+N1368)","v":0},{"$f":"IF(COUNT($H1264:O1264)>'RFM input'!$AA$7,0, O1264+O1316+O1368)","v":0},{"$f":"IF(COUNT($H1264:P1264)>'RFM input'!$AA$7,0, P1264+P1316+P1368)","v":0},{"$f":"IF(COUNT($H1264:Q1264)>'RFM input'!$AA$7,0, Q1264+Q1316+Q1368)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!J30","v":0},0,0,0,{"$f":"IF(COUNT($H1265:J1265)>'RFM input'!$AA$7,0, J1265+J1317+J1369)","v":0},{"$f":"IF(COUNT($H1265:K1265)>'RFM input'!$AA$7,0, K1265+K1317+K1369)","v":0},{"$f":"IF(COUNT($H1265:L1265)>'RFM input'!$AA$7,0, L1265+L1317+L1369)","v":0},{"$f":"IF(COUNT($H1265:M1265)>'RFM input'!$AA$7,0, M1265+M1317+M1369)","v":0},{"$f":"IF(COUNT($H1265:N1265)>'RFM input'!$AA$7,0, N1265+N1317+N1369)","v":0},{"$f":"IF(COUNT($H1265:O1265)>'RFM input'!$AA$7,0, O1265+O1317+O1369)","v":0},{"$f":"IF(COUNT($H1265:P1265)>'RFM input'!$AA$7,0, P1265+P1317+P1369)","v":0},{"$f":"IF(COUNT($H1265:Q1265)>'RFM input'!$AA$7,0, Q1265+Q1317+Q1369)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!J31","v":0},0,0,0,{"$f":"IF(COUNT($H1266:J1266)>'RFM input'!$AA$7,0, J1266+J1318+J1370)","v":0},{"$f":"IF(COUNT($H1266:K1266)>'RFM input'!$AA$7,0, K1266+K1318+K1370)","v":0},{"$f":"IF(COUNT($H1266:L1266)>'RFM input'!$AA$7,0, L1266+L1318+L1370)","v":0},{"$f":"IF(COUNT($H1266:M1266)>'RFM input'!$AA$7,0, M1266+M1318+M1370)","v":0},{"$f":"IF(COUNT($H1266:N1266)>'RFM input'!$AA$7,0, N1266+N1318+N1370)","v":0},{"$f":"IF(COUNT($H1266:O1266)>'RFM input'!$AA$7,0, O1266+O1318+O1370)","v":0},{"$f":"IF(COUNT($H1266:P1266)>'RFM input'!$AA$7,0, P1266+P1318+P1370)","v":0},{"$f":"IF(COUNT($H1266:Q1266)>'RFM input'!$AA$7,0, Q1266+Q1318+Q1370)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!J32","v":0},0,0,0,{"$f":"IF(COUNT($H1267:J1267)>'RFM input'!$AA$7,0, J1267+J1319+J1371)","v":0},{"$f":"IF(COUNT($H1267:K1267)>'RFM input'!$AA$7,0, K1267+K1319+K1371)","v":0},{"$f":"IF(COUNT($H1267:L1267)>'RFM input'!$AA$7,0, L1267+L1319+L1371)","v":0},{"$f":"IF(COUNT($H1267:M1267)>'RFM input'!$AA$7,0, M1267+M1319+M1371)","v":0},{"$f":"IF(COUNT($H1267:N1267)>'RFM input'!$AA$7,0, N1267+N1319+N1371)","v":0},{"$f":"IF(COUNT($H1267:O1267)>'RFM input'!$AA$7,0, O1267+O1319+O1371)","v":0},{"$f":"IF(COUNT($H1267:P1267)>'RFM input'!$AA$7,0, P1267+P1319+P1371)","v":0},{"$f":"IF(COUNT($H1267:Q1267)>'RFM input'!$AA$7,0, Q1267+Q1319+Q1371)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!J33","v":0},0,0,0,{"$f":"IF(COUNT($H1268:J1268)>'RFM input'!$AA$7,0, J1268+J1320+J1372)","v":0},{"$f":"IF(COUNT($H1268:K1268)>'RFM input'!$AA$7,0, K1268+K1320+K1372)","v":0},{"$f":"IF(COUNT($H1268:L1268)>'RFM input'!$AA$7,0, L1268+L1320+L1372)","v":0},{"$f":"IF(COUNT($H1268:M1268)>'RFM input'!$AA$7,0, M1268+M1320+M1372)","v":0},{"$f":"IF(COUNT($H1268:N1268)>'RFM input'!$AA$7,0, N1268+N1320+N1372)","v":0},{"$f":"IF(COUNT($H1268:O1268)>'RFM input'!$AA$7,0, O1268+O1320+O1372)","v":0},{"$f":"IF(COUNT($H1268:P1268)>'RFM input'!$AA$7,0, P1268+P1320+P1372)","v":0},{"$f":"IF(COUNT($H1268:Q1268)>'RFM input'!$AA$7,0, Q1268+Q1320+Q1372)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!J34","v":0},0,0,0,{"$f":"IF(COUNT($H1269:J1269)>'RFM input'!$AA$7,0, J1269+J1321+J1373)","v":0},{"$f":"IF(COUNT($H1269:K1269)>'RFM input'!$AA$7,0, K1269+K1321+K1373)","v":0},{"$f":"IF(COUNT($H1269:L1269)>'RFM input'!$AA$7,0, L1269+L1321+L1373)","v":0},{"$f":"IF(COUNT($H1269:M1269)>'RFM input'!$AA$7,0, M1269+M1321+M1373)","v":0},{"$f":"IF(COUNT($H1269:N1269)>'RFM input'!$AA$7,0, N1269+N1321+N1373)","v":0},{"$f":"IF(COUNT($H1269:O1269)>'RFM input'!$AA$7,0, O1269+O1321+O1373)","v":0},{"$f":"IF(COUNT($H1269:P1269)>'RFM input'!$AA$7,0, P1269+P1321+P1373)","v":0},{"$f":"IF(COUNT($H1269:Q1269)>'RFM input'!$AA$7,0, Q1269+Q1321+Q1373)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!J35","v":0},0,0,0,{"$f":"IF(COUNT($H1270:J1270)>'RFM input'!$AA$7,0, J1270+J1322+J1374)","v":0},{"$f":"IF(COUNT($H1270:K1270)>'RFM input'!$AA$7,0, K1270+K1322+K1374)","v":0},{"$f":"IF(COUNT($H1270:L1270)>'RFM input'!$AA$7,0, L1270+L1322+L1374)","v":0},{"$f":"IF(COUNT($H1270:M1270)>'RFM input'!$AA$7,0, M1270+M1322+M1374)","v":0},{"$f":"IF(COUNT($H1270:N1270)>'RFM input'!$AA$7,0, N1270+N1322+N1374)","v":0},{"$f":"IF(COUNT($H1270:O1270)>'RFM input'!$AA$7,0, O1270+O1322+O1374)","v":0},{"$f":"IF(COUNT($H1270:P1270)>'RFM input'!$AA$7,0, P1270+P1322+P1374)","v":0},{"$f":"IF(COUNT($H1270:Q1270)>'RFM input'!$AA$7,0, Q1270+Q1322+Q1374)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!J36","v":0},0,0,0,{"$f":"IF(COUNT($H1271:J1271)>'RFM input'!$AA$7,0, J1271+J1323+J1375)","v":0},{"$f":"IF(COUNT($H1271:K1271)>'RFM input'!$AA$7,0, K1271+K1323+K1375)","v":0},{"$f":"IF(COUNT($H1271:L1271)>'RFM input'!$AA$7,0, L1271+L1323+L1375)","v":0},{"$f":"IF(COUNT($H1271:M1271)>'RFM input'!$AA$7,0, M1271+M1323+M1375)","v":0},{"$f":"IF(COUNT($H1271:N1271)>'RFM input'!$AA$7,0, N1271+N1323+N1375)","v":0},{"$f":"IF(COUNT($H1271:O1271)>'RFM input'!$AA$7,0, O1271+O1323+O1375)","v":0},{"$f":"IF(COUNT($H1271:P1271)>'RFM input'!$AA$7,0, P1271+P1323+P1375)","v":0},{"$f":"IF(COUNT($H1271:Q1271)>'RFM input'!$AA$7,0, Q1271+Q1323+Q1375)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!J37","v":0},0,{"$f":"H1272+H1324+H1376","v":0},0,{"$f":"IF(COUNT($H1272:J1272)>'RFM input'!$AA$7,0, J1272+J1324+J1376)","v":0},{"$f":"IF(COUNT($H1272:K1272)>'RFM input'!$AA$7,0, K1272+K1324+K1376)","v":0},{"$f":"IF(COUNT($H1272:L1272)>'RFM input'!$AA$7,0, L1272+L1324+L1376)","v":0},{"$f":"IF(COUNT($H1272:M1272)>'RFM input'!$AA$7,0, M1272+M1324+M1376)","v":0},{"$f":"IF(COUNT($H1272:N1272)>'RFM input'!$AA$7,0, N1272+N1324+N1376)","v":0},{"$f":"IF(COUNT($H1272:O1272)>'RFM input'!$AA$7,0, O1272+O1324+O1376)","v":0},{"$f":"IF(COUNT($H1272:P1272)>'RFM input'!$AA$7,0, P1272+P1324+P1376)","v":0},{"$f":"IF(COUNT($H1272:Q1272)>'RFM input'!$AA$7,0, Q1272+Q1324+Q1376)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!J38","v":0},0,0,0,{"$f":"IF(COUNT($H1273:J1273)>'RFM input'!$AA$7,0, J1273+J1325+J1377)","v":0},{"$f":"IF(COUNT($H1273:K1273)>'RFM input'!$AA$7,0, K1273+K1325+K1377)","v":0},{"$f":"IF(COUNT($H1273:L1273)>'RFM input'!$AA$7,0, L1273+L1325+L1377)","v":0},{"$f":"IF(COUNT($H1273:M1273)>'RFM input'!$AA$7,0, M1273+M1325+M1377)","v":0},{"$f":"IF(COUNT($H1273:N1273)>'RFM input'!$AA$7,0, N1273+N1325+N1377)","v":0},{"$f":"IF(COUNT($H1273:O1273)>'RFM input'!$AA$7,0, O1273+O1325+O1377)","v":0},{"$f":"IF(COUNT($H1273:P1273)>'RFM input'!$AA$7,0, P1273+P1325+P1377)","v":0},{"$f":"IF(COUNT($H1273:Q1273)>'RFM input'!$AA$7,0, Q1273+Q1325+Q1377)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!J39","v":0},0,0,0,{"$f":"IF(COUNT($H1274:J1274)>'RFM input'!$AA$7,0, J1274+J1326+J1378)","v":0},{"$f":"IF(COUNT($H1274:K1274)>'RFM input'!$AA$7,0, K1274+K1326+K1378)","v":0},{"$f":"IF(COUNT($H1274:L1274)>'RFM input'!$AA$7,0, L1274+L1326+L1378)","v":0},{"$f":"IF(COUNT($H1274:M1274)>'RFM input'!$AA$7,0, M1274+M1326+M1378)","v":0},{"$f":"IF(COUNT($H1274:N1274)>'RFM input'!$AA$7,0, N1274+N1326+N1378)","v":0},{"$f":"IF(COUNT($H1274:O1274)>'RFM input'!$AA$7,0, O1274+O1326+O1378)","v":0},{"$f":"IF(COUNT($H1274:P1274)>'RFM input'!$AA$7,0, P1274+P1326+P1378)","v":0},{"$f":"IF(COUNT($H1274:Q1274)>'RFM input'!$AA$7,0, Q1274+Q1326+Q1378)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!J40","v":0},0,0,0,{"$f":"IF(COUNT($H1275:J1275)>'RFM input'!$AA$7,0, J1275+J1327+J1379)","v":0},{"$f":"IF(COUNT($H1275:K1275)>'RFM input'!$AA$7,0, K1275+K1327+K1379)","v":0},{"$f":"IF(COUNT($H1275:L1275)>'RFM input'!$AA$7,0, L1275+L1327+L1379)","v":0},{"$f":"IF(COUNT($H1275:M1275)>'RFM input'!$AA$7,0, M1275+M1327+M1379)","v":0},{"$f":"IF(COUNT($H1275:N1275)>'RFM input'!$AA$7,0, N1275+N1327+N1379)","v":0},{"$f":"IF(COUNT($H1275:O1275)>'RFM input'!$AA$7,0, O1275+O1327+O1379)","v":0},{"$f":"IF(COUNT($H1275:P1275)>'RFM input'!$AA$7,0, P1275+P1327+P1379)","v":0},{"$f":"IF(COUNT($H1275:Q1275)>'RFM input'!$AA$7,0, Q1275+Q1327+Q1379)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!J41","v":0},0,0,0,{"$f":"IF(COUNT($H1276:J1276)>'RFM input'!$AA$7,0, J1276+J1328+J1380)","v":0},{"$f":"IF(COUNT($H1276:K1276)>'RFM input'!$AA$7,0, K1276+K1328+K1380)","v":0},{"$f":"IF(COUNT($H1276:L1276)>'RFM input'!$AA$7,0, L1276+L1328+L1380)","v":0},{"$f":"IF(COUNT($H1276:M1276)>'RFM input'!$AA$7,0, M1276+M1328+M1380)","v":0},{"$f":"IF(COUNT($H1276:N1276)>'RFM input'!$AA$7,0, N1276+N1328+N1380)","v":0},{"$f":"IF(COUNT($H1276:O1276)>'RFM input'!$AA$7,0, O1276+O1328+O1380)","v":0},{"$f":"IF(COUNT($H1276:P1276)>'RFM input'!$AA$7,0, P1276+P1328+P1380)","v":0},{"$f":"IF(COUNT($H1276:Q1276)>'RFM input'!$AA$7,0, Q1276+Q1328+Q1380)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!J42","v":0},0,0,0,{"$f":"IF(COUNT($H1277:J1277)>'RFM input'!$AA$7,0, J1277+J1329+J1381)","v":0},{"$f":"IF(COUNT($H1277:K1277)>'RFM input'!$AA$7,0, K1277+K1329+K1381)","v":0},{"$f":"IF(COUNT($H1277:L1277)>'RFM input'!$AA$7,0, L1277+L1329+L1381)","v":0},{"$f":"IF(COUNT($H1277:M1277)>'RFM input'!$AA$7,0, M1277+M1329+M1381)","v":0},{"$f":"IF(COUNT($H1277:N1277)>'RFM input'!$AA$7,0, N1277+N1329+N1381)","v":0},{"$f":"IF(COUNT($H1277:O1277)>'RFM input'!$AA$7,0, O1277+O1329+O1381)","v":0},{"$f":"IF(COUNT($H1277:P1277)>'RFM input'!$AA$7,0, P1277+P1329+P1381)","v":0},{"$f":"IF(COUNT($H1277:Q1277)>'RFM input'!$AA$7,0, Q1277+Q1329+Q1381)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!J43","v":0},0,0,0,{"$f":"IF(COUNT($H1278:J1278)>'RFM input'!$AA$7,0, J1278+J1330+J1382)","v":0},{"$f":"IF(COUNT($H1278:K1278)>'RFM input'!$AA$7,0, K1278+K1330+K1382)","v":0},{"$f":"IF(COUNT($H1278:L1278)>'RFM input'!$AA$7,0, L1278+L1330+L1382)","v":0},{"$f":"IF(COUNT($H1278:M1278)>'RFM input'!$AA$7,0, M1278+M1330+M1382)","v":0},{"$f":"IF(COUNT($H1278:N1278)>'RFM input'!$AA$7,0, N1278+N1330+N1382)","v":0},{"$f":"IF(COUNT($H1278:O1278)>'RFM input'!$AA$7,0, O1278+O1330+O1382)","v":0},{"$f":"IF(COUNT($H1278:P1278)>'RFM input'!$AA$7,0, P1278+P1330+P1382)","v":0},{"$f":"IF(COUNT($H1278:Q1278)>'RFM input'!$AA$7,0, Q1278+Q1330+Q1382)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!J44","v":0},0,0,0,{"$f":"IF(COUNT($H1279:J1279)>'RFM input'!$AA$7,0, J1279+J1331+J1383)","v":0},{"$f":"IF(COUNT($H1279:K1279)>'RFM input'!$AA$7,0, K1279+K1331+K1383)","v":0},{"$f":"IF(COUNT($H1279:L1279)>'RFM input'!$AA$7,0, L1279+L1331+L1383)","v":0},{"$f":"IF(COUNT($H1279:M1279)>'RFM input'!$AA$7,0, M1279+M1331+M1383)","v":0},{"$f":"IF(COUNT($H1279:N1279)>'RFM input'!$AA$7,0, N1279+N1331+N1383)","v":0},{"$f":"IF(COUNT($H1279:O1279)>'RFM input'!$AA$7,0, O1279+O1331+O1383)","v":0},{"$f":"IF(COUNT($H1279:P1279)>'RFM input'!$AA$7,0, P1279+P1331+P1383)","v":0},{"$f":"IF(COUNT($H1279:Q1279)>'RFM input'!$AA$7,0, Q1279+Q1331+Q1383)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!J45","v":0},0,0,0,{"$f":"IF(COUNT($H1280:J1280)>'RFM input'!$AA$7,0, J1280+J1332+J1384)","v":0},{"$f":"IF(COUNT($H1280:K1280)>'RFM input'!$AA$7,0, K1280+K1332+K1384)","v":0},{"$f":"IF(COUNT($H1280:L1280)>'RFM input'!$AA$7,0, L1280+L1332+L1384)","v":0},{"$f":"IF(COUNT($H1280:M1280)>'RFM input'!$AA$7,0, M1280+M1332+M1384)","v":0},{"$f":"IF(COUNT($H1280:N1280)>'RFM input'!$AA$7,0, N1280+N1332+N1384)","v":0},{"$f":"IF(COUNT($H1280:O1280)>'RFM input'!$AA$7,0, O1280+O1332+O1384)","v":0},{"$f":"IF(COUNT($H1280:P1280)>'RFM input'!$AA$7,0, P1280+P1332+P1384)","v":0},{"$f":"IF(COUNT($H1280:Q1280)>'RFM input'!$AA$7,0, Q1280+Q1332+Q1384)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!J46","v":0},0,0,0,{"$f":"IF(COUNT($H1281:J1281)>'RFM input'!$AA$7,0, J1281+J1333+J1385)","v":0},{"$f":"IF(COUNT($H1281:K1281)>'RFM input'!$AA$7,0, K1281+K1333+K1385)","v":0},{"$f":"IF(COUNT($H1281:L1281)>'RFM input'!$AA$7,0, L1281+L1333+L1385)","v":0},{"$f":"IF(COUNT($H1281:M1281)>'RFM input'!$AA$7,0, M1281+M1333+M1385)","v":0},{"$f":"IF(COUNT($H1281:N1281)>'RFM input'!$AA$7,0, N1281+N1333+N1385)","v":0},{"$f":"IF(COUNT($H1281:O1281)>'RFM input'!$AA$7,0, O1281+O1333+O1385)","v":0},{"$f":"IF(COUNT($H1281:P1281)>'RFM input'!$AA$7,0, P1281+P1333+P1385)","v":0},{"$f":"IF(COUNT($H1281:Q1281)>'RFM input'!$AA$7,0, Q1281+Q1333+Q1385)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!J47","v":0},0,0,0,{"$f":"IF(COUNT($H1282:J1282)>'RFM input'!$AA$7,0, J1282+J1334+J1386)","v":0},{"$f":"IF(COUNT($H1282:K1282)>'RFM input'!$AA$7,0, K1282+K1334+K1386)","v":0},{"$f":"IF(COUNT($H1282:L1282)>'RFM input'!$AA$7,0, L1282+L1334+L1386)","v":0},{"$f":"IF(COUNT($H1282:M1282)>'RFM input'!$AA$7,0, M1282+M1334+M1386)","v":0},{"$f":"IF(COUNT($H1282:N1282)>'RFM input'!$AA$7,0, N1282+N1334+N1386)","v":0},{"$f":"IF(COUNT($H1282:O1282)>'RFM input'!$AA$7,0, O1282+O1334+O1386)","v":0},{"$f":"IF(COUNT($H1282:P1282)>'RFM input'!$AA$7,0, P1282+P1334+P1386)","v":0},{"$f":"IF(COUNT($H1282:Q1282)>'RFM input'!$AA$7,0, Q1282+Q1334+Q1386)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!J48","v":0},0,0,0,{"$f":"IF(COUNT($H1283:J1283)>'RFM input'!$AA$7,0, J1283+J1335+J1387)","v":0},{"$f":"IF(COUNT($H1283:K1283)>'RFM input'!$AA$7,0, K1283+K1335+K1387)","v":0},{"$f":"IF(COUNT($H1283:L1283)>'RFM input'!$AA$7,0, L1283+L1335+L1387)","v":0},{"$f":"IF(COUNT($H1283:M1283)>'RFM input'!$AA$7,0, M1283+M1335+M1387)","v":0},{"$f":"IF(COUNT($H1283:N1283)>'RFM input'!$AA$7,0, N1283+N1335+N1387)","v":0},{"$f":"IF(COUNT($H1283:O1283)>'RFM input'!$AA$7,0, O1283+O1335+O1387)","v":0},{"$f":"IF(COUNT($H1283:P1283)>'RFM input'!$AA$7,0, P1283+P1335+P1387)","v":0},{"$f":"IF(COUNT($H1283:Q1283)>'RFM input'!$AA$7,0, Q1283+Q1335+Q1387)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!J49","v":0},0,0,0,{"$f":"IF(COUNT($H1284:J1284)>'RFM input'!$AA$7,0, J1284+J1336+J1388)","v":0},{"$f":"IF(COUNT($H1284:K1284)>'RFM input'!$AA$7,0, K1284+K1336+K1388)","v":0},{"$f":"IF(COUNT($H1284:L1284)>'RFM input'!$AA$7,0, L1284+L1336+L1388)","v":0},{"$f":"IF(COUNT($H1284:M1284)>'RFM input'!$AA$7,0, M1284+M1336+M1388)","v":0},{"$f":"IF(COUNT($H1284:N1284)>'RFM input'!$AA$7,0, N1284+N1336+N1388)","v":0},{"$f":"IF(COUNT($H1284:O1284)>'RFM input'!$AA$7,0, O1284+O1336+O1388)","v":0},{"$f":"IF(COUNT($H1284:P1284)>'RFM input'!$AA$7,0, P1284+P1336+P1388)","v":0},{"$f":"IF(COUNT($H1284:Q1284)>'RFM input'!$AA$7,0, Q1284+Q1336+Q1388)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!J50","v":0},0,0,0,{"$f":"IF(COUNT($H1285:J1285)>'RFM input'!$AA$7,0, J1285+J1337+J1389)","v":0},{"$f":"IF(COUNT($H1285:K1285)>'RFM input'!$AA$7,0, K1285+K1337+K1389)","v":0},{"$f":"IF(COUNT($H1285:L1285)>'RFM input'!$AA$7,0, L1285+L1337+L1389)","v":0},{"$f":"IF(COUNT($H1285:M1285)>'RFM input'!$AA$7,0, M1285+M1337+M1389)","v":0},{"$f":"IF(COUNT($H1285:N1285)>'RFM input'!$AA$7,0, N1285+N1337+N1389)","v":0},{"$f":"IF(COUNT($H1285:O1285)>'RFM input'!$AA$7,0, O1285+O1337+O1389)","v":0},{"$f":"IF(COUNT($H1285:P1285)>'RFM input'!$AA$7,0, P1285+P1337+P1389)","v":0},{"$f":"IF(COUNT($H1285:Q1285)>'RFM input'!$AA$7,0, Q1285+Q1337+Q1389)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!J51","v":0},0,0,0,{"$f":"IF(COUNT($H1286:J1286)>'RFM input'!$AA$7,0, J1286+J1338+J1390)","v":0},{"$f":"IF(COUNT($H1286:K1286)>'RFM input'!$AA$7,0, K1286+K1338+K1390)","v":0},{"$f":"IF(COUNT($H1286:L1286)>'RFM input'!$AA$7,0, L1286+L1338+L1390)","v":0},{"$f":"IF(COUNT($H1286:M1286)>'RFM input'!$AA$7,0, M1286+M1338+M1390)","v":0},{"$f":"IF(COUNT($H1286:N1286)>'RFM input'!$AA$7,0, N1286+N1338+N1390)","v":0},{"$f":"IF(COUNT($H1286:O1286)>'RFM input'!$AA$7,0, O1286+O1338+O1390)","v":0},{"$f":"IF(COUNT($H1286:P1286)>'RFM input'!$AA$7,0, P1286+P1338+P1390)","v":0},{"$f":"IF(COUNT($H1286:Q1286)>'RFM input'!$AA$7,0, Q1286+Q1338+Q1390)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!J52","v":0},0,0,0,{"$f":"IF(COUNT($H1287:J1287)>'RFM input'!$AA$7,0, J1287+J1339+J1391)","v":0},{"$f":"IF(COUNT($H1287:K1287)>'RFM input'!$AA$7,0, K1287+K1339+K1391)","v":0},{"$f":"IF(COUNT($H1287:L1287)>'RFM input'!$AA$7,0, L1287+L1339+L1391)","v":0},{"$f":"IF(COUNT($H1287:M1287)>'RFM input'!$AA$7,0, M1287+M1339+M1391)","v":0},{"$f":"IF(COUNT($H1287:N1287)>'RFM input'!$AA$7,0, N1287+N1339+N1391)","v":0},{"$f":"IF(COUNT($H1287:O1287)>'RFM input'!$AA$7,0, O1287+O1339+O1391)","v":0},{"$f":"IF(COUNT($H1287:P1287)>'RFM input'!$AA$7,0, P1287+P1339+P1391)","v":0},{"$f":"IF(COUNT($H1287:Q1287)>'RFM input'!$AA$7,0, Q1287+Q1339+Q1391)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!J53","v":0},0,0,0,{"$f":"IF(COUNT($H1288:J1288)>'RFM input'!$AA$7,0, J1288+J1340+J1392)","v":0},{"$f":"IF(COUNT($H1288:K1288)>'RFM input'!$AA$7,0, K1288+K1340+K1392)","v":0},{"$f":"IF(COUNT($H1288:L1288)>'RFM input'!$AA$7,0, L1288+L1340+L1392)","v":0},{"$f":"IF(COUNT($H1288:M1288)>'RFM input'!$AA$7,0, M1288+M1340+M1392)","v":0},{"$f":"IF(COUNT($H1288:N1288)>'RFM input'!$AA$7,0, N1288+N1340+N1392)","v":0},{"$f":"IF(COUNT($H1288:O1288)>'RFM input'!$AA$7,0, O1288+O1340+O1392)","v":0},{"$f":"IF(COUNT($H1288:P1288)>'RFM input'!$AA$7,0, P1288+P1340+P1392)","v":0},{"$f":"IF(COUNT($H1288:Q1288)>'RFM input'!$AA$7,0, Q1288+Q1340+Q1392)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!J54","v":0},0,0,0,{"$f":"IF(COUNT($H1289:J1289)>'RFM input'!$AA$7,0, J1289+J1341+J1393)","v":0},{"$f":"IF(COUNT($H1289:K1289)>'RFM input'!$AA$7,0, K1289+K1341+K1393)","v":0},{"$f":"IF(COUNT($H1289:L1289)>'RFM input'!$AA$7,0, L1289+L1341+L1393)","v":0},{"$f":"IF(COUNT($H1289:M1289)>'RFM input'!$AA$7,0, M1289+M1341+M1393)","v":0},{"$f":"IF(COUNT($H1289:N1289)>'RFM input'!$AA$7,0, N1289+N1341+N1393)","v":0},{"$f":"IF(COUNT($H1289:O1289)>'RFM input'!$AA$7,0, O1289+O1341+O1393)","v":0},{"$f":"IF(COUNT($H1289:P1289)>'RFM input'!$AA$7,0, P1289+P1341+P1393)","v":0},{"$f":"IF(COUNT($H1289:Q1289)>'RFM input'!$AA$7,0, Q1289+Q1341+Q1393)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!J55","v":0},0,0,0,{"$f":"IF(COUNT($H1290:J1290)>'RFM input'!$AA$7,0, J1290+J1342+J1394)","v":0},{"$f":"IF(COUNT($H1290:K1290)>'RFM input'!$AA$7,0, K1290+K1342+K1394)","v":0},{"$f":"IF(COUNT($H1290:L1290)>'RFM input'!$AA$7,0, L1290+L1342+L1394)","v":0},{"$f":"IF(COUNT($H1290:M1290)>'RFM input'!$AA$7,0, M1290+M1342+M1394)","v":0},{"$f":"IF(COUNT($H1290:N1290)>'RFM input'!$AA$7,0, N1290+N1342+N1394)","v":0},{"$f":"IF(COUNT($H1290:O1290)>'RFM input'!$AA$7,0, O1290+O1342+O1394)","v":0},{"$f":"IF(COUNT($H1290:P1290)>'RFM input'!$AA$7,0, P1290+P1342+P1394)","v":0},{"$f":"IF(COUNT($H1290:Q1290)>'RFM input'!$AA$7,0, Q1290+Q1342+Q1394)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!J56","v":0},0,0,0,{"$f":"IF(COUNT($H1291:J1291)>'RFM input'!$AA$7,0, J1291+J1343+J1395)","v":0},{"$f":"IF(COUNT($H1291:K1291)>'RFM input'!$AA$7,0, K1291+K1343+K1395)","v":0},{"$f":"IF(COUNT($H1291:L1291)>'RFM input'!$AA$7,0, L1291+L1343+L1395)","v":0},{"$f":"IF(COUNT($H1291:M1291)>'RFM input'!$AA$7,0, M1291+M1343+M1395)","v":0},{"$f":"IF(COUNT($H1291:N1291)>'RFM input'!$AA$7,0, N1291+N1343+N1395)","v":0},{"$f":"IF(COUNT($H1291:O1291)>'RFM input'!$AA$7,0, O1291+O1343+O1395)","v":0},{"$f":"IF(COUNT($H1291:P1291)>'RFM input'!$AA$7,0, P1291+P1343+P1395)","v":0},{"$f":"IF(COUNT($H1291:Q1291)>'RFM input'!$AA$7,0, Q1291+Q1343+Q1395)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G1294:G1343)","v":143.32363286400584},{"$f":"SUM(H1294:H1343)","v":184.81692754226776},189.06573679149841,184.30255052402021,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!N7","v":20.355950210059252},{"$f":"H64*H$7","v":41.632729028653678},30.764374508005709,23.823212911938565,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!N8","v":44.578350702884634},{"$f":"H65*H$7","v":39.564299398748432},45.351332922619626,54.037810955982245,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!N9","v":35.20652824759091},{"$f":"H66*H$7","v":10.864664707218108},30.314744493971904,28.505202094231972,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!N10","v":0.88389863322517437},{"$f":"H67*H$7","v":5.1385058021478764},3.2667494016486431,11.01849255152962,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!N11","v":5.0533114854027943},{"$f":"H68*H$7","v":25.163436179059882},24.262680416360485,11.444597507084939,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!N12","v":9.6264008142701574},{"$f":"H69*H$7","v":30.426894159900169},6.9022762218163782,15.151912139590602,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!N13","v":5.6405535327706326},{"$f":"H70*H$7","v":20.353407738466711},7.8560477463730241,15.934000902491105,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!N14","v":0},{"$f":"H71*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!N15","v":18.466821878300525},{"$f":"H72*H$7","v":3.9478763124789493},34.021541072542206,20.231075692026604,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!N16","v":1.6376816689912348},{"$f":"H73*H$7","v":0.61390414387590153},1.4212581017362134,0.92579958635877602,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!N17","v":1.6557781346450147},{"$f":"H74*H$7","v":14.26787801785501},2.0927917303630079,2.6812247498526824,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!N18","v":0.21835755586549799},{"$f":"H75*H$7","v":0.46153145461823536},2.811940176061186,0.54922143293312009,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!N19","v":0},{"$f":"H76*H$7","v":-7.6181994007551728},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!N20","v":0},{"$f":"H77*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!N21","v":0},{"$f":"H78*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!N22","v":0},{"$f":"H79*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!N23","v":0},{"$f":"H80*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!N24","v":0},{"$f":"H81*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!N25","v":0},{"$f":"H82*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!N26","v":0},{"$f":"H83*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!N27","v":0},{"$f":"H84*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!N28","v":0},{"$f":"H85*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!N29","v":0},{"$f":"H86*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!N30","v":0},{"$f":"H87*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!N31","v":0},{"$f":"H88*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!N32","v":0},{"$f":"H89*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!N33","v":0},{"$f":"H90*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!N34","v":0},{"$f":"H91*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!N35","v":0},{"$f":"H92*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!N36","v":0},{"$f":"H93*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!N37","v":0},{"$f":"H94*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!N38","v":0},{"$f":"H95*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!N39","v":0},{"$f":"H96*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!N40","v":0},{"$f":"H97*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!N41","v":0},{"$f":"H98*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!N42","v":0},{"$f":"H99*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!N43","v":0},{"$f":"H100*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!N44","v":0},{"$f":"H101*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!N45","v":0},{"$f":"H102*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!N46","v":0},{"$f":"H103*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!N47","v":0},{"$f":"H104*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!N48","v":0},{"$f":"H105*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!N49","v":0},{"$f":"H106*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!N50","v":0},{"$f":"H107*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!N51","v":0},{"$f":"H108*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!N52","v":0},{"$f":"H109*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!N53","v":0},{"$f":"H110*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!N54","v":0},{"$f":"H111*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!N55","v":0},{"$f":"H112*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!N56","v":0},{"$f":"H113*H$7","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$397& \" Regulatory Depreciation\"","v":"Nominal Actual Regulatory Depreciation"},null,null,null,{"$f":"SUM(G1346:G1395)","v":-61.170201610914162},{"$f":"SUM(H1346:H1395)","v":-84.089552426127639},{"$f":"SUM(I1346:I1395)","v":-112.33930646165605},-97.979450221328335,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"-'RFM input'!P7","v":-8.4629832662692124},{"$f":"H1608+H1660","v":-13.200966580757152},{"$f":"I1608+I1660","v":-17.052895764967282},-17.743914183212983,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"-'RFM input'!P8","v":-12.104217096843991},{"$f":"H1609+H1661","v":-14.635003544329082},-20.373496568557293,-16.225286285073729,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"-'RFM input'!P9","v":-11.317104901030635},{"$f":"H1610+H1662","v":-13.123924076973932},-15.909641415116051,-14.397093650250644,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"-'RFM input'!P10","v":-2.9953343603715155},{"$f":"H1611+H1663","v":-3.5707245113467803},-4.4551882646156349,-3.9530641287589141,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"-'RFM input'!P11","v":-14.401939977676864},{"$f":"H1612+H1664","v":-21.322966790441679},-31.52459218254716,-23.575489957406379,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"-'RFM input'!P12","v":-1.747995546632696},{"$f":"H1613+H1665","v":-2.7919691476740445},-4.6183177841909666,-3.1346175542981447,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"-'RFM input'!P13","v":-2.8140088788313644},{"$f":"H1614+H1666","v":-3.4599488280881507},-4.8986494801478901,-5.0793983593882048,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"-'RFM input'!P14","v":0.23075133224922162},{"$f":"H1615+H1667","v":0.19930829356910956},0.13287219571273792,0.21076852044933206,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"-'RFM input'!P15","v":-10.300262738572874},{"$f":"H1616+H1668","v":-12.340910128746541},-10.443664277799899,-14.13652206228311,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"-'RFM input'!P16","v":-0.45436112332592171},{"$f":"H1617+H1669","v":-0.77139158655262952},-0.6801787936605177,-0.75931655726927183,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"-'RFM input'!P17","v":-2.1519682617531597},{"$f":"H1618+H1670","v":-2.8360627743673277},-3.8448940410065302,-3.5592820843591335,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"-'RFM input'!P18","v":-0.98962861119314627},{"$f":"H1619+H1671","v":-0.952390308743161},-0.96184883069074611,-0.3757359365042649,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"-'RFM input'!P19","v":2.9129050582245752},{"$f":"H1620+H1672","v":2.5159817316093793},1.5627617649211911,2.4789308496062574,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"-'RFM input'!P20","v":3.4259467611133965},{"$f":"H1621+H1673","v":2.9591144552034638},1.9727429701356161,3.129263536377644,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"-'RFM input'!P21","v":0},{"$f":"H1622+H1674","v":-0.7576986284891063},-1.2443159891256204,-0.85869236895678291,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"-'RFM input'!P22","v":0},{"$f":"H1623+H1675","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"-'RFM input'!P23","v":0},{"$f":"H1624+H1676","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"-'RFM input'!P24","v":0},{"$f":"H1625+H1677","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"-'RFM input'!P25","v":0},{"$f":"H1626+H1678","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"-'RFM input'!P26","v":0},{"$f":"H1627+H1679","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"-'RFM input'!P27","v":0},{"$f":"H1628+H1680","v":0},{"$f":"I1628+I1680","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"-'RFM input'!P28","v":0},{"$f":"H1629+H1681","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"-'RFM input'!P29","v":0},{"$f":"H1630+H1682","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"-'RFM input'!P30","v":0},{"$f":"H1631+H1683","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"-'RFM input'!P31","v":0},{"$f":"H1632+H1684","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"-'RFM input'!P32","v":0},{"$f":"H1633+H1685","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"-'RFM input'!P33","v":0},{"$f":"H1634+H1686","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"-'RFM input'!P34","v":0},{"$f":"H1635+H1687","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"-'RFM input'!P35","v":0},{"$f":"H1636+H1688","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"-'RFM input'!P36","v":0},{"$f":"H1637+H1689","v":0},{"$f":"I1637+I1689","v":0},0,0,0,0,0,0,0,{"$f":"Q1637+Q1689","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"-'RFM input'!P37","v":0},{"$f":"H1638+H1690","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"-'RFM input'!P38","v":0},{"$f":"H1639+H1691","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"-'RFM input'!P39","v":0},{"$f":"H1640+H1692","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"-'RFM input'!P40","v":0},{"$f":"H1641+H1693","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"-'RFM input'!P41","v":0},{"$f":"H1642+H1694","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"-'RFM input'!P42","v":0},{"$f":"H1643+H1695","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"-'RFM input'!P43","v":0},{"$f":"H1644+H1696","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"-'RFM input'!P44","v":0},{"$f":"H1645+H1697","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"-'RFM input'!P45","v":0},{"$f":"H1646+H1698","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"-'RFM input'!P46","v":0},{"$f":"H1647+H1699","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"-'RFM input'!P47","v":0},{"$f":"H1648+H1700","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"-'RFM input'!P48","v":0},{"$f":"H1649+H1701","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"-'RFM input'!P49","v":0},{"$f":"H1650+H1702","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"-'RFM input'!P50","v":0},{"$f":"H1651+H1703","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"-'RFM input'!P51","v":0},{"$f":"H1652+H1704","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"-'RFM input'!P52","v":0},{"$f":"H1653+H1705","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"-'RFM input'!P53","v":0},{"$f":"H1654+H1706","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"-'RFM input'!P54","v":0},{"$f":"H1655+H1707","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"-'RFM input'!P55","v":0},{"$f":"H1656+H1708","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"-'RFM input'!P56","v":0},{"$f":"H1657+H1709","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G1398:G1447)","v":5.0969003598703164}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!R7","v":-7.0519443967290307}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!R8","v":11.754964255126609}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!R9","v":1.7997825153549396}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!R10","v":4.6142962155371267E-2}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!R11","v":-4.0823386317381383}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!R12","v":5.0723348036652798}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!R13","v":-0.69375195361283293}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!R14","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!R15","v":-1.570365911833191}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!R16","v":0.21303147933975342}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!R17","v":-0.36980460997910347}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!R18","v":-2.1150151879339774E-2}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!R19","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!R20","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!R21","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!R22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!R23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!R24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!R25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!R26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!R27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!R28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!R29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!R30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!R31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!R32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!R33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!R34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!R35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!R36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!R37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!R38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!R39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!R40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!R41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!R42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!R43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!R44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!R45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!R46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!R47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!R48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!R49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!R50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!R51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!R52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!R53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!R54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!R55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!R56","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G1450:G1499)","v":3.9004484597828486}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!T7","v":-5.3965633460795921}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!T8","v":8.9955912390795874}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!T9","v":1.3772996221842733}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!T10","v":3.5311313339724655E-2}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!T11","v":-3.1240460484262198}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!T12","v":3.8816494487960833}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!T13","v":-0.53089987009464801}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!T14","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!T15","v":-1.201736520166367}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!T16","v":0.16302423959826914}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!T17","v":-0.28299627608382183}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!T18","v":-1.6185342364441101E-2}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!T19","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!T20","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!T21","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!T22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!T23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!T24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!T25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!T26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!T27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!T28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!T29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!T30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!T31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!T32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!T33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!T34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!T35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!T36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!T37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!T38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!T39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!T40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!T41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!T42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!T43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!T44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!T45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!T46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!T47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!T48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!T49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!T50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!T51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!T52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!T53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!T54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!T55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!T56","v":0}]
[]
[null,null,"Nominal Forecast Group 3 Asset Roll in",null,null,null,{"$f":"SUM(G1502:G1551)","v":144.4075011554221}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!AC7","v":25.771455647060201}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!AC8","v":64.375625203636218}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!AC9","v":45.30347231135184}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!AC10","v":0.10072710800212542}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!AC11","v":3.9728244901911793}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!AC12","v":4.2610261549478956}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!AC13","v":0.62237024023260301}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!AC14","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!AC15","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!AC16","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!AC17","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!AC18","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!AC19","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!AC20","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!AC21","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!AC22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!AC23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!AC24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!AC25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!AC26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!AC27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!AC28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!AC29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!AC30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!AC31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!AC32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!AC33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!AC34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!AC35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!AC36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!AC37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!AC38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!AC39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!AC40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!AC41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!AC42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!AC43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!AC44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!AC45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!AC46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!AC47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!AC48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!AC49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!AC50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!AC51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!AC52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!AC53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!AC54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!AC55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!AC56","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G1554:G1603)","v":54.575206981443216}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RFM input'!V7","v":0.14623465400504637}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RFM input'!V8","v":0.64858552165614036}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RFM input'!V9","v":0.12778782358945207}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RFM input'!V10","v":0.19703603845928996}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RFM input'!V11","v":7.1708961949696441E-3}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RFM input'!V12","v":4.0296149500971497E-2}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RFM input'!V13","v":8.0958980373448761E-3}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RFM input'!V14","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RFM input'!V15","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RFM input'!V16","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RFM input'!V17","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RFM input'!V18","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RFM input'!V19","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RFM input'!V20","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RFM input'!V21","v":53.4}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!V22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!V23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!V24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!V25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!V26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!V27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!V28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!V29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!V30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!V31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!V32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!V33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!V34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!V35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!V36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!V37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!V38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!V39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!V40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!V41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!V42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!V43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!V44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!V45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!V46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!V47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!V48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!V49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!V50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!V51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!V52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!V53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!V54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!V55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!V56","v":0}]
[]
[]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$397& \" Straight-line Depreciation\"","v":"Nominal Actual Straight-line Depreciation"},null,null,null,{"$f":"SUM(G1608:G1657)","v":-127.42817617868639},{"$f":"SUM(H1608:H1657)","v":-146.4853258291474},-154.51290379369053,-165.68931056471703,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"-(G1660-G1346)","v":-11.402414472219625},{"$f":"-'AST actual depreciation'!R681/1000","v":-16.257307253389094},{"$f":"-'AST actual depreciation'!S681/1000","v":-19.472041503242149},{"$f":"-'AST actual depreciation'!T681/1000","v":-21.846653936163463},{"$f":"K$128*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,-24.47376327391682,{"$f":"-'AST actual depreciation'!R682/1000","v":-27.762398843007247},{"$f":"-'AST actual depreciation'!S682/1000","v":-29.302565623150759},{"$f":"-'AST actual depreciation'!T682/1000","v":-30.766168104460235},{"$f":"K$141*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,-16.378361045678492,{"$f":"-'AST actual depreciation'!R683/1000","v":-19.051741690881084},{"$f":"-'AST actual depreciation'!S683/1000","v":-19.738405884783479},{"$f":"-'AST actual depreciation'!T683/1000","v":-20.719015247576575},{"$f":"K$154*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,-5.2660598975716351,{"$f":"-'AST actual depreciation'!R684/1000","v":-5.4396568756864712},{"$f":"-'AST actual depreciation'!S684/1000","v":-5.6966145866034035},{"$f":"-'AST actual depreciation'!T684/1000","v":-5.8651748001655895},{"$f":"K$167*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,-44.652364412365728,{"$f":"-'AST actual depreciation'!R685/1000","v":-46.463075932232975},{"$f":"-'AST actual depreciation'!S685/1000","v":-47.964369609106953},{"$f":"-'AST actual depreciation'!T685/1000","v":-49.096097204257504},{"$f":"K$180*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,-5.9258105154405882,{"$f":"-'AST actual depreciation'!R686/1000","v":-6.7917893668537905},{"$f":"-'AST actual depreciation'!S686/1000","v":-7.6402797066472958},{"$f":"-'AST actual depreciation'!T686/1000","v":-7.9108615719010063},{"$f":"K$193*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,-3.4722732898460347,{"$f":"-'AST actual depreciation'!R687/1000","v":-4.0648409300274517},{"$f":"-'AST actual depreciation'!S687/1000","v":-5.5468517357029947},{"$f":"-'AST actual depreciation'!T687/1000","v":-6.1618752935132424},{"$f":"K$206*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,0,{"$f":"-'AST actual depreciation'!R688/1000","v":0},{"$f":"-'AST actual depreciation'!S688/1000","v":0},{"$f":"-'AST actual depreciation'!T688/1000","v":0},{"$f":"K$219*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,-11.579081843332522,{"$f":"-'AST actual depreciation'!R689/1000","v":-13.5404488166624},{"$f":"-'AST actual depreciation'!S689/1000","v":-11.099107525821235},{"$f":"-'AST actual depreciation'!T689/1000","v":-15.714896102804905},{"$f":"K$232*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,-0.52693575860032571,{"$f":"-'AST actual depreciation'!R690/1000","v":-0.86838773769723365},{"$f":"-'AST actual depreciation'!S690/1000","v":-0.741016073463867},{"$f":"-'AST actual depreciation'!T690/1000","v":-0.87180538002173558},{"$f":"K$245*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,-2.6686451725958982,{"$f":"-'AST actual depreciation'!R691/1000","v":-3.2438968683432678},{"$f":"-'AST actual depreciation'!S691/1000","v":-4.2825575896147221},{"$f":"-'AST actual depreciation'!T691/1000","v":-4.2020663906464675},{"$f":"K$258*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,-1.0824664971187126,{"$f":"-'AST actual depreciation'!R692/1000","v":-1.0117751935695991},{"$f":"-'AST actual depreciation'!S692/1000","v":-0.99316441196925287},{"$f":"-'AST actual depreciation'!T692/1000","v":-0.46815150776345693},{"$f":"K$271*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,0,{"$f":"-'AST actual depreciation'!R693/1000","v":0},{"$f":"-'AST actual depreciation'!S693/1000","v":0},{"$f":"-'AST actual depreciation'!T693/1000","v":0},{"$f":"K$284*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,0,{"$f":"-'AST actual depreciation'!R694/1000","v":0},{"$f":"-'AST actual depreciation'!S694/1000","v":0},{"$f":"-'AST actual depreciation'!T694/1000","v":0},{"$f":"K$297*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,0,{"$f":"-'AST actual depreciation'!R695/1000","v":-1.9900063207968059},{"$f":"-'AST actual depreciation'!S695/1000","v":-2.0359295435844249},{"$f":"-'AST actual depreciation'!T695/1000","v":-2.0665450254428368},{"$f":"K$310*K$7","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,{"$f":"H$323*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,{"$f":"H$336*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,0,{"$f":"H$349*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,{"$f":"H$362*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,{"$f":"H$375*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,{"$f":"H$388*H$7","v":0},{"$f":"I$388*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,{"$f":"H$401*H$7","v":0},{"$f":"I$401*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$401*Q$7","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,{"$f":"H$414*H$7","v":0},{"$f":"I$414*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$414*Q$7","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,{"$f":"H$427*H$7","v":0},{"$f":"I$427*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$427*Q$7","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,{"$f":"H$440*H$7","v":0},{"$f":"I$440*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$440*Q$7","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,{"$f":"H$453*H$7","v":0},{"$f":"I$453*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$453*Q$7","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,{"$f":"H$466*H$7","v":0},{"$f":"I$466*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,{"$f":"H$479*H$7","v":0},{"$f":"I$479*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$479*Q$7","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,{"$f":"H$492*H$7","v":0},{"$f":"I$492*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$492*Q$7","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,{"$f":"H$505*H$7","v":0},{"$f":"I$505*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$505*Q$7","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,{"$f":"H$518*H$7","v":0},{"$f":"I$518*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,{"$f":"H$531*H$7","v":0},{"$f":"I$531*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"-(G1692-G1378)","v":0},{"$f":"H$544*H$7","v":0},{"$f":"I$544*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,{"$f":"H$557*H$7","v":0},{"$f":"I$557*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,{"$f":"H$570*H$7","v":0},{"$f":"I$570*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,{"$f":"H$583*H$7","v":0},{"$f":"I$583*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,{"$f":"H$596*H$7","v":0},{"$f":"I$596*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,{"$f":"H$609*H$7","v":0},{"$f":"I$609*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,{"$f":"H$622*H$7","v":0},{"$f":"I$622*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,{"$f":"H$635*H$7","v":0},{"$f":"I$635*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,{"$f":"H$648*H$7","v":0},{"$f":"I$648*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,{"$f":"H$661*H$7","v":0},{"$f":"I$661*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,{"$f":"H$674*H$7","v":0},{"$f":"I$674*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,{"$f":"H$687*H$7","v":0},{"$f":"I$687*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,{"$f":"H$700*H$7","v":0},{"$f":"I$700*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,{"$f":"H$713*H$7","v":0},{"$f":"I$713*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,{"$f":"H$726*H$7","v":0},{"$f":"I$726*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,{"$f":"H$739*H$7","v":0},{"$f":"I$739*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,{"$f":"H$752*H$7","v":0},{"$f":"I$752*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,{"$f":"H$765*H$7","v":0},{"$f":"I$765*I$7","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Actual Inflation on Opening RAB",null,null,null,{"$f":"SUM(G1660:G1709)","v":66.257974567772195},{"$f":"SUM(H1660:H1709)","v":62.395773403019781},42.173597332034483,67.709860343388698,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"G1242*G$6","v":2.9394312059504122},{"$f":"H1242*H$6","v":3.0563406726319418},{"$f":"I1242*I$6","v":2.4191457382748669},{"$f":"J1242*J$6","v":4.1027397529504794},{"$f":"IF(COUNT($H1660:J1660)>='RFM input'!$AA$7,0,K1242*K$6)","v":0},{"$f":"IF(COUNT($H1660:K1660)>='RFM input'!$AA$7,0,L1242*L$6)","v":0},{"$f":"IF(COUNT($H1660:L1660)>='RFM input'!$AA$7,0,M1242*M$6)","v":0},{"$f":"IF(COUNT($H1660:M1660)>='RFM input'!$AA$7,0,N1242*N$6)","v":0},{"$f":"IF(COUNT($H1660:N1660)>='RFM input'!$AA$7,0,O1242*O$6)","v":0},{"$f":"IF(COUNT($H1660:O1660)>='RFM input'!$AA$7,0,P1242*P$6)","v":0},{"$f":"IF(COUNT($H1660:P1660)>='RFM input'!$AA$7,0,Q1242*Q$6)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"G1243*G$6","v":12.369546177072829},13.127395298678165,8.9290690545934641,14.540881819386504,{"$f":"IF(COUNT($H1661:J1661)>='RFM input'!$AA$7,0,K1243*K$6)","v":0},{"$f":"IF(COUNT($H1661:K1661)>='RFM input'!$AA$7,0,L1243*L$6)","v":0},{"$f":"IF(COUNT($H1661:L1661)>='RFM input'!$AA$7,0,M1243*M$6)","v":0},{"$f":"IF(COUNT($H1661:M1661)>='RFM input'!$AA$7,0,N1243*N$6)","v":0},{"$f":"IF(COUNT($H1661:N1661)>='RFM input'!$AA$7,0,O1243*O$6)","v":0},{"$f":"IF(COUNT($H1661:O1661)>='RFM input'!$AA$7,0,P1243*P$6)","v":0},{"$f":"IF(COUNT($H1661:P1661)>='RFM input'!$AA$7,0,Q1243*Q$6)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,5.0612561446478574,5.9278176139071519,3.8287644696674281,6.3219215973259306,{"$f":"IF(COUNT($H1662:J1662)>='RFM input'!$AA$7,0,K1244*K$6)","v":0},{"$f":"IF(COUNT($H1662:K1662)>='RFM input'!$AA$7,0,L1244*L$6)","v":0},{"$f":"IF(COUNT($H1662:L1662)>='RFM input'!$AA$7,0,M1244*M$6)","v":0},{"$f":"IF(COUNT($H1662:M1662)>='RFM input'!$AA$7,0,N1244*N$6)","v":0},{"$f":"IF(COUNT($H1662:N1662)>='RFM input'!$AA$7,0,O1244*O$6)","v":0},{"$f":"IF(COUNT($H1662:O1662)>='RFM input'!$AA$7,0,P1244*P$6)","v":0},{"$f":"IF(COUNT($H1662:P1662)>='RFM input'!$AA$7,0,Q1244*Q$6)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,2.2707255372001196,1.8689323643396911,1.2414263219877686,1.9121106714066753,{"$f":"IF(COUNT($H1663:J1663)>='RFM input'!$AA$7,0,K1245*K$6)","v":0},{"$f":"IF(COUNT($H1663:K1663)>='RFM input'!$AA$7,0,L1245*L$6)","v":0},{"$f":"IF(COUNT($H1663:L1663)>='RFM input'!$AA$7,0,M1245*M$6)","v":0},{"$f":"IF(COUNT($H1663:M1663)>='RFM input'!$AA$7,0,N1245*N$6)","v":0},{"$f":"IF(COUNT($H1663:N1663)>='RFM input'!$AA$7,0,O1245*O$6)","v":0},{"$f":"IF(COUNT($H1663:O1663)>='RFM input'!$AA$7,0,P1245*P$6)","v":0},{"$f":"IF(COUNT($H1663:P1663)>='RFM input'!$AA$7,0,Q1245*Q$6)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,30.250424434688863,25.140109141791296,16.439777426559793,25.520607246851124,{"$f":"IF(COUNT($H1664:J1664)>='RFM input'!$AA$7,0,K1246*K$6)","v":0},{"$f":"IF(COUNT($H1664:K1664)>='RFM input'!$AA$7,0,L1246*L$6)","v":0},{"$f":"IF(COUNT($H1664:L1664)>='RFM input'!$AA$7,0,M1246*M$6)","v":0},{"$f":"IF(COUNT($H1664:M1664)>='RFM input'!$AA$7,0,N1246*N$6)","v":0},{"$f":"IF(COUNT($H1664:N1664)>='RFM input'!$AA$7,0,O1246*O$6)","v":0},{"$f":"IF(COUNT($H1664:O1664)>='RFM input'!$AA$7,0,P1246*P$6)","v":0},{"$f":"IF(COUNT($H1664:P1664)>='RFM input'!$AA$7,0,Q1246*Q$6)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,4.1778149688078923,3.9998202191797461,3.0219619224563292,4.7762440176028615,{"$f":"IF(COUNT($H1665:J1665)>='RFM input'!$AA$7,0,K1247*K$6)","v":0},{"$f":"IF(COUNT($H1665:K1665)>='RFM input'!$AA$7,0,L1247*L$6)","v":0},{"$f":"IF(COUNT($H1665:L1665)>='RFM input'!$AA$7,0,M1247*M$6)","v":0},{"$f":"IF(COUNT($H1665:M1665)>='RFM input'!$AA$7,0,N1247*N$6)","v":0},{"$f":"IF(COUNT($H1665:N1665)>='RFM input'!$AA$7,0,O1247*O$6)","v":0},{"$f":"IF(COUNT($H1665:O1665)>='RFM input'!$AA$7,0,P1247*P$6)","v":0},{"$f":"IF(COUNT($H1665:P1665)>='RFM input'!$AA$7,0,Q1247*Q$6)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,0.65826441101467048,0.60489210193930087,0.64820225555510447,1.0824769341250378,{"$f":"IF(COUNT($H1666:J1666)>='RFM input'!$AA$7,0,K1248*K$6)","v":0},{"$f":"IF(COUNT($H1666:K1666)>='RFM input'!$AA$7,0,L1248*L$6)","v":0},{"$f":"IF(COUNT($H1666:L1666)>='RFM input'!$AA$7,0,M1248*M$6)","v":0},{"$f":"IF(COUNT($H1666:M1666)>='RFM input'!$AA$7,0,N1248*N$6)","v":0},{"$f":"IF(COUNT($H1666:N1666)>='RFM input'!$AA$7,0,O1248*O$6)","v":0},{"$f":"IF(COUNT($H1666:O1666)>='RFM input'!$AA$7,0,P1248*P$6)","v":0},{"$f":"IF(COUNT($H1666:P1666)>='RFM input'!$AA$7,0,Q1248*Q$6)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,0.23075133224922162,0.19930829356910956,0.13287219571273792,0.21076852044933206,{"$f":"IF(COUNT($H1667:J1667)>='RFM input'!$AA$7,0,K1249*K$6)","v":0},{"$f":"IF(COUNT($H1667:K1667)>='RFM input'!$AA$7,0,L1249*L$6)","v":0},{"$f":"IF(COUNT($H1667:L1667)>='RFM input'!$AA$7,0,M1249*M$6)","v":0},{"$f":"IF(COUNT($H1667:M1667)>='RFM input'!$AA$7,0,N1249*N$6)","v":0},{"$f":"IF(COUNT($H1667:N1667)>='RFM input'!$AA$7,0,O1249*O$6)","v":0},{"$f":"IF(COUNT($H1667:O1667)>='RFM input'!$AA$7,0,P1249*P$6)","v":0},{"$f":"IF(COUNT($H1667:P1667)>='RFM input'!$AA$7,0,Q1249*Q$6)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,1.2788191047596489,1.1995386879158574,0.65544324802133713,1.5783740405217965,{"$f":"IF(COUNT($H1668:J1668)>='RFM input'!$AA$7,0,K1250*K$6)","v":0},{"$f":"IF(COUNT($H1668:K1668)>='RFM input'!$AA$7,0,L1250*L$6)","v":0},{"$f":"IF(COUNT($H1668:L1668)>='RFM input'!$AA$7,0,M1250*M$6)","v":0},{"$f":"IF(COUNT($H1668:M1668)>='RFM input'!$AA$7,0,N1250*N$6)","v":0},{"$f":"IF(COUNT($H1668:N1668)>='RFM input'!$AA$7,0,O1250*O$6)","v":0},{"$f":"IF(COUNT($H1668:O1668)>='RFM input'!$AA$7,0,P1250*P$6)","v":0},{"$f":"IF(COUNT($H1668:P1668)>='RFM input'!$AA$7,0,Q1250*Q$6)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,7.2574635274403998E-2,9.6996151144604165E-2,6.0837279803349326E-2,0.11248882275246372,{"$f":"IF(COUNT($H1669:J1669)>='RFM input'!$AA$7,0,K1251*K$6)","v":0},{"$f":"IF(COUNT($H1669:K1669)>='RFM input'!$AA$7,0,L1251*L$6)","v":0},{"$f":"IF(COUNT($H1669:L1669)>='RFM input'!$AA$7,0,M1251*M$6)","v":0},{"$f":"IF(COUNT($H1669:M1669)>='RFM input'!$AA$7,0,N1251*N$6)","v":0},{"$f":"IF(COUNT($H1669:N1669)>='RFM input'!$AA$7,0,O1251*O$6)","v":0},{"$f":"IF(COUNT($H1669:O1669)>='RFM input'!$AA$7,0,P1251*P$6)","v":0},{"$f":"IF(COUNT($H1669:P1669)>='RFM input'!$AA$7,0,Q1251*Q$6)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,0.51667691084273826,0.40783409397594017,0.4376635486081919,0.64278430628733418,{"$f":"IF(COUNT($H1670:J1670)>='RFM input'!$AA$7,0,K1252*K$6)","v":0},{"$f":"IF(COUNT($H1670:K1670)>='RFM input'!$AA$7,0,L1252*L$6)","v":0},{"$f":"IF(COUNT($H1670:L1670)>='RFM input'!$AA$7,0,M1252*M$6)","v":0},{"$f":"IF(COUNT($H1670:M1670)>='RFM input'!$AA$7,0,N1252*N$6)","v":0},{"$f":"IF(COUNT($H1670:N1670)>='RFM input'!$AA$7,0,O1252*O$6)","v":0},{"$f":"IF(COUNT($H1670:O1670)>='RFM input'!$AA$7,0,P1252*P$6)","v":0},{"$f":"IF(COUNT($H1670:P1670)>='RFM input'!$AA$7,0,Q1252*Q$6)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,9.2837885925566313E-2,5.9384884826438132E-2,3.1315581278506706E-2,9.2415571259192045E-2,{"$f":"IF(COUNT($H1671:J1671)>='RFM input'!$AA$7,0,K1253*K$6)","v":0},{"$f":"IF(COUNT($H1671:K1671)>='RFM input'!$AA$7,0,L1253*L$6)","v":0},{"$f":"IF(COUNT($H1671:L1671)>='RFM input'!$AA$7,0,M1253*M$6)","v":0},{"$f":"IF(COUNT($H1671:M1671)>='RFM input'!$AA$7,0,N1253*N$6)","v":0},{"$f":"IF(COUNT($H1671:N1671)>='RFM input'!$AA$7,0,O1253*O$6)","v":0},{"$f":"IF(COUNT($H1671:O1671)>='RFM input'!$AA$7,0,P1253*P$6)","v":0},{"$f":"IF(COUNT($H1671:P1671)>='RFM input'!$AA$7,0,Q1253*Q$6)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,2.9129050582245752,2.5159817316093793,1.5627617649211911,2.4789308496062574,{"$f":"IF(COUNT($H1672:J1672)>='RFM input'!$AA$7,0,K1254*K$6)","v":0},{"$f":"IF(COUNT($H1672:K1672)>='RFM input'!$AA$7,0,L1254*L$6)","v":0},{"$f":"IF(COUNT($H1672:L1672)>='RFM input'!$AA$7,0,M1254*M$6)","v":0},{"$f":"IF(COUNT($H1672:M1672)>='RFM input'!$AA$7,0,N1254*N$6)","v":0},{"$f":"IF(COUNT($H1672:N1672)>='RFM input'!$AA$7,0,O1254*O$6)","v":0},{"$f":"IF(COUNT($H1672:O1672)>='RFM input'!$AA$7,0,P1254*P$6)","v":0},{"$f":"IF(COUNT($H1672:P1672)>='RFM input'!$AA$7,0,Q1254*Q$6)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,3.4259467611133965,2.9591144552034638,1.9727429701356161,3.129263536377644,{"$f":"IF(COUNT($H1673:J1673)>='RFM input'!$AA$7,0,K1255*K$6)","v":0},{"$f":"IF(COUNT($H1673:K1673)>='RFM input'!$AA$7,0,L1255*L$6)","v":0},{"$f":"IF(COUNT($H1673:L1673)>='RFM input'!$AA$7,0,M1255*M$6)","v":0},{"$f":"IF(COUNT($H1673:M1673)>='RFM input'!$AA$7,0,N1255*N$6)","v":0},{"$f":"IF(COUNT($H1673:N1673)>='RFM input'!$AA$7,0,O1255*O$6)","v":0},{"$f":"IF(COUNT($H1673:O1673)>='RFM input'!$AA$7,0,P1255*P$6)","v":0},{"$f":"IF(COUNT($H1673:P1673)>='RFM input'!$AA$7,0,Q1255*Q$6)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,0,1.2323076923076997,0.79161355445880444,1.2078526564860539,{"$f":"IF(COUNT($H1674:J1674)>='RFM input'!$AA$7,0,K1256*K$6)","v":0},{"$f":"IF(COUNT($H1674:K1674)>='RFM input'!$AA$7,0,L1256*L$6)","v":0},{"$f":"IF(COUNT($H1674:L1674)>='RFM input'!$AA$7,0,M1256*M$6)","v":0},{"$f":"IF(COUNT($H1674:M1674)>='RFM input'!$AA$7,0,N1256*N$6)","v":0},{"$f":"IF(COUNT($H1674:N1674)>='RFM input'!$AA$7,0,O1256*O$6)","v":0},{"$f":"IF(COUNT($H1674:O1674)>='RFM input'!$AA$7,0,P1256*P$6)","v":0},{"$f":"IF(COUNT($H1674:P1674)>='RFM input'!$AA$7,0,Q1256*Q$6)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1675:J1675)>='RFM input'!$AA$7,0,K1257*K$6)","v":0},{"$f":"IF(COUNT($H1675:K1675)>='RFM input'!$AA$7,0,L1257*L$6)","v":0},{"$f":"IF(COUNT($H1675:L1675)>='RFM input'!$AA$7,0,M1257*M$6)","v":0},{"$f":"IF(COUNT($H1675:M1675)>='RFM input'!$AA$7,0,N1257*N$6)","v":0},{"$f":"IF(COUNT($H1675:N1675)>='RFM input'!$AA$7,0,O1257*O$6)","v":0},{"$f":"IF(COUNT($H1675:O1675)>='RFM input'!$AA$7,0,P1257*P$6)","v":0},{"$f":"IF(COUNT($H1675:P1675)>='RFM input'!$AA$7,0,Q1257*Q$6)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1676:J1676)>='RFM input'!$AA$7,0,K1258*K$6)","v":0},{"$f":"IF(COUNT($H1676:K1676)>='RFM input'!$AA$7,0,L1258*L$6)","v":0},{"$f":"IF(COUNT($H1676:L1676)>='RFM input'!$AA$7,0,M1258*M$6)","v":0},{"$f":"IF(COUNT($H1676:M1676)>='RFM input'!$AA$7,0,N1258*N$6)","v":0},{"$f":"IF(COUNT($H1676:N1676)>='RFM input'!$AA$7,0,O1258*O$6)","v":0},{"$f":"IF(COUNT($H1676:O1676)>='RFM input'!$AA$7,0,P1258*P$6)","v":0},{"$f":"IF(COUNT($H1676:P1676)>='RFM input'!$AA$7,0,Q1258*Q$6)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"G1259*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1677:J1677)>='RFM input'!$AA$7,0,K1259*K$6)","v":0},{"$f":"IF(COUNT($H1677:K1677)>='RFM input'!$AA$7,0,L1259*L$6)","v":0},{"$f":"IF(COUNT($H1677:L1677)>='RFM input'!$AA$7,0,M1259*M$6)","v":0},{"$f":"IF(COUNT($H1677:M1677)>='RFM input'!$AA$7,0,N1259*N$6)","v":0},{"$f":"IF(COUNT($H1677:N1677)>='RFM input'!$AA$7,0,O1259*O$6)","v":0},{"$f":"IF(COUNT($H1677:O1677)>='RFM input'!$AA$7,0,P1259*P$6)","v":0},{"$f":"IF(COUNT($H1677:P1677)>='RFM input'!$AA$7,0,Q1259*Q$6)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1678:J1678)>='RFM input'!$AA$7,0,K1260*K$6)","v":0},{"$f":"IF(COUNT($H1678:K1678)>='RFM input'!$AA$7,0,L1260*L$6)","v":0},{"$f":"IF(COUNT($H1678:L1678)>='RFM input'!$AA$7,0,M1260*M$6)","v":0},{"$f":"IF(COUNT($H1678:M1678)>='RFM input'!$AA$7,0,N1260*N$6)","v":0},{"$f":"IF(COUNT($H1678:N1678)>='RFM input'!$AA$7,0,O1260*O$6)","v":0},{"$f":"IF(COUNT($H1678:O1678)>='RFM input'!$AA$7,0,P1260*P$6)","v":0},{"$f":"IF(COUNT($H1678:P1678)>='RFM input'!$AA$7,0,Q1260*Q$6)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,{"$f":"H1261*H$6","v":0},0,0,{"$f":"IF(COUNT($H1679:J1679)>='RFM input'!$AA$7,0,K1261*K$6)","v":0},{"$f":"IF(COUNT($H1679:K1679)>='RFM input'!$AA$7,0,L1261*L$6)","v":0},{"$f":"IF(COUNT($H1679:L1679)>='RFM input'!$AA$7,0,M1261*M$6)","v":0},{"$f":"IF(COUNT($H1679:M1679)>='RFM input'!$AA$7,0,N1261*N$6)","v":0},{"$f":"IF(COUNT($H1679:N1679)>='RFM input'!$AA$7,0,O1261*O$6)","v":0},{"$f":"IF(COUNT($H1679:O1679)>='RFM input'!$AA$7,0,P1261*P$6)","v":0},{"$f":"IF(COUNT($H1679:P1679)>='RFM input'!$AA$7,0,Q1261*Q$6)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"G1262*G$6","v":0},0,{"$f":"I1262*I$6","v":0},0,{"$f":"IF(COUNT($H1680:J1680)>='RFM input'!$AA$7,0,K1262*K$6)","v":0},{"$f":"IF(COUNT($H1680:K1680)>='RFM input'!$AA$7,0,L1262*L$6)","v":0},{"$f":"IF(COUNT($H1680:L1680)>='RFM input'!$AA$7,0,M1262*M$6)","v":0},{"$f":"IF(COUNT($H1680:M1680)>='RFM input'!$AA$7,0,N1262*N$6)","v":0},{"$f":"IF(COUNT($H1680:N1680)>='RFM input'!$AA$7,0,O1262*O$6)","v":0},{"$f":"IF(COUNT($H1680:O1680)>='RFM input'!$AA$7,0,P1262*P$6)","v":0},{"$f":"IF(COUNT($H1680:P1680)>='RFM input'!$AA$7,0,Q1262*Q$6)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1681:J1681)>='RFM input'!$AA$7,0,K1263*K$6)","v":0},{"$f":"IF(COUNT($H1681:K1681)>='RFM input'!$AA$7,0,L1263*L$6)","v":0},{"$f":"IF(COUNT($H1681:L1681)>='RFM input'!$AA$7,0,M1263*M$6)","v":0},{"$f":"IF(COUNT($H1681:M1681)>='RFM input'!$AA$7,0,N1263*N$6)","v":0},{"$f":"IF(COUNT($H1681:N1681)>='RFM input'!$AA$7,0,O1263*O$6)","v":0},{"$f":"IF(COUNT($H1681:O1681)>='RFM input'!$AA$7,0,P1263*P$6)","v":0},{"$f":"IF(COUNT($H1681:P1681)>='RFM input'!$AA$7,0,Q1263*Q$6)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1682:J1682)>='RFM input'!$AA$7,0,K1264*K$6)","v":0},{"$f":"IF(COUNT($H1682:K1682)>='RFM input'!$AA$7,0,L1264*L$6)","v":0},{"$f":"IF(COUNT($H1682:L1682)>='RFM input'!$AA$7,0,M1264*M$6)","v":0},{"$f":"IF(COUNT($H1682:M1682)>='RFM input'!$AA$7,0,N1264*N$6)","v":0},{"$f":"IF(COUNT($H1682:N1682)>='RFM input'!$AA$7,0,O1264*O$6)","v":0},{"$f":"IF(COUNT($H1682:O1682)>='RFM input'!$AA$7,0,P1264*P$6)","v":0},{"$f":"IF(COUNT($H1682:P1682)>='RFM input'!$AA$7,0,Q1264*Q$6)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1683:J1683)>='RFM input'!$AA$7,0,K1265*K$6)","v":0},{"$f":"IF(COUNT($H1683:K1683)>='RFM input'!$AA$7,0,L1265*L$6)","v":0},{"$f":"IF(COUNT($H1683:L1683)>='RFM input'!$AA$7,0,M1265*M$6)","v":0},{"$f":"IF(COUNT($H1683:M1683)>='RFM input'!$AA$7,0,N1265*N$6)","v":0},{"$f":"IF(COUNT($H1683:N1683)>='RFM input'!$AA$7,0,O1265*O$6)","v":0},{"$f":"IF(COUNT($H1683:O1683)>='RFM input'!$AA$7,0,P1265*P$6)","v":0},{"$f":"IF(COUNT($H1683:P1683)>='RFM input'!$AA$7,0,Q1265*Q$6)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1684:J1684)>='RFM input'!$AA$7,0,K1266*K$6)","v":0},{"$f":"IF(COUNT($H1684:K1684)>='RFM input'!$AA$7,0,L1266*L$6)","v":0},{"$f":"IF(COUNT($H1684:L1684)>='RFM input'!$AA$7,0,M1266*M$6)","v":0},{"$f":"IF(COUNT($H1684:M1684)>='RFM input'!$AA$7,0,N1266*N$6)","v":0},{"$f":"IF(COUNT($H1684:N1684)>='RFM input'!$AA$7,0,O1266*O$6)","v":0},{"$f":"IF(COUNT($H1684:O1684)>='RFM input'!$AA$7,0,P1266*P$6)","v":0},{"$f":"IF(COUNT($H1684:P1684)>='RFM input'!$AA$7,0,Q1266*Q$6)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1685:J1685)>='RFM input'!$AA$7,0,K1267*K$6)","v":0},{"$f":"IF(COUNT($H1685:K1685)>='RFM input'!$AA$7,0,L1267*L$6)","v":0},{"$f":"IF(COUNT($H1685:L1685)>='RFM input'!$AA$7,0,M1267*M$6)","v":0},{"$f":"IF(COUNT($H1685:M1685)>='RFM input'!$AA$7,0,N1267*N$6)","v":0},{"$f":"IF(COUNT($H1685:N1685)>='RFM input'!$AA$7,0,O1267*O$6)","v":0},{"$f":"IF(COUNT($H1685:O1685)>='RFM input'!$AA$7,0,P1267*P$6)","v":0},{"$f":"IF(COUNT($H1685:P1685)>='RFM input'!$AA$7,0,Q1267*Q$6)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1686:J1686)>='RFM input'!$AA$7,0,K1268*K$6)","v":0},{"$f":"IF(COUNT($H1686:K1686)>='RFM input'!$AA$7,0,L1268*L$6)","v":0},{"$f":"IF(COUNT($H1686:L1686)>='RFM input'!$AA$7,0,M1268*M$6)","v":0},{"$f":"IF(COUNT($H1686:M1686)>='RFM input'!$AA$7,0,N1268*N$6)","v":0},{"$f":"IF(COUNT($H1686:N1686)>='RFM input'!$AA$7,0,O1268*O$6)","v":0},{"$f":"IF(COUNT($H1686:O1686)>='RFM input'!$AA$7,0,P1268*P$6)","v":0},{"$f":"IF(COUNT($H1686:P1686)>='RFM input'!$AA$7,0,Q1268*Q$6)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1687:J1687)>='RFM input'!$AA$7,0,K1269*K$6)","v":0},{"$f":"IF(COUNT($H1687:K1687)>='RFM input'!$AA$7,0,L1269*L$6)","v":0},{"$f":"IF(COUNT($H1687:L1687)>='RFM input'!$AA$7,0,M1269*M$6)","v":0},{"$f":"IF(COUNT($H1687:M1687)>='RFM input'!$AA$7,0,N1269*N$6)","v":0},{"$f":"IF(COUNT($H1687:N1687)>='RFM input'!$AA$7,0,O1269*O$6)","v":0},{"$f":"IF(COUNT($H1687:O1687)>='RFM input'!$AA$7,0,P1269*P$6)","v":0},{"$f":"IF(COUNT($H1687:P1687)>='RFM input'!$AA$7,0,Q1269*Q$6)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1688:J1688)>='RFM input'!$AA$7,0,K1270*K$6)","v":0},{"$f":"IF(COUNT($H1688:K1688)>='RFM input'!$AA$7,0,L1270*L$6)","v":0},{"$f":"IF(COUNT($H1688:L1688)>='RFM input'!$AA$7,0,M1270*M$6)","v":0},{"$f":"IF(COUNT($H1688:M1688)>='RFM input'!$AA$7,0,N1270*N$6)","v":0},{"$f":"IF(COUNT($H1688:N1688)>='RFM input'!$AA$7,0,O1270*O$6)","v":0},{"$f":"IF(COUNT($H1688:O1688)>='RFM input'!$AA$7,0,P1270*P$6)","v":0},{"$f":"IF(COUNT($H1688:P1688)>='RFM input'!$AA$7,0,Q1270*Q$6)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1689:J1689)>='RFM input'!$AA$7,0,K1271*K$6)","v":0},{"$f":"IF(COUNT($H1689:K1689)>='RFM input'!$AA$7,0,L1271*L$6)","v":0},{"$f":"IF(COUNT($H1689:L1689)>='RFM input'!$AA$7,0,M1271*M$6)","v":0},{"$f":"IF(COUNT($H1689:M1689)>='RFM input'!$AA$7,0,N1271*N$6)","v":0},{"$f":"IF(COUNT($H1689:N1689)>='RFM input'!$AA$7,0,O1271*O$6)","v":0},{"$f":"IF(COUNT($H1689:O1689)>='RFM input'!$AA$7,0,P1271*P$6)","v":0},{"$f":"IF(COUNT($H1689:P1689)>='RFM input'!$AA$7,0,Q1271*Q$6)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1690:J1690)>='RFM input'!$AA$7,0,K1272*K$6)","v":0},{"$f":"IF(COUNT($H1690:K1690)>='RFM input'!$AA$7,0,L1272*L$6)","v":0},{"$f":"IF(COUNT($H1690:L1690)>='RFM input'!$AA$7,0,M1272*M$6)","v":0},{"$f":"IF(COUNT($H1690:M1690)>='RFM input'!$AA$7,0,N1272*N$6)","v":0},{"$f":"IF(COUNT($H1690:N1690)>='RFM input'!$AA$7,0,O1272*O$6)","v":0},{"$f":"IF(COUNT($H1690:O1690)>='RFM input'!$AA$7,0,P1272*P$6)","v":0},{"$f":"IF(COUNT($H1690:P1690)>='RFM input'!$AA$7,0,Q1272*Q$6)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1691:J1691)>='RFM input'!$AA$7,0,K1273*K$6)","v":0},{"$f":"IF(COUNT($H1691:K1691)>='RFM input'!$AA$7,0,L1273*L$6)","v":0},{"$f":"IF(COUNT($H1691:L1691)>='RFM input'!$AA$7,0,M1273*M$6)","v":0},{"$f":"IF(COUNT($H1691:M1691)>='RFM input'!$AA$7,0,N1273*N$6)","v":0},{"$f":"IF(COUNT($H1691:N1691)>='RFM input'!$AA$7,0,O1273*O$6)","v":0},{"$f":"IF(COUNT($H1691:O1691)>='RFM input'!$AA$7,0,P1273*P$6)","v":0},{"$f":"IF(COUNT($H1691:P1691)>='RFM input'!$AA$7,0,Q1273*Q$6)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1692:J1692)>='RFM input'!$AA$7,0,K1274*K$6)","v":0},{"$f":"IF(COUNT($H1692:K1692)>='RFM input'!$AA$7,0,L1274*L$6)","v":0},{"$f":"IF(COUNT($H1692:L1692)>='RFM input'!$AA$7,0,M1274*M$6)","v":0},{"$f":"IF(COUNT($H1692:M1692)>='RFM input'!$AA$7,0,N1274*N$6)","v":0},{"$f":"IF(COUNT($H1692:N1692)>='RFM input'!$AA$7,0,O1274*O$6)","v":0},{"$f":"IF(COUNT($H1692:O1692)>='RFM input'!$AA$7,0,P1274*P$6)","v":0},{"$f":"IF(COUNT($H1692:P1692)>='RFM input'!$AA$7,0,Q1274*Q$6)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1693:J1693)>='RFM input'!$AA$7,0,K1275*K$6)","v":0},{"$f":"IF(COUNT($H1693:K1693)>='RFM input'!$AA$7,0,L1275*L$6)","v":0},{"$f":"IF(COUNT($H1693:L1693)>='RFM input'!$AA$7,0,M1275*M$6)","v":0},{"$f":"IF(COUNT($H1693:M1693)>='RFM input'!$AA$7,0,N1275*N$6)","v":0},{"$f":"IF(COUNT($H1693:N1693)>='RFM input'!$AA$7,0,O1275*O$6)","v":0},{"$f":"IF(COUNT($H1693:O1693)>='RFM input'!$AA$7,0,P1275*P$6)","v":0},{"$f":"IF(COUNT($H1693:P1693)>='RFM input'!$AA$7,0,Q1275*Q$6)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1694:J1694)>='RFM input'!$AA$7,0,K1276*K$6)","v":0},{"$f":"IF(COUNT($H1694:K1694)>='RFM input'!$AA$7,0,L1276*L$6)","v":0},{"$f":"IF(COUNT($H1694:L1694)>='RFM input'!$AA$7,0,M1276*M$6)","v":0},{"$f":"IF(COUNT($H1694:M1694)>='RFM input'!$AA$7,0,N1276*N$6)","v":0},{"$f":"IF(COUNT($H1694:N1694)>='RFM input'!$AA$7,0,O1276*O$6)","v":0},{"$f":"IF(COUNT($H1694:O1694)>='RFM input'!$AA$7,0,P1276*P$6)","v":0},{"$f":"IF(COUNT($H1694:P1694)>='RFM input'!$AA$7,0,Q1276*Q$6)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1695:J1695)>='RFM input'!$AA$7,0,K1277*K$6)","v":0},{"$f":"IF(COUNT($H1695:K1695)>='RFM input'!$AA$7,0,L1277*L$6)","v":0},{"$f":"IF(COUNT($H1695:L1695)>='RFM input'!$AA$7,0,M1277*M$6)","v":0},{"$f":"IF(COUNT($H1695:M1695)>='RFM input'!$AA$7,0,N1277*N$6)","v":0},{"$f":"IF(COUNT($H1695:N1695)>='RFM input'!$AA$7,0,O1277*O$6)","v":0},{"$f":"IF(COUNT($H1695:O1695)>='RFM input'!$AA$7,0,P1277*P$6)","v":0},{"$f":"IF(COUNT($H1695:P1695)>='RFM input'!$AA$7,0,Q1277*Q$6)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1696:J1696)>='RFM input'!$AA$7,0,K1278*K$6)","v":0},{"$f":"IF(COUNT($H1696:K1696)>='RFM input'!$AA$7,0,L1278*L$6)","v":0},{"$f":"IF(COUNT($H1696:L1696)>='RFM input'!$AA$7,0,M1278*M$6)","v":0},{"$f":"IF(COUNT($H1696:M1696)>='RFM input'!$AA$7,0,N1278*N$6)","v":0},{"$f":"IF(COUNT($H1696:N1696)>='RFM input'!$AA$7,0,O1278*O$6)","v":0},{"$f":"IF(COUNT($H1696:O1696)>='RFM input'!$AA$7,0,P1278*P$6)","v":0},{"$f":"IF(COUNT($H1696:P1696)>='RFM input'!$AA$7,0,Q1278*Q$6)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1697:J1697)>='RFM input'!$AA$7,0,K1279*K$6)","v":0},{"$f":"IF(COUNT($H1697:K1697)>='RFM input'!$AA$7,0,L1279*L$6)","v":0},{"$f":"IF(COUNT($H1697:L1697)>='RFM input'!$AA$7,0,M1279*M$6)","v":0},{"$f":"IF(COUNT($H1697:M1697)>='RFM input'!$AA$7,0,N1279*N$6)","v":0},{"$f":"IF(COUNT($H1697:N1697)>='RFM input'!$AA$7,0,O1279*O$6)","v":0},{"$f":"IF(COUNT($H1697:O1697)>='RFM input'!$AA$7,0,P1279*P$6)","v":0},{"$f":"IF(COUNT($H1697:P1697)>='RFM input'!$AA$7,0,Q1279*Q$6)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1698:J1698)>='RFM input'!$AA$7,0,K1280*K$6)","v":0},{"$f":"IF(COUNT($H1698:K1698)>='RFM input'!$AA$7,0,L1280*L$6)","v":0},{"$f":"IF(COUNT($H1698:L1698)>='RFM input'!$AA$7,0,M1280*M$6)","v":0},{"$f":"IF(COUNT($H1698:M1698)>='RFM input'!$AA$7,0,N1280*N$6)","v":0},{"$f":"IF(COUNT($H1698:N1698)>='RFM input'!$AA$7,0,O1280*O$6)","v":0},{"$f":"IF(COUNT($H1698:O1698)>='RFM input'!$AA$7,0,P1280*P$6)","v":0},{"$f":"IF(COUNT($H1698:P1698)>='RFM input'!$AA$7,0,Q1280*Q$6)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1699:J1699)>='RFM input'!$AA$7,0,K1281*K$6)","v":0},{"$f":"IF(COUNT($H1699:K1699)>='RFM input'!$AA$7,0,L1281*L$6)","v":0},{"$f":"IF(COUNT($H1699:L1699)>='RFM input'!$AA$7,0,M1281*M$6)","v":0},{"$f":"IF(COUNT($H1699:M1699)>='RFM input'!$AA$7,0,N1281*N$6)","v":0},{"$f":"IF(COUNT($H1699:N1699)>='RFM input'!$AA$7,0,O1281*O$6)","v":0},{"$f":"IF(COUNT($H1699:O1699)>='RFM input'!$AA$7,0,P1281*P$6)","v":0},{"$f":"IF(COUNT($H1699:P1699)>='RFM input'!$AA$7,0,Q1281*Q$6)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1700:J1700)>='RFM input'!$AA$7,0,K1282*K$6)","v":0},{"$f":"IF(COUNT($H1700:K1700)>='RFM input'!$AA$7,0,L1282*L$6)","v":0},{"$f":"IF(COUNT($H1700:L1700)>='RFM input'!$AA$7,0,M1282*M$6)","v":0},{"$f":"IF(COUNT($H1700:M1700)>='RFM input'!$AA$7,0,N1282*N$6)","v":0},{"$f":"IF(COUNT($H1700:N1700)>='RFM input'!$AA$7,0,O1282*O$6)","v":0},{"$f":"IF(COUNT($H1700:O1700)>='RFM input'!$AA$7,0,P1282*P$6)","v":0},{"$f":"IF(COUNT($H1700:P1700)>='RFM input'!$AA$7,0,Q1282*Q$6)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1701:J1701)>='RFM input'!$AA$7,0,K1283*K$6)","v":0},{"$f":"IF(COUNT($H1701:K1701)>='RFM input'!$AA$7,0,L1283*L$6)","v":0},{"$f":"IF(COUNT($H1701:L1701)>='RFM input'!$AA$7,0,M1283*M$6)","v":0},{"$f":"IF(COUNT($H1701:M1701)>='RFM input'!$AA$7,0,N1283*N$6)","v":0},{"$f":"IF(COUNT($H1701:N1701)>='RFM input'!$AA$7,0,O1283*O$6)","v":0},{"$f":"IF(COUNT($H1701:O1701)>='RFM input'!$AA$7,0,P1283*P$6)","v":0},{"$f":"IF(COUNT($H1701:P1701)>='RFM input'!$AA$7,0,Q1283*Q$6)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1702:J1702)>='RFM input'!$AA$7,0,K1284*K$6)","v":0},{"$f":"IF(COUNT($H1702:K1702)>='RFM input'!$AA$7,0,L1284*L$6)","v":0},{"$f":"IF(COUNT($H1702:L1702)>='RFM input'!$AA$7,0,M1284*M$6)","v":0},{"$f":"IF(COUNT($H1702:M1702)>='RFM input'!$AA$7,0,N1284*N$6)","v":0},{"$f":"IF(COUNT($H1702:N1702)>='RFM input'!$AA$7,0,O1284*O$6)","v":0},{"$f":"IF(COUNT($H1702:O1702)>='RFM input'!$AA$7,0,P1284*P$6)","v":0},{"$f":"IF(COUNT($H1702:P1702)>='RFM input'!$AA$7,0,Q1284*Q$6)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1703:J1703)>='RFM input'!$AA$7,0,K1285*K$6)","v":0},{"$f":"IF(COUNT($H1703:K1703)>='RFM input'!$AA$7,0,L1285*L$6)","v":0},{"$f":"IF(COUNT($H1703:L1703)>='RFM input'!$AA$7,0,M1285*M$6)","v":0},{"$f":"IF(COUNT($H1703:M1703)>='RFM input'!$AA$7,0,N1285*N$6)","v":0},{"$f":"IF(COUNT($H1703:N1703)>='RFM input'!$AA$7,0,O1285*O$6)","v":0},{"$f":"IF(COUNT($H1703:O1703)>='RFM input'!$AA$7,0,P1285*P$6)","v":0},{"$f":"IF(COUNT($H1703:P1703)>='RFM input'!$AA$7,0,Q1285*Q$6)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1704:J1704)>='RFM input'!$AA$7,0,K1286*K$6)","v":0},{"$f":"IF(COUNT($H1704:K1704)>='RFM input'!$AA$7,0,L1286*L$6)","v":0},{"$f":"IF(COUNT($H1704:L1704)>='RFM input'!$AA$7,0,M1286*M$6)","v":0},{"$f":"IF(COUNT($H1704:M1704)>='RFM input'!$AA$7,0,N1286*N$6)","v":0},{"$f":"IF(COUNT($H1704:N1704)>='RFM input'!$AA$7,0,O1286*O$6)","v":0},{"$f":"IF(COUNT($H1704:O1704)>='RFM input'!$AA$7,0,P1286*P$6)","v":0},{"$f":"IF(COUNT($H1704:P1704)>='RFM input'!$AA$7,0,Q1286*Q$6)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1705:J1705)>='RFM input'!$AA$7,0,K1287*K$6)","v":0},{"$f":"IF(COUNT($H1705:K1705)>='RFM input'!$AA$7,0,L1287*L$6)","v":0},{"$f":"IF(COUNT($H1705:L1705)>='RFM input'!$AA$7,0,M1287*M$6)","v":0},{"$f":"IF(COUNT($H1705:M1705)>='RFM input'!$AA$7,0,N1287*N$6)","v":0},{"$f":"IF(COUNT($H1705:N1705)>='RFM input'!$AA$7,0,O1287*O$6)","v":0},{"$f":"IF(COUNT($H1705:O1705)>='RFM input'!$AA$7,0,P1287*P$6)","v":0},{"$f":"IF(COUNT($H1705:P1705)>='RFM input'!$AA$7,0,Q1287*Q$6)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1706:J1706)>='RFM input'!$AA$7,0,K1288*K$6)","v":0},{"$f":"IF(COUNT($H1706:K1706)>='RFM input'!$AA$7,0,L1288*L$6)","v":0},{"$f":"IF(COUNT($H1706:L1706)>='RFM input'!$AA$7,0,M1288*M$6)","v":0},{"$f":"IF(COUNT($H1706:M1706)>='RFM input'!$AA$7,0,N1288*N$6)","v":0},{"$f":"IF(COUNT($H1706:N1706)>='RFM input'!$AA$7,0,O1288*O$6)","v":0},{"$f":"IF(COUNT($H1706:O1706)>='RFM input'!$AA$7,0,P1288*P$6)","v":0},{"$f":"IF(COUNT($H1706:P1706)>='RFM input'!$AA$7,0,Q1288*Q$6)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1707:J1707)>='RFM input'!$AA$7,0,K1289*K$6)","v":0},{"$f":"IF(COUNT($H1707:K1707)>='RFM input'!$AA$7,0,L1289*L$6)","v":0},{"$f":"IF(COUNT($H1707:L1707)>='RFM input'!$AA$7,0,M1289*M$6)","v":0},{"$f":"IF(COUNT($H1707:M1707)>='RFM input'!$AA$7,0,N1289*N$6)","v":0},{"$f":"IF(COUNT($H1707:N1707)>='RFM input'!$AA$7,0,O1289*O$6)","v":0},{"$f":"IF(COUNT($H1707:O1707)>='RFM input'!$AA$7,0,P1289*P$6)","v":0},{"$f":"IF(COUNT($H1707:P1707)>='RFM input'!$AA$7,0,Q1289*Q$6)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1708:J1708)>='RFM input'!$AA$7,0,K1290*K$6)","v":0},{"$f":"IF(COUNT($H1708:K1708)>='RFM input'!$AA$7,0,L1290*L$6)","v":0},{"$f":"IF(COUNT($H1708:L1708)>='RFM input'!$AA$7,0,M1290*M$6)","v":0},{"$f":"IF(COUNT($H1708:M1708)>='RFM input'!$AA$7,0,N1290*N$6)","v":0},{"$f":"IF(COUNT($H1708:N1708)>='RFM input'!$AA$7,0,O1290*O$6)","v":0},{"$f":"IF(COUNT($H1708:O1708)>='RFM input'!$AA$7,0,P1290*P$6)","v":0},{"$f":"IF(COUNT($H1708:P1708)>='RFM input'!$AA$7,0,Q1290*Q$6)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,0,0,0,{"$f":"IF(COUNT($H1709:J1709)>='RFM input'!$AA$7,0,K1291*K$6)","v":0},{"$f":"IF(COUNT($H1709:K1709)>='RFM input'!$AA$7,0,L1291*L$6)","v":0},{"$f":"IF(COUNT($H1709:L1709)>='RFM input'!$AA$7,0,M1291*M$6)","v":0},{"$f":"IF(COUNT($H1709:M1709)>='RFM input'!$AA$7,0,N1291*N$6)","v":0},{"$f":"IF(COUNT($H1709:N1709)>='RFM input'!$AA$7,0,O1291*O$6)","v":0},{"$f":"IF(COUNT($H1709:O1709)>='RFM input'!$AA$7,0,P1291*P$6)","v":0},{"$f":"IF(COUNT($H1709:P1709)>='RFM input'!$AA$7,0,Q1291*Q$6)","v":0}]

{"sheet":"Total RAB roll forward","index":8,"n_rows":1467,"n_cols":18,"rows_kept":1467,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Total Asset Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"AusNet (T) - Total Asset Roll Forward - TNSP RFM - version 3"}]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G60","v":"2013-14"},{"$f":"'RFM input'!H60","v":"2014-15"},{"$f":"'RFM input'!I60","v":"2015-16"},{"$f":"'RFM input'!J60","v":"2016-17"},{"$f":"'RFM input'!K60","v":"2017-18"},{"$f":"'RFM input'!L60","v":"2018-19"},{"$f":"'RFM input'!M60","v":"2019-20"},{"$f":"'RFM input'!N60","v":"2020-21"},{"$f":"'RFM input'!O60","v":"2021-22"},{"$f":"'RFM input'!P60","v":"2022-23"},{"$f":"'RFM input'!Q60","v":"2023-24"}]
[null,null,"Asset Values – Partially As Incurred ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G8:G57)","v":2554.4267460722485},{"$f":"SUM(H8:H57)","v":2876.0434843477774},2944.9429366311974,2984.6771744184193,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G770","v":148.17189055851125},{"$f":"G8+G60+G112+G164+G216+G320+G268","v":169.75422326883515},{"$f":"H8+H60+H112","v":177.57402580754831},{"$f":"IF(COUNT($H8:I8)>='RFM input'!$AA$7,0,I8+I60+I112)","v":191.6593475643071},{"$f":"IF(COUNT($H8:J8)>='RFM input'!$AA$7,0,J8+J60+J112)","v":0},{"$f":"IF(COUNT($H8:K8)>='RFM input'!$AA$7,0,K8+K60+K112)","v":0},{"$f":"IF(COUNT($H8:L8)>='RFM input'!$AA$7,0,L8+L60+L112)","v":0},{"$f":"IF(COUNT($H8:M8)>='RFM input'!$AA$7,0,M8+M60+M112)","v":0},{"$f":"IF(COUNT($H8:N8)>='RFM input'!$AA$7,0,N8+N60+N112)","v":0},{"$f":"IF(COUNT($H8:O8)>='RFM input'!$AA$7,0,O8+O60+O112)","v":0},{"$f":"IF(COUNT($H8:P8)>='RFM input'!$AA$7,0,P8+P60+P112)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G771","v":479.86258823062229},{"$f":"G9+G61+G113+G165+G217+G321+G269","v":589.32384694544476},619.37315334928496,{"$f":"IF(COUNT($H9:I9)>='RFM input'!$AA$7,0,I9+I61+I113)","v":636.70865677963161},{"$f":"IF(COUNT($H9:J9)>='RFM input'!$AA$7,0,J9+J61+J113)","v":0},{"$f":"IF(COUNT($H9:K9)>='RFM input'!$AA$7,0,K9+K61+K113)","v":0},{"$f":"IF(COUNT($H9:L9)>='RFM input'!$AA$7,0,L9+L61+L113)","v":0},{"$f":"IF(COUNT($H9:M9)>='RFM input'!$AA$7,0,M9+M61+M113)","v":0},{"$f":"IF(COUNT($H9:N9)>='RFM input'!$AA$7,0,N9+N61+N113)","v":0},{"$f":"IF(COUNT($H9:O9)>='RFM input'!$AA$7,0,O9+O61+O113)","v":0},{"$f":"IF(COUNT($H9:P9)>='RFM input'!$AA$7,0,P9+P61+P113)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G772","v":216.48314184570458},287.45974361412954,306.55174751880833,{"$f":"IF(COUNT($H10:I10)>='RFM input'!$AA$7,0,I10+I62+I114)","v":316.66250095971407},{"$f":"IF(COUNT($H10:J10)>='RFM input'!$AA$7,0,J10+J62+J114)","v":0},{"$f":"IF(COUNT($H10:K10)>='RFM input'!$AA$7,0,K10+K62+K114)","v":0},{"$f":"IF(COUNT($H10:L10)>='RFM input'!$AA$7,0,L10+L62+L114)","v":0},{"$f":"IF(COUNT($H10:M10)>='RFM input'!$AA$7,0,M10+M62+M114)","v":0},{"$f":"IF(COUNT($H10:N10)>='RFM input'!$AA$7,0,N10+N62+N114)","v":0},{"$f":"IF(COUNT($H10:O10)>='RFM input'!$AA$7,0,O10+O62+O114)","v":0},{"$f":"IF(COUNT($H10:P10)>='RFM input'!$AA$7,0,P10+P62+P114)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G773","v":86.162289990118794},84.524854769446179,85.986928617876586,{"$f":"IF(COUNT($H11:I11)>='RFM input'!$AA$7,0,I11+I63+I115)","v":84.85009995349138},{"$f":"IF(COUNT($H11:J11)>='RFM input'!$AA$7,0,J11+J63+J115)","v":0},{"$f":"IF(COUNT($H11:K11)>='RFM input'!$AA$7,0,K11+K63+K115)","v":0},{"$f":"IF(COUNT($H11:L11)>='RFM input'!$AA$7,0,L11+L63+L115)","v":0},{"$f":"IF(COUNT($H11:M11)>='RFM input'!$AA$7,0,M11+M63+M115)","v":0},{"$f":"IF(COUNT($H11:N11)>='RFM input'!$AA$7,0,N11+N63+N115)","v":0},{"$f":"IF(COUNT($H11:O11)>='RFM input'!$AA$7,0,O11+O63+O115)","v":0},{"$f":"IF(COUNT($H11:P11)>='RFM input'!$AA$7,0,P11+P63+P115)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G774","v":1112.177177456344},1096.114836390977,1087.0363221686446,{"$f":"IF(COUNT($H12:I12)>='RFM input'!$AA$7,0,I12+I64+I116)","v":1078.7842561666253},{"$f":"IF(COUNT($H12:J12)>='RFM input'!$AA$7,0,J12+J64+J116)","v":0},{"$f":"IF(COUNT($H12:K12)>='RFM input'!$AA$7,0,K12+K64+K116)","v":0},{"$f":"IF(COUNT($H12:L12)>='RFM input'!$AA$7,0,L12+L64+L116)","v":0},{"$f":"IF(COUNT($H12:M12)>='RFM input'!$AA$7,0,M12+M64+M116)","v":0},{"$f":"IF(COUNT($H12:N12)>='RFM input'!$AA$7,0,N12+N64+N116)","v":0},{"$f":"IF(COUNT($H12:O12)>='RFM input'!$AA$7,0,O12+O64+O116)","v":0},{"$f":"IF(COUNT($H12:P12)>='RFM input'!$AA$7,0,P12+P64+P116)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G775","v":144.04882175524233},188.74357704942676,197.41056962835694,{"$f":"IF(COUNT($H13:I13)>='RFM input'!$AA$7,0,I13+I65+I117)","v":200.24703127788061},{"$f":"IF(COUNT($H13:J13)>='RFM input'!$AA$7,0,J13+J65+J117)","v":0},{"$f":"IF(COUNT($H13:K13)>='RFM input'!$AA$7,0,K13+K65+K117)","v":0},{"$f":"IF(COUNT($H13:L13)>='RFM input'!$AA$7,0,L13+L65+L117)","v":0},{"$f":"IF(COUNT($H13:M13)>='RFM input'!$AA$7,0,M13+M65+M117)","v":0},{"$f":"IF(COUNT($H13:N13)>='RFM input'!$AA$7,0,N13+N65+N117)","v":0},{"$f":"IF(COUNT($H13:O13)>='RFM input'!$AA$7,0,O13+O65+O117)","v":0},{"$f":"IF(COUNT($H13:P13)>='RFM input'!$AA$7,0,P13+P65+P117)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G776","v":42.63042542878987},43.802235156291367,50.322743398401435,{"$f":"IF(COUNT($H14:I14)>='RFM input'!$AA$7,0,I14+I66+I118)","v":53.418804807648726},{"$f":"IF(COUNT($H14:J14)>='RFM input'!$AA$7,0,J14+J66+J118)","v":0},{"$f":"IF(COUNT($H14:K14)>='RFM input'!$AA$7,0,K14+K66+K118)","v":0},{"$f":"IF(COUNT($H14:L14)>='RFM input'!$AA$7,0,L14+L66+L118)","v":0},{"$f":"IF(COUNT($H14:M14)>='RFM input'!$AA$7,0,M14+M66+M118)","v":0},{"$f":"IF(COUNT($H14:N14)>='RFM input'!$AA$7,0,N14+N66+N118)","v":0},{"$f":"IF(COUNT($H14:O14)>='RFM input'!$AA$7,0,O14+O66+O118)","v":0},{"$f":"IF(COUNT($H14:P14)>='RFM input'!$AA$7,0,P14+P66+P118)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G777","v":8.4059413890788068},8.6366927213280285,8.8360010148971373,{"$f":"IF(COUNT($H15:I15)>='RFM input'!$AA$7,0,I15+I67+I119)","v":8.9688732106098747},{"$f":"IF(COUNT($H15:J15)>='RFM input'!$AA$7,0,J15+J67+J119)","v":0},{"$f":"IF(COUNT($H15:K15)>='RFM input'!$AA$7,0,K15+K67+K119)","v":0},{"$f":"IF(COUNT($H15:L15)>='RFM input'!$AA$7,0,L15+L67+L119)","v":0},{"$f":"IF(COUNT($H15:M15)>='RFM input'!$AA$7,0,M15+M67+M119)","v":0},{"$f":"IF(COUNT($H15:N15)>='RFM input'!$AA$7,0,N15+N67+N119)","v":0},{"$f":"IF(COUNT($H15:O15)>='RFM input'!$AA$7,0,O15+O67+O119)","v":0},{"$f":"IF(COUNT($H15:P15)>='RFM input'!$AA$7,0,P15+P67+P119)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G778","v":59.405464705094801},71.163656409570038,79.204409078746963,{"$f":"IF(COUNT($H16:I16)>='RFM input'!$AA$7,0,I16+I68+I120)","v":77.455034191950134},{"$f":"IF(COUNT($H16:J16)>='RFM input'!$AA$7,0,J16+J68+J120)","v":0},{"$f":"IF(COUNT($H16:K16)>='RFM input'!$AA$7,0,K16+K68+K120)","v":0},{"$f":"IF(COUNT($H16:L16)>='RFM input'!$AA$7,0,L16+L68+L120)","v":0},{"$f":"IF(COUNT($H16:M16)>='RFM input'!$AA$7,0,M16+M68+M120)","v":0},{"$f":"IF(COUNT($H16:N16)>='RFM input'!$AA$7,0,N16+N68+N120)","v":0},{"$f":"IF(COUNT($H16:O16)>='RFM input'!$AA$7,0,O16+O68+O120)","v":0},{"$f":"IF(COUNT($H16:P16)>='RFM input'!$AA$7,0,P16+P68+P120)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G779","v":3.3065395369284118},6.2794307199167481,6.2744280859609285,{"$f":"IF(COUNT($H17:I17)>='RFM input'!$AA$7,0,I17+I69+I121)","v":7.0490224162777988},{"$f":"IF(COUNT($H17:J17)>='RFM input'!$AA$7,0,J17+J69+J121)","v":0},{"$f":"IF(COUNT($H17:K17)>='RFM input'!$AA$7,0,K17+K69+K121)","v":0},{"$f":"IF(COUNT($H17:L17)>='RFM input'!$AA$7,0,L17+L69+L121)","v":0},{"$f":"IF(COUNT($H17:M17)>='RFM input'!$AA$7,0,M17+M69+M121)","v":0},{"$f":"IF(COUNT($H17:N17)>='RFM input'!$AA$7,0,N17+N69+N121)","v":0},{"$f":"IF(COUNT($H17:O17)>='RFM input'!$AA$7,0,O17+O69+O121)","v":0},{"$f":"IF(COUNT($H17:P17)>='RFM input'!$AA$7,0,P17+P69+P121)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G780","v":19.195007318389447},36.181441897657457,36.0148731920644,{"$f":"IF(COUNT($H18:I18)>='RFM input'!$AA$7,0,I18+I70+I122)","v":34.366684373294859},{"$f":"IF(COUNT($H18:J18)>='RFM input'!$AA$7,0,J18+J70+J122)","v":0},{"$f":"IF(COUNT($H18:K18)>='RFM input'!$AA$7,0,K18+K70+K122)","v":0},{"$f":"IF(COUNT($H18:L18)>='RFM input'!$AA$7,0,L18+L70+L122)","v":0},{"$f":"IF(COUNT($H18:M18)>='RFM input'!$AA$7,0,M18+M70+M122)","v":0},{"$f":"IF(COUNT($H18:N18)>='RFM input'!$AA$7,0,N18+N70+N122)","v":0},{"$f":"IF(COUNT($H18:O18)>='RFM input'!$AA$7,0,O18+O70+O122)","v":0},{"$f":"IF(COUNT($H18:P18)>='RFM input'!$AA$7,0,P18+P70+P122)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G781","v":3.8788800713653666},3.6274654833921289,2.8321956495344258,{"$f":"IF(COUNT($H19:I19)>='RFM input'!$AA$7,0,I19+I71+I123)","v":4.693560821890034},{"$f":"IF(COUNT($H19:J19)>='RFM input'!$AA$7,0,J19+J71+J123)","v":0},{"$f":"IF(COUNT($H19:K19)>='RFM input'!$AA$7,0,K19+K71+K123)","v":0},{"$f":"IF(COUNT($H19:L19)>='RFM input'!$AA$7,0,L19+L71+L123)","v":0},{"$f":"IF(COUNT($H19:M19)>='RFM input'!$AA$7,0,M19+M71+M123)","v":0},{"$f":"IF(COUNT($H19:N19)>='RFM input'!$AA$7,0,N19+N71+N123)","v":0},{"$f":"IF(COUNT($H19:O19)>='RFM input'!$AA$7,0,O19+O71+O123)","v":0},{"$f":"IF(COUNT($H19:P19)>='RFM input'!$AA$7,0,P19+P71+P123)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G782","v":105.89623148835591},108.80318686254607,103.69583023554198,{"$f":"IF(COUNT($H20:I20)>='RFM input'!$AA$7,0,I20+I72+I124)","v":105.25516602855764},{"$f":"IF(COUNT($H20:J20)>='RFM input'!$AA$7,0,J20+J72+J124)","v":0},{"$f":"IF(COUNT($H20:K20)>='RFM input'!$AA$7,0,K20+K72+K124)","v":0},{"$f":"IF(COUNT($H20:L20)>='RFM input'!$AA$7,0,L20+L72+L124)","v":0},{"$f":"IF(COUNT($H20:M20)>='RFM input'!$AA$7,0,M20+M72+M124)","v":0},{"$f":"IF(COUNT($H20:N20)>='RFM input'!$AA$7,0,N20+N72+N124)","v":0},{"$f":"IF(COUNT($H20:O20)>='RFM input'!$AA$7,0,O20+O72+O124)","v":0},{"$f":"IF(COUNT($H20:P20)>='RFM input'!$AA$7,0,P20+P72+P124)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G783","v":124.80234629770258},128.22829305881598,131.18740751401944,{"$f":"IF(COUNT($H21:I21)>='RFM input'!$AA$7,0,I21+I73+I125)","v":133.16015048415505},{"$f":"IF(COUNT($H21:J21)>='RFM input'!$AA$7,0,J21+J73+J125)","v":0},{"$f":"IF(COUNT($H21:K21)>='RFM input'!$AA$7,0,K21+K73+K125)","v":0},{"$f":"IF(COUNT($H21:L21)>='RFM input'!$AA$7,0,L21+L73+L125)","v":0},{"$f":"IF(COUNT($H21:M21)>='RFM input'!$AA$7,0,M21+M73+M125)","v":0},{"$f":"IF(COUNT($H21:N21)>='RFM input'!$AA$7,0,N21+N73+N125)","v":0},{"$f":"IF(COUNT($H21:O21)>='RFM input'!$AA$7,0,O21+O73+O125)","v":0},{"$f":"IF(COUNT($H21:P21)>='RFM input'!$AA$7,0,P21+P73+P125)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G784","v":0},53.4,52.642301371510889,{"$f":"IF(COUNT($H22:I22)>='RFM input'!$AA$7,0,I22+I74+I126)","v":51.397985382385272},{"$f":"IF(COUNT($H22:J22)>='RFM input'!$AA$7,0,J22+J74+J126)","v":0},{"$f":"IF(COUNT($H22:K22)>='RFM input'!$AA$7,0,K22+K74+K126)","v":0},{"$f":"IF(COUNT($H22:L22)>='RFM input'!$AA$7,0,L22+L74+L126)","v":0},{"$f":"IF(COUNT($H22:M22)>='RFM input'!$AA$7,0,M22+M74+M126)","v":0},{"$f":"IF(COUNT($H22:N22)>='RFM input'!$AA$7,0,N22+N74+N126)","v":0},{"$f":"IF(COUNT($H22:O22)>='RFM input'!$AA$7,0,O22+O74+O126)","v":0},{"$f":"IF(COUNT($H22:P22)>='RFM input'!$AA$7,0,P22+P74+P126)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G785","v":0},0,0,{"$f":"IF(COUNT($H23:I23)>='RFM input'!$AA$7,0,I23+I75+I127)","v":0},{"$f":"IF(COUNT($H23:J23)>='RFM input'!$AA$7,0,J23+J75+J127)","v":0},{"$f":"IF(COUNT($H23:K23)>='RFM input'!$AA$7,0,K23+K75+K127)","v":0},{"$f":"IF(COUNT($H23:L23)>='RFM input'!$AA$7,0,L23+L75+L127)","v":0},{"$f":"IF(COUNT($H23:M23)>='RFM input'!$AA$7,0,M23+M75+M127)","v":0},{"$f":"IF(COUNT($H23:N23)>='RFM input'!$AA$7,0,N23+N75+N127)","v":0},{"$f":"IF(COUNT($H23:O23)>='RFM input'!$AA$7,0,O23+O75+O127)","v":0},{"$f":"IF(COUNT($H23:P23)>='RFM input'!$AA$7,0,P23+P75+P127)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G786","v":0},0,0,{"$f":"IF(COUNT($H24:I24)>='RFM input'!$AA$7,0,I24+I76+I128)","v":0},{"$f":"IF(COUNT($H24:J24)>='RFM input'!$AA$7,0,J24+J76+J128)","v":0},{"$f":"IF(COUNT($H24:K24)>='RFM input'!$AA$7,0,K24+K76+K128)","v":0},{"$f":"IF(COUNT($H24:L24)>='RFM input'!$AA$7,0,L24+L76+L128)","v":0},{"$f":"IF(COUNT($H24:M24)>='RFM input'!$AA$7,0,M24+M76+M128)","v":0},{"$f":"IF(COUNT($H24:N24)>='RFM input'!$AA$7,0,N24+N76+N128)","v":0},{"$f":"IF(COUNT($H24:O24)>='RFM input'!$AA$7,0,O24+O76+O128)","v":0},{"$f":"IF(COUNT($H24:P24)>='RFM input'!$AA$7,0,P24+P76+P128)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G787","v":0},0,0,{"$f":"IF(COUNT($H25:I25)>='RFM input'!$AA$7,0,I25+I77+I129)","v":0},{"$f":"IF(COUNT($H25:J25)>='RFM input'!$AA$7,0,J25+J77+J129)","v":0},{"$f":"IF(COUNT($H25:K25)>='RFM input'!$AA$7,0,K25+K77+K129)","v":0},{"$f":"IF(COUNT($H25:L25)>='RFM input'!$AA$7,0,L25+L77+L129)","v":0},{"$f":"IF(COUNT($H25:M25)>='RFM input'!$AA$7,0,M25+M77+M129)","v":0},{"$f":"IF(COUNT($H25:N25)>='RFM input'!$AA$7,0,N25+N77+N129)","v":0},{"$f":"IF(COUNT($H25:O25)>='RFM input'!$AA$7,0,O25+O77+O129)","v":0},{"$f":"IF(COUNT($H25:P25)>='RFM input'!$AA$7,0,P25+P77+P129)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G788","v":0},0,0,{"$f":"IF(COUNT($H26:I26)>='RFM input'!$AA$7,0,I26+I78+I130)","v":0},{"$f":"IF(COUNT($H26:J26)>='RFM input'!$AA$7,0,J26+J78+J130)","v":0},{"$f":"IF(COUNT($H26:K26)>='RFM input'!$AA$7,0,K26+K78+K130)","v":0},{"$f":"IF(COUNT($H26:L26)>='RFM input'!$AA$7,0,L26+L78+L130)","v":0},{"$f":"IF(COUNT($H26:M26)>='RFM input'!$AA$7,0,M26+M78+M130)","v":0},{"$f":"IF(COUNT($H26:N26)>='RFM input'!$AA$7,0,N26+N78+N130)","v":0},{"$f":"IF(COUNT($H26:O26)>='RFM input'!$AA$7,0,O26+O78+O130)","v":0},{"$f":"IF(COUNT($H26:P26)>='RFM input'!$AA$7,0,P26+P78+P130)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G789","v":0},0,0,{"$f":"IF(COUNT($H27:I27)>='RFM input'!$AA$7,0,I27+I79+I131)","v":0},{"$f":"IF(COUNT($H27:J27)>='RFM input'!$AA$7,0,J27+J79+J131)","v":0},{"$f":"IF(COUNT($H27:K27)>='RFM input'!$AA$7,0,K27+K79+K131)","v":0},{"$f":"IF(COUNT($H27:L27)>='RFM input'!$AA$7,0,L27+L79+L131)","v":0},{"$f":"IF(COUNT($H27:M27)>='RFM input'!$AA$7,0,M27+M79+M131)","v":0},{"$f":"IF(COUNT($H27:N27)>='RFM input'!$AA$7,0,N27+N79+N131)","v":0},{"$f":"IF(COUNT($H27:O27)>='RFM input'!$AA$7,0,O27+O79+O131)","v":0},{"$f":"IF(COUNT($H27:P27)>='RFM input'!$AA$7,0,P27+P79+P131)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G790","v":0},0,0,{"$f":"IF(COUNT($H28:I28)>='RFM input'!$AA$7,0,I28+I80+I132)","v":0},{"$f":"IF(COUNT($H28:J28)>='RFM input'!$AA$7,0,J28+J80+J132)","v":0},{"$f":"IF(COUNT($H28:K28)>='RFM input'!$AA$7,0,K28+K80+K132)","v":0},{"$f":"IF(COUNT($H28:L28)>='RFM input'!$AA$7,0,L28+L80+L132)","v":0},{"$f":"IF(COUNT($H28:M28)>='RFM input'!$AA$7,0,M28+M80+M132)","v":0},{"$f":"IF(COUNT($H28:N28)>='RFM input'!$AA$7,0,N28+N80+N132)","v":0},{"$f":"IF(COUNT($H28:O28)>='RFM input'!$AA$7,0,O28+O80+O132)","v":0},{"$f":"IF(COUNT($H28:P28)>='RFM input'!$AA$7,0,P28+P80+P132)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G791","v":0},0,0,{"$f":"IF(COUNT($H29:I29)>='RFM input'!$AA$7,0,I29+I81+I133)","v":0},{"$f":"IF(COUNT($H29:J29)>='RFM input'!$AA$7,0,J29+J81+J133)","v":0},{"$f":"IF(COUNT($H29:K29)>='RFM input'!$AA$7,0,K29+K81+K133)","v":0},{"$f":"IF(COUNT($H29:L29)>='RFM input'!$AA$7,0,L29+L81+L133)","v":0},{"$f":"IF(COUNT($H29:M29)>='RFM input'!$AA$7,0,M29+M81+M133)","v":0},{"$f":"IF(COUNT($H29:N29)>='RFM input'!$AA$7,0,N29+N81+N133)","v":0},{"$f":"IF(COUNT($H29:O29)>='RFM input'!$AA$7,0,O29+O81+O133)","v":0},{"$f":"IF(COUNT($H29:P29)>='RFM input'!$AA$7,0,P29+P81+P133)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G792","v":0},0,0,{"$f":"IF(COUNT($H30:I30)>='RFM input'!$AA$7,0,I30+I82+I134)","v":0},{"$f":"IF(COUNT($H30:J30)>='RFM input'!$AA$7,0,J30+J82+J134)","v":0},{"$f":"IF(COUNT($H30:K30)>='RFM input'!$AA$7,0,K30+K82+K134)","v":0},{"$f":"IF(COUNT($H30:L30)>='RFM input'!$AA$7,0,L30+L82+L134)","v":0},{"$f":"IF(COUNT($H30:M30)>='RFM input'!$AA$7,0,M30+M82+M134)","v":0},{"$f":"IF(COUNT($H30:N30)>='RFM input'!$AA$7,0,N30+N82+N134)","v":0},{"$f":"IF(COUNT($H30:O30)>='RFM input'!$AA$7,0,O30+O82+O134)","v":0},{"$f":"IF(COUNT($H30:P30)>='RFM input'!$AA$7,0,P30+P82+P134)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G793","v":0},0,0,{"$f":"IF(COUNT($H31:I31)>='RFM input'!$AA$7,0,I31+I83+I135)","v":0},{"$f":"IF(COUNT($H31:J31)>='RFM input'!$AA$7,0,J31+J83+J135)","v":0},{"$f":"IF(COUNT($H31:K31)>='RFM input'!$AA$7,0,K31+K83+K135)","v":0},{"$f":"IF(COUNT($H31:L31)>='RFM input'!$AA$7,0,L31+L83+L135)","v":0},{"$f":"IF(COUNT($H31:M31)>='RFM input'!$AA$7,0,M31+M83+M135)","v":0},{"$f":"IF(COUNT($H31:N31)>='RFM input'!$AA$7,0,N31+N83+N135)","v":0},{"$f":"IF(COUNT($H31:O31)>='RFM input'!$AA$7,0,O31+O83+O135)","v":0},{"$f":"IF(COUNT($H31:P31)>='RFM input'!$AA$7,0,P31+P83+P135)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G794","v":0},0,0,{"$f":"IF(COUNT($H32:I32)>='RFM input'!$AA$7,0,I32+I84+I136)","v":0},{"$f":"IF(COUNT($H32:J32)>='RFM input'!$AA$7,0,J32+J84+J136)","v":0},{"$f":"IF(COUNT($H32:K32)>='RFM input'!$AA$7,0,K32+K84+K136)","v":0},{"$f":"IF(COUNT($H32:L32)>='RFM input'!$AA$7,0,L32+L84+L136)","v":0},{"$f":"IF(COUNT($H32:M32)>='RFM input'!$AA$7,0,M32+M84+M136)","v":0},{"$f":"IF(COUNT($H32:N32)>='RFM input'!$AA$7,0,N32+N84+N136)","v":0},{"$f":"IF(COUNT($H32:O32)>='RFM input'!$AA$7,0,O32+O84+O136)","v":0},{"$f":"IF(COUNT($H32:P32)>='RFM input'!$AA$7,0,P32+P84+P136)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G795","v":0},0,0,{"$f":"IF(COUNT($H33:I33)>='RFM input'!$AA$7,0,I33+I85+I137)","v":0},{"$f":"IF(COUNT($H33:J33)>='RFM input'!$AA$7,0,J33+J85+J137)","v":0},{"$f":"IF(COUNT($H33:K33)>='RFM input'!$AA$7,0,K33+K85+K137)","v":0},{"$f":"IF(COUNT($H33:L33)>='RFM input'!$AA$7,0,L33+L85+L137)","v":0},{"$f":"IF(COUNT($H33:M33)>='RFM input'!$AA$7,0,M33+M85+M137)","v":0},{"$f":"IF(COUNT($H33:N33)>='RFM input'!$AA$7,0,N33+N85+N137)","v":0},{"$f":"IF(COUNT($H33:O33)>='RFM input'!$AA$7,0,O33+O85+O137)","v":0},{"$f":"IF(COUNT($H33:P33)>='RFM input'!$AA$7,0,P33+P85+P137)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G796","v":0},0,0,{"$f":"IF(COUNT($H34:I34)>='RFM input'!$AA$7,0,I34+I86+I138)","v":0},{"$f":"IF(COUNT($H34:J34)>='RFM input'!$AA$7,0,J34+J86+J138)","v":0},{"$f":"IF(COUNT($H34:K34)>='RFM input'!$AA$7,0,K34+K86+K138)","v":0},{"$f":"IF(COUNT($H34:L34)>='RFM input'!$AA$7,0,L34+L86+L138)","v":0},{"$f":"IF(COUNT($H34:M34)>='RFM input'!$AA$7,0,M34+M86+M138)","v":0},{"$f":"IF(COUNT($H34:N34)>='RFM input'!$AA$7,0,N34+N86+N138)","v":0},{"$f":"IF(COUNT($H34:O34)>='RFM input'!$AA$7,0,O34+O86+O138)","v":0},{"$f":"IF(COUNT($H34:P34)>='RFM input'!$AA$7,0,P34+P86+P138)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G797","v":0},0,0,{"$f":"IF(COUNT($H35:I35)>='RFM input'!$AA$7,0,I35+I87+I139)","v":0},{"$f":"IF(COUNT($H35:J35)>='RFM input'!$AA$7,0,J35+J87+J139)","v":0},{"$f":"IF(COUNT($H35:K35)>='RFM input'!$AA$7,0,K35+K87+K139)","v":0},{"$f":"IF(COUNT($H35:L35)>='RFM input'!$AA$7,0,L35+L87+L139)","v":0},{"$f":"IF(COUNT($H35:M35)>='RFM input'!$AA$7,0,M35+M87+M139)","v":0},{"$f":"IF(COUNT($H35:N35)>='RFM input'!$AA$7,0,N35+N87+N139)","v":0},{"$f":"IF(COUNT($H35:O35)>='RFM input'!$AA$7,0,O35+O87+O139)","v":0},{"$f":"IF(COUNT($H35:P35)>='RFM input'!$AA$7,0,P35+P87+P139)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G798","v":0},0,0,{"$f":"IF(COUNT($H36:I36)>='RFM input'!$AA$7,0,I36+I88+I140)","v":0},{"$f":"IF(COUNT($H36:J36)>='RFM input'!$AA$7,0,J36+J88+J140)","v":0},{"$f":"IF(COUNT($H36:K36)>='RFM input'!$AA$7,0,K36+K88+K140)","v":0},{"$f":"IF(COUNT($H36:L36)>='RFM input'!$AA$7,0,L36+L88+L140)","v":0},{"$f":"IF(COUNT($H36:M36)>='RFM input'!$AA$7,0,M36+M88+M140)","v":0},{"$f":"IF(COUNT($H36:N36)>='RFM input'!$AA$7,0,N36+N88+N140)","v":0},{"$f":"IF(COUNT($H36:O36)>='RFM input'!$AA$7,0,O36+O88+O140)","v":0},{"$f":"IF(COUNT($H36:P36)>='RFM input'!$AA$7,0,P36+P88+P140)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G799","v":0},0,0,{"$f":"IF(COUNT($H37:I37)>='RFM input'!$AA$7,0,I37+I89+I141)","v":0},{"$f":"IF(COUNT($H37:J37)>='RFM input'!$AA$7,0,J37+J89+J141)","v":0},{"$f":"IF(COUNT($H37:K37)>='RFM input'!$AA$7,0,K37+K89+K141)","v":0},{"$f":"IF(COUNT($H37:L37)>='RFM input'!$AA$7,0,L37+L89+L141)","v":0},{"$f":"IF(COUNT($H37:M37)>='RFM input'!$AA$7,0,M37+M89+M141)","v":0},{"$f":"IF(COUNT($H37:N37)>='RFM input'!$AA$7,0,N37+N89+N141)","v":0},{"$f":"IF(COUNT($H37:O37)>='RFM input'!$AA$7,0,O37+O89+O141)","v":0},{"$f":"IF(COUNT($H37:P37)>='RFM input'!$AA$7,0,P37+P89+P141)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G800","v":0},0,{"$f":"H38+H90+H142","v":0},{"$f":"IF(COUNT($H38:I38)>='RFM input'!$AA$7,0,I38+I90+I142)","v":0},{"$f":"IF(COUNT($H38:J38)>='RFM input'!$AA$7,0,J38+J90+J142)","v":0},{"$f":"IF(COUNT($H38:K38)>='RFM input'!$AA$7,0,K38+K90+K142)","v":0},{"$f":"IF(COUNT($H38:L38)>='RFM input'!$AA$7,0,L38+L90+L142)","v":0},{"$f":"IF(COUNT($H38:M38)>='RFM input'!$AA$7,0,M38+M90+M142)","v":0},{"$f":"IF(COUNT($H38:N38)>='RFM input'!$AA$7,0,N38+N90+N142)","v":0},{"$f":"IF(COUNT($H38:O38)>='RFM input'!$AA$7,0,O38+O90+O142)","v":0},{"$f":"IF(COUNT($H38:P38)>='RFM input'!$AA$7,0,P38+P90+P142)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G801","v":0},0,0,{"$f":"IF(COUNT($H39:I39)>='RFM input'!$AA$7,0,I39+I91+I143)","v":0},{"$f":"IF(COUNT($H39:J39)>='RFM input'!$AA$7,0,J39+J91+J143)","v":0},{"$f":"IF(COUNT($H39:K39)>='RFM input'!$AA$7,0,K39+K91+K143)","v":0},{"$f":"IF(COUNT($H39:L39)>='RFM input'!$AA$7,0,L39+L91+L143)","v":0},{"$f":"IF(COUNT($H39:M39)>='RFM input'!$AA$7,0,M39+M91+M143)","v":0},{"$f":"IF(COUNT($H39:N39)>='RFM input'!$AA$7,0,N39+N91+N143)","v":0},{"$f":"IF(COUNT($H39:O39)>='RFM input'!$AA$7,0,O39+O91+O143)","v":0},{"$f":"IF(COUNT($H39:P39)>='RFM input'!$AA$7,0,P39+P91+P143)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G802","v":0},0,0,{"$f":"IF(COUNT($H40:I40)>='RFM input'!$AA$7,0,I40+I92+I144)","v":0},{"$f":"IF(COUNT($H40:J40)>='RFM input'!$AA$7,0,J40+J92+J144)","v":0},{"$f":"IF(COUNT($H40:K40)>='RFM input'!$AA$7,0,K40+K92+K144)","v":0},{"$f":"IF(COUNT($H40:L40)>='RFM input'!$AA$7,0,L40+L92+L144)","v":0},{"$f":"IF(COUNT($H40:M40)>='RFM input'!$AA$7,0,M40+M92+M144)","v":0},{"$f":"IF(COUNT($H40:N40)>='RFM input'!$AA$7,0,N40+N92+N144)","v":0},{"$f":"IF(COUNT($H40:O40)>='RFM input'!$AA$7,0,O40+O92+O144)","v":0},{"$f":"IF(COUNT($H40:P40)>='RFM input'!$AA$7,0,P40+P92+P144)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G803","v":0},0,0,{"$f":"IF(COUNT($H41:I41)>='RFM input'!$AA$7,0,I41+I93+I145)","v":0},{"$f":"IF(COUNT($H41:J41)>='RFM input'!$AA$7,0,J41+J93+J145)","v":0},{"$f":"IF(COUNT($H41:K41)>='RFM input'!$AA$7,0,K41+K93+K145)","v":0},{"$f":"IF(COUNT($H41:L41)>='RFM input'!$AA$7,0,L41+L93+L145)","v":0},{"$f":"IF(COUNT($H41:M41)>='RFM input'!$AA$7,0,M41+M93+M145)","v":0},{"$f":"IF(COUNT($H41:N41)>='RFM input'!$AA$7,0,N41+N93+N145)","v":0},{"$f":"IF(COUNT($H41:O41)>='RFM input'!$AA$7,0,O41+O93+O145)","v":0},{"$f":"IF(COUNT($H41:P41)>='RFM input'!$AA$7,0,P41+P93+P145)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G804","v":0},0,0,{"$f":"IF(COUNT($H42:I42)>='RFM input'!$AA$7,0,I42+I94+I146)","v":0},{"$f":"IF(COUNT($H42:J42)>='RFM input'!$AA$7,0,J42+J94+J146)","v":0},{"$f":"IF(COUNT($H42:K42)>='RFM input'!$AA$7,0,K42+K94+K146)","v":0},{"$f":"IF(COUNT($H42:L42)>='RFM input'!$AA$7,0,L42+L94+L146)","v":0},{"$f":"IF(COUNT($H42:M42)>='RFM input'!$AA$7,0,M42+M94+M146)","v":0},{"$f":"IF(COUNT($H42:N42)>='RFM input'!$AA$7,0,N42+N94+N146)","v":0},{"$f":"IF(COUNT($H42:O42)>='RFM input'!$AA$7,0,O42+O94+O146)","v":0},{"$f":"IF(COUNT($H42:P42)>='RFM input'!$AA$7,0,P42+P94+P146)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G805","v":0},0,0,{"$f":"IF(COUNT($H43:I43)>='RFM input'!$AA$7,0,I43+I95+I147)","v":0},{"$f":"IF(COUNT($H43:J43)>='RFM input'!$AA$7,0,J43+J95+J147)","v":0},{"$f":"IF(COUNT($H43:K43)>='RFM input'!$AA$7,0,K43+K95+K147)","v":0},{"$f":"IF(COUNT($H43:L43)>='RFM input'!$AA$7,0,L43+L95+L147)","v":0},{"$f":"IF(COUNT($H43:M43)>='RFM input'!$AA$7,0,M43+M95+M147)","v":0},{"$f":"IF(COUNT($H43:N43)>='RFM input'!$AA$7,0,N43+N95+N147)","v":0},{"$f":"IF(COUNT($H43:O43)>='RFM input'!$AA$7,0,O43+O95+O147)","v":0},{"$f":"IF(COUNT($H43:P43)>='RFM input'!$AA$7,0,P43+P95+P147)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G806","v":0},0,0,{"$f":"IF(COUNT($H44:I44)>='RFM input'!$AA$7,0,I44+I96+I148)","v":0},{"$f":"IF(COUNT($H44:J44)>='RFM input'!$AA$7,0,J44+J96+J148)","v":0},{"$f":"IF(COUNT($H44:K44)>='RFM input'!$AA$7,0,K44+K96+K148)","v":0},{"$f":"IF(COUNT($H44:L44)>='RFM input'!$AA$7,0,L44+L96+L148)","v":0},{"$f":"IF(COUNT($H44:M44)>='RFM input'!$AA$7,0,M44+M96+M148)","v":0},{"$f":"IF(COUNT($H44:N44)>='RFM input'!$AA$7,0,N44+N96+N148)","v":0},{"$f":"IF(COUNT($H44:O44)>='RFM input'!$AA$7,0,O44+O96+O148)","v":0},{"$f":"IF(COUNT($H44:P44)>='RFM input'!$AA$7,0,P44+P96+P148)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G807","v":0},0,0,{"$f":"IF(COUNT($H45:I45)>='RFM input'!$AA$7,0,I45+I97+I149)","v":0},{"$f":"IF(COUNT($H45:J45)>='RFM input'!$AA$7,0,J45+J97+J149)","v":0},{"$f":"IF(COUNT($H45:K45)>='RFM input'!$AA$7,0,K45+K97+K149)","v":0},{"$f":"IF(COUNT($H45:L45)>='RFM input'!$AA$7,0,L45+L97+L149)","v":0},{"$f":"IF(COUNT($H45:M45)>='RFM input'!$AA$7,0,M45+M97+M149)","v":0},{"$f":"IF(COUNT($H45:N45)>='RFM input'!$AA$7,0,N45+N97+N149)","v":0},{"$f":"IF(COUNT($H45:O45)>='RFM input'!$AA$7,0,O45+O97+O149)","v":0},{"$f":"IF(COUNT($H45:P45)>='RFM input'!$AA$7,0,P45+P97+P149)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G808","v":0},0,0,{"$f":"IF(COUNT($H46:I46)>='RFM input'!$AA$7,0,I46+I98+I150)","v":0},{"$f":"IF(COUNT($H46:J46)>='RFM input'!$AA$7,0,J46+J98+J150)","v":0},{"$f":"IF(COUNT($H46:K46)>='RFM input'!$AA$7,0,K46+K98+K150)","v":0},{"$f":"IF(COUNT($H46:L46)>='RFM input'!$AA$7,0,L46+L98+L150)","v":0},{"$f":"IF(COUNT($H46:M46)>='RFM input'!$AA$7,0,M46+M98+M150)","v":0},{"$f":"IF(COUNT($H46:N46)>='RFM input'!$AA$7,0,N46+N98+N150)","v":0},{"$f":"IF(COUNT($H46:O46)>='RFM input'!$AA$7,0,O46+O98+O150)","v":0},{"$f":"IF(COUNT($H46:P46)>='RFM input'!$AA$7,0,P46+P98+P150)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G809","v":0},0,0,{"$f":"IF(COUNT($H47:I47)>='RFM input'!$AA$7,0,I47+I99+I151)","v":0},{"$f":"IF(COUNT($H47:J47)>='RFM input'!$AA$7,0,J47+J99+J151)","v":0},{"$f":"IF(COUNT($H47:K47)>='RFM input'!$AA$7,0,K47+K99+K151)","v":0},{"$f":"IF(COUNT($H47:L47)>='RFM input'!$AA$7,0,L47+L99+L151)","v":0},{"$f":"IF(COUNT($H47:M47)>='RFM input'!$AA$7,0,M47+M99+M151)","v":0},{"$f":"IF(COUNT($H47:N47)>='RFM input'!$AA$7,0,N47+N99+N151)","v":0},{"$f":"IF(COUNT($H47:O47)>='RFM input'!$AA$7,0,O47+O99+O151)","v":0},{"$f":"IF(COUNT($H47:P47)>='RFM input'!$AA$7,0,P47+P99+P151)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G810","v":0},0,0,{"$f":"IF(COUNT($H48:I48)>='RFM input'!$AA$7,0,I48+I100+I152)","v":0},{"$f":"IF(COUNT($H48:J48)>='RFM input'!$AA$7,0,J48+J100+J152)","v":0},{"$f":"IF(COUNT($H48:K48)>='RFM input'!$AA$7,0,K48+K100+K152)","v":0},{"$f":"IF(COUNT($H48:L48)>='RFM input'!$AA$7,0,L48+L100+L152)","v":0},{"$f":"IF(COUNT($H48:M48)>='RFM input'!$AA$7,0,M48+M100+M152)","v":0},{"$f":"IF(COUNT($H48:N48)>='RFM input'!$AA$7,0,N48+N100+N152)","v":0},{"$f":"IF(COUNT($H48:O48)>='RFM input'!$AA$7,0,O48+O100+O152)","v":0},{"$f":"IF(COUNT($H48:P48)>='RFM input'!$AA$7,0,P48+P100+P152)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G811","v":0},0,0,{"$f":"IF(COUNT($H49:I49)>='RFM input'!$AA$7,0,I49+I101+I153)","v":0},{"$f":"IF(COUNT($H49:J49)>='RFM input'!$AA$7,0,J49+J101+J153)","v":0},{"$f":"IF(COUNT($H49:K49)>='RFM input'!$AA$7,0,K49+K101+K153)","v":0},{"$f":"IF(COUNT($H49:L49)>='RFM input'!$AA$7,0,L49+L101+L153)","v":0},{"$f":"IF(COUNT($H49:M49)>='RFM input'!$AA$7,0,M49+M101+M153)","v":0},{"$f":"IF(COUNT($H49:N49)>='RFM input'!$AA$7,0,N49+N101+N153)","v":0},{"$f":"IF(COUNT($H49:O49)>='RFM input'!$AA$7,0,O49+O101+O153)","v":0},{"$f":"IF(COUNT($H49:P49)>='RFM input'!$AA$7,0,P49+P101+P153)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G812","v":0},0,0,{"$f":"IF(COUNT($H50:I50)>='RFM input'!$AA$7,0,I50+I102+I154)","v":0},{"$f":"IF(COUNT($H50:J50)>='RFM input'!$AA$7,0,J50+J102+J154)","v":0},{"$f":"IF(COUNT($H50:K50)>='RFM input'!$AA$7,0,K50+K102+K154)","v":0},{"$f":"IF(COUNT($H50:L50)>='RFM input'!$AA$7,0,L50+L102+L154)","v":0},{"$f":"IF(COUNT($H50:M50)>='RFM input'!$AA$7,0,M50+M102+M154)","v":0},{"$f":"IF(COUNT($H50:N50)>='RFM input'!$AA$7,0,N50+N102+N154)","v":0},{"$f":"IF(COUNT($H50:O50)>='RFM input'!$AA$7,0,O50+O102+O154)","v":0},{"$f":"IF(COUNT($H50:P50)>='RFM input'!$AA$7,0,P50+P102+P154)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G813","v":0},0,0,{"$f":"IF(COUNT($H51:I51)>='RFM input'!$AA$7,0,I51+I103+I155)","v":0},{"$f":"IF(COUNT($H51:J51)>='RFM input'!$AA$7,0,J51+J103+J155)","v":0},{"$f":"IF(COUNT($H51:K51)>='RFM input'!$AA$7,0,K51+K103+K155)","v":0},{"$f":"IF(COUNT($H51:L51)>='RFM input'!$AA$7,0,L51+L103+L155)","v":0},{"$f":"IF(COUNT($H51:M51)>='RFM input'!$AA$7,0,M51+M103+M155)","v":0},{"$f":"IF(COUNT($H51:N51)>='RFM input'!$AA$7,0,N51+N103+N155)","v":0},{"$f":"IF(COUNT($H51:O51)>='RFM input'!$AA$7,0,O51+O103+O155)","v":0},{"$f":"IF(COUNT($H51:P51)>='RFM input'!$AA$7,0,P51+P103+P155)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G814","v":0},0,0,{"$f":"IF(COUNT($H52:I52)>='RFM input'!$AA$7,0,I52+I104+I156)","v":0},{"$f":"IF(COUNT($H52:J52)>='RFM input'!$AA$7,0,J52+J104+J156)","v":0},{"$f":"IF(COUNT($H52:K52)>='RFM input'!$AA$7,0,K52+K104+K156)","v":0},{"$f":"IF(COUNT($H52:L52)>='RFM input'!$AA$7,0,L52+L104+L156)","v":0},{"$f":"IF(COUNT($H52:M52)>='RFM input'!$AA$7,0,M52+M104+M156)","v":0},{"$f":"IF(COUNT($H52:N52)>='RFM input'!$AA$7,0,N52+N104+N156)","v":0},{"$f":"IF(COUNT($H52:O52)>='RFM input'!$AA$7,0,O52+O104+O156)","v":0},{"$f":"IF(COUNT($H52:P52)>='RFM input'!$AA$7,0,P52+P104+P156)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G815","v":0},0,0,{"$f":"IF(COUNT($H53:I53)>='RFM input'!$AA$7,0,I53+I105+I157)","v":0},{"$f":"IF(COUNT($H53:J53)>='RFM input'!$AA$7,0,J53+J105+J157)","v":0},{"$f":"IF(COUNT($H53:K53)>='RFM input'!$AA$7,0,K53+K105+K157)","v":0},{"$f":"IF(COUNT($H53:L53)>='RFM input'!$AA$7,0,L53+L105+L157)","v":0},{"$f":"IF(COUNT($H53:M53)>='RFM input'!$AA$7,0,M53+M105+M157)","v":0},{"$f":"IF(COUNT($H53:N53)>='RFM input'!$AA$7,0,N53+N105+N157)","v":0},{"$f":"IF(COUNT($H53:O53)>='RFM input'!$AA$7,0,O53+O105+O157)","v":0},{"$f":"IF(COUNT($H53:P53)>='RFM input'!$AA$7,0,P53+P105+P157)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G816","v":0},0,0,{"$f":"IF(COUNT($H54:I54)>='RFM input'!$AA$7,0,I54+I106+I158)","v":0},{"$f":"IF(COUNT($H54:J54)>='RFM input'!$AA$7,0,J54+J106+J158)","v":0},{"$f":"IF(COUNT($H54:K54)>='RFM input'!$AA$7,0,K54+K106+K158)","v":0},{"$f":"IF(COUNT($H54:L54)>='RFM input'!$AA$7,0,L54+L106+L158)","v":0},{"$f":"IF(COUNT($H54:M54)>='RFM input'!$AA$7,0,M54+M106+M158)","v":0},{"$f":"IF(COUNT($H54:N54)>='RFM input'!$AA$7,0,N54+N106+N158)","v":0},{"$f":"IF(COUNT($H54:O54)>='RFM input'!$AA$7,0,O54+O106+O158)","v":0},{"$f":"IF(COUNT($H54:P54)>='RFM input'!$AA$7,0,P54+P106+P158)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G817","v":0},0,0,{"$f":"IF(COUNT($H55:I55)>='RFM input'!$AA$7,0,I55+I107+I159)","v":0},{"$f":"IF(COUNT($H55:J55)>='RFM input'!$AA$7,0,J55+J107+J159)","v":0},{"$f":"IF(COUNT($H55:K55)>='RFM input'!$AA$7,0,K55+K107+K159)","v":0},{"$f":"IF(COUNT($H55:L55)>='RFM input'!$AA$7,0,L55+L107+L159)","v":0},{"$f":"IF(COUNT($H55:M55)>='RFM input'!$AA$7,0,M55+M107+M159)","v":0},{"$f":"IF(COUNT($H55:N55)>='RFM input'!$AA$7,0,N55+N107+N159)","v":0},{"$f":"IF(COUNT($H55:O55)>='RFM input'!$AA$7,0,O55+O107+O159)","v":0},{"$f":"IF(COUNT($H55:P55)>='RFM input'!$AA$7,0,P55+P107+P159)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G818","v":0},0,0,{"$f":"IF(COUNT($H56:I56)>='RFM input'!$AA$7,0,I56+I108+I160)","v":0},{"$f":"IF(COUNT($H56:J56)>='RFM input'!$AA$7,0,J56+J108+J160)","v":0},{"$f":"IF(COUNT($H56:K56)>='RFM input'!$AA$7,0,K56+K108+K160)","v":0},{"$f":"IF(COUNT($H56:L56)>='RFM input'!$AA$7,0,L56+L108+L160)","v":0},{"$f":"IF(COUNT($H56:M56)>='RFM input'!$AA$7,0,M56+M108+M160)","v":0},{"$f":"IF(COUNT($H56:N56)>='RFM input'!$AA$7,0,N56+N108+N160)","v":0},{"$f":"IF(COUNT($H56:O56)>='RFM input'!$AA$7,0,O56+O108+O160)","v":0},{"$f":"IF(COUNT($H56:P56)>='RFM input'!$AA$7,0,P56+P108+P160)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G819","v":0},0,0,{"$f":"IF(COUNT($H57:I57)>='RFM input'!$AA$7,0,I57+I109+I161)","v":0},{"$f":"IF(COUNT($H57:J57)>='RFM input'!$AA$7,0,J57+J109+J161)","v":0},{"$f":"IF(COUNT($H57:K57)>='RFM input'!$AA$7,0,K57+K109+K161)","v":0},{"$f":"IF(COUNT($H57:L57)>='RFM input'!$AA$7,0,L57+L109+L161)","v":0},{"$f":"IF(COUNT($H57:M57)>='RFM input'!$AA$7,0,M57+M109+M161)","v":0},{"$f":"IF(COUNT($H57:N57)>='RFM input'!$AA$7,0,N57+N109+N161)","v":0},{"$f":"IF(COUNT($H57:O57)>='RFM input'!$AA$7,0,O57+O109+O161)","v":0},{"$f":"IF(COUNT($H57:P57)>='RFM input'!$AA$7,0,P57+P109+P161)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G60:G109)","v":131.72668155602753},{"$f":"SUM(H60:H109)","v":149.01454385838767},149.96228539097035,182.25134881361976,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G822","v":18.600172689786906},{"$f":"'RAB roll forward'!H822","v":20.159704639744493},{"$f":"'RAB roll forward'!I822","v":30.887077157631818},{"$f":"'RAB roll forward'!J822","v":24.518630470628036},{"$f":"'RAB roll forward'!K822","v":0},{"$f":"'RAB roll forward'!L822","v":0},{"$f":"'RAB roll forward'!M822","v":0},{"$f":"'RAB roll forward'!N822","v":0},{"$f":"'RAB roll forward'!O822","v":0},{"$f":"'RAB roll forward'!P822","v":0},{"$f":"'RAB roll forward'!Q822","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G823","v":39.281146368883256},{"$f":"'RAB roll forward'!H823","v":44.211924163490934},{"$f":"'RAB roll forward'!I823","v":37.324187048245136},{"$f":"'RAB roll forward'!J823","v":51.715274779896937},{"$f":"'RAB roll forward'!K823","v":0},{"$f":"'RAB roll forward'!L823","v":0},{"$f":"'RAB roll forward'!M823","v":0},{"$f":"'RAB roll forward'!N823","v":0},{"$f":"'RAB roll forward'!O823","v":0},{"$f":"'RAB roll forward'!P823","v":0},{"$f":"'RAB roll forward'!Q823","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G824","v":31.751159621126924},{"$f":"'RAB roll forward'!H824","v":31.510059204464525},{"$f":"'RAB roll forward'!I824","v":25.239358611120718},{"$f":"'RAB roll forward'!J824","v":27.654246890542446},{"$f":"'RAB roll forward'!K824","v":0},{"$f":"'RAB roll forward'!L824","v":0},{"$f":"'RAB roll forward'!M824","v":0},{"$f":"'RAB roll forward'!N824","v":0},{"$f":"'RAB roll forward'!O824","v":0},{"$f":"'RAB roll forward'!P824","v":0},{"$f":"'RAB roll forward'!Q824","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G825","v":0.88416792188044646},{"$f":"'RAB roll forward'!H825","v":4.9511571525142557},{"$f":"'RAB roll forward'!I825","v":3.2667494016486436},{"$f":"'RAB roll forward'!J825","v":11.018492551529617},{"$f":"'RAB roll forward'!K825","v":0},{"$f":"'RAB roll forward'!L825","v":0},{"$f":"'RAB roll forward'!M825","v":0},{"$f":"'RAB roll forward'!N825","v":0},{"$f":"'RAB roll forward'!O825","v":0},{"$f":"'RAB roll forward'!P825","v":0},{"$f":"'RAB roll forward'!Q825","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G826","v":4.9054739149217923},{"$f":"'RAB roll forward'!H826","v":12.08960394703178},{"$f":"'RAB roll forward'!I826","v":23.365892747408964},{"$f":"'RAB roll forward'!J826","v":10.033852035444873},{"$f":"'RAB roll forward'!K826","v":0},{"$f":"'RAB roll forward'!L826","v":0},{"$f":"'RAB roll forward'!M826","v":0},{"$f":"'RAB roll forward'!N826","v":0},{"$f":"'RAB roll forward'!O826","v":0},{"$f":"'RAB roll forward'!P826","v":0},{"$f":"'RAB roll forward'!Q826","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G827","v":8.7257051107598453},{"$f":"'RAB roll forward'!H827","v":11.103160936951005},{"$f":"'RAB roll forward'!I827","v":7.5081613617596306},{"$f":"'RAB roll forward'!J827","v":16.980217757486216},{"$f":"'RAB roll forward'!K827","v":0},{"$f":"'RAB roll forward'!L827","v":0},{"$f":"'RAB roll forward'!M827","v":0},{"$f":"'RAB roll forward'!N827","v":0},{"$f":"'RAB roll forward'!O827","v":0},{"$f":"'RAB roll forward'!P827","v":0},{"$f":"'RAB roll forward'!Q827","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G828","v":5.593520676207171},{"$f":"'RAB roll forward'!H828","v":9.5745283608384852},{"$f":"'RAB roll forward'!I828","v":7.8861801615156821},{"$f":"'RAB roll forward'!J828","v":15.943312866920465},{"$f":"'RAB roll forward'!K828","v":0},{"$f":"'RAB roll forward'!L828","v":0},{"$f":"'RAB roll forward'!M828","v":0},{"$f":"'RAB roll forward'!N828","v":0},{"$f":"'RAB roll forward'!O828","v":0},{"$f":"'RAB roll forward'!P828","v":0},{"$f":"'RAB roll forward'!Q828","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G829","v":0},{"$f":"'RAB roll forward'!H829","v":0},{"$f":"'RAB roll forward'!I829","v":0},{"$f":"'RAB roll forward'!J829","v":0},{"$f":"'RAB roll forward'!K829","v":0},{"$f":"'RAB roll forward'!L829","v":0},{"$f":"'RAB roll forward'!M829","v":0},{"$f":"'RAB roll forward'!N829","v":0},{"$f":"'RAB roll forward'!O829","v":0},{"$f":"'RAB roll forward'!P829","v":0},{"$f":"'RAB roll forward'!Q829","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G830","v":18.472447982294614},{"$f":"'RAB roll forward'!H830","v":19.938963261003089},{"$f":"'RAB roll forward'!I830","v":8.1586888934793453},{"$f":"'RAB roll forward'!J830","v":20.2310756920266},{"$f":"'RAB roll forward'!K830","v":0},{"$f":"'RAB roll forward'!L830","v":0},{"$f":"'RAB roll forward'!M830","v":0},{"$f":"'RAB roll forward'!N830","v":0},{"$f":"'RAB roll forward'!O830","v":0},{"$f":"'RAB roll forward'!P830","v":0},{"$f":"'RAB roll forward'!Q830","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G831","v":1.6381806052694792},{"$f":"'RAB roll forward'!H831","v":0.71847516405102629},{"$f":"'RAB roll forward'!I831","v":1.4212581017362131},{"$f":"'RAB roll forward'!J831","v":0.92579958635877624},{"$f":"'RAB roll forward'!K831","v":0},{"$f":"'RAB roll forward'!L831","v":0},{"$f":"'RAB roll forward'!M831","v":0},{"$f":"'RAB roll forward'!N831","v":0},{"$f":"'RAB roll forward'!O831","v":0},{"$f":"'RAB roll forward'!P831","v":0},{"$f":"'RAB roll forward'!Q831","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G832","v":1.6562825841944846},{"$f":"'RAB roll forward'!H832","v":2.2423718112658069},{"$f":"'RAB roll forward'!I832","v":2.0927917303630079},{"$f":"'RAB roll forward'!J832","v":2.6812247498526842},{"$f":"'RAB roll forward'!K832","v":0},{"$f":"'RAB roll forward'!L832","v":0},{"$f":"'RAB roll forward'!M832","v":0},{"$f":"'RAB roll forward'!N832","v":0},{"$f":"'RAB roll forward'!O832","v":0},{"$f":"'RAB roll forward'!P832","v":0},{"$f":"'RAB roll forward'!Q832","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G833","v":0.21842408070259717},{"$f":"'RAB roll forward'!H833","v":0.13279461778746185},{"$f":"'RAB roll forward'!I833","v":2.811940176061186},{"$f":"'RAB roll forward'!J833","v":0.5492214329331202},{"$f":"'RAB roll forward'!K833","v":0},{"$f":"'RAB roll forward'!L833","v":0},{"$f":"'RAB roll forward'!M833","v":0},{"$f":"'RAB roll forward'!N833","v":0},{"$f":"'RAB roll forward'!O833","v":0},{"$f":"'RAB roll forward'!P833","v":0},{"$f":"'RAB roll forward'!Q833","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G834","v":0},{"$f":"'RAB roll forward'!H834","v":-7.6181994007551728},{"$f":"'RAB roll forward'!I834","v":0},{"$f":"'RAB roll forward'!J834","v":0},{"$f":"'RAB roll forward'!K834","v":0},{"$f":"'RAB roll forward'!L834","v":0},{"$f":"'RAB roll forward'!M834","v":0},{"$f":"'RAB roll forward'!N834","v":0},{"$f":"'RAB roll forward'!O834","v":0},{"$f":"'RAB roll forward'!P834","v":0},{"$f":"'RAB roll forward'!Q834","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G835","v":0},{"$f":"'RAB roll forward'!H835","v":0},{"$f":"'RAB roll forward'!I835","v":0},{"$f":"'RAB roll forward'!J835","v":0},{"$f":"'RAB roll forward'!K835","v":0},{"$f":"'RAB roll forward'!L835","v":0},{"$f":"'RAB roll forward'!M835","v":0},{"$f":"'RAB roll forward'!N835","v":0},{"$f":"'RAB roll forward'!O835","v":0},{"$f":"'RAB roll forward'!P835","v":0},{"$f":"'RAB roll forward'!Q835","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G836","v":0},{"$f":"'RAB roll forward'!H836","v":0},{"$f":"'RAB roll forward'!I836","v":0},{"$f":"'RAB roll forward'!J836","v":0},{"$f":"'RAB roll forward'!K836","v":0},{"$f":"'RAB roll forward'!L836","v":0},{"$f":"'RAB roll forward'!M836","v":0},{"$f":"'RAB roll forward'!N836","v":0},{"$f":"'RAB roll forward'!O836","v":0},{"$f":"'RAB roll forward'!P836","v":0},{"$f":"'RAB roll forward'!Q836","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G837","v":0},{"$f":"'RAB roll forward'!H837","v":0},{"$f":"'RAB roll forward'!I837","v":0},{"$f":"'RAB roll forward'!J837","v":0},{"$f":"'RAB roll forward'!K837","v":0},{"$f":"'RAB roll forward'!L837","v":0},{"$f":"'RAB roll forward'!M837","v":0},{"$f":"'RAB roll forward'!N837","v":0},{"$f":"'RAB roll forward'!O837","v":0},{"$f":"'RAB roll forward'!P837","v":0},{"$f":"'RAB roll forward'!Q837","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G838","v":0},{"$f":"'RAB roll forward'!H838","v":0},{"$f":"'RAB roll forward'!I838","v":0},{"$f":"'RAB roll forward'!J838","v":0},{"$f":"'RAB roll forward'!K838","v":0},{"$f":"'RAB roll forward'!L838","v":0},{"$f":"'RAB roll forward'!M838","v":0},{"$f":"'RAB roll forward'!N838","v":0},{"$f":"'RAB roll forward'!O838","v":0},{"$f":"'RAB roll forward'!P838","v":0},{"$f":"'RAB roll forward'!Q838","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G839","v":0},{"$f":"'RAB roll forward'!H839","v":0},{"$f":"'RAB roll forward'!I839","v":0},{"$f":"'RAB roll forward'!J839","v":0},{"$f":"'RAB roll forward'!K839","v":0},{"$f":"'RAB roll forward'!L839","v":0},{"$f":"'RAB roll forward'!M839","v":0},{"$f":"'RAB roll forward'!N839","v":0},{"$f":"'RAB roll forward'!O839","v":0},{"$f":"'RAB roll forward'!P839","v":0},{"$f":"'RAB roll forward'!Q839","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G840","v":0},{"$f":"'RAB roll forward'!H840","v":0},{"$f":"'RAB roll forward'!I840","v":0},{"$f":"'RAB roll forward'!J840","v":0},{"$f":"'RAB roll forward'!K840","v":0},{"$f":"'RAB roll forward'!L840","v":0},{"$f":"'RAB roll forward'!M840","v":0},{"$f":"'RAB roll forward'!N840","v":0},{"$f":"'RAB roll forward'!O840","v":0},{"$f":"'RAB roll forward'!P840","v":0},{"$f":"'RAB roll forward'!Q840","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G841","v":0},{"$f":"'RAB roll forward'!H841","v":0},{"$f":"'RAB roll forward'!I841","v":0},{"$f":"'RAB roll forward'!J841","v":0},{"$f":"'RAB roll forward'!K841","v":0},{"$f":"'RAB roll forward'!L841","v":0},{"$f":"'RAB roll forward'!M841","v":0},{"$f":"'RAB roll forward'!N841","v":0},{"$f":"'RAB roll forward'!O841","v":0},{"$f":"'RAB roll forward'!P841","v":0},{"$f":"'RAB roll forward'!Q841","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G842","v":0},{"$f":"'RAB roll forward'!H842","v":0},{"$f":"'RAB roll forward'!I842","v":0},{"$f":"'RAB roll forward'!J842","v":0},{"$f":"'RAB roll forward'!K842","v":0},{"$f":"'RAB roll forward'!L842","v":0},{"$f":"'RAB roll forward'!M842","v":0},{"$f":"'RAB roll forward'!N842","v":0},{"$f":"'RAB roll forward'!O842","v":0},{"$f":"'RAB roll forward'!P842","v":0},{"$f":"'RAB roll forward'!Q842","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G843","v":0},{"$f":"'RAB roll forward'!H843","v":0},{"$f":"'RAB roll forward'!I843","v":0},{"$f":"'RAB roll forward'!J843","v":0},{"$f":"'RAB roll forward'!K843","v":0},{"$f":"'RAB roll forward'!L843","v":0},{"$f":"'RAB roll forward'!M843","v":0},{"$f":"'RAB roll forward'!N843","v":0},{"$f":"'RAB roll forward'!O843","v":0},{"$f":"'RAB roll forward'!P843","v":0},{"$f":"'RAB roll forward'!Q843","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G844","v":0},{"$f":"'RAB roll forward'!H844","v":0},{"$f":"'RAB roll forward'!I844","v":0},{"$f":"'RAB roll forward'!J844","v":0},{"$f":"'RAB roll forward'!K844","v":0},{"$f":"'RAB roll forward'!L844","v":0},{"$f":"'RAB roll forward'!M844","v":0},{"$f":"'RAB roll forward'!N844","v":0},{"$f":"'RAB roll forward'!O844","v":0},{"$f":"'RAB roll forward'!P844","v":0},{"$f":"'RAB roll forward'!Q844","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G845","v":0},{"$f":"'RAB roll forward'!H845","v":0},{"$f":"'RAB roll forward'!I845","v":0},{"$f":"'RAB roll forward'!J845","v":0},{"$f":"'RAB roll forward'!K845","v":0},{"$f":"'RAB roll forward'!L845","v":0},{"$f":"'RAB roll forward'!M845","v":0},{"$f":"'RAB roll forward'!N845","v":0},{"$f":"'RAB roll forward'!O845","v":0},{"$f":"'RAB roll forward'!P845","v":0},{"$f":"'RAB roll forward'!Q845","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G846","v":0},{"$f":"'RAB roll forward'!H846","v":0},{"$f":"'RAB roll forward'!I846","v":0},{"$f":"'RAB roll forward'!J846","v":0},{"$f":"'RAB roll forward'!K846","v":0},{"$f":"'RAB roll forward'!L846","v":0},{"$f":"'RAB roll forward'!M846","v":0},{"$f":"'RAB roll forward'!N846","v":0},{"$f":"'RAB roll forward'!O846","v":0},{"$f":"'RAB roll forward'!P846","v":0},{"$f":"'RAB roll forward'!Q846","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G847","v":0},{"$f":"'RAB roll forward'!H847","v":0},{"$f":"'RAB roll forward'!I847","v":0},{"$f":"'RAB roll forward'!J847","v":0},{"$f":"'RAB roll forward'!K847","v":0},{"$f":"'RAB roll forward'!L847","v":0},{"$f":"'RAB roll forward'!M847","v":0},{"$f":"'RAB roll forward'!N847","v":0},{"$f":"'RAB roll forward'!O847","v":0},{"$f":"'RAB roll forward'!P847","v":0},{"$f":"'RAB roll forward'!Q847","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G848","v":0},{"$f":"'RAB roll forward'!H848","v":0},{"$f":"'RAB roll forward'!I848","v":0},{"$f":"'RAB roll forward'!J848","v":0},{"$f":"'RAB roll forward'!K848","v":0},{"$f":"'RAB roll forward'!L848","v":0},{"$f":"'RAB roll forward'!M848","v":0},{"$f":"'RAB roll forward'!N848","v":0},{"$f":"'RAB roll forward'!O848","v":0},{"$f":"'RAB roll forward'!P848","v":0},{"$f":"'RAB roll forward'!Q848","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G849","v":0},{"$f":"'RAB roll forward'!H849","v":0},{"$f":"'RAB roll forward'!I849","v":0},{"$f":"'RAB roll forward'!J849","v":0},{"$f":"'RAB roll forward'!K849","v":0},{"$f":"'RAB roll forward'!L849","v":0},{"$f":"'RAB roll forward'!M849","v":0},{"$f":"'RAB roll forward'!N849","v":0},{"$f":"'RAB roll forward'!O849","v":0},{"$f":"'RAB roll forward'!P849","v":0},{"$f":"'RAB roll forward'!Q849","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G850","v":0},{"$f":"'RAB roll forward'!H850","v":0},{"$f":"'RAB roll forward'!I850","v":0},{"$f":"'RAB roll forward'!J850","v":0},{"$f":"'RAB roll forward'!K850","v":0},{"$f":"'RAB roll forward'!L850","v":0},{"$f":"'RAB roll forward'!M850","v":0},{"$f":"'RAB roll forward'!N850","v":0},{"$f":"'RAB roll forward'!O850","v":0},{"$f":"'RAB roll forward'!P850","v":0},{"$f":"'RAB roll forward'!Q850","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G851","v":0},{"$f":"'RAB roll forward'!H851","v":0},{"$f":"'RAB roll forward'!I851","v":0},{"$f":"'RAB roll forward'!J851","v":0},{"$f":"'RAB roll forward'!K851","v":0},{"$f":"'RAB roll forward'!L851","v":0},{"$f":"'RAB roll forward'!M851","v":0},{"$f":"'RAB roll forward'!N851","v":0},{"$f":"'RAB roll forward'!O851","v":0},{"$f":"'RAB roll forward'!P851","v":0},{"$f":"'RAB roll forward'!Q851","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G852","v":0},{"$f":"'RAB roll forward'!H852","v":0},{"$f":"'RAB roll forward'!I852","v":0},{"$f":"'RAB roll forward'!J852","v":0},{"$f":"'RAB roll forward'!K852","v":0},{"$f":"'RAB roll forward'!L852","v":0},{"$f":"'RAB roll forward'!M852","v":0},{"$f":"'RAB roll forward'!N852","v":0},{"$f":"'RAB roll forward'!O852","v":0},{"$f":"'RAB roll forward'!P852","v":0},{"$f":"'RAB roll forward'!Q852","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G853","v":0},{"$f":"'RAB roll forward'!H853","v":0},{"$f":"'RAB roll forward'!I853","v":0},{"$f":"'RAB roll forward'!J853","v":0},{"$f":"'RAB roll forward'!K853","v":0},{"$f":"'RAB roll forward'!L853","v":0},{"$f":"'RAB roll forward'!M853","v":0},{"$f":"'RAB roll forward'!N853","v":0},{"$f":"'RAB roll forward'!O853","v":0},{"$f":"'RAB roll forward'!P853","v":0},{"$f":"'RAB roll forward'!Q853","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G854","v":0},{"$f":"'RAB roll forward'!H854","v":0},{"$f":"'RAB roll forward'!I854","v":0},{"$f":"'RAB roll forward'!J854","v":0},{"$f":"'RAB roll forward'!K854","v":0},{"$f":"'RAB roll forward'!L854","v":0},{"$f":"'RAB roll forward'!M854","v":0},{"$f":"'RAB roll forward'!N854","v":0},{"$f":"'RAB roll forward'!O854","v":0},{"$f":"'RAB roll forward'!P854","v":0},{"$f":"'RAB roll forward'!Q854","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G855","v":0},{"$f":"'RAB roll forward'!H855","v":0},{"$f":"'RAB roll forward'!I855","v":0},{"$f":"'RAB roll forward'!J855","v":0},{"$f":"'RAB roll forward'!K855","v":0},{"$f":"'RAB roll forward'!L855","v":0},{"$f":"'RAB roll forward'!M855","v":0},{"$f":"'RAB roll forward'!N855","v":0},{"$f":"'RAB roll forward'!O855","v":0},{"$f":"'RAB roll forward'!P855","v":0},{"$f":"'RAB roll forward'!Q855","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G856","v":0},{"$f":"'RAB roll forward'!H856","v":0},{"$f":"'RAB roll forward'!I856","v":0},{"$f":"'RAB roll forward'!J856","v":0},{"$f":"'RAB roll forward'!K856","v":0},{"$f":"'RAB roll forward'!L856","v":0},{"$f":"'RAB roll forward'!M856","v":0},{"$f":"'RAB roll forward'!N856","v":0},{"$f":"'RAB roll forward'!O856","v":0},{"$f":"'RAB roll forward'!P856","v":0},{"$f":"'RAB roll forward'!Q856","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G857","v":0},{"$f":"'RAB roll forward'!H857","v":0},{"$f":"'RAB roll forward'!I857","v":0},{"$f":"'RAB roll forward'!J857","v":0},{"$f":"'RAB roll forward'!K857","v":0},{"$f":"'RAB roll forward'!L857","v":0},{"$f":"'RAB roll forward'!M857","v":0},{"$f":"'RAB roll forward'!N857","v":0},{"$f":"'RAB roll forward'!O857","v":0},{"$f":"'RAB roll forward'!P857","v":0},{"$f":"'RAB roll forward'!Q857","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G858","v":0},{"$f":"'RAB roll forward'!H858","v":0},{"$f":"'RAB roll forward'!I858","v":0},{"$f":"'RAB roll forward'!J858","v":0},{"$f":"'RAB roll forward'!K858","v":0},{"$f":"'RAB roll forward'!L858","v":0},{"$f":"'RAB roll forward'!M858","v":0},{"$f":"'RAB roll forward'!N858","v":0},{"$f":"'RAB roll forward'!O858","v":0},{"$f":"'RAB roll forward'!P858","v":0},{"$f":"'RAB roll forward'!Q858","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G859","v":0},{"$f":"'RAB roll forward'!H859","v":0},{"$f":"'RAB roll forward'!I859","v":0},{"$f":"'RAB roll forward'!J859","v":0},{"$f":"'RAB roll forward'!K859","v":0},{"$f":"'RAB roll forward'!L859","v":0},{"$f":"'RAB roll forward'!M859","v":0},{"$f":"'RAB roll forward'!N859","v":0},{"$f":"'RAB roll forward'!O859","v":0},{"$f":"'RAB roll forward'!P859","v":0},{"$f":"'RAB roll forward'!Q859","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G860","v":0},{"$f":"'RAB roll forward'!H860","v":0},{"$f":"'RAB roll forward'!I860","v":0},{"$f":"'RAB roll forward'!J860","v":0},{"$f":"'RAB roll forward'!K860","v":0},{"$f":"'RAB roll forward'!L860","v":0},{"$f":"'RAB roll forward'!M860","v":0},{"$f":"'RAB roll forward'!N860","v":0},{"$f":"'RAB roll forward'!O860","v":0},{"$f":"'RAB roll forward'!P860","v":0},{"$f":"'RAB roll forward'!Q860","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G861","v":0},{"$f":"'RAB roll forward'!H861","v":0},{"$f":"'RAB roll forward'!I861","v":0},{"$f":"'RAB roll forward'!J861","v":0},{"$f":"'RAB roll forward'!K861","v":0},{"$f":"'RAB roll forward'!L861","v":0},{"$f":"'RAB roll forward'!M861","v":0},{"$f":"'RAB roll forward'!N861","v":0},{"$f":"'RAB roll forward'!O861","v":0},{"$f":"'RAB roll forward'!P861","v":0},{"$f":"'RAB roll forward'!Q861","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G862","v":0},{"$f":"'RAB roll forward'!H862","v":0},{"$f":"'RAB roll forward'!I862","v":0},{"$f":"'RAB roll forward'!J862","v":0},{"$f":"'RAB roll forward'!K862","v":0},{"$f":"'RAB roll forward'!L862","v":0},{"$f":"'RAB roll forward'!M862","v":0},{"$f":"'RAB roll forward'!N862","v":0},{"$f":"'RAB roll forward'!O862","v":0},{"$f":"'RAB roll forward'!P862","v":0},{"$f":"'RAB roll forward'!Q862","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G863","v":0},{"$f":"'RAB roll forward'!H863","v":0},{"$f":"'RAB roll forward'!I863","v":0},{"$f":"'RAB roll forward'!J863","v":0},{"$f":"'RAB roll forward'!K863","v":0},{"$f":"'RAB roll forward'!L863","v":0},{"$f":"'RAB roll forward'!M863","v":0},{"$f":"'RAB roll forward'!N863","v":0},{"$f":"'RAB roll forward'!O863","v":0},{"$f":"'RAB roll forward'!P863","v":0},{"$f":"'RAB roll forward'!Q863","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G864","v":0},{"$f":"'RAB roll forward'!H864","v":0},{"$f":"'RAB roll forward'!I864","v":0},{"$f":"'RAB roll forward'!J864","v":0},{"$f":"'RAB roll forward'!K864","v":0},{"$f":"'RAB roll forward'!L864","v":0},{"$f":"'RAB roll forward'!M864","v":0},{"$f":"'RAB roll forward'!N864","v":0},{"$f":"'RAB roll forward'!O864","v":0},{"$f":"'RAB roll forward'!P864","v":0},{"$f":"'RAB roll forward'!Q864","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G865","v":0},{"$f":"'RAB roll forward'!H865","v":0},{"$f":"'RAB roll forward'!I865","v":0},{"$f":"'RAB roll forward'!J865","v":0},{"$f":"'RAB roll forward'!K865","v":0},{"$f":"'RAB roll forward'!L865","v":0},{"$f":"'RAB roll forward'!M865","v":0},{"$f":"'RAB roll forward'!N865","v":0},{"$f":"'RAB roll forward'!O865","v":0},{"$f":"'RAB roll forward'!P865","v":0},{"$f":"'RAB roll forward'!Q865","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G866","v":0},{"$f":"'RAB roll forward'!H866","v":0},{"$f":"'RAB roll forward'!I866","v":0},{"$f":"'RAB roll forward'!J866","v":0},{"$f":"'RAB roll forward'!K866","v":0},{"$f":"'RAB roll forward'!L866","v":0},{"$f":"'RAB roll forward'!M866","v":0},{"$f":"'RAB roll forward'!N866","v":0},{"$f":"'RAB roll forward'!O866","v":0},{"$f":"'RAB roll forward'!P866","v":0},{"$f":"'RAB roll forward'!Q866","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G867","v":0},{"$f":"'RAB roll forward'!H867","v":0},{"$f":"'RAB roll forward'!I867","v":0},{"$f":"'RAB roll forward'!J867","v":0},{"$f":"'RAB roll forward'!K867","v":0},{"$f":"'RAB roll forward'!L867","v":0},{"$f":"'RAB roll forward'!M867","v":0},{"$f":"'RAB roll forward'!N867","v":0},{"$f":"'RAB roll forward'!O867","v":0},{"$f":"'RAB roll forward'!P867","v":0},{"$f":"'RAB roll forward'!Q867","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G868","v":0},{"$f":"'RAB roll forward'!H868","v":0},{"$f":"'RAB roll forward'!I868","v":0},{"$f":"'RAB roll forward'!J868","v":0},{"$f":"'RAB roll forward'!K868","v":0},{"$f":"'RAB roll forward'!L868","v":0},{"$f":"'RAB roll forward'!M868","v":0},{"$f":"'RAB roll forward'!N868","v":0},{"$f":"'RAB roll forward'!O868","v":0},{"$f":"'RAB roll forward'!P868","v":0},{"$f":"'RAB roll forward'!Q868","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G869","v":0},{"$f":"'RAB roll forward'!H869","v":0},{"$f":"'RAB roll forward'!I869","v":0},{"$f":"'RAB roll forward'!J869","v":0},{"$f":"'RAB roll forward'!K869","v":0},{"$f":"'RAB roll forward'!L869","v":0},{"$f":"'RAB roll forward'!M869","v":0},{"$f":"'RAB roll forward'!N869","v":0},{"$f":"'RAB roll forward'!O869","v":0},{"$f":"'RAB roll forward'!P869","v":0},{"$f":"'RAB roll forward'!Q869","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G870","v":0},{"$f":"'RAB roll forward'!H870","v":0},{"$f":"'RAB roll forward'!I870","v":0},{"$f":"'RAB roll forward'!J870","v":0},{"$f":"'RAB roll forward'!K870","v":0},{"$f":"'RAB roll forward'!L870","v":0},{"$f":"'RAB roll forward'!M870","v":0},{"$f":"'RAB roll forward'!N870","v":0},{"$f":"'RAB roll forward'!O870","v":0},{"$f":"'RAB roll forward'!P870","v":0},{"$f":"'RAB roll forward'!Q870","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G871","v":0},{"$f":"'RAB roll forward'!H871","v":0},{"$f":"'RAB roll forward'!I871","v":0},{"$f":"'RAB roll forward'!J871","v":0},{"$f":"'RAB roll forward'!K871","v":0},{"$f":"'RAB roll forward'!L871","v":0},{"$f":"'RAB roll forward'!M871","v":0},{"$f":"'RAB roll forward'!N871","v":0},{"$f":"'RAB roll forward'!O871","v":0},{"$f":"'RAB roll forward'!P871","v":0},{"$f":"'RAB roll forward'!Q871","v":0}]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$397& \" Regulatory Depreciation\"","v":"Nominal Actual Regulatory Depreciation"},null,null,null,{"$f":"SUM(G112:G161)","v":-57.306657659056199},{"$f":"SUM(H112:H161)","v":-80.115091574967551},-110.22804760374807,-95.549396965884156,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G874","v":-7.3349508098291283},{"$f":"'RAB roll forward'!H874","v":-12.339902101031335},{"$f":"'RAB roll forward'!I874","v":-16.80175540087302},{"$f":"'RAB roll forward'!J874","v":-17.342659268402247},{"$f":"'RAB roll forward'!K874","v":0},{"$f":"'RAB roll forward'!L874","v":0},{"$f":"'RAB roll forward'!M874","v":0},{"$f":"'RAB roll forward'!N874","v":0},{"$f":"'RAB roll forward'!O874","v":0},{"$f":"'RAB roll forward'!P874","v":0},{"$f":"'RAB roll forward'!Q874","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G875","v":-11.301064773468395},{"$f":"'RAB roll forward'!H875","v":-14.162617759650747},{"$f":"'RAB roll forward'!I875","v":-19.988683617898424},{"$f":"'RAB roll forward'!J875","v":-15.803514670138892},{"$f":"'RAB roll forward'!K875","v":0},{"$f":"'RAB roll forward'!L875","v":0},{"$f":"'RAB roll forward'!M875","v":0},{"$f":"'RAB roll forward'!N875","v":0},{"$f":"'RAB roll forward'!O875","v":0},{"$f":"'RAB roll forward'!P875","v":0},{"$f":"'RAB roll forward'!Q875","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G876","v":-10.435686563639557},{"$f":"'RAB roll forward'!H876","v":-12.418055299785745},{"$f":"'RAB roll forward'!I876","v":-15.128605170214968},{"$f":"'RAB roll forward'!J876","v":-13.277446475023295},{"$f":"'RAB roll forward'!K876","v":0},{"$f":"'RAB roll forward'!L876","v":0},{"$f":"'RAB roll forward'!M876","v":0},{"$f":"'RAB roll forward'!N876","v":0},{"$f":"'RAB roll forward'!O876","v":0},{"$f":"'RAB roll forward'!P876","v":0},{"$f":"'RAB roll forward'!Q876","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G877","v":-2.9008205645095559},{"$f":"'RAB roll forward'!H877","v":-3.4890833040838549},{"$f":"'RAB roll forward'!I877","v":-4.4035780660338402},{"$f":"'RAB roll forward'!J877","v":-3.8711974512585421},{"$f":"'RAB roll forward'!K877","v":0},{"$f":"'RAB roll forward'!L877","v":0},{"$f":"'RAB roll forward'!M877","v":0},{"$f":"'RAB roll forward'!N877","v":0},{"$f":"'RAB roll forward'!O877","v":0},{"$f":"'RAB roll forward'!P877","v":0},{"$f":"'RAB roll forward'!Q877","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G878","v":-14.122010521407336},{"$f":"'RAB roll forward'!H878","v":-21.168118169364124},{"$f":"'RAB roll forward'!I878","v":-31.617958749428208},{"$f":"'RAB roll forward'!J878","v":-23.744667184341811},{"$f":"'RAB roll forward'!K878","v":0},{"$f":"'RAB roll forward'!L878","v":0},{"$f":"'RAB roll forward'!M878","v":0},{"$f":"'RAB roll forward'!N878","v":0},{"$f":"'RAB roll forward'!O878","v":0},{"$f":"'RAB roll forward'!P878","v":0},{"$f":"'RAB roll forward'!Q878","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G879","v":-1.971529133924141},{"$f":"'RAB roll forward'!H879","v":-2.4361683580208391},{"$f":"'RAB roll forward'!I879","v":-4.6716997122359354},{"$f":"'RAB roll forward'!J879","v":-3.205056336870812},{"$f":"'RAB roll forward'!K879","v":0},{"$f":"'RAB roll forward'!L879","v":0},{"$f":"'RAB roll forward'!M879","v":0},{"$f":"'RAB roll forward'!N879","v":0},{"$f":"'RAB roll forward'!O879","v":0},{"$f":"'RAB roll forward'!P879","v":0},{"$f":"'RAB roll forward'!Q879","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G880","v":-2.3020263172910216},{"$f":"'RAB roll forward'!H880","v":-3.0540201187284142},{"$f":"'RAB roll forward'!I880","v":-4.7901187522683921},{"$f":"'RAB roll forward'!J880","v":-4.9065333805334976},{"$f":"'RAB roll forward'!K880","v":0},{"$f":"'RAB roll forward'!L880","v":0},{"$f":"'RAB roll forward'!M880","v":0},{"$f":"'RAB roll forward'!N880","v":0},{"$f":"'RAB roll forward'!O880","v":0},{"$f":"'RAB roll forward'!P880","v":0},{"$f":"'RAB roll forward'!Q880","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G881","v":0.23075133224922162},{"$f":"'RAB roll forward'!H881","v":0.19930829356910956},{"$f":"'RAB roll forward'!I881","v":0.13287219571273792},{"$f":"'RAB roll forward'!J881","v":0.21076852044933206},{"$f":"'RAB roll forward'!K881","v":0},{"$f":"'RAB roll forward'!L881","v":0},{"$f":"'RAB roll forward'!M881","v":0},{"$f":"'RAB roll forward'!N881","v":0},{"$f":"'RAB roll forward'!O881","v":0},{"$f":"'RAB roll forward'!P881","v":0},{"$f":"'RAB roll forward'!Q881","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G882","v":-9.9483435965260014},{"$f":"'RAB roll forward'!H882","v":-11.898210591826158},{"$f":"'RAB roll forward'!I882","v":-9.9080637802761764},{"$f":"'RAB roll forward'!J882","v":-13.894702799294077},{"$f":"'RAB roll forward'!K882","v":0},{"$f":"'RAB roll forward'!L882","v":0},{"$f":"'RAB roll forward'!M882","v":0},{"$f":"'RAB roll forward'!N882","v":0},{"$f":"'RAB roll forward'!O882","v":0},{"$f":"'RAB roll forward'!P882","v":0},{"$f":"'RAB roll forward'!Q882","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G883","v":-0.43616800660621263},{"$f":"'RAB roll forward'!H883","v":-0.72347779800684631},{"$f":"'RAB roll forward'!I883","v":-0.6466637714193425},{"$f":"'RAB roll forward'!J883","v":-0.70615335323920725},{"$f":"'RAB roll forward'!K883","v":0},{"$f":"'RAB roll forward'!L883","v":0},{"$f":"'RAB roll forward'!M883","v":0},{"$f":"'RAB roll forward'!N883","v":0},{"$f":"'RAB roll forward'!O883","v":0},{"$f":"'RAB roll forward'!P883","v":0},{"$f":"'RAB roll forward'!Q883","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G884","v":-2.1417234030714831},{"$f":"'RAB roll forward'!H884","v":-2.40894051685886},{"$f":"'RAB roll forward'!I884","v":-3.740980549132555},{"$f":"'RAB roll forward'!J884","v":-3.3944493078740381},{"$f":"'RAB roll forward'!K884","v":0},{"$f":"'RAB roll forward'!L884","v":0},{"$f":"'RAB roll forward'!M884","v":0},{"$f":"'RAB roll forward'!N884","v":0},{"$f":"'RAB roll forward'!O884","v":0},{"$f":"'RAB roll forward'!P884","v":0},{"$f":"'RAB roll forward'!Q884","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G885","v":-0.97598743633613416},{"$f":"'RAB roll forward'!H885","v":-0.92806445164516482},{"$f":"'RAB roll forward'!I885","v":-0.95057500370557757},{"$f":"'RAB roll forward'!J885","v":-0.35785282844904115},{"$f":"'RAB roll forward'!K885","v":0},{"$f":"'RAB roll forward'!L885","v":0},{"$f":"'RAB roll forward'!M885","v":0},{"$f":"'RAB roll forward'!N885","v":0},{"$f":"'RAB roll forward'!O885","v":0},{"$f":"'RAB roll forward'!P885","v":0},{"$f":"'RAB roll forward'!Q885","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G886","v":2.9069553741901557},{"$f":"'RAB roll forward'!H886","v":2.5108427737510786},{"$f":"'RAB roll forward'!I886","v":1.5593357930156573},{"$f":"'RAB roll forward'!J886","v":2.4734964016711047},{"$f":"'RAB roll forward'!K886","v":0},{"$f":"'RAB roll forward'!L886","v":0},{"$f":"'RAB roll forward'!M886","v":0},{"$f":"'RAB roll forward'!N886","v":0},{"$f":"'RAB roll forward'!O886","v":0},{"$f":"'RAB roll forward'!P886","v":0},{"$f":"'RAB roll forward'!Q886","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G887","v":3.4259467611133965},{"$f":"'RAB roll forward'!H887","v":2.9591144552034638},{"$f":"'RAB roll forward'!I887","v":1.9727429701356161},{"$f":"'RAB roll forward'!J887","v":3.129263536377644},{"$f":"'RAB roll forward'!K887","v":0},{"$f":"'RAB roll forward'!L887","v":0},{"$f":"'RAB roll forward'!M887","v":0},{"$f":"'RAB roll forward'!N887","v":0},{"$f":"'RAB roll forward'!O887","v":0},{"$f":"'RAB roll forward'!P887","v":0},{"$f":"'RAB roll forward'!Q887","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G888","v":0},{"$f":"'RAB roll forward'!H888","v":-0.7576986284891063},{"$f":"'RAB roll forward'!I888","v":-1.2443159891256204},{"$f":"'RAB roll forward'!J888","v":-0.85869236895678291},{"$f":"'RAB roll forward'!K888","v":0},{"$f":"'RAB roll forward'!L888","v":0},{"$f":"'RAB roll forward'!M888","v":0},{"$f":"'RAB roll forward'!N888","v":0},{"$f":"'RAB roll forward'!O888","v":0},{"$f":"'RAB roll forward'!P888","v":0},{"$f":"'RAB roll forward'!Q888","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G889","v":0},{"$f":"'RAB roll forward'!H889","v":0},{"$f":"'RAB roll forward'!I889","v":0},{"$f":"'RAB roll forward'!J889","v":0},{"$f":"'RAB roll forward'!K889","v":0},{"$f":"'RAB roll forward'!L889","v":0},{"$f":"'RAB roll forward'!M889","v":0},{"$f":"'RAB roll forward'!N889","v":0},{"$f":"'RAB roll forward'!O889","v":0},{"$f":"'RAB roll forward'!P889","v":0},{"$f":"'RAB roll forward'!Q889","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G890","v":0},{"$f":"'RAB roll forward'!H890","v":0},{"$f":"'RAB roll forward'!I890","v":0},{"$f":"'RAB roll forward'!J890","v":0},{"$f":"'RAB roll forward'!K890","v":0},{"$f":"'RAB roll forward'!L890","v":0},{"$f":"'RAB roll forward'!M890","v":0},{"$f":"'RAB roll forward'!N890","v":0},{"$f":"'RAB roll forward'!O890","v":0},{"$f":"'RAB roll forward'!P890","v":0},{"$f":"'RAB roll forward'!Q890","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G891","v":0},{"$f":"'RAB roll forward'!H891","v":0},{"$f":"'RAB roll forward'!I891","v":0},{"$f":"'RAB roll forward'!J891","v":0},{"$f":"'RAB roll forward'!K891","v":0},{"$f":"'RAB roll forward'!L891","v":0},{"$f":"'RAB roll forward'!M891","v":0},{"$f":"'RAB roll forward'!N891","v":0},{"$f":"'RAB roll forward'!O891","v":0},{"$f":"'RAB roll forward'!P891","v":0},{"$f":"'RAB roll forward'!Q891","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G892","v":0},{"$f":"'RAB roll forward'!H892","v":0},{"$f":"'RAB roll forward'!I892","v":0},{"$f":"'RAB roll forward'!J892","v":0},{"$f":"'RAB roll forward'!K892","v":0},{"$f":"'RAB roll forward'!L892","v":0},{"$f":"'RAB roll forward'!M892","v":0},{"$f":"'RAB roll forward'!N892","v":0},{"$f":"'RAB roll forward'!O892","v":0},{"$f":"'RAB roll forward'!P892","v":0},{"$f":"'RAB roll forward'!Q892","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G893","v":0},{"$f":"'RAB roll forward'!H893","v":0},{"$f":"'RAB roll forward'!I893","v":0},{"$f":"'RAB roll forward'!J893","v":0},{"$f":"'RAB roll forward'!K893","v":0},{"$f":"'RAB roll forward'!L893","v":0},{"$f":"'RAB roll forward'!M893","v":0},{"$f":"'RAB roll forward'!N893","v":0},{"$f":"'RAB roll forward'!O893","v":0},{"$f":"'RAB roll forward'!P893","v":0},{"$f":"'RAB roll forward'!Q893","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G894","v":0},{"$f":"'RAB roll forward'!H894","v":0},{"$f":"'RAB roll forward'!I894","v":0},{"$f":"'RAB roll forward'!J894","v":0},{"$f":"'RAB roll forward'!K894","v":0},{"$f":"'RAB roll forward'!L894","v":0},{"$f":"'RAB roll forward'!M894","v":0},{"$f":"'RAB roll forward'!N894","v":0},{"$f":"'RAB roll forward'!O894","v":0},{"$f":"'RAB roll forward'!P894","v":0},{"$f":"'RAB roll forward'!Q894","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G895","v":0},{"$f":"'RAB roll forward'!H895","v":0},{"$f":"'RAB roll forward'!I895","v":0},{"$f":"'RAB roll forward'!J895","v":0},{"$f":"'RAB roll forward'!K895","v":0},{"$f":"'RAB roll forward'!L895","v":0},{"$f":"'RAB roll forward'!M895","v":0},{"$f":"'RAB roll forward'!N895","v":0},{"$f":"'RAB roll forward'!O895","v":0},{"$f":"'RAB roll forward'!P895","v":0},{"$f":"'RAB roll forward'!Q895","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G896","v":0},{"$f":"'RAB roll forward'!H896","v":0},{"$f":"'RAB roll forward'!I896","v":0},{"$f":"'RAB roll forward'!J896","v":0},{"$f":"'RAB roll forward'!K896","v":0},{"$f":"'RAB roll forward'!L896","v":0},{"$f":"'RAB roll forward'!M896","v":0},{"$f":"'RAB roll forward'!N896","v":0},{"$f":"'RAB roll forward'!O896","v":0},{"$f":"'RAB roll forward'!P896","v":0},{"$f":"'RAB roll forward'!Q896","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G897","v":0},{"$f":"'RAB roll forward'!H897","v":0},{"$f":"'RAB roll forward'!I897","v":0},{"$f":"'RAB roll forward'!J897","v":0},{"$f":"'RAB roll forward'!K897","v":0},{"$f":"'RAB roll forward'!L897","v":0},{"$f":"'RAB roll forward'!M897","v":0},{"$f":"'RAB roll forward'!N897","v":0},{"$f":"'RAB roll forward'!O897","v":0},{"$f":"'RAB roll forward'!P897","v":0},{"$f":"'RAB roll forward'!Q897","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G898","v":0},{"$f":"'RAB roll forward'!H898","v":0},{"$f":"'RAB roll forward'!I898","v":0},{"$f":"'RAB roll forward'!J898","v":0},{"$f":"'RAB roll forward'!K898","v":0},{"$f":"'RAB roll forward'!L898","v":0},{"$f":"'RAB roll forward'!M898","v":0},{"$f":"'RAB roll forward'!N898","v":0},{"$f":"'RAB roll forward'!O898","v":0},{"$f":"'RAB roll forward'!P898","v":0},{"$f":"'RAB roll forward'!Q898","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G899","v":0},{"$f":"'RAB roll forward'!H899","v":0},{"$f":"'RAB roll forward'!I899","v":0},{"$f":"'RAB roll forward'!J899","v":0},{"$f":"'RAB roll forward'!K899","v":0},{"$f":"'RAB roll forward'!L899","v":0},{"$f":"'RAB roll forward'!M899","v":0},{"$f":"'RAB roll forward'!N899","v":0},{"$f":"'RAB roll forward'!O899","v":0},{"$f":"'RAB roll forward'!P899","v":0},{"$f":"'RAB roll forward'!Q899","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G900","v":0},{"$f":"'RAB roll forward'!H900","v":0},{"$f":"'RAB roll forward'!I900","v":0},{"$f":"'RAB roll forward'!J900","v":0},{"$f":"'RAB roll forward'!K900","v":0},{"$f":"'RAB roll forward'!L900","v":0},{"$f":"'RAB roll forward'!M900","v":0},{"$f":"'RAB roll forward'!N900","v":0},{"$f":"'RAB roll forward'!O900","v":0},{"$f":"'RAB roll forward'!P900","v":0},{"$f":"'RAB roll forward'!Q900","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G901","v":0},{"$f":"'RAB roll forward'!H901","v":0},{"$f":"'RAB roll forward'!I901","v":0},{"$f":"'RAB roll forward'!J901","v":0},{"$f":"'RAB roll forward'!K901","v":0},{"$f":"'RAB roll forward'!L901","v":0},{"$f":"'RAB roll forward'!M901","v":0},{"$f":"'RAB roll forward'!N901","v":0},{"$f":"'RAB roll forward'!O901","v":0},{"$f":"'RAB roll forward'!P901","v":0},{"$f":"'RAB roll forward'!Q901","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G902","v":0},{"$f":"'RAB roll forward'!H902","v":0},{"$f":"'RAB roll forward'!I902","v":0},{"$f":"'RAB roll forward'!J902","v":0},{"$f":"'RAB roll forward'!K902","v":0},{"$f":"'RAB roll forward'!L902","v":0},{"$f":"'RAB roll forward'!M902","v":0},{"$f":"'RAB roll forward'!N902","v":0},{"$f":"'RAB roll forward'!O902","v":0},{"$f":"'RAB roll forward'!P902","v":0},{"$f":"'RAB roll forward'!Q902","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G903","v":0},{"$f":"'RAB roll forward'!H903","v":0},{"$f":"'RAB roll forward'!I903","v":0},{"$f":"'RAB roll forward'!J903","v":0},{"$f":"'RAB roll forward'!K903","v":0},{"$f":"'RAB roll forward'!L903","v":0},{"$f":"'RAB roll forward'!M903","v":0},{"$f":"'RAB roll forward'!N903","v":0},{"$f":"'RAB roll forward'!O903","v":0},{"$f":"'RAB roll forward'!P903","v":0},{"$f":"'RAB roll forward'!Q903","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G904","v":0},{"$f":"'RAB roll forward'!H904","v":0},{"$f":"'RAB roll forward'!I904","v":0},{"$f":"'RAB roll forward'!J904","v":0},{"$f":"'RAB roll forward'!K904","v":0},{"$f":"'RAB roll forward'!L904","v":0},{"$f":"'RAB roll forward'!M904","v":0},{"$f":"'RAB roll forward'!N904","v":0},{"$f":"'RAB roll forward'!O904","v":0},{"$f":"'RAB roll forward'!P904","v":0},{"$f":"'RAB roll forward'!Q904","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G905","v":0},{"$f":"'RAB roll forward'!H905","v":0},{"$f":"'RAB roll forward'!I905","v":0},{"$f":"'RAB roll forward'!J905","v":0},{"$f":"'RAB roll forward'!K905","v":0},{"$f":"'RAB roll forward'!L905","v":0},{"$f":"'RAB roll forward'!M905","v":0},{"$f":"'RAB roll forward'!N905","v":0},{"$f":"'RAB roll forward'!O905","v":0},{"$f":"'RAB roll forward'!P905","v":0},{"$f":"'RAB roll forward'!Q905","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G906","v":0},{"$f":"'RAB roll forward'!H906","v":0},{"$f":"'RAB roll forward'!I906","v":0},{"$f":"'RAB roll forward'!J906","v":0},{"$f":"'RAB roll forward'!K906","v":0},{"$f":"'RAB roll forward'!L906","v":0},{"$f":"'RAB roll forward'!M906","v":0},{"$f":"'RAB roll forward'!N906","v":0},{"$f":"'RAB roll forward'!O906","v":0},{"$f":"'RAB roll forward'!P906","v":0},{"$f":"'RAB roll forward'!Q906","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G907","v":0},{"$f":"'RAB roll forward'!H907","v":0},{"$f":"'RAB roll forward'!I907","v":0},{"$f":"'RAB roll forward'!J907","v":0},{"$f":"'RAB roll forward'!K907","v":0},{"$f":"'RAB roll forward'!L907","v":0},{"$f":"'RAB roll forward'!M907","v":0},{"$f":"'RAB roll forward'!N907","v":0},{"$f":"'RAB roll forward'!O907","v":0},{"$f":"'RAB roll forward'!P907","v":0},{"$f":"'RAB roll forward'!Q907","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G908","v":0},{"$f":"'RAB roll forward'!H908","v":0},{"$f":"'RAB roll forward'!I908","v":0},{"$f":"'RAB roll forward'!J908","v":0},{"$f":"'RAB roll forward'!K908","v":0},{"$f":"'RAB roll forward'!L908","v":0},{"$f":"'RAB roll forward'!M908","v":0},{"$f":"'RAB roll forward'!N908","v":0},{"$f":"'RAB roll forward'!O908","v":0},{"$f":"'RAB roll forward'!P908","v":0},{"$f":"'RAB roll forward'!Q908","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G909","v":0},{"$f":"'RAB roll forward'!H909","v":0},{"$f":"'RAB roll forward'!I909","v":0},{"$f":"'RAB roll forward'!J909","v":0},{"$f":"'RAB roll forward'!K909","v":0},{"$f":"'RAB roll forward'!L909","v":0},{"$f":"'RAB roll forward'!M909","v":0},{"$f":"'RAB roll forward'!N909","v":0},{"$f":"'RAB roll forward'!O909","v":0},{"$f":"'RAB roll forward'!P909","v":0},{"$f":"'RAB roll forward'!Q909","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G910","v":0},{"$f":"'RAB roll forward'!H910","v":0},{"$f":"'RAB roll forward'!I910","v":0},{"$f":"'RAB roll forward'!J910","v":0},{"$f":"'RAB roll forward'!K910","v":0},{"$f":"'RAB roll forward'!L910","v":0},{"$f":"'RAB roll forward'!M910","v":0},{"$f":"'RAB roll forward'!N910","v":0},{"$f":"'RAB roll forward'!O910","v":0},{"$f":"'RAB roll forward'!P910","v":0},{"$f":"'RAB roll forward'!Q910","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G911","v":0},{"$f":"'RAB roll forward'!H911","v":0},{"$f":"'RAB roll forward'!I911","v":0},{"$f":"'RAB roll forward'!J911","v":0},{"$f":"'RAB roll forward'!K911","v":0},{"$f":"'RAB roll forward'!L911","v":0},{"$f":"'RAB roll forward'!M911","v":0},{"$f":"'RAB roll forward'!N911","v":0},{"$f":"'RAB roll forward'!O911","v":0},{"$f":"'RAB roll forward'!P911","v":0},{"$f":"'RAB roll forward'!Q911","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G912","v":0},{"$f":"'RAB roll forward'!H912","v":0},{"$f":"'RAB roll forward'!I912","v":0},{"$f":"'RAB roll forward'!J912","v":0},{"$f":"'RAB roll forward'!K912","v":0},{"$f":"'RAB roll forward'!L912","v":0},{"$f":"'RAB roll forward'!M912","v":0},{"$f":"'RAB roll forward'!N912","v":0},{"$f":"'RAB roll forward'!O912","v":0},{"$f":"'RAB roll forward'!P912","v":0},{"$f":"'RAB roll forward'!Q912","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G913","v":0},{"$f":"'RAB roll forward'!H913","v":0},{"$f":"'RAB roll forward'!I913","v":0},{"$f":"'RAB roll forward'!J913","v":0},{"$f":"'RAB roll forward'!K913","v":0},{"$f":"'RAB roll forward'!L913","v":0},{"$f":"'RAB roll forward'!M913","v":0},{"$f":"'RAB roll forward'!N913","v":0},{"$f":"'RAB roll forward'!O913","v":0},{"$f":"'RAB roll forward'!P913","v":0},{"$f":"'RAB roll forward'!Q913","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G914","v":0},{"$f":"'RAB roll forward'!H914","v":0},{"$f":"'RAB roll forward'!I914","v":0},{"$f":"'RAB roll forward'!J914","v":0},{"$f":"'RAB roll forward'!K914","v":0},{"$f":"'RAB roll forward'!L914","v":0},{"$f":"'RAB roll forward'!M914","v":0},{"$f":"'RAB roll forward'!N914","v":0},{"$f":"'RAB roll forward'!O914","v":0},{"$f":"'RAB roll forward'!P914","v":0},{"$f":"'RAB roll forward'!Q914","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G915","v":0},{"$f":"'RAB roll forward'!H915","v":0},{"$f":"'RAB roll forward'!I915","v":0},{"$f":"'RAB roll forward'!J915","v":0},{"$f":"'RAB roll forward'!K915","v":0},{"$f":"'RAB roll forward'!L915","v":0},{"$f":"'RAB roll forward'!M915","v":0},{"$f":"'RAB roll forward'!N915","v":0},{"$f":"'RAB roll forward'!O915","v":0},{"$f":"'RAB roll forward'!P915","v":0},{"$f":"'RAB roll forward'!Q915","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G916","v":0},{"$f":"'RAB roll forward'!H916","v":0},{"$f":"'RAB roll forward'!I916","v":0},{"$f":"'RAB roll forward'!J916","v":0},{"$f":"'RAB roll forward'!K916","v":0},{"$f":"'RAB roll forward'!L916","v":0},{"$f":"'RAB roll forward'!M916","v":0},{"$f":"'RAB roll forward'!N916","v":0},{"$f":"'RAB roll forward'!O916","v":0},{"$f":"'RAB roll forward'!P916","v":0},{"$f":"'RAB roll forward'!Q916","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G917","v":0},{"$f":"'RAB roll forward'!H917","v":0},{"$f":"'RAB roll forward'!I917","v":0},{"$f":"'RAB roll forward'!J917","v":0},{"$f":"'RAB roll forward'!K917","v":0},{"$f":"'RAB roll forward'!L917","v":0},{"$f":"'RAB roll forward'!M917","v":0},{"$f":"'RAB roll forward'!N917","v":0},{"$f":"'RAB roll forward'!O917","v":0},{"$f":"'RAB roll forward'!P917","v":0},{"$f":"'RAB roll forward'!Q917","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G918","v":0},{"$f":"'RAB roll forward'!H918","v":0},{"$f":"'RAB roll forward'!I918","v":0},{"$f":"'RAB roll forward'!J918","v":0},{"$f":"'RAB roll forward'!K918","v":0},{"$f":"'RAB roll forward'!L918","v":0},{"$f":"'RAB roll forward'!M918","v":0},{"$f":"'RAB roll forward'!N918","v":0},{"$f":"'RAB roll forward'!O918","v":0},{"$f":"'RAB roll forward'!P918","v":0},{"$f":"'RAB roll forward'!Q918","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G919","v":0},{"$f":"'RAB roll forward'!H919","v":0},{"$f":"'RAB roll forward'!I919","v":0},{"$f":"'RAB roll forward'!J919","v":0},{"$f":"'RAB roll forward'!K919","v":0},{"$f":"'RAB roll forward'!L919","v":0},{"$f":"'RAB roll forward'!M919","v":0},{"$f":"'RAB roll forward'!N919","v":0},{"$f":"'RAB roll forward'!O919","v":0},{"$f":"'RAB roll forward'!P919","v":0},{"$f":"'RAB roll forward'!Q919","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G920","v":0},{"$f":"'RAB roll forward'!H920","v":0},{"$f":"'RAB roll forward'!I920","v":0},{"$f":"'RAB roll forward'!J920","v":0},{"$f":"'RAB roll forward'!K920","v":0},{"$f":"'RAB roll forward'!L920","v":0},{"$f":"'RAB roll forward'!M920","v":0},{"$f":"'RAB roll forward'!N920","v":0},{"$f":"'RAB roll forward'!O920","v":0},{"$f":"'RAB roll forward'!P920","v":0},{"$f":"'RAB roll forward'!Q920","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G921","v":0},{"$f":"'RAB roll forward'!H921","v":0},{"$f":"'RAB roll forward'!I921","v":0},{"$f":"'RAB roll forward'!J921","v":0},{"$f":"'RAB roll forward'!K921","v":0},{"$f":"'RAB roll forward'!L921","v":0},{"$f":"'RAB roll forward'!M921","v":0},{"$f":"'RAB roll forward'!N921","v":0},{"$f":"'RAB roll forward'!O921","v":0},{"$f":"'RAB roll forward'!P921","v":0},{"$f":"'RAB roll forward'!Q921","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G922","v":0},{"$f":"'RAB roll forward'!H922","v":0},{"$f":"'RAB roll forward'!I922","v":0},{"$f":"'RAB roll forward'!J922","v":0},{"$f":"'RAB roll forward'!K922","v":0},{"$f":"'RAB roll forward'!L922","v":0},{"$f":"'RAB roll forward'!M922","v":0},{"$f":"'RAB roll forward'!N922","v":0},{"$f":"'RAB roll forward'!O922","v":0},{"$f":"'RAB roll forward'!P922","v":0},{"$f":"'RAB roll forward'!Q922","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G923","v":0},{"$f":"'RAB roll forward'!H923","v":0},{"$f":"'RAB roll forward'!I923","v":0},{"$f":"'RAB roll forward'!J923","v":0},{"$f":"'RAB roll forward'!K923","v":0},{"$f":"'RAB roll forward'!L923","v":0},{"$f":"'RAB roll forward'!M923","v":0},{"$f":"'RAB roll forward'!N923","v":0},{"$f":"'RAB roll forward'!O923","v":0},{"$f":"'RAB roll forward'!P923","v":0},{"$f":"'RAB roll forward'!Q923","v":0}]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G164:G213)","v":5.0969003598703164}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G926","v":-7.0519443967290307}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G927","v":11.754964255126609}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G928","v":1.7997825153549396}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G929","v":4.6142962155371267E-2}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G930","v":-4.0823386317381383}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G931","v":5.0723348036652798}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G932","v":-0.69375195361283293}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G933","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G934","v":-1.570365911833191}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G935","v":0.21303147933975342}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G936","v":-0.36980460997910347}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G937","v":-2.1150151879339774E-2}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G938","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G939","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G940","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G941","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G942","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G943","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G944","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G945","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G946","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G947","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G948","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G949","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G950","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G951","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G952","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G953","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G954","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G955","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G956","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G957","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G958","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G959","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G960","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G961","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G962","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G963","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G964","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G965","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G966","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G967","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G968","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G969","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G970","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G971","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G972","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G973","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G974","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G975","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G216:G265)","v":3.9004484597828486}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G978","v":-5.3965633460795921}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G979","v":8.9955912390795874}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G980","v":1.3772996221842733}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G981","v":3.5311313339724655E-2}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G982","v":-3.1240460484262198}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G983","v":3.8816494487960833}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G984","v":-0.53089987009464801}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G985","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G986","v":-1.201736520166367}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G987","v":0.16302423959826914}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G988","v":-0.28299627608382183}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G989","v":-1.6185342364441101E-2}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G990","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G991","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G992","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G993","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G994","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G995","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G996","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G997","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G998","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G999","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1000","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1001","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1002","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1003","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1004","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1005","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1006","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1007","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1008","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1009","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1010","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1011","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1012","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1013","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1014","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1015","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1016","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1017","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1018","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1019","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1020","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1021","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1022","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1023","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1024","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1025","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1026","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1027","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G268:G317)","v":144.4075011554221}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G1030","v":25.771455647060201}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G1031","v":64.375625203636218}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G1032","v":45.30347231135184}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G1033","v":0.10072710800212542}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G1034","v":3.9728244901911793}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G1035","v":4.2610261549478956}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G1036","v":0.62237024023260301}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G1037","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G1038","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G1039","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G1040","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G1041","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G1042","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1043","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G1044","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1045","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1046","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1047","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1048","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1049","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1050","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1051","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1052","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1053","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1054","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1055","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1056","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1057","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1058","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1059","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1060","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1061","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1062","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1063","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1064","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1065","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1066","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1067","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1068","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1069","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1070","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1071","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1072","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1073","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1074","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1075","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1076","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1077","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1078","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1079","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G320:G369)","v":93.791864403482322}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G1082","v":-3.0058370738854667}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G1083","v":-3.6450035784348325}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G1084","v":1.1805742620465354}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G1085","v":0.19703603845928996}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G1086","v":-3.6122442689081775}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G1087","v":24.725568909939494}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G1088","v":-1.5174030479397704}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G1089","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G1090","v":6.0061897507061905}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G1091","v":1.3948228653870471}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G1092","v":18.124676284207933}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G1093","v":0.54348426190407984}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G1094","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1095","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G1096","v":53.4}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1097","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1098","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1099","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1100","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1101","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1102","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1103","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1104","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1105","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1106","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1107","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1108","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1109","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1110","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1111","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1112","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1113","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1114","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1115","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1116","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1117","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1118","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1119","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1120","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1121","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1122","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1123","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1124","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1125","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1126","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1127","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1128","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1129","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1130","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1131","v":0}]
[]
[null,null,"Interim Closing Regulatory Asset Base – Partially As Incurred"]
[]
[null,null,"Interim Closing Regulatory Asset Base",null,null,null,{"$f":"SUM(G374:G423)","v":2731.6359831923546},{"$f":"SUM(H374:H423)","v":2944.9429366311974},2984.6771744184193,3071.3791262661553,0,0,0,0,{"$f":"SUM(O374:O423)","v":0},{"$f":"SUM(P374:P423)","v":0},{"$f":"SUM(Q374:Q423)","v":0},{"$f":"SUM(R374:R423)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"G8+G60+G112+G164+G216+G320","v":143.98276762177494},{"$f":"H8+H60+H112","v":177.57402580754831},191.6593475643071,{"$f":"IF(COUNT($H374:I374)>='RFM input'!$AA$7,0, J8+J60+J112)","v":198.83531876653288},{"$f":"IF(COUNT($H374:J374)>='RFM input'!$AA$7,0, K8+K60+K112)","v":0},{"$f":"IF(COUNT($H374:K374)>='RFM input'!$AA$7,0, L8+L60+L112)","v":0},{"$f":"IF(COUNT($H374:L374)>='RFM input'!$AA$7,0, M8+M60+M112)","v":0},{"$f":"IF(COUNT($H374:M374)>='RFM input'!$AA$7,0, N8+N60+N112)","v":0},{"$f":"IF(COUNT($H374:N374)>='RFM input'!$AA$7,0, O8+O60+O112)","v":0},{"$f":"IF(COUNT($H374:O374)>='RFM input'!$AA$7,0, P8+P60+P112)","v":0},{"$f":"IF(COUNT($H374:P374)>='RFM input'!$AA$7,0, Q8+Q60+Q112)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,524.94822174180854,619.37315334928496,636.70865677963161,{"$f":"IF(COUNT($H375:I375)>='RFM input'!$AA$7,0, J9+J61+J113)","v":672.62041688938973},{"$f":"IF(COUNT($H375:J375)>='RFM input'!$AA$7,0, K9+K61+K113)","v":0},{"$f":"IF(COUNT($H375:K375)>='RFM input'!$AA$7,0, L9+L61+L113)","v":0},{"$f":"IF(COUNT($H375:L375)>='RFM input'!$AA$7,0, M9+M61+M113)","v":0},{"$f":"IF(COUNT($H375:M375)>='RFM input'!$AA$7,0, N9+N61+N113)","v":0},{"$f":"IF(COUNT($H375:N375)>='RFM input'!$AA$7,0, O9+O61+O113)","v":0},{"$f":"IF(COUNT($H375:O375)>='RFM input'!$AA$7,0, P9+P61+P113)","v":0},{"$f":"IF(COUNT($H375:P375)>='RFM input'!$AA$7,0, Q9+Q61+Q113)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,242.1562713027777,306.55174751880833,316.66250095971407,{"$f":"IF(COUNT($H376:I376)>='RFM input'!$AA$7,0, J10+J62+J114)","v":331.03930137523321},{"$f":"IF(COUNT($H376:J376)>='RFM input'!$AA$7,0, K10+K62+K114)","v":0},{"$f":"IF(COUNT($H376:K376)>='RFM input'!$AA$7,0, L10+L62+L114)","v":0},{"$f":"IF(COUNT($H376:L376)>='RFM input'!$AA$7,0, M10+M62+M114)","v":0},{"$f":"IF(COUNT($H376:M376)>='RFM input'!$AA$7,0, N10+N62+N114)","v":0},{"$f":"IF(COUNT($H376:N376)>='RFM input'!$AA$7,0, O10+O62+O114)","v":0},{"$f":"IF(COUNT($H376:O376)>='RFM input'!$AA$7,0, P10+P62+P114)","v":0},{"$f":"IF(COUNT($H376:P376)>='RFM input'!$AA$7,0, Q10+Q62+Q114)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,84.424127661444061,85.986928617876586,84.85009995349138,{"$f":"IF(COUNT($H377:I377)>='RFM input'!$AA$7,0, J11+J63+J115)","v":91.99739505376246},{"$f":"IF(COUNT($H377:J377)>='RFM input'!$AA$7,0, K11+K63+K115)","v":0},{"$f":"IF(COUNT($H377:K377)>='RFM input'!$AA$7,0, L11+L63+L115)","v":0},{"$f":"IF(COUNT($H377:L377)>='RFM input'!$AA$7,0, M11+M63+M115)","v":0},{"$f":"IF(COUNT($H377:M377)>='RFM input'!$AA$7,0, N11+N63+N115)","v":0},{"$f":"IF(COUNT($H377:N377)>='RFM input'!$AA$7,0, O11+O63+O115)","v":0},{"$f":"IF(COUNT($H377:O377)>='RFM input'!$AA$7,0, P11+P63+P115)","v":0},{"$f":"IF(COUNT($H377:P377)>='RFM input'!$AA$7,0, Q11+Q63+Q115)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,1092.1420119007857,1087.0363221686446,1078.7842561666253,{"$f":"IF(COUNT($H378:I378)>='RFM input'!$AA$7,0, J12+J64+J116)","v":1065.0734410177283},{"$f":"IF(COUNT($H378:J378)>='RFM input'!$AA$7,0, K12+K64+K116)","v":0},{"$f":"IF(COUNT($H378:K378)>='RFM input'!$AA$7,0, L12+L64+L116)","v":0},{"$f":"IF(COUNT($H378:L378)>='RFM input'!$AA$7,0, M12+M64+M116)","v":0},{"$f":"IF(COUNT($H378:M378)>='RFM input'!$AA$7,0, N12+N64+N116)","v":0},{"$f":"IF(COUNT($H378:N378)>='RFM input'!$AA$7,0, O12+O64+O116)","v":0},{"$f":"IF(COUNT($H378:O378)>='RFM input'!$AA$7,0, P12+P64+P116)","v":0},{"$f":"IF(COUNT($H378:P378)>='RFM input'!$AA$7,0, Q12+Q64+Q116)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,184.48255089447886,197.41056962835694,200.24703127788061,{"$f":"IF(COUNT($H379:I379)>='RFM input'!$AA$7,0, J13+J65+J117)","v":214.02219269849599},{"$f":"IF(COUNT($H379:J379)>='RFM input'!$AA$7,0, K13+K65+K117)","v":0},{"$f":"IF(COUNT($H379:K379)>='RFM input'!$AA$7,0, L13+L65+L117)","v":0},{"$f":"IF(COUNT($H379:L379)>='RFM input'!$AA$7,0, M13+M65+M117)","v":0},{"$f":"IF(COUNT($H379:M379)>='RFM input'!$AA$7,0, N13+N65+N117)","v":0},{"$f":"IF(COUNT($H379:N379)>='RFM input'!$AA$7,0, O13+O65+O117)","v":0},{"$f":"IF(COUNT($H379:O379)>='RFM input'!$AA$7,0, P13+P65+P117)","v":0},{"$f":"IF(COUNT($H379:P379)>='RFM input'!$AA$7,0, Q13+Q65+Q117)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,43.179864916058762,50.322743398401435,53.418804807648726,{"$f":"IF(COUNT($H380:I380)>='RFM input'!$AA$7,0, J14+J66+J118)","v":64.455584294035688},{"$f":"IF(COUNT($H380:J380)>='RFM input'!$AA$7,0, K14+K66+K118)","v":0},{"$f":"IF(COUNT($H380:K380)>='RFM input'!$AA$7,0, L14+L66+L118)","v":0},{"$f":"IF(COUNT($H380:L380)>='RFM input'!$AA$7,0, M14+M66+M118)","v":0},{"$f":"IF(COUNT($H380:M380)>='RFM input'!$AA$7,0, N14+N66+N118)","v":0},{"$f":"IF(COUNT($H380:N380)>='RFM input'!$AA$7,0, O14+O66+O118)","v":0},{"$f":"IF(COUNT($H380:O380)>='RFM input'!$AA$7,0, P14+P66+P118)","v":0},{"$f":"IF(COUNT($H380:P380)>='RFM input'!$AA$7,0, Q14+Q66+Q118)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,8.6366927213280285,8.8360010148971373,8.9688732106098747,{"$f":"IF(COUNT($H381:I381)>='RFM input'!$AA$7,0, J15+J67+J119)","v":9.1796417310592062},{"$f":"IF(COUNT($H381:J381)>='RFM input'!$AA$7,0, K15+K67+K119)","v":0},{"$f":"IF(COUNT($H381:K381)>='RFM input'!$AA$7,0, L15+L67+L119)","v":0},{"$f":"IF(COUNT($H381:L381)>='RFM input'!$AA$7,0, M15+M67+M119)","v":0},{"$f":"IF(COUNT($H381:M381)>='RFM input'!$AA$7,0, N15+N67+N119)","v":0},{"$f":"IF(COUNT($H381:N381)>='RFM input'!$AA$7,0, O15+O67+O119)","v":0},{"$f":"IF(COUNT($H381:O381)>='RFM input'!$AA$7,0, P15+P67+P119)","v":0},{"$f":"IF(COUNT($H381:P381)>='RFM input'!$AA$7,0, Q15+Q67+Q119)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,71.163656409570038,79.204409078746963,77.455034191950134,{"$f":"IF(COUNT($H382:I382)>='RFM input'!$AA$7,0, J16+J68+J120)","v":83.79140708468266},{"$f":"IF(COUNT($H382:J382)>='RFM input'!$AA$7,0, K16+K68+K120)","v":0},{"$f":"IF(COUNT($H382:K382)>='RFM input'!$AA$7,0, L16+L68+L120)","v":0},{"$f":"IF(COUNT($H382:L382)>='RFM input'!$AA$7,0, M16+M68+M120)","v":0},{"$f":"IF(COUNT($H382:M382)>='RFM input'!$AA$7,0, N16+N68+N120)","v":0},{"$f":"IF(COUNT($H382:N382)>='RFM input'!$AA$7,0, O16+O68+O120)","v":0},{"$f":"IF(COUNT($H382:O382)>='RFM input'!$AA$7,0, P16+P68+P120)","v":0},{"$f":"IF(COUNT($H382:P382)>='RFM input'!$AA$7,0, Q16+Q68+Q120)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,6.2794307199167481,6.2744280859609285,7.0490224162777988,{"$f":"IF(COUNT($H383:I383)>='RFM input'!$AA$7,0, J17+J69+J121)","v":7.2686686493973678},{"$f":"IF(COUNT($H383:J383)>='RFM input'!$AA$7,0, K17+K69+K121)","v":0},{"$f":"IF(COUNT($H383:K383)>='RFM input'!$AA$7,0, L17+L69+L121)","v":0},{"$f":"IF(COUNT($H383:L383)>='RFM input'!$AA$7,0, M17+M69+M121)","v":0},{"$f":"IF(COUNT($H383:M383)>='RFM input'!$AA$7,0, N17+N69+N121)","v":0},{"$f":"IF(COUNT($H383:N383)>='RFM input'!$AA$7,0, O17+O69+O121)","v":0},{"$f":"IF(COUNT($H383:O383)>='RFM input'!$AA$7,0, P17+P69+P121)","v":0},{"$f":"IF(COUNT($H383:P383)>='RFM input'!$AA$7,0, Q17+Q69+Q121)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,36.181441897657457,36.0148731920644,34.366684373294859,{"$f":"IF(COUNT($H384:I384)>='RFM input'!$AA$7,0, J18+J70+J122)","v":33.6534598152735},{"$f":"IF(COUNT($H384:J384)>='RFM input'!$AA$7,0, K18+K70+K122)","v":0},{"$f":"IF(COUNT($H384:K384)>='RFM input'!$AA$7,0, L18+L70+L122)","v":0},{"$f":"IF(COUNT($H384:L384)>='RFM input'!$AA$7,0, M18+M70+M122)","v":0},{"$f":"IF(COUNT($H384:M384)>='RFM input'!$AA$7,0, N18+N70+N122)","v":0},{"$f":"IF(COUNT($H384:N384)>='RFM input'!$AA$7,0, O18+O70+O122)","v":0},{"$f":"IF(COUNT($H384:O384)>='RFM input'!$AA$7,0, P18+P70+P122)","v":0},{"$f":"IF(COUNT($H384:P384)>='RFM input'!$AA$7,0, Q18+Q70+Q122)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,3.6274654833921289,2.8321956495344258,4.693560821890034,{"$f":"IF(COUNT($H385:I385)>='RFM input'!$AA$7,0, J19+J71+J123)","v":4.8849294263741134},{"$f":"IF(COUNT($H385:J385)>='RFM input'!$AA$7,0, K19+K71+K123)","v":0},{"$f":"IF(COUNT($H385:K385)>='RFM input'!$AA$7,0, L19+L71+L123)","v":0},{"$f":"IF(COUNT($H385:L385)>='RFM input'!$AA$7,0, M19+M71+M123)","v":0},{"$f":"IF(COUNT($H385:M385)>='RFM input'!$AA$7,0, N19+N71+N123)","v":0},{"$f":"IF(COUNT($H385:N385)>='RFM input'!$AA$7,0, O19+O71+O123)","v":0},{"$f":"IF(COUNT($H385:O385)>='RFM input'!$AA$7,0, P19+P71+P123)","v":0},{"$f":"IF(COUNT($H385:P385)>='RFM input'!$AA$7,0, Q19+Q71+Q123)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,108.80318686254607,103.69583023554198,105.25516602855764,{"$f":"IF(COUNT($H386:I386)>='RFM input'!$AA$7,0, J20+J72+J124)","v":107.72866243022874},{"$f":"IF(COUNT($H386:J386)>='RFM input'!$AA$7,0, K20+K72+K124)","v":0},{"$f":"IF(COUNT($H386:K386)>='RFM input'!$AA$7,0, L20+L72+L124)","v":0},{"$f":"IF(COUNT($H386:L386)>='RFM input'!$AA$7,0, M20+M72+M124)","v":0},{"$f":"IF(COUNT($H386:M386)>='RFM input'!$AA$7,0, N20+N72+N124)","v":0},{"$f":"IF(COUNT($H386:N386)>='RFM input'!$AA$7,0, O20+O72+O124)","v":0},{"$f":"IF(COUNT($H386:O386)>='RFM input'!$AA$7,0, P20+P72+P124)","v":0},{"$f":"IF(COUNT($H386:P386)>='RFM input'!$AA$7,0, Q20+Q72+Q124)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,128.22829305881598,131.18740751401944,133.16015048415505,{"$f":"IF(COUNT($H387:I387)>='RFM input'!$AA$7,0, J21+J73+J125)","v":136.28941402053269},{"$f":"IF(COUNT($H387:J387)>='RFM input'!$AA$7,0, K21+K73+K125)","v":0},{"$f":"IF(COUNT($H387:K387)>='RFM input'!$AA$7,0, L21+L73+L125)","v":0},{"$f":"IF(COUNT($H387:L387)>='RFM input'!$AA$7,0, M21+M73+M125)","v":0},{"$f":"IF(COUNT($H387:M387)>='RFM input'!$AA$7,0, N21+N73+N125)","v":0},{"$f":"IF(COUNT($H387:N387)>='RFM input'!$AA$7,0, O21+O73+O125)","v":0},{"$f":"IF(COUNT($H387:O387)>='RFM input'!$AA$7,0, P21+P73+P125)","v":0},{"$f":"IF(COUNT($H387:P387)>='RFM input'!$AA$7,0, Q21+Q73+Q125)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,53.4,52.642301371510889,51.397985382385272,{"$f":"IF(COUNT($H388:I388)>='RFM input'!$AA$7,0, J22+J74+J126)","v":50.539293013428491},{"$f":"IF(COUNT($H388:J388)>='RFM input'!$AA$7,0, K22+K74+K126)","v":0},{"$f":"IF(COUNT($H388:K388)>='RFM input'!$AA$7,0, L22+L74+L126)","v":0},{"$f":"IF(COUNT($H388:L388)>='RFM input'!$AA$7,0, M22+M74+M126)","v":0},{"$f":"IF(COUNT($H388:M388)>='RFM input'!$AA$7,0, N22+N74+N126)","v":0},{"$f":"IF(COUNT($H388:N388)>='RFM input'!$AA$7,0, O22+O74+O126)","v":0},{"$f":"IF(COUNT($H388:O388)>='RFM input'!$AA$7,0, P22+P74+P126)","v":0},{"$f":"IF(COUNT($H388:P388)>='RFM input'!$AA$7,0, Q22+Q74+Q126)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H389:I389)>='RFM input'!$AA$7,0, J23+J75+J127)","v":0},{"$f":"IF(COUNT($H389:J389)>='RFM input'!$AA$7,0, K23+K75+K127)","v":0},{"$f":"IF(COUNT($H389:K389)>='RFM input'!$AA$7,0, L23+L75+L127)","v":0},{"$f":"IF(COUNT($H389:L389)>='RFM input'!$AA$7,0, M23+M75+M127)","v":0},{"$f":"IF(COUNT($H389:M389)>='RFM input'!$AA$7,0, N23+N75+N127)","v":0},{"$f":"IF(COUNT($H389:N389)>='RFM input'!$AA$7,0, O23+O75+O127)","v":0},{"$f":"IF(COUNT($H389:O389)>='RFM input'!$AA$7,0, P23+P75+P127)","v":0},{"$f":"IF(COUNT($H389:P389)>='RFM input'!$AA$7,0, Q23+Q75+Q127)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H390:I390)>='RFM input'!$AA$7,0, J24+J76+J128)","v":0},{"$f":"IF(COUNT($H390:J390)>='RFM input'!$AA$7,0, K24+K76+K128)","v":0},{"$f":"IF(COUNT($H390:K390)>='RFM input'!$AA$7,0, L24+L76+L128)","v":0},{"$f":"IF(COUNT($H390:L390)>='RFM input'!$AA$7,0, M24+M76+M128)","v":0},{"$f":"IF(COUNT($H390:M390)>='RFM input'!$AA$7,0, N24+N76+N128)","v":0},{"$f":"IF(COUNT($H390:N390)>='RFM input'!$AA$7,0, O24+O76+O128)","v":0},{"$f":"IF(COUNT($H390:O390)>='RFM input'!$AA$7,0, P24+P76+P128)","v":0},{"$f":"IF(COUNT($H390:P390)>='RFM input'!$AA$7,0, Q24+Q76+Q128)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H391:I391)>='RFM input'!$AA$7,0, J25+J77+J129)","v":0},{"$f":"IF(COUNT($H391:J391)>='RFM input'!$AA$7,0, K25+K77+K129)","v":0},{"$f":"IF(COUNT($H391:K391)>='RFM input'!$AA$7,0, L25+L77+L129)","v":0},{"$f":"IF(COUNT($H391:L391)>='RFM input'!$AA$7,0, M25+M77+M129)","v":0},{"$f":"IF(COUNT($H391:M391)>='RFM input'!$AA$7,0, N25+N77+N129)","v":0},{"$f":"IF(COUNT($H391:N391)>='RFM input'!$AA$7,0, O25+O77+O129)","v":0},{"$f":"IF(COUNT($H391:O391)>='RFM input'!$AA$7,0, P25+P77+P129)","v":0},{"$f":"IF(COUNT($H391:P391)>='RFM input'!$AA$7,0, Q25+Q77+Q129)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H392:I392)>='RFM input'!$AA$7,0, J26+J78+J130)","v":0},{"$f":"IF(COUNT($H392:J392)>='RFM input'!$AA$7,0, K26+K78+K130)","v":0},{"$f":"IF(COUNT($H392:K392)>='RFM input'!$AA$7,0, L26+L78+L130)","v":0},{"$f":"IF(COUNT($H392:L392)>='RFM input'!$AA$7,0, M26+M78+M130)","v":0},{"$f":"IF(COUNT($H392:M392)>='RFM input'!$AA$7,0, N26+N78+N130)","v":0},{"$f":"IF(COUNT($H392:N392)>='RFM input'!$AA$7,0, O26+O78+O130)","v":0},{"$f":"IF(COUNT($H392:O392)>='RFM input'!$AA$7,0, P26+P78+P130)","v":0},{"$f":"IF(COUNT($H392:P392)>='RFM input'!$AA$7,0, Q26+Q78+Q130)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H393:I393)>='RFM input'!$AA$7,0, J27+J79+J131)","v":0},{"$f":"IF(COUNT($H393:J393)>='RFM input'!$AA$7,0, K27+K79+K131)","v":0},{"$f":"IF(COUNT($H393:K393)>='RFM input'!$AA$7,0, L27+L79+L131)","v":0},{"$f":"IF(COUNT($H393:L393)>='RFM input'!$AA$7,0, M27+M79+M131)","v":0},{"$f":"IF(COUNT($H393:M393)>='RFM input'!$AA$7,0, N27+N79+N131)","v":0},{"$f":"IF(COUNT($H393:N393)>='RFM input'!$AA$7,0, O27+O79+O131)","v":0},{"$f":"IF(COUNT($H393:O393)>='RFM input'!$AA$7,0, P27+P79+P131)","v":0},{"$f":"IF(COUNT($H393:P393)>='RFM input'!$AA$7,0, Q27+Q79+Q131)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,{"$f":"H28+H80+H132","v":0},0,{"$f":"IF(COUNT($H394:I394)>='RFM input'!$AA$7,0, J28+J80+J132)","v":0},{"$f":"IF(COUNT($H394:J394)>='RFM input'!$AA$7,0, K28+K80+K132)","v":0},{"$f":"IF(COUNT($H394:K394)>='RFM input'!$AA$7,0, L28+L80+L132)","v":0},{"$f":"IF(COUNT($H394:L394)>='RFM input'!$AA$7,0, M28+M80+M132)","v":0},{"$f":"IF(COUNT($H394:M394)>='RFM input'!$AA$7,0, N28+N80+N132)","v":0},{"$f":"IF(COUNT($H394:N394)>='RFM input'!$AA$7,0, O28+O80+O132)","v":0},{"$f":"IF(COUNT($H394:O394)>='RFM input'!$AA$7,0, P28+P80+P132)","v":0},{"$f":"IF(COUNT($H394:P394)>='RFM input'!$AA$7,0, Q28+Q80+Q132)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H395:I395)>='RFM input'!$AA$7,0, J29+J81+J133)","v":0},{"$f":"IF(COUNT($H395:J395)>='RFM input'!$AA$7,0, K29+K81+K133)","v":0},{"$f":"IF(COUNT($H395:K395)>='RFM input'!$AA$7,0, L29+L81+L133)","v":0},{"$f":"IF(COUNT($H395:L395)>='RFM input'!$AA$7,0, M29+M81+M133)","v":0},{"$f":"IF(COUNT($H395:M395)>='RFM input'!$AA$7,0, N29+N81+N133)","v":0},{"$f":"IF(COUNT($H395:N395)>='RFM input'!$AA$7,0, O29+O81+O133)","v":0},{"$f":"IF(COUNT($H395:O395)>='RFM input'!$AA$7,0, P29+P81+P133)","v":0},{"$f":"IF(COUNT($H395:P395)>='RFM input'!$AA$7,0, Q29+Q81+Q133)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H396:I396)>='RFM input'!$AA$7,0, J30+J82+J134)","v":0},{"$f":"IF(COUNT($H396:J396)>='RFM input'!$AA$7,0, K30+K82+K134)","v":0},{"$f":"IF(COUNT($H396:K396)>='RFM input'!$AA$7,0, L30+L82+L134)","v":0},{"$f":"IF(COUNT($H396:L396)>='RFM input'!$AA$7,0, M30+M82+M134)","v":0},{"$f":"IF(COUNT($H396:M396)>='RFM input'!$AA$7,0, N30+N82+N134)","v":0},{"$f":"IF(COUNT($H396:N396)>='RFM input'!$AA$7,0, O30+O82+O134)","v":0},{"$f":"IF(COUNT($H396:O396)>='RFM input'!$AA$7,0, P30+P82+P134)","v":0},{"$f":"IF(COUNT($H396:P396)>='RFM input'!$AA$7,0, Q30+Q82+Q134)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H397:I397)>='RFM input'!$AA$7,0, J31+J83+J135)","v":0},{"$f":"IF(COUNT($H397:J397)>='RFM input'!$AA$7,0, K31+K83+K135)","v":0},{"$f":"IF(COUNT($H397:K397)>='RFM input'!$AA$7,0, L31+L83+L135)","v":0},{"$f":"IF(COUNT($H397:L397)>='RFM input'!$AA$7,0, M31+M83+M135)","v":0},{"$f":"IF(COUNT($H397:M397)>='RFM input'!$AA$7,0, N31+N83+N135)","v":0},{"$f":"IF(COUNT($H397:N397)>='RFM input'!$AA$7,0, O31+O83+O135)","v":0},{"$f":"IF(COUNT($H397:O397)>='RFM input'!$AA$7,0, P31+P83+P135)","v":0},{"$f":"IF(COUNT($H397:P397)>='RFM input'!$AA$7,0, Q31+Q83+Q135)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H398:I398)>='RFM input'!$AA$7,0, J32+J84+J136)","v":0},{"$f":"IF(COUNT($H398:J398)>='RFM input'!$AA$7,0, K32+K84+K136)","v":0},{"$f":"IF(COUNT($H398:K398)>='RFM input'!$AA$7,0, L32+L84+L136)","v":0},{"$f":"IF(COUNT($H398:L398)>='RFM input'!$AA$7,0, M32+M84+M136)","v":0},{"$f":"IF(COUNT($H398:M398)>='RFM input'!$AA$7,0, N32+N84+N136)","v":0},{"$f":"IF(COUNT($H398:N398)>='RFM input'!$AA$7,0, O32+O84+O136)","v":0},{"$f":"IF(COUNT($H398:O398)>='RFM input'!$AA$7,0, P32+P84+P136)","v":0},{"$f":"IF(COUNT($H398:P398)>='RFM input'!$AA$7,0, Q32+Q84+Q136)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H399:I399)>='RFM input'!$AA$7,0, J33+J85+J137)","v":0},{"$f":"IF(COUNT($H399:J399)>='RFM input'!$AA$7,0, K33+K85+K137)","v":0},{"$f":"IF(COUNT($H399:K399)>='RFM input'!$AA$7,0, L33+L85+L137)","v":0},{"$f":"IF(COUNT($H399:L399)>='RFM input'!$AA$7,0, M33+M85+M137)","v":0},{"$f":"IF(COUNT($H399:M399)>='RFM input'!$AA$7,0, N33+N85+N137)","v":0},{"$f":"IF(COUNT($H399:N399)>='RFM input'!$AA$7,0, O33+O85+O137)","v":0},{"$f":"IF(COUNT($H399:O399)>='RFM input'!$AA$7,0, P33+P85+P137)","v":0},{"$f":"IF(COUNT($H399:P399)>='RFM input'!$AA$7,0, Q33+Q85+Q137)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H400:I400)>='RFM input'!$AA$7,0, J34+J86+J138)","v":0},{"$f":"IF(COUNT($H400:J400)>='RFM input'!$AA$7,0, K34+K86+K138)","v":0},{"$f":"IF(COUNT($H400:K400)>='RFM input'!$AA$7,0, L34+L86+L138)","v":0},{"$f":"IF(COUNT($H400:L400)>='RFM input'!$AA$7,0, M34+M86+M138)","v":0},{"$f":"IF(COUNT($H400:M400)>='RFM input'!$AA$7,0, N34+N86+N138)","v":0},{"$f":"IF(COUNT($H400:N400)>='RFM input'!$AA$7,0, O34+O86+O138)","v":0},{"$f":"IF(COUNT($H400:O400)>='RFM input'!$AA$7,0, P34+P86+P138)","v":0},{"$f":"IF(COUNT($H400:P400)>='RFM input'!$AA$7,0, Q34+Q86+Q138)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H401:I401)>='RFM input'!$AA$7,0, J35+J87+J139)","v":0},{"$f":"IF(COUNT($H401:J401)>='RFM input'!$AA$7,0, K35+K87+K139)","v":0},{"$f":"IF(COUNT($H401:K401)>='RFM input'!$AA$7,0, L35+L87+L139)","v":0},{"$f":"IF(COUNT($H401:L401)>='RFM input'!$AA$7,0, M35+M87+M139)","v":0},{"$f":"IF(COUNT($H401:M401)>='RFM input'!$AA$7,0, N35+N87+N139)","v":0},{"$f":"IF(COUNT($H401:N401)>='RFM input'!$AA$7,0, O35+O87+O139)","v":0},{"$f":"IF(COUNT($H401:O401)>='RFM input'!$AA$7,0, P35+P87+P139)","v":0},{"$f":"IF(COUNT($H401:P401)>='RFM input'!$AA$7,0, Q35+Q87+Q139)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H402:I402)>='RFM input'!$AA$7,0, J36+J88+J140)","v":0},{"$f":"IF(COUNT($H402:J402)>='RFM input'!$AA$7,0, K36+K88+K140)","v":0},{"$f":"IF(COUNT($H402:K402)>='RFM input'!$AA$7,0, L36+L88+L140)","v":0},{"$f":"IF(COUNT($H402:L402)>='RFM input'!$AA$7,0, M36+M88+M140)","v":0},{"$f":"IF(COUNT($H402:M402)>='RFM input'!$AA$7,0, N36+N88+N140)","v":0},{"$f":"IF(COUNT($H402:N402)>='RFM input'!$AA$7,0, O36+O88+O140)","v":0},{"$f":"IF(COUNT($H402:O402)>='RFM input'!$AA$7,0, P36+P88+P140)","v":0},{"$f":"IF(COUNT($H402:P402)>='RFM input'!$AA$7,0, Q36+Q88+Q140)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H403:I403)>='RFM input'!$AA$7,0, J37+J89+J141)","v":0},{"$f":"IF(COUNT($H403:J403)>='RFM input'!$AA$7,0, K37+K89+K141)","v":0},{"$f":"IF(COUNT($H403:K403)>='RFM input'!$AA$7,0, L37+L89+L141)","v":0},{"$f":"IF(COUNT($H403:L403)>='RFM input'!$AA$7,0, M37+M89+M141)","v":0},{"$f":"IF(COUNT($H403:M403)>='RFM input'!$AA$7,0, N37+N89+N141)","v":0},{"$f":"IF(COUNT($H403:N403)>='RFM input'!$AA$7,0, O37+O89+O141)","v":0},{"$f":"IF(COUNT($H403:O403)>='RFM input'!$AA$7,0, P37+P89+P141)","v":0},{"$f":"IF(COUNT($H403:P403)>='RFM input'!$AA$7,0, Q37+Q89+Q141)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H404:I404)>='RFM input'!$AA$7,0, J38+J90+J142)","v":0},{"$f":"IF(COUNT($H404:J404)>='RFM input'!$AA$7,0, K38+K90+K142)","v":0},{"$f":"IF(COUNT($H404:K404)>='RFM input'!$AA$7,0, L38+L90+L142)","v":0},{"$f":"IF(COUNT($H404:L404)>='RFM input'!$AA$7,0, M38+M90+M142)","v":0},{"$f":"IF(COUNT($H404:M404)>='RFM input'!$AA$7,0, N38+N90+N142)","v":0},{"$f":"IF(COUNT($H404:N404)>='RFM input'!$AA$7,0, O38+O90+O142)","v":0},{"$f":"IF(COUNT($H404:O404)>='RFM input'!$AA$7,0, P38+P90+P142)","v":0},{"$f":"IF(COUNT($H404:P404)>='RFM input'!$AA$7,0, Q38+Q90+Q142)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H405:I405)>='RFM input'!$AA$7,0, J39+J91+J143)","v":0},{"$f":"IF(COUNT($H405:J405)>='RFM input'!$AA$7,0, K39+K91+K143)","v":0},{"$f":"IF(COUNT($H405:K405)>='RFM input'!$AA$7,0, L39+L91+L143)","v":0},{"$f":"IF(COUNT($H405:L405)>='RFM input'!$AA$7,0, M39+M91+M143)","v":0},{"$f":"IF(COUNT($H405:M405)>='RFM input'!$AA$7,0, N39+N91+N143)","v":0},{"$f":"IF(COUNT($H405:N405)>='RFM input'!$AA$7,0, O39+O91+O143)","v":0},{"$f":"IF(COUNT($H405:O405)>='RFM input'!$AA$7,0, P39+P91+P143)","v":0},{"$f":"IF(COUNT($H405:P405)>='RFM input'!$AA$7,0, Q39+Q91+Q143)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"G40+G92+G144+G196+G248+G352","v":0},0,0,{"$f":"IF(COUNT($H406:I406)>='RFM input'!$AA$7,0, J40+J92+J144)","v":0},{"$f":"IF(COUNT($H406:J406)>='RFM input'!$AA$7,0, K40+K92+K144)","v":0},{"$f":"IF(COUNT($H406:K406)>='RFM input'!$AA$7,0, L40+L92+L144)","v":0},{"$f":"IF(COUNT($H406:L406)>='RFM input'!$AA$7,0, M40+M92+M144)","v":0},{"$f":"IF(COUNT($H406:M406)>='RFM input'!$AA$7,0, N40+N92+N144)","v":0},{"$f":"IF(COUNT($H406:N406)>='RFM input'!$AA$7,0, O40+O92+O144)","v":0},{"$f":"IF(COUNT($H406:O406)>='RFM input'!$AA$7,0, P40+P92+P144)","v":0},{"$f":"IF(COUNT($H406:P406)>='RFM input'!$AA$7,0, Q40+Q92+Q144)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H407:I407)>='RFM input'!$AA$7,0, J41+J93+J145)","v":0},{"$f":"IF(COUNT($H407:J407)>='RFM input'!$AA$7,0, K41+K93+K145)","v":0},{"$f":"IF(COUNT($H407:K407)>='RFM input'!$AA$7,0, L41+L93+L145)","v":0},{"$f":"IF(COUNT($H407:L407)>='RFM input'!$AA$7,0, M41+M93+M145)","v":0},{"$f":"IF(COUNT($H407:M407)>='RFM input'!$AA$7,0, N41+N93+N145)","v":0},{"$f":"IF(COUNT($H407:N407)>='RFM input'!$AA$7,0, O41+O93+O145)","v":0},{"$f":"IF(COUNT($H407:O407)>='RFM input'!$AA$7,0, P41+P93+P145)","v":0},{"$f":"IF(COUNT($H407:P407)>='RFM input'!$AA$7,0, Q41+Q93+Q145)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H408:I408)>='RFM input'!$AA$7,0, J42+J94+J146)","v":0},{"$f":"IF(COUNT($H408:J408)>='RFM input'!$AA$7,0, K42+K94+K146)","v":0},{"$f":"IF(COUNT($H408:K408)>='RFM input'!$AA$7,0, L42+L94+L146)","v":0},{"$f":"IF(COUNT($H408:L408)>='RFM input'!$AA$7,0, M42+M94+M146)","v":0},{"$f":"IF(COUNT($H408:M408)>='RFM input'!$AA$7,0, N42+N94+N146)","v":0},{"$f":"IF(COUNT($H408:N408)>='RFM input'!$AA$7,0, O42+O94+O146)","v":0},{"$f":"IF(COUNT($H408:O408)>='RFM input'!$AA$7,0, P42+P94+P146)","v":0},{"$f":"IF(COUNT($H408:P408)>='RFM input'!$AA$7,0, Q42+Q94+Q146)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H409:I409)>='RFM input'!$AA$7,0, J43+J95+J147)","v":0},{"$f":"IF(COUNT($H409:J409)>='RFM input'!$AA$7,0, K43+K95+K147)","v":0},{"$f":"IF(COUNT($H409:K409)>='RFM input'!$AA$7,0, L43+L95+L147)","v":0},{"$f":"IF(COUNT($H409:L409)>='RFM input'!$AA$7,0, M43+M95+M147)","v":0},{"$f":"IF(COUNT($H409:M409)>='RFM input'!$AA$7,0, N43+N95+N147)","v":0},{"$f":"IF(COUNT($H409:N409)>='RFM input'!$AA$7,0, O43+O95+O147)","v":0},{"$f":"IF(COUNT($H409:O409)>='RFM input'!$AA$7,0, P43+P95+P147)","v":0},{"$f":"IF(COUNT($H409:P409)>='RFM input'!$AA$7,0, Q43+Q95+Q147)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H410:I410)>='RFM input'!$AA$7,0, J44+J96+J148)","v":0},{"$f":"IF(COUNT($H410:J410)>='RFM input'!$AA$7,0, K44+K96+K148)","v":0},{"$f":"IF(COUNT($H410:K410)>='RFM input'!$AA$7,0, L44+L96+L148)","v":0},{"$f":"IF(COUNT($H410:L410)>='RFM input'!$AA$7,0, M44+M96+M148)","v":0},{"$f":"IF(COUNT($H410:M410)>='RFM input'!$AA$7,0, N44+N96+N148)","v":0},{"$f":"IF(COUNT($H410:N410)>='RFM input'!$AA$7,0, O44+O96+O148)","v":0},{"$f":"IF(COUNT($H410:O410)>='RFM input'!$AA$7,0, P44+P96+P148)","v":0},{"$f":"IF(COUNT($H410:P410)>='RFM input'!$AA$7,0, Q44+Q96+Q148)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H411:I411)>='RFM input'!$AA$7,0, J45+J97+J149)","v":0},{"$f":"IF(COUNT($H411:J411)>='RFM input'!$AA$7,0, K45+K97+K149)","v":0},{"$f":"IF(COUNT($H411:K411)>='RFM input'!$AA$7,0, L45+L97+L149)","v":0},{"$f":"IF(COUNT($H411:L411)>='RFM input'!$AA$7,0, M45+M97+M149)","v":0},{"$f":"IF(COUNT($H411:M411)>='RFM input'!$AA$7,0, N45+N97+N149)","v":0},{"$f":"IF(COUNT($H411:N411)>='RFM input'!$AA$7,0, O45+O97+O149)","v":0},{"$f":"IF(COUNT($H411:O411)>='RFM input'!$AA$7,0, P45+P97+P149)","v":0},{"$f":"IF(COUNT($H411:P411)>='RFM input'!$AA$7,0, Q45+Q97+Q149)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H412:I412)>='RFM input'!$AA$7,0, J46+J98+J150)","v":0},{"$f":"IF(COUNT($H412:J412)>='RFM input'!$AA$7,0, K46+K98+K150)","v":0},{"$f":"IF(COUNT($H412:K412)>='RFM input'!$AA$7,0, L46+L98+L150)","v":0},{"$f":"IF(COUNT($H412:L412)>='RFM input'!$AA$7,0, M46+M98+M150)","v":0},{"$f":"IF(COUNT($H412:M412)>='RFM input'!$AA$7,0, N46+N98+N150)","v":0},{"$f":"IF(COUNT($H412:N412)>='RFM input'!$AA$7,0, O46+O98+O150)","v":0},{"$f":"IF(COUNT($H412:O412)>='RFM input'!$AA$7,0, P46+P98+P150)","v":0},{"$f":"IF(COUNT($H412:P412)>='RFM input'!$AA$7,0, Q46+Q98+Q150)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H413:I413)>='RFM input'!$AA$7,0, J47+J99+J151)","v":0},{"$f":"IF(COUNT($H413:J413)>='RFM input'!$AA$7,0, K47+K99+K151)","v":0},{"$f":"IF(COUNT($H413:K413)>='RFM input'!$AA$7,0, L47+L99+L151)","v":0},{"$f":"IF(COUNT($H413:L413)>='RFM input'!$AA$7,0, M47+M99+M151)","v":0},{"$f":"IF(COUNT($H413:M413)>='RFM input'!$AA$7,0, N47+N99+N151)","v":0},{"$f":"IF(COUNT($H413:N413)>='RFM input'!$AA$7,0, O47+O99+O151)","v":0},{"$f":"IF(COUNT($H413:O413)>='RFM input'!$AA$7,0, P47+P99+P151)","v":0},{"$f":"IF(COUNT($H413:P413)>='RFM input'!$AA$7,0, Q47+Q99+Q151)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,{"$f":"H48+H100+H152","v":0},0,{"$f":"IF(COUNT($H414:I414)>='RFM input'!$AA$7,0, J48+J100+J152)","v":0},{"$f":"IF(COUNT($H414:J414)>='RFM input'!$AA$7,0, K48+K100+K152)","v":0},{"$f":"IF(COUNT($H414:K414)>='RFM input'!$AA$7,0, L48+L100+L152)","v":0},{"$f":"IF(COUNT($H414:L414)>='RFM input'!$AA$7,0, M48+M100+M152)","v":0},{"$f":"IF(COUNT($H414:M414)>='RFM input'!$AA$7,0, N48+N100+N152)","v":0},{"$f":"IF(COUNT($H414:N414)>='RFM input'!$AA$7,0, O48+O100+O152)","v":0},{"$f":"IF(COUNT($H414:O414)>='RFM input'!$AA$7,0, P48+P100+P152)","v":0},{"$f":"IF(COUNT($H414:P414)>='RFM input'!$AA$7,0, Q48+Q100+Q152)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H415:I415)>='RFM input'!$AA$7,0, J49+J101+J153)","v":0},{"$f":"IF(COUNT($H415:J415)>='RFM input'!$AA$7,0, K49+K101+K153)","v":0},{"$f":"IF(COUNT($H415:K415)>='RFM input'!$AA$7,0, L49+L101+L153)","v":0},{"$f":"IF(COUNT($H415:L415)>='RFM input'!$AA$7,0, M49+M101+M153)","v":0},{"$f":"IF(COUNT($H415:M415)>='RFM input'!$AA$7,0, N49+N101+N153)","v":0},{"$f":"IF(COUNT($H415:N415)>='RFM input'!$AA$7,0, O49+O101+O153)","v":0},{"$f":"IF(COUNT($H415:O415)>='RFM input'!$AA$7,0, P49+P101+P153)","v":0},{"$f":"IF(COUNT($H415:P415)>='RFM input'!$AA$7,0, Q49+Q101+Q153)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H416:I416)>='RFM input'!$AA$7,0, J50+J102+J154)","v":0},{"$f":"IF(COUNT($H416:J416)>='RFM input'!$AA$7,0, K50+K102+K154)","v":0},{"$f":"IF(COUNT($H416:K416)>='RFM input'!$AA$7,0, L50+L102+L154)","v":0},{"$f":"IF(COUNT($H416:L416)>='RFM input'!$AA$7,0, M50+M102+M154)","v":0},{"$f":"IF(COUNT($H416:M416)>='RFM input'!$AA$7,0, N50+N102+N154)","v":0},{"$f":"IF(COUNT($H416:N416)>='RFM input'!$AA$7,0, O50+O102+O154)","v":0},{"$f":"IF(COUNT($H416:O416)>='RFM input'!$AA$7,0, P50+P102+P154)","v":0},{"$f":"IF(COUNT($H416:P416)>='RFM input'!$AA$7,0, Q50+Q102+Q154)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H417:I417)>='RFM input'!$AA$7,0, J51+J103+J155)","v":0},{"$f":"IF(COUNT($H417:J417)>='RFM input'!$AA$7,0, K51+K103+K155)","v":0},{"$f":"IF(COUNT($H417:K417)>='RFM input'!$AA$7,0, L51+L103+L155)","v":0},{"$f":"IF(COUNT($H417:L417)>='RFM input'!$AA$7,0, M51+M103+M155)","v":0},{"$f":"IF(COUNT($H417:M417)>='RFM input'!$AA$7,0, N51+N103+N155)","v":0},{"$f":"IF(COUNT($H417:N417)>='RFM input'!$AA$7,0, O51+O103+O155)","v":0},{"$f":"IF(COUNT($H417:O417)>='RFM input'!$AA$7,0, P51+P103+P155)","v":0},{"$f":"IF(COUNT($H417:P417)>='RFM input'!$AA$7,0, Q51+Q103+Q155)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H418:I418)>='RFM input'!$AA$7,0, J52+J104+J156)","v":0},{"$f":"IF(COUNT($H418:J418)>='RFM input'!$AA$7,0, K52+K104+K156)","v":0},{"$f":"IF(COUNT($H418:K418)>='RFM input'!$AA$7,0, L52+L104+L156)","v":0},{"$f":"IF(COUNT($H418:L418)>='RFM input'!$AA$7,0, M52+M104+M156)","v":0},{"$f":"IF(COUNT($H418:M418)>='RFM input'!$AA$7,0, N52+N104+N156)","v":0},{"$f":"IF(COUNT($H418:N418)>='RFM input'!$AA$7,0, O52+O104+O156)","v":0},{"$f":"IF(COUNT($H418:O418)>='RFM input'!$AA$7,0, P52+P104+P156)","v":0},{"$f":"IF(COUNT($H418:P418)>='RFM input'!$AA$7,0, Q52+Q104+Q156)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H419:I419)>='RFM input'!$AA$7,0, J53+J105+J157)","v":0},{"$f":"IF(COUNT($H419:J419)>='RFM input'!$AA$7,0, K53+K105+K157)","v":0},{"$f":"IF(COUNT($H419:K419)>='RFM input'!$AA$7,0, L53+L105+L157)","v":0},{"$f":"IF(COUNT($H419:L419)>='RFM input'!$AA$7,0, M53+M105+M157)","v":0},{"$f":"IF(COUNT($H419:M419)>='RFM input'!$AA$7,0, N53+N105+N157)","v":0},{"$f":"IF(COUNT($H419:N419)>='RFM input'!$AA$7,0, O53+O105+O157)","v":0},{"$f":"IF(COUNT($H419:O419)>='RFM input'!$AA$7,0, P53+P105+P157)","v":0},{"$f":"IF(COUNT($H419:P419)>='RFM input'!$AA$7,0, Q53+Q105+Q157)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H420:I420)>='RFM input'!$AA$7,0, J54+J106+J158)","v":0},{"$f":"IF(COUNT($H420:J420)>='RFM input'!$AA$7,0, K54+K106+K158)","v":0},{"$f":"IF(COUNT($H420:K420)>='RFM input'!$AA$7,0, L54+L106+L158)","v":0},{"$f":"IF(COUNT($H420:L420)>='RFM input'!$AA$7,0, M54+M106+M158)","v":0},{"$f":"IF(COUNT($H420:M420)>='RFM input'!$AA$7,0, N54+N106+N158)","v":0},{"$f":"IF(COUNT($H420:N420)>='RFM input'!$AA$7,0, O54+O106+O158)","v":0},{"$f":"IF(COUNT($H420:O420)>='RFM input'!$AA$7,0, P54+P106+P158)","v":0},{"$f":"IF(COUNT($H420:P420)>='RFM input'!$AA$7,0, Q54+Q106+Q158)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H421:I421)>='RFM input'!$AA$7,0, J55+J107+J159)","v":0},{"$f":"IF(COUNT($H421:J421)>='RFM input'!$AA$7,0, K55+K107+K159)","v":0},{"$f":"IF(COUNT($H421:K421)>='RFM input'!$AA$7,0, L55+L107+L159)","v":0},{"$f":"IF(COUNT($H421:L421)>='RFM input'!$AA$7,0, M55+M107+M159)","v":0},{"$f":"IF(COUNT($H421:M421)>='RFM input'!$AA$7,0, N55+N107+N159)","v":0},{"$f":"IF(COUNT($H421:N421)>='RFM input'!$AA$7,0, O55+O107+O159)","v":0},{"$f":"IF(COUNT($H421:O421)>='RFM input'!$AA$7,0, P55+P107+P159)","v":0},{"$f":"IF(COUNT($H421:P421)>='RFM input'!$AA$7,0, Q55+Q107+Q159)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H422:I422)>='RFM input'!$AA$7,0, J56+J108+J160)","v":0},{"$f":"IF(COUNT($H422:J422)>='RFM input'!$AA$7,0, K56+K108+K160)","v":0},{"$f":"IF(COUNT($H422:K422)>='RFM input'!$AA$7,0, L56+L108+L160)","v":0},{"$f":"IF(COUNT($H422:L422)>='RFM input'!$AA$7,0, M56+M108+M160)","v":0},{"$f":"IF(COUNT($H422:M422)>='RFM input'!$AA$7,0, N56+N108+N160)","v":0},{"$f":"IF(COUNT($H422:N422)>='RFM input'!$AA$7,0, O56+O108+O160)","v":0},{"$f":"IF(COUNT($H422:O422)>='RFM input'!$AA$7,0, P56+P108+P160)","v":0},{"$f":"IF(COUNT($H422:P422)>='RFM input'!$AA$7,0, Q56+Q108+Q160)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,0,0,{"$f":"IF(COUNT($H423:I423)>='RFM input'!$AA$7,0, J57+J109+J161)","v":0},{"$f":"IF(COUNT($H423:J423)>='RFM input'!$AA$7,0, K57+K109+K161)","v":0},{"$f":"IF(COUNT($H423:K423)>='RFM input'!$AA$7,0, L57+L109+L161)","v":0},{"$f":"IF(COUNT($H423:L423)>='RFM input'!$AA$7,0, M57+M109+M161)","v":0},{"$f":"IF(COUNT($H423:M423)>='RFM input'!$AA$7,0, N57+N109+N161)","v":0},{"$f":"IF(COUNT($H423:N423)>='RFM input'!$AA$7,0, O57+O109+O161)","v":0},{"$f":"IF(COUNT($H423:O423)>='RFM input'!$AA$7,0, P57+P109+P161)","v":0},{"$f":"IF(COUNT($H423:P423)>='RFM input'!$AA$7,0, Q57+Q109+Q161)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Net Capex",null,null,null,null,null,{"$f":"SUM(I426:I475)","v":0},{"$f":"SUM(J426:J475)","v":19.383872113862726},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G118, 0), 0)","v":5.375173015774017},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G119, 0), 0)","v":-1.6069577074586618},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G120, 0), 0)","v":-2.6557639324147608},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G121, 0), 0)","v":1.6051848647975584},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G122, 0), 0)","v":12.429983906703914},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G123, 0), 0)","v":1.2311237543357745},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G124, 0), 0)","v":2.1777990359095165},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0.25020891187684668},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G127, 0), 0)","v":-0.69051753308474539},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0.99729786457119673},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0.32276271840814524},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G130, 0), 0)","v":-4.1938228444863598E-2},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G131, 0), 0)","v":-1.04845571112159E-2},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0}]
[]
[null,null,"Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(I478:I507)","v":0},{"$f":"SUM(J478:J507)","v":4.6670420547774869},{"$f":"SUM(K478:K507)","v":0},{"$f":"SUM(L478:L507)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I171, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J171, 0)","v":1.2941768481015545},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K171, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L171, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M171, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N171, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O171, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P171, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q171, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I173, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J173, 0)","v":-0.38690614325683792},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K173, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L173, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M173, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N173, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O173, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P173, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q173, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I175, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J175, 0)","v":-0.63942652362407693},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K175, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L175, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M175, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N175, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O175, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P175, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q175, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I177, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J177, 0)","v":0.38647929710312456},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K177, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L177, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M177, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N177, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O177, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P177, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q177, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I179, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J179, 0)","v":2.992758995314809},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K179, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L179, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M179, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N179, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O179, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P179, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q179, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I181, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J181, 0)","v":0.29641685120340139},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K181, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L181, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M181, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N181, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O181, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P181, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q181, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I183, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J183, 0)","v":0.52434723195344979},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K183, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L183, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M183, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N183, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O183, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P183, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q183, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I185, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J185, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K185, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L185, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M185, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N185, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O185, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P185, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q185, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I187, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J187, 0)","v":6.0242634049067573E-2},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K187, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L187, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M187, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N187, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O187, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P187, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q187, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I189, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J189, 0)","v":-0.16625544924860289},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K189, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L189, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M189, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N189, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O189, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P189, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q189, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I191, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J191, 0)","v":0.24011874654109278},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K191, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L191, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M191, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N191, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O191, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P191, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q191, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I193, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J193, 0)","v":7.7711366009674973E-2},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K193, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L193, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M193, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N193, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O193, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P193, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q193, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I195, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J195, 0)","v":-1.0097439495335193E-2},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K195, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L195, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M195, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N195, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O195, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P195, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q195, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I197, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J197, 0)","v":-2.5243598738337982E-3},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K197, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L197, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M197, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N197, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O197, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P197, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q197, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I199, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J199, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K199, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L199, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M199, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N199, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O199, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P199, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q199, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I201, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J201, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K201, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L201, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M201, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N201, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O201, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P201, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q201, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I203, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J203, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K203, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L203, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M203, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N203, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O203, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P203, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q203, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I205, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J205, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K205, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L205, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M205, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N205, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O205, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P205, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q205, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I207, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J207, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K207, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L207, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M207, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N207, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O207, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P207, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q207, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I209, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J209, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K209, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L209, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M209, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N209, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O209, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P209, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q209, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I211, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J211, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K211, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L211, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M211, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N211, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O211, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P211, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q211, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I213, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J213, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K213, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L213, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M213, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N213, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O213, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P213, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q213, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I215, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J215, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K215, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L215, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M215, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N215, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O215, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P215, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q215, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I217, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J217, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K217, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L217, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M217, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N217, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O217, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P217, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q217, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I219, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J219, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K219, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L219, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M219, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N219, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O219, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P219, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q219, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I221, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J221, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K221, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L221, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M221, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N221, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O221, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P221, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q221, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I223, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J223, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K223, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L223, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M223, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N223, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O223, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P223, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q223, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I225, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J225, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K225, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L225, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M225, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N225, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O225, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P225, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q225, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I227, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J227, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K227, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L227, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M227, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N227, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O227, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P227, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q227, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I229, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J229, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K229, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L229, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M229, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N229, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O229, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P229, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q229, 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I231, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J231, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K231, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L231, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M231, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N231, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O230, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P230, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q230, 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I233, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J233, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K233, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L233, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M233, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N233, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O231, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P231, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q231, 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I235, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J235, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K235, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L235, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M235, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N235, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O232, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P232, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q232, 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I237, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J237, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K237, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L237, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M237, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N237, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O233, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P233, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q233, 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I239, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J239, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K239, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L239, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M239, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N239, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O234, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P234, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q234, 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I241, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J241, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K241, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L241, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M241, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N241, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O235, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P235, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q235, 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I243, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J243, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K243, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L243, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M243, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N243, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O236, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P236, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q236, 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I245, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J245, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K245, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L245, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M245, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N245, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O237, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P237, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q237, 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I247, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J247, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K247, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L247, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M247, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N247, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O238, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P238, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q238, 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I249, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J249, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K249, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L249, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M249, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N249, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O239, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P239, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q239, 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I251, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J251, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K251, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L251, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M251, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N251, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O240, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P240, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q240, 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I253, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J253, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K253, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L253, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M253, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N253, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O241, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P241, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q241, 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I255, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J255, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K255, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L255, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M255, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N255, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O242, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P242, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q242, 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I257, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J257, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K257, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L257, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M257, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N257, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O243, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P243, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q243, 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I259, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J259, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K259, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L259, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M259, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N259, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O244, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P244, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q244, 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I261, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J261, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K261, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L261, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M261, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N261, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O245, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P245, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q245, 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I263, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J263, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K263, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L263, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M263, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N263, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O246, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P246, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q246, 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I265, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J265, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K265, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L265, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M265, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N265, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O247, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P247, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q247, 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I267, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J267, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K267, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L267, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M267, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N267, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O248, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P248, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q248, 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$373=0, 'Adjustment for previous period'!I269, 0)","v":0},{"$f":"IF(K$373=0, 'Adjustment for previous period'!J269, 0)","v":0},{"$f":"IF(L$373=0, 'Adjustment for previous period'!K269, 0)","v":0},{"$f":"IF(M$373=0, 'Adjustment for previous period'!L269, 0)","v":0},{"$f":"IF(N$373=0, 'Adjustment for previous period'!M269, 0)","v":0},{"$f":"IF(O$373=0, 'Adjustment for previous period'!N269, 0)","v":0},{"$f":"IF(P$373=0, 'Adjustment for previous period'!O249, 0)","v":0},{"$f":"IF(Q$373=0, 'Adjustment for previous period'!P249, 0)","v":0},{"$f":"IF(R$373=0, 'Adjustment for previous period'!Q249, 0)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Group 3 Asset Roll in",null,null,null,null,null,null,{"$f":"SUM(J530:J579)","v":0.17219228480035972},{"$f":"SUM(K530:K579)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G641,0),0)","v":3.046228674962137E-2},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G641,0),0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G642,0),0)","v":7.9409839983114239E-2},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G642,0),0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G643,0),0)","v":5.0945511306842661E-2},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G643,0),0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G644,0),0)","v":9.8240702528923363E-5},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G644,0),0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G645,0),0)","v":4.9559355121990833E-3},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G645,0),0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G646,0),0)","v":5.5582199237855789E-3},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G646,0),0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G647,0),0)","v":7.6225062226786822E-4},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G647,0),0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G648,0),0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G649,0),0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G650,0),0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G651,0),0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G652,0),0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G653,0),0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G654,0),0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G655,0),0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G656,0),0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G657,0),0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G658,0),0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G659,0),0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G660,0),0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G661,0),0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G662,0),0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G663,0),0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G664,0),0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G665,0),0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G666,0),0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G667,0),0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G668,0),0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G669,0),0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G670,0),0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G671,0),0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G672,0),0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G673,0),0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G674,0),0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G675,0),0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G676,0),0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G677,0),0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G678,0),0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G679,0),0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G680,0),0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G681,0),0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G682,0),0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G683,0),0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G684,0),0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G685,0),0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G686,0),0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G687,0),0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G688,0),0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G689,0),0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,null,{"$f":"IF(J$373>0,IF(K$373=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(K$373>0,IF(L$373=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(L$373>0,IF(M$373=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(M$373>0,IF(N$373=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(N$373>0,IF(O$373=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(O$373>0,IF(P$373=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(P$373>0,IF(Q$373=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(Q$373>0,IF(R$373=0,'Adjustment for previous period'!$G690,0),0)","v":0}]
[]
[null,null,"Return on Difference - Group 3 Asset Roll in",null,null,null,null,null,null,{"$f":"SUM(J582:J611)","v":4.1458622402733042E-2},{"$f":"SUM(K582:K611)","v":0},{"$f":"SUM(L582:L611)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J694,0)","v":7.3343846116019022E-3},{"$f":"IF(L$373=0,'Adjustment for previous period'!K694,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L694,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M694,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N694,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O694,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P694,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q694,0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J696,0)","v":1.9119454595415811E-2},{"$f":"IF(L$373=0,'Adjustment for previous period'!K696,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L696,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M696,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N696,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O696,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P696,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q696,0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J698,0)","v":1.22661170262847E-2},{"$f":"IF(L$373=0,'Adjustment for previous period'!K698,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L698,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M698,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N698,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O698,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P698,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q698,0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J700,0)","v":2.3653348902641112E-5},{"$f":"IF(L$373=0,'Adjustment for previous period'!K700,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L700,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M700,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N700,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O700,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P700,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q700,0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J702,0)","v":1.1932373119433045E-3},{"$f":"IF(L$373=0,'Adjustment for previous period'!K702,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L702,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M702,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N702,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O702,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P702,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q702,0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J704,0)","v":1.3382489309479943E-3},{"$f":"IF(L$373=0,'Adjustment for previous period'!K704,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L704,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M704,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N704,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O704,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P704,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q704,0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J706,0)","v":1.835265776366876E-4},{"$f":"IF(L$373=0,'Adjustment for previous period'!K706,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L706,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M706,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N706,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O706,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P706,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q706,0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J708,0)","v":0},{"$f":"IF(L$373=0,'Adjustment for previous period'!K708,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L708,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M708,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N708,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O708,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P708,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q708,0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J710,0)","v":0},{"$f":"IF(L$373=0,'Adjustment for previous period'!K710,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L710,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M710,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N710,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O710,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P710,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q710,0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J712,0)","v":0},{"$f":"IF(L$373=0,'Adjustment for previous period'!K712,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L712,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M712,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N712,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O712,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P712,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q712,0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J714,0)","v":0},{"$f":"IF(L$373=0,'Adjustment for previous period'!K714,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L714,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M714,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N714,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O714,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P714,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q714,0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J716,0)","v":0},{"$f":"IF(L$373=0,'Adjustment for previous period'!K716,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L716,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M716,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N716,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O716,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P716,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q716,0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J718,0)","v":0},{"$f":"IF(L$373=0,'Adjustment for previous period'!K718,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L718,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M718,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N718,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O718,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P718,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q718,0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J720,0)","v":0},{"$f":"IF(L$373=0,'Adjustment for previous period'!K720,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L720,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M720,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N720,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O720,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P720,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q720,0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,null,{"$f":"IF(K$373=0,'Adjustment for previous period'!J722,0)","v":0},{"$f":"IF(L$373=0,'Adjustment for previous period'!K722,0)","v":0},{"$f":"IF(M$373=0,'Adjustment for previous period'!L722,0)","v":0},{"$f":"IF(N$373=0,'Adjustment for previous period'!M722,0)","v":0},{"$f":"IF(O$373=0,'Adjustment for previous period'!N722,0)","v":0},{"$f":"IF(P$373=0,'Adjustment for previous period'!O722,0)","v":0},{"$f":"IF(Q$373=0,'Adjustment for previous period'!P722,0)","v":0},{"$f":"IF(R$373=0,'Adjustment for previous period'!Q722,0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[]
[null,null,"Final Year Asset Adjustments",null,null,null,null,null,{"$f":"SUM(I634:I663)","v":0},{"$f":"SUM(J634:J663)","v":99.008911755338261},{"$f":"SUM(K634:K663)","v":0},{"$f":"SUM(L634:L663)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G455, 0), 0)","v":18.174606250151914},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G455, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G456, 0), 0)","v":25.222234286533443},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G456, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G457, 0), 0)","v":33.871581409654169},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G457, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G458, 0), 0)","v":0.88447972032703259},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G458, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G459, 0), 0)","v":7.2057208856768202},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G459, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G460, 0), 0)","v":6.7400004628256962},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G460, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G461, 0), 0)","v":3.7587015472392551},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G461, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G462, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G463, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G464, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G465, 0), 0)","v":3.1515871929299197},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G465, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G466, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G467, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G468, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G469, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G470, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G471, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G472, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G473, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G474, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G475, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G476, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G477, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G478, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G479, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G480, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G481, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G482, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G483, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G484, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G485, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G486, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G487, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G488, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G489, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G490, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G491, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G492, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G493, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G494, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G495, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G496, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G497, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G498, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G499, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G500, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G501, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G502, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G503, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$373>0, IF(J$373=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(J$373>0, IF(K$373=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(K$373>0, IF(L$373=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(L$373>0, IF(M$373=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(M$373>0, IF(N$373=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(N$373>0, IF(O$373=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(O$373>0, IF(P$373=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(P$373>0, IF(Q$373=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(Q$373>0, IF(R$373=0, 'RFM input'!$G504, 0), 0)","v":0}]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,"Closing Regulatory Asset Base – Partially As Incurred",null,null,null,null,null,{"$f":"SUM(I686:I735)","v":0},3194.6526030973364,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"IF(J$373=0, I374+I426+I478+I634+I530+I582, 0)","v":0},{"$f":"IF(K$373=0, J374+J426+J478+J634+J530+J582, 0)","v":223.71707155192158},{"$f":"IF(L$373=0, K374+K426+K478+K634+K530+K582, 0)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,0,{"$f":"IF(K$373=0, J375+J427+J479+J635+J531+J583, 0)","v":695.94731661978608},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,0,361.67890395718172,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,0,94.873660830041615,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,0,1087.708053978248,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,0,222.29663023571558,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,0,70.917377886337832,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,0,9.1796417310592062,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,0,84.101858630608561,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,0,6.4118956670640195,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,0,38.042463619315704,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,0,5.2854035107919337,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,0,107.67662676228854,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,0,136.27640510354763,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,0,50.539293013428491,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(J$373=0, I404+I456+I508+I664+I560+I612, 0)","v":0},0,0,0,0,{"$f":"IF(O$373=0, N404+N456+N508+N664+N560+N612, 0)","v":0},0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(J$373=0, I405+I457+I509+I665+I561+I613, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$373=0, I406+I458+I510+I666+I562+I614, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(J$373=0, I407+I459+I511+I667+I563+I615, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(J$373=0, I408+I460+I512+I668+I564+I616, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(J$373=0, I409+I461+I513+I669+I565+I617, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(J$373=0, I410+I462+I514+I670+I566+I618, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(J$373=0, I411+I463+I515+I671+I567+I619, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(J$373=0, I412+I464+I516+I672+I568+I620, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(J$373=0, I413+I465+I517+I673+I569+I621, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(J$373=0, I414+I466+I518+I674+I570+I622, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(J$373=0, I415+I467+I519+I675+I571+I623, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(J$373=0, I416+I468+I520+I676+I572+I624, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(J$373=0, I417+I469+I521+I677+I573+I625, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$373=0, I418+I470+I522+I678+I574+I626, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$373=0, I419+I471+I523+I679+I575+I627, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(J$373=0, I420+I472+I524+I680+I576+I628, 0)","v":0},0,{"$f":"IF(L$373=0, K420+K472+K524+K680+K576+K628, 0)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(J$373=0, I421+I473+I525+I681+I577+I629, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(J$373=0, I422+I474+I526+I682+I578+I630, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$373=0, I423+I475+I527+I683+I579+I631, 0)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"Asset Values – As Commissioned ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G740:G789)","v":2413.683359254564},{"$f":"SUM(H740:H789)","v":2703.8168474641743},2804.5442225803149,2881.270652910157,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G1242","v":107.07927964533668},{"$f":"G740+G792+G844+G896+G948+G1052+G1000","v":132.44142914738333},{"$f":"H740+H792+H844","v":160.87319159527985},{"$f":"IF(COUNT($H740:I740)>='RFM input'!$AA$7,0, I740+I792+I844)","v":174.58467033831829},{"$f":"IF(COUNT($H740:J740)>='RFM input'!$AA$7,0, J740+J792+J844)","v":0},{"$f":"IF(COUNT($H740:K740)>='RFM input'!$AA$7,0, K740+K792+K844)","v":0},{"$f":"IF(COUNT($H740:L740)>='RFM input'!$AA$7,0, L740+L792+L844)","v":0},{"$f":"IF(COUNT($H740:M740)>='RFM input'!$AA$7,0, M740+M792+M844)","v":0},{"$f":"IF(COUNT($H740:N740)>='RFM input'!$AA$7,0, N740+N792+N844)","v":0},{"$f":"IF(COUNT($H740:O740)>='RFM input'!$AA$7,0, O740+O792+O844)","v":0},{"$f":"IF(COUNT($H740:P740)>='RFM input'!$AA$7,0, P740+P792+P844)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G1243","v":450.60489645051126},{"$f":"G741+G793+G845+G897+G949+G1053+G1001","v":568.85379627605039},593.78309213046975,{"$f":"IF(COUNT($H741:I741)>='RFM input'!$AA$7,0, I741+I793+I845)","v":618.76092848453209},{"$f":"IF(COUNT($H741:J741)>='RFM input'!$AA$7,0, J741+J793+J845)","v":0},{"$f":"IF(COUNT($H741:K741)>='RFM input'!$AA$7,0, K741+K793+K845)","v":0},{"$f":"IF(COUNT($H741:L741)>='RFM input'!$AA$7,0, L741+L793+L845)","v":0},{"$f":"IF(COUNT($H741:M741)>='RFM input'!$AA$7,0, M741+M793+M845)","v":0},{"$f":"IF(COUNT($H741:N741)>='RFM input'!$AA$7,0, N741+N793+N845)","v":0},{"$f":"IF(COUNT($H741:O741)>='RFM input'!$AA$7,0, O741+O793+O845)","v":0},{"$f":"IF(COUNT($H741:P741)>='RFM input'!$AA$7,0, P741+P793+P845)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G1244","v":184.37433098360094},256.8720966026417,254.61283723288585,{"$f":"IF(COUNT($H742:I742)>='RFM input'!$AA$7,0, I742+I794+I846)","v":269.01794031174171},{"$f":"IF(COUNT($H742:J742)>='RFM input'!$AA$7,0, J742+J794+J846)","v":0},{"$f":"IF(COUNT($H742:K742)>='RFM input'!$AA$7,0, K742+K794+K846)","v":0},{"$f":"IF(COUNT($H742:L742)>='RFM input'!$AA$7,0, L742+L794+L846)","v":0},{"$f":"IF(COUNT($H742:M742)>='RFM input'!$AA$7,0, M742+M794+M846)","v":0},{"$f":"IF(COUNT($H742:N742)>='RFM input'!$AA$7,0, N742+N794+N846)","v":0},{"$f":"IF(COUNT($H742:O742)>='RFM input'!$AA$7,0, O742+O794+O846)","v":0},{"$f":"IF(COUNT($H742:P742)>='RFM input'!$AA$7,0, P742+P794+P846)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G1245","v":82.719287426575974},80.987069121386128,82.554850412187221,{"$f":"IF(COUNT($H743:I743)>='RFM input'!$AA$7,0, I743+I795+I847)","v":81.366411549220231},{"$f":"IF(COUNT($H743:J743)>='RFM input'!$AA$7,0, J743+J795+J847)","v":0},{"$f":"IF(COUNT($H743:K743)>='RFM input'!$AA$7,0, K743+K795+K847)","v":0},{"$f":"IF(COUNT($H743:L743)>='RFM input'!$AA$7,0, L743+L795+L847)","v":0},{"$f":"IF(COUNT($H743:M743)>='RFM input'!$AA$7,0, M743+M795+M847)","v":0},{"$f":"IF(COUNT($H743:N743)>='RFM input'!$AA$7,0, N743+N795+N847)","v":0},{"$f":"IF(COUNT($H743:O743)>='RFM input'!$AA$7,0, O743+O795+O847)","v":0},{"$f":"IF(COUNT($H743:P743)>='RFM input'!$AA$7,0, P743+P795+P847)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G1246","v":1101.9797472636683},1089.4047294776162,1093.2451988662344,{"$f":"IF(COUNT($H744:I744)>='RFM input'!$AA$7,0, I744+I796+I848)","v":1085.9832871000478},{"$f":"IF(COUNT($H744:J744)>='RFM input'!$AA$7,0, J744+J796+J848)","v":0},{"$f":"IF(COUNT($H744:K744)>='RFM input'!$AA$7,0, K744+K796+K848)","v":0},{"$f":"IF(COUNT($H744:L744)>='RFM input'!$AA$7,0, L744+L796+L848)","v":0},{"$f":"IF(COUNT($H744:M744)>='RFM input'!$AA$7,0, M744+M796+M848)","v":0},{"$f":"IF(COUNT($H744:N744)>='RFM input'!$AA$7,0, N744+N796+N848)","v":0},{"$f":"IF(COUNT($H744:O744)>='RFM input'!$AA$7,0, O744+O796+O848)","v":0},{"$f":"IF(COUNT($H744:P744)>='RFM input'!$AA$7,0, P744+P796+P848)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G1247","v":152.19183100657358},173.32554283112128,200.9604678433474,{"$f":"IF(COUNT($H745:I745)>='RFM input'!$AA$7,0, I745+I797+I849)","v":203.24442628097282},{"$f":"IF(COUNT($H745:J745)>='RFM input'!$AA$7,0, J745+J797+J849)","v":0},{"$f":"IF(COUNT($H745:K745)>='RFM input'!$AA$7,0, K745+K797+K849)","v":0},{"$f":"IF(COUNT($H745:L745)>='RFM input'!$AA$7,0, L745+L797+L849)","v":0},{"$f":"IF(COUNT($H745:M745)>='RFM input'!$AA$7,0, M745+M797+M849)","v":0},{"$f":"IF(COUNT($H745:N745)>='RFM input'!$AA$7,0, N745+N797+N849)","v":0},{"$f":"IF(COUNT($H745:O745)>='RFM input'!$AA$7,0, O745+O797+O849)","v":0},{"$f":"IF(COUNT($H745:P745)>='RFM input'!$AA$7,0, P745+P797+P849)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G1248","v":23.979632115534478},26.21199108403621,43.105449994414769,{"$f":"IF(COUNT($H746:I746)>='RFM input'!$AA$7,0, I746+I798+I850)","v":46.062848260639903},{"$f":"IF(COUNT($H746:J746)>='RFM input'!$AA$7,0, J746+J798+J850)","v":0},{"$f":"IF(COUNT($H746:K746)>='RFM input'!$AA$7,0, K746+K798+K850)","v":0},{"$f":"IF(COUNT($H746:L746)>='RFM input'!$AA$7,0, L746+L798+L850)","v":0},{"$f":"IF(COUNT($H746:M746)>='RFM input'!$AA$7,0, M746+M798+M850)","v":0},{"$f":"IF(COUNT($H746:N746)>='RFM input'!$AA$7,0, N746+N798+N850)","v":0},{"$f":"IF(COUNT($H746:O746)>='RFM input'!$AA$7,0, O746+O798+O850)","v":0},{"$f":"IF(COUNT($H746:P746)>='RFM input'!$AA$7,0, P746+P798+P850)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G1249","v":8.4059413890788068},8.6366927213280285,8.8360010148971373,{"$f":"IF(COUNT($H747:I747)>='RFM input'!$AA$7,0, I747+I799+I851)","v":8.9688732106098747},{"$f":"IF(COUNT($H747:J747)>='RFM input'!$AA$7,0, J747+J799+J851)","v":0},{"$f":"IF(COUNT($H747:K747)>='RFM input'!$AA$7,0, K747+K799+K851)","v":0},{"$f":"IF(COUNT($H747:L747)>='RFM input'!$AA$7,0, L747+L799+L851)","v":0},{"$f":"IF(COUNT($H747:M747)>='RFM input'!$AA$7,0, M747+M799+M851)","v":0},{"$f":"IF(COUNT($H747:N747)>='RFM input'!$AA$7,0, N747+N799+N851)","v":0},{"$f":"IF(COUNT($H747:O747)>='RFM input'!$AA$7,0, O747+O799+O851)","v":0},{"$f":"IF(COUNT($H747:P747)>='RFM input'!$AA$7,0, P747+P799+P851)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G1250","v":46.585553101958745},51.980009809686841,43.586975993419244,{"$f":"IF(COUNT($H748:I748)>='RFM input'!$AA$7,0, I748+I800+I852)","v":67.164852788161554},{"$f":"IF(COUNT($H748:J748)>='RFM input'!$AA$7,0, J748+J800+J852)","v":0},{"$f":"IF(COUNT($H748:K748)>='RFM input'!$AA$7,0, K748+K800+K852)","v":0},{"$f":"IF(COUNT($H748:L748)>='RFM input'!$AA$7,0, L748+L800+L852)","v":0},{"$f":"IF(COUNT($H748:M748)>='RFM input'!$AA$7,0, M748+M800+M852)","v":0},{"$f":"IF(COUNT($H748:N748)>='RFM input'!$AA$7,0, N748+N800+N852)","v":0},{"$f":"IF(COUNT($H748:O748)>='RFM input'!$AA$7,0, O748+O800+O852)","v":0},{"$f":"IF(COUNT($H748:P748)>='RFM input'!$AA$7,0, P748+P800+P852)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G1251","v":2.6437902849961517},4.2031665495994881,4.0456791069227602,{"$f":"IF(COUNT($H749:I749)>='RFM input'!$AA$7,0, I749+I801+I853)","v":4.7867584149984559},{"$f":"IF(COUNT($H749:J749)>='RFM input'!$AA$7,0, J749+J801+J853)","v":0},{"$f":"IF(COUNT($H749:K749)>='RFM input'!$AA$7,0, K749+K801+K853)","v":0},{"$f":"IF(COUNT($H749:L749)>='RFM input'!$AA$7,0, L749+L801+L853)","v":0},{"$f":"IF(COUNT($H749:M749)>='RFM input'!$AA$7,0, M749+M801+M853)","v":0},{"$f":"IF(COUNT($H749:N749)>='RFM input'!$AA$7,0, N749+N801+N853)","v":0},{"$f":"IF(COUNT($H749:O749)>='RFM input'!$AA$7,0, O749+O801+O853)","v":0},{"$f":"IF(COUNT($H749:P749)>='RFM input'!$AA$7,0, P749+P801+P853)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G1252","v":18.821801752128366},17.672810738957299,29.104625982444979,{"$f":"IF(COUNT($H750:I750)>='RFM input'!$AA$7,0, I750+I802+I854)","v":27.352523671801457},{"$f":"IF(COUNT($H750:J750)>='RFM input'!$AA$7,0, J750+J802+J854)","v":0},{"$f":"IF(COUNT($H750:K750)>='RFM input'!$AA$7,0, K750+K802+K854)","v":0},{"$f":"IF(COUNT($H750:L750)>='RFM input'!$AA$7,0, L750+L802+L854)","v":0},{"$f":"IF(COUNT($H750:M750)>='RFM input'!$AA$7,0, M750+M802+M854)","v":0},{"$f":"IF(COUNT($H750:N750)>='RFM input'!$AA$7,0, N750+N802+N854)","v":0},{"$f":"IF(COUNT($H750:O750)>='RFM input'!$AA$7,0, O750+O802+O854)","v":0},{"$f":"IF(COUNT($H750:P750)>='RFM input'!$AA$7,0, P750+P802+P854)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G1253","v":3.3819515587170663},2.5733450091456369,2.0824861550207112,{"$f":"IF(COUNT($H751:I751)>='RFM input'!$AA$7,0, I751+I803+I855)","v":3.9325775003911509},{"$f":"IF(COUNT($H751:J751)>='RFM input'!$AA$7,0, J751+J803+J855)","v":0},{"$f":"IF(COUNT($H751:K751)>='RFM input'!$AA$7,0, K751+K803+K855)","v":0},{"$f":"IF(COUNT($H751:L751)>='RFM input'!$AA$7,0, L751+L803+L855)","v":0},{"$f":"IF(COUNT($H751:M751)>='RFM input'!$AA$7,0, M751+M803+M855)","v":0},{"$f":"IF(COUNT($H751:N751)>='RFM input'!$AA$7,0, N751+N803+N855)","v":0},{"$f":"IF(COUNT($H751:O751)>='RFM input'!$AA$7,0, O751+O803+O855)","v":0},{"$f":"IF(COUNT($H751:P751)>='RFM input'!$AA$7,0, P751+P803+P855)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G1254","v":106.1129699781812},109.02587503640578,103.92365736725998,{"$f":"IF(COUNT($H752:I752)>='RFM input'!$AA$7,0, I752+I804+I856)","v":105.48641913218117},{"$f":"IF(COUNT($H752:J752)>='RFM input'!$AA$7,0, J752+J804+J856)","v":0},{"$f":"IF(COUNT($H752:K752)>='RFM input'!$AA$7,0, K752+K804+K856)","v":0},{"$f":"IF(COUNT($H752:L752)>='RFM input'!$AA$7,0, L752+L804+L856)","v":0},{"$f":"IF(COUNT($H752:M752)>='RFM input'!$AA$7,0, M752+M804+M856)","v":0},{"$f":"IF(COUNT($H752:N752)>='RFM input'!$AA$7,0, N752+N804+N856)","v":0},{"$f":"IF(COUNT($H752:O752)>='RFM input'!$AA$7,0, O752+O804+O856)","v":0},{"$f":"IF(COUNT($H752:P752)>='RFM input'!$AA$7,0, P752+P804+P856)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1255","v":124.80234629770258},128.22829305881598,131.18740751401944,{"$f":"IF(COUNT($H753:I753)>='RFM input'!$AA$7,0, I753+I805+I857)","v":133.16015048415505},{"$f":"IF(COUNT($H753:J753)>='RFM input'!$AA$7,0, J753+J805+J857)","v":0},{"$f":"IF(COUNT($H753:K753)>='RFM input'!$AA$7,0, K753+K805+K857)","v":0},{"$f":"IF(COUNT($H753:L753)>='RFM input'!$AA$7,0, L753+L805+L857)","v":0},{"$f":"IF(COUNT($H753:M753)>='RFM input'!$AA$7,0, M753+M805+M857)","v":0},{"$f":"IF(COUNT($H753:N753)>='RFM input'!$AA$7,0, N753+N805+N857)","v":0},{"$f":"IF(COUNT($H753:O753)>='RFM input'!$AA$7,0, O753+O805+O857)","v":0},{"$f":"IF(COUNT($H753:P753)>='RFM input'!$AA$7,0, P753+P805+P857)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G1256","v":0},53.4,52.642301371510889,{"$f":"IF(COUNT($H754:I754)>='RFM input'!$AA$7,0, I754+I806+I858)","v":51.397985382385272},{"$f":"IF(COUNT($H754:J754)>='RFM input'!$AA$7,0, J754+J806+J858)","v":0},{"$f":"IF(COUNT($H754:K754)>='RFM input'!$AA$7,0, K754+K806+K858)","v":0},{"$f":"IF(COUNT($H754:L754)>='RFM input'!$AA$7,0, L754+L806+L858)","v":0},{"$f":"IF(COUNT($H754:M754)>='RFM input'!$AA$7,0, M754+M806+M858)","v":0},{"$f":"IF(COUNT($H754:N754)>='RFM input'!$AA$7,0, N754+N806+N858)","v":0},{"$f":"IF(COUNT($H754:O754)>='RFM input'!$AA$7,0, O754+O806+O858)","v":0},{"$f":"IF(COUNT($H754:P754)>='RFM input'!$AA$7,0, P754+P806+P858)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1257","v":0},0,0,{"$f":"IF(COUNT($H755:I755)>='RFM input'!$AA$7,0, I755+I807+I859)","v":0},{"$f":"IF(COUNT($H755:J755)>='RFM input'!$AA$7,0, J755+J807+J859)","v":0},{"$f":"IF(COUNT($H755:K755)>='RFM input'!$AA$7,0, K755+K807+K859)","v":0},{"$f":"IF(COUNT($H755:L755)>='RFM input'!$AA$7,0, L755+L807+L859)","v":0},{"$f":"IF(COUNT($H755:M755)>='RFM input'!$AA$7,0, M755+M807+M859)","v":0},{"$f":"IF(COUNT($H755:N755)>='RFM input'!$AA$7,0, N755+N807+N859)","v":0},{"$f":"IF(COUNT($H755:O755)>='RFM input'!$AA$7,0, O755+O807+O859)","v":0},{"$f":"IF(COUNT($H755:P755)>='RFM input'!$AA$7,0, P755+P807+P859)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1258","v":0},0,0,{"$f":"IF(COUNT($H756:I756)>='RFM input'!$AA$7,0, I756+I808+I860)","v":0},{"$f":"IF(COUNT($H756:J756)>='RFM input'!$AA$7,0, J756+J808+J860)","v":0},{"$f":"IF(COUNT($H756:K756)>='RFM input'!$AA$7,0, K756+K808+K860)","v":0},{"$f":"IF(COUNT($H756:L756)>='RFM input'!$AA$7,0, L756+L808+L860)","v":0},{"$f":"IF(COUNT($H756:M756)>='RFM input'!$AA$7,0, M756+M808+M860)","v":0},{"$f":"IF(COUNT($H756:N756)>='RFM input'!$AA$7,0, N756+N808+N860)","v":0},{"$f":"IF(COUNT($H756:O756)>='RFM input'!$AA$7,0, O756+O808+O860)","v":0},{"$f":"IF(COUNT($H756:P756)>='RFM input'!$AA$7,0, P756+P808+P860)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1259","v":0},0,0,{"$f":"IF(COUNT($H757:I757)>='RFM input'!$AA$7,0, I757+I809+I861)","v":0},{"$f":"IF(COUNT($H757:J757)>='RFM input'!$AA$7,0, J757+J809+J861)","v":0},{"$f":"IF(COUNT($H757:K757)>='RFM input'!$AA$7,0, K757+K809+K861)","v":0},{"$f":"IF(COUNT($H757:L757)>='RFM input'!$AA$7,0, L757+L809+L861)","v":0},{"$f":"IF(COUNT($H757:M757)>='RFM input'!$AA$7,0, M757+M809+M861)","v":0},{"$f":"IF(COUNT($H757:N757)>='RFM input'!$AA$7,0, N757+N809+N861)","v":0},{"$f":"IF(COUNT($H757:O757)>='RFM input'!$AA$7,0, O757+O809+O861)","v":0},{"$f":"IF(COUNT($H757:P757)>='RFM input'!$AA$7,0, P757+P809+P861)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1260","v":0},0,0,{"$f":"IF(COUNT($H758:I758)>='RFM input'!$AA$7,0, I758+I810+I862)","v":0},{"$f":"IF(COUNT($H758:J758)>='RFM input'!$AA$7,0, J758+J810+J862)","v":0},{"$f":"IF(COUNT($H758:K758)>='RFM input'!$AA$7,0, K758+K810+K862)","v":0},{"$f":"IF(COUNT($H758:L758)>='RFM input'!$AA$7,0, L758+L810+L862)","v":0},{"$f":"IF(COUNT($H758:M758)>='RFM input'!$AA$7,0, M758+M810+M862)","v":0},{"$f":"IF(COUNT($H758:N758)>='RFM input'!$AA$7,0, N758+N810+N862)","v":0},{"$f":"IF(COUNT($H758:O758)>='RFM input'!$AA$7,0, O758+O810+O862)","v":0},{"$f":"IF(COUNT($H758:P758)>='RFM input'!$AA$7,0, P758+P810+P862)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1261","v":0},0,0,{"$f":"IF(COUNT($H759:I759)>='RFM input'!$AA$7,0, I759+I811+I863)","v":0},{"$f":"IF(COUNT($H759:J759)>='RFM input'!$AA$7,0, J759+J811+J863)","v":0},{"$f":"IF(COUNT($H759:K759)>='RFM input'!$AA$7,0, K759+K811+K863)","v":0},{"$f":"IF(COUNT($H759:L759)>='RFM input'!$AA$7,0, L759+L811+L863)","v":0},{"$f":"IF(COUNT($H759:M759)>='RFM input'!$AA$7,0, M759+M811+M863)","v":0},{"$f":"IF(COUNT($H759:N759)>='RFM input'!$AA$7,0, N759+N811+N863)","v":0},{"$f":"IF(COUNT($H759:O759)>='RFM input'!$AA$7,0, O759+O811+O863)","v":0},{"$f":"IF(COUNT($H759:P759)>='RFM input'!$AA$7,0, P759+P811+P863)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1262","v":0},0,0,{"$f":"IF(COUNT($H760:I760)>='RFM input'!$AA$7,0, I760+I812+I864)","v":0},{"$f":"IF(COUNT($H760:J760)>='RFM input'!$AA$7,0, J760+J812+J864)","v":0},{"$f":"IF(COUNT($H760:K760)>='RFM input'!$AA$7,0, K760+K812+K864)","v":0},{"$f":"IF(COUNT($H760:L760)>='RFM input'!$AA$7,0, L760+L812+L864)","v":0},{"$f":"IF(COUNT($H760:M760)>='RFM input'!$AA$7,0, M760+M812+M864)","v":0},{"$f":"IF(COUNT($H760:N760)>='RFM input'!$AA$7,0, N760+N812+N864)","v":0},{"$f":"IF(COUNT($H760:O760)>='RFM input'!$AA$7,0, O760+O812+O864)","v":0},{"$f":"IF(COUNT($H760:P760)>='RFM input'!$AA$7,0, P760+P812+P864)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1263","v":0},0,0,{"$f":"IF(COUNT($H761:I761)>='RFM input'!$AA$7,0, I761+I813+I865)","v":0},{"$f":"IF(COUNT($H761:J761)>='RFM input'!$AA$7,0, J761+J813+J865)","v":0},{"$f":"IF(COUNT($H761:K761)>='RFM input'!$AA$7,0, K761+K813+K865)","v":0},{"$f":"IF(COUNT($H761:L761)>='RFM input'!$AA$7,0, L761+L813+L865)","v":0},{"$f":"IF(COUNT($H761:M761)>='RFM input'!$AA$7,0, M761+M813+M865)","v":0},{"$f":"IF(COUNT($H761:N761)>='RFM input'!$AA$7,0, N761+N813+N865)","v":0},{"$f":"IF(COUNT($H761:O761)>='RFM input'!$AA$7,0, O761+O813+O865)","v":0},{"$f":"IF(COUNT($H761:P761)>='RFM input'!$AA$7,0, P761+P813+P865)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1264","v":0},0,0,{"$f":"IF(COUNT($H762:I762)>='RFM input'!$AA$7,0, I762+I814+I866)","v":0},{"$f":"IF(COUNT($H762:J762)>='RFM input'!$AA$7,0, J762+J814+J866)","v":0},{"$f":"IF(COUNT($H762:K762)>='RFM input'!$AA$7,0, K762+K814+K866)","v":0},{"$f":"IF(COUNT($H762:L762)>='RFM input'!$AA$7,0, L762+L814+L866)","v":0},{"$f":"IF(COUNT($H762:M762)>='RFM input'!$AA$7,0, M762+M814+M866)","v":0},{"$f":"IF(COUNT($H762:N762)>='RFM input'!$AA$7,0, N762+N814+N866)","v":0},{"$f":"IF(COUNT($H762:O762)>='RFM input'!$AA$7,0, O762+O814+O866)","v":0},{"$f":"IF(COUNT($H762:P762)>='RFM input'!$AA$7,0, P762+P814+P866)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1265","v":0},0,0,{"$f":"IF(COUNT($H763:I763)>='RFM input'!$AA$7,0, I763+I815+I867)","v":0},{"$f":"IF(COUNT($H763:J763)>='RFM input'!$AA$7,0, J763+J815+J867)","v":0},{"$f":"IF(COUNT($H763:K763)>='RFM input'!$AA$7,0, K763+K815+K867)","v":0},{"$f":"IF(COUNT($H763:L763)>='RFM input'!$AA$7,0, L763+L815+L867)","v":0},{"$f":"IF(COUNT($H763:M763)>='RFM input'!$AA$7,0, M763+M815+M867)","v":0},{"$f":"IF(COUNT($H763:N763)>='RFM input'!$AA$7,0, N763+N815+N867)","v":0},{"$f":"IF(COUNT($H763:O763)>='RFM input'!$AA$7,0, O763+O815+O867)","v":0},{"$f":"IF(COUNT($H763:P763)>='RFM input'!$AA$7,0, P763+P815+P867)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1266","v":0},0,0,{"$f":"IF(COUNT($H764:I764)>='RFM input'!$AA$7,0, I764+I816+I868)","v":0},{"$f":"IF(COUNT($H764:J764)>='RFM input'!$AA$7,0, J764+J816+J868)","v":0},{"$f":"IF(COUNT($H764:K764)>='RFM input'!$AA$7,0, K764+K816+K868)","v":0},{"$f":"IF(COUNT($H764:L764)>='RFM input'!$AA$7,0, L764+L816+L868)","v":0},{"$f":"IF(COUNT($H764:M764)>='RFM input'!$AA$7,0, M764+M816+M868)","v":0},{"$f":"IF(COUNT($H764:N764)>='RFM input'!$AA$7,0, N764+N816+N868)","v":0},{"$f":"IF(COUNT($H764:O764)>='RFM input'!$AA$7,0, O764+O816+O868)","v":0},{"$f":"IF(COUNT($H764:P764)>='RFM input'!$AA$7,0, P764+P816+P868)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1267","v":0},0,0,{"$f":"IF(COUNT($H765:I765)>='RFM input'!$AA$7,0, I765+I817+I869)","v":0},{"$f":"IF(COUNT($H765:J765)>='RFM input'!$AA$7,0, J765+J817+J869)","v":0},{"$f":"IF(COUNT($H765:K765)>='RFM input'!$AA$7,0, K765+K817+K869)","v":0},{"$f":"IF(COUNT($H765:L765)>='RFM input'!$AA$7,0, L765+L817+L869)","v":0},{"$f":"IF(COUNT($H765:M765)>='RFM input'!$AA$7,0, M765+M817+M869)","v":0},{"$f":"IF(COUNT($H765:N765)>='RFM input'!$AA$7,0, N765+N817+N869)","v":0},{"$f":"IF(COUNT($H765:O765)>='RFM input'!$AA$7,0, O765+O817+O869)","v":0},{"$f":"IF(COUNT($H765:P765)>='RFM input'!$AA$7,0, P765+P817+P869)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1268","v":0},0,0,{"$f":"IF(COUNT($H766:I766)>='RFM input'!$AA$7,0, I766+I818+I870)","v":0},{"$f":"IF(COUNT($H766:J766)>='RFM input'!$AA$7,0, J766+J818+J870)","v":0},{"$f":"IF(COUNT($H766:K766)>='RFM input'!$AA$7,0, K766+K818+K870)","v":0},{"$f":"IF(COUNT($H766:L766)>='RFM input'!$AA$7,0, L766+L818+L870)","v":0},{"$f":"IF(COUNT($H766:M766)>='RFM input'!$AA$7,0, M766+M818+M870)","v":0},{"$f":"IF(COUNT($H766:N766)>='RFM input'!$AA$7,0, N766+N818+N870)","v":0},{"$f":"IF(COUNT($H766:O766)>='RFM input'!$AA$7,0, O766+O818+O870)","v":0},{"$f":"IF(COUNT($H766:P766)>='RFM input'!$AA$7,0, P766+P818+P870)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1269","v":0},0,0,{"$f":"IF(COUNT($H767:I767)>='RFM input'!$AA$7,0, I767+I819+I871)","v":0},{"$f":"IF(COUNT($H767:J767)>='RFM input'!$AA$7,0, J767+J819+J871)","v":0},{"$f":"IF(COUNT($H767:K767)>='RFM input'!$AA$7,0, K767+K819+K871)","v":0},{"$f":"IF(COUNT($H767:L767)>='RFM input'!$AA$7,0, L767+L819+L871)","v":0},{"$f":"IF(COUNT($H767:M767)>='RFM input'!$AA$7,0, M767+M819+M871)","v":0},{"$f":"IF(COUNT($H767:N767)>='RFM input'!$AA$7,0, N767+N819+N871)","v":0},{"$f":"IF(COUNT($H767:O767)>='RFM input'!$AA$7,0, O767+O819+O871)","v":0},{"$f":"IF(COUNT($H767:P767)>='RFM input'!$AA$7,0, P767+P819+P871)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1270","v":0},0,0,{"$f":"IF(COUNT($H768:I768)>='RFM input'!$AA$7,0, I768+I820+I872)","v":0},{"$f":"IF(COUNT($H768:J768)>='RFM input'!$AA$7,0, J768+J820+J872)","v":0},{"$f":"IF(COUNT($H768:K768)>='RFM input'!$AA$7,0, K768+K820+K872)","v":0},{"$f":"IF(COUNT($H768:L768)>='RFM input'!$AA$7,0, L768+L820+L872)","v":0},{"$f":"IF(COUNT($H768:M768)>='RFM input'!$AA$7,0, M768+M820+M872)","v":0},{"$f":"IF(COUNT($H768:N768)>='RFM input'!$AA$7,0, N768+N820+N872)","v":0},{"$f":"IF(COUNT($H768:O768)>='RFM input'!$AA$7,0, O768+O820+O872)","v":0},{"$f":"IF(COUNT($H768:P768)>='RFM input'!$AA$7,0, P768+P820+P872)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1271","v":0},0,0,{"$f":"IF(COUNT($H769:I769)>='RFM input'!$AA$7,0, I769+I821+I873)","v":0},{"$f":"IF(COUNT($H769:J769)>='RFM input'!$AA$7,0, J769+J821+J873)","v":0},{"$f":"IF(COUNT($H769:K769)>='RFM input'!$AA$7,0, K769+K821+K873)","v":0},{"$f":"IF(COUNT($H769:L769)>='RFM input'!$AA$7,0, L769+L821+L873)","v":0},{"$f":"IF(COUNT($H769:M769)>='RFM input'!$AA$7,0, M769+M821+M873)","v":0},{"$f":"IF(COUNT($H769:N769)>='RFM input'!$AA$7,0, N769+N821+N873)","v":0},{"$f":"IF(COUNT($H769:O769)>='RFM input'!$AA$7,0, O769+O821+O873)","v":0},{"$f":"IF(COUNT($H769:P769)>='RFM input'!$AA$7,0, P769+P821+P873)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1272","v":0},0,{"$f":"H770+H822+H874","v":0},{"$f":"IF(COUNT($H770:I770)>='RFM input'!$AA$7,0, I770+I822+I874)","v":0},{"$f":"IF(COUNT($H770:J770)>='RFM input'!$AA$7,0, J770+J822+J874)","v":0},{"$f":"IF(COUNT($H770:K770)>='RFM input'!$AA$7,0, K770+K822+K874)","v":0},{"$f":"IF(COUNT($H770:L770)>='RFM input'!$AA$7,0, L770+L822+L874)","v":0},{"$f":"IF(COUNT($H770:M770)>='RFM input'!$AA$7,0, M770+M822+M874)","v":0},{"$f":"IF(COUNT($H770:N770)>='RFM input'!$AA$7,0, N770+N822+N874)","v":0},{"$f":"IF(COUNT($H770:O770)>='RFM input'!$AA$7,0, O770+O822+O874)","v":0},{"$f":"IF(COUNT($H770:P770)>='RFM input'!$AA$7,0, P770+P822+P874)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1273","v":0},0,0,{"$f":"IF(COUNT($H771:I771)>='RFM input'!$AA$7,0, I771+I823+I875)","v":0},{"$f":"IF(COUNT($H771:J771)>='RFM input'!$AA$7,0, J771+J823+J875)","v":0},{"$f":"IF(COUNT($H771:K771)>='RFM input'!$AA$7,0, K771+K823+K875)","v":0},{"$f":"IF(COUNT($H771:L771)>='RFM input'!$AA$7,0, L771+L823+L875)","v":0},{"$f":"IF(COUNT($H771:M771)>='RFM input'!$AA$7,0, M771+M823+M875)","v":0},{"$f":"IF(COUNT($H771:N771)>='RFM input'!$AA$7,0, N771+N823+N875)","v":0},{"$f":"IF(COUNT($H771:O771)>='RFM input'!$AA$7,0, O771+O823+O875)","v":0},{"$f":"IF(COUNT($H771:P771)>='RFM input'!$AA$7,0, P771+P823+P875)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1274","v":0},0,0,{"$f":"IF(COUNT($H772:I772)>='RFM input'!$AA$7,0, I772+I824+I876)","v":0},{"$f":"IF(COUNT($H772:J772)>='RFM input'!$AA$7,0, J772+J824+J876)","v":0},{"$f":"IF(COUNT($H772:K772)>='RFM input'!$AA$7,0, K772+K824+K876)","v":0},{"$f":"IF(COUNT($H772:L772)>='RFM input'!$AA$7,0, L772+L824+L876)","v":0},{"$f":"IF(COUNT($H772:M772)>='RFM input'!$AA$7,0, M772+M824+M876)","v":0},{"$f":"IF(COUNT($H772:N772)>='RFM input'!$AA$7,0, N772+N824+N876)","v":0},{"$f":"IF(COUNT($H772:O772)>='RFM input'!$AA$7,0, O772+O824+O876)","v":0},{"$f":"IF(COUNT($H772:P772)>='RFM input'!$AA$7,0, P772+P824+P876)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1275","v":0},0,0,{"$f":"IF(COUNT($H773:I773)>='RFM input'!$AA$7,0, I773+I825+I877)","v":0},{"$f":"IF(COUNT($H773:J773)>='RFM input'!$AA$7,0, J773+J825+J877)","v":0},{"$f":"IF(COUNT($H773:K773)>='RFM input'!$AA$7,0, K773+K825+K877)","v":0},{"$f":"IF(COUNT($H773:L773)>='RFM input'!$AA$7,0, L773+L825+L877)","v":0},{"$f":"IF(COUNT($H773:M773)>='RFM input'!$AA$7,0, M773+M825+M877)","v":0},{"$f":"IF(COUNT($H773:N773)>='RFM input'!$AA$7,0, N773+N825+N877)","v":0},{"$f":"IF(COUNT($H773:O773)>='RFM input'!$AA$7,0, O773+O825+O877)","v":0},{"$f":"IF(COUNT($H773:P773)>='RFM input'!$AA$7,0, P773+P825+P877)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1276","v":0},0,0,{"$f":"IF(COUNT($H774:I774)>='RFM input'!$AA$7,0, I774+I826+I878)","v":0},{"$f":"IF(COUNT($H774:J774)>='RFM input'!$AA$7,0, J774+J826+J878)","v":0},{"$f":"IF(COUNT($H774:K774)>='RFM input'!$AA$7,0, K774+K826+K878)","v":0},{"$f":"IF(COUNT($H774:L774)>='RFM input'!$AA$7,0, L774+L826+L878)","v":0},{"$f":"IF(COUNT($H774:M774)>='RFM input'!$AA$7,0, M774+M826+M878)","v":0},{"$f":"IF(COUNT($H774:N774)>='RFM input'!$AA$7,0, N774+N826+N878)","v":0},{"$f":"IF(COUNT($H774:O774)>='RFM input'!$AA$7,0, O774+O826+O878)","v":0},{"$f":"IF(COUNT($H774:P774)>='RFM input'!$AA$7,0, P774+P826+P878)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1277","v":0},0,0,{"$f":"IF(COUNT($H775:I775)>='RFM input'!$AA$7,0, I775+I827+I879)","v":0},{"$f":"IF(COUNT($H775:J775)>='RFM input'!$AA$7,0, J775+J827+J879)","v":0},{"$f":"IF(COUNT($H775:K775)>='RFM input'!$AA$7,0, K775+K827+K879)","v":0},{"$f":"IF(COUNT($H775:L775)>='RFM input'!$AA$7,0, L775+L827+L879)","v":0},{"$f":"IF(COUNT($H775:M775)>='RFM input'!$AA$7,0, M775+M827+M879)","v":0},{"$f":"IF(COUNT($H775:N775)>='RFM input'!$AA$7,0, N775+N827+N879)","v":0},{"$f":"IF(COUNT($H775:O775)>='RFM input'!$AA$7,0, O775+O827+O879)","v":0},{"$f":"IF(COUNT($H775:P775)>='RFM input'!$AA$7,0, P775+P827+P879)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1278","v":0},0,0,{"$f":"IF(COUNT($H776:I776)>='RFM input'!$AA$7,0, I776+I828+I880)","v":0},{"$f":"IF(COUNT($H776:J776)>='RFM input'!$AA$7,0, J776+J828+J880)","v":0},{"$f":"IF(COUNT($H776:K776)>='RFM input'!$AA$7,0, K776+K828+K880)","v":0},{"$f":"IF(COUNT($H776:L776)>='RFM input'!$AA$7,0, L776+L828+L880)","v":0},{"$f":"IF(COUNT($H776:M776)>='RFM input'!$AA$7,0, M776+M828+M880)","v":0},{"$f":"IF(COUNT($H776:N776)>='RFM input'!$AA$7,0, N776+N828+N880)","v":0},{"$f":"IF(COUNT($H776:O776)>='RFM input'!$AA$7,0, O776+O828+O880)","v":0},{"$f":"IF(COUNT($H776:P776)>='RFM input'!$AA$7,0, P776+P828+P880)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1279","v":0},0,0,{"$f":"IF(COUNT($H777:I777)>='RFM input'!$AA$7,0, I777+I829+I881)","v":0},{"$f":"IF(COUNT($H777:J777)>='RFM input'!$AA$7,0, J777+J829+J881)","v":0},{"$f":"IF(COUNT($H777:K777)>='RFM input'!$AA$7,0, K777+K829+K881)","v":0},{"$f":"IF(COUNT($H777:L777)>='RFM input'!$AA$7,0, L777+L829+L881)","v":0},{"$f":"IF(COUNT($H777:M777)>='RFM input'!$AA$7,0, M777+M829+M881)","v":0},{"$f":"IF(COUNT($H777:N777)>='RFM input'!$AA$7,0, N777+N829+N881)","v":0},{"$f":"IF(COUNT($H777:O777)>='RFM input'!$AA$7,0, O777+O829+O881)","v":0},{"$f":"IF(COUNT($H777:P777)>='RFM input'!$AA$7,0, P777+P829+P881)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1280","v":0},0,0,{"$f":"IF(COUNT($H778:I778)>='RFM input'!$AA$7,0, I778+I830+I882)","v":0},{"$f":"IF(COUNT($H778:J778)>='RFM input'!$AA$7,0, J778+J830+J882)","v":0},{"$f":"IF(COUNT($H778:K778)>='RFM input'!$AA$7,0, K778+K830+K882)","v":0},{"$f":"IF(COUNT($H778:L778)>='RFM input'!$AA$7,0, L778+L830+L882)","v":0},{"$f":"IF(COUNT($H778:M778)>='RFM input'!$AA$7,0, M778+M830+M882)","v":0},{"$f":"IF(COUNT($H778:N778)>='RFM input'!$AA$7,0, N778+N830+N882)","v":0},{"$f":"IF(COUNT($H778:O778)>='RFM input'!$AA$7,0, O778+O830+O882)","v":0},{"$f":"IF(COUNT($H778:P778)>='RFM input'!$AA$7,0, P778+P830+P882)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1281","v":0},0,0,{"$f":"IF(COUNT($H779:I779)>='RFM input'!$AA$7,0, I779+I831+I883)","v":0},{"$f":"IF(COUNT($H779:J779)>='RFM input'!$AA$7,0, J779+J831+J883)","v":0},{"$f":"IF(COUNT($H779:K779)>='RFM input'!$AA$7,0, K779+K831+K883)","v":0},{"$f":"IF(COUNT($H779:L779)>='RFM input'!$AA$7,0, L779+L831+L883)","v":0},{"$f":"IF(COUNT($H779:M779)>='RFM input'!$AA$7,0, M779+M831+M883)","v":0},{"$f":"IF(COUNT($H779:N779)>='RFM input'!$AA$7,0, N779+N831+N883)","v":0},{"$f":"IF(COUNT($H779:O779)>='RFM input'!$AA$7,0, O779+O831+O883)","v":0},{"$f":"IF(COUNT($H779:P779)>='RFM input'!$AA$7,0, P779+P831+P883)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1282","v":0},0,0,{"$f":"IF(COUNT($H780:I780)>='RFM input'!$AA$7,0, I780+I832+I884)","v":0},{"$f":"IF(COUNT($H780:J780)>='RFM input'!$AA$7,0, J780+J832+J884)","v":0},{"$f":"IF(COUNT($H780:K780)>='RFM input'!$AA$7,0, K780+K832+K884)","v":0},{"$f":"IF(COUNT($H780:L780)>='RFM input'!$AA$7,0, L780+L832+L884)","v":0},{"$f":"IF(COUNT($H780:M780)>='RFM input'!$AA$7,0, M780+M832+M884)","v":0},{"$f":"IF(COUNT($H780:N780)>='RFM input'!$AA$7,0, N780+N832+N884)","v":0},{"$f":"IF(COUNT($H780:O780)>='RFM input'!$AA$7,0, O780+O832+O884)","v":0},{"$f":"IF(COUNT($H780:P780)>='RFM input'!$AA$7,0, P780+P832+P884)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1283","v":0},0,0,{"$f":"IF(COUNT($H781:I781)>='RFM input'!$AA$7,0, I781+I833+I885)","v":0},{"$f":"IF(COUNT($H781:J781)>='RFM input'!$AA$7,0, J781+J833+J885)","v":0},{"$f":"IF(COUNT($H781:K781)>='RFM input'!$AA$7,0, K781+K833+K885)","v":0},{"$f":"IF(COUNT($H781:L781)>='RFM input'!$AA$7,0, L781+L833+L885)","v":0},{"$f":"IF(COUNT($H781:M781)>='RFM input'!$AA$7,0, M781+M833+M885)","v":0},{"$f":"IF(COUNT($H781:N781)>='RFM input'!$AA$7,0, N781+N833+N885)","v":0},{"$f":"IF(COUNT($H781:O781)>='RFM input'!$AA$7,0, O781+O833+O885)","v":0},{"$f":"IF(COUNT($H781:P781)>='RFM input'!$AA$7,0, P781+P833+P885)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1284","v":0},0,0,{"$f":"IF(COUNT($H782:I782)>='RFM input'!$AA$7,0, I782+I834+I886)","v":0},{"$f":"IF(COUNT($H782:J782)>='RFM input'!$AA$7,0, J782+J834+J886)","v":0},{"$f":"IF(COUNT($H782:K782)>='RFM input'!$AA$7,0, K782+K834+K886)","v":0},{"$f":"IF(COUNT($H782:L782)>='RFM input'!$AA$7,0, L782+L834+L886)","v":0},{"$f":"IF(COUNT($H782:M782)>='RFM input'!$AA$7,0, M782+M834+M886)","v":0},{"$f":"IF(COUNT($H782:N782)>='RFM input'!$AA$7,0, N782+N834+N886)","v":0},{"$f":"IF(COUNT($H782:O782)>='RFM input'!$AA$7,0, O782+O834+O886)","v":0},{"$f":"IF(COUNT($H782:P782)>='RFM input'!$AA$7,0, P782+P834+P886)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1285","v":0},0,0,{"$f":"IF(COUNT($H783:I783)>='RFM input'!$AA$7,0, I783+I835+I887)","v":0},{"$f":"IF(COUNT($H783:J783)>='RFM input'!$AA$7,0, J783+J835+J887)","v":0},{"$f":"IF(COUNT($H783:K783)>='RFM input'!$AA$7,0, K783+K835+K887)","v":0},{"$f":"IF(COUNT($H783:L783)>='RFM input'!$AA$7,0, L783+L835+L887)","v":0},{"$f":"IF(COUNT($H783:M783)>='RFM input'!$AA$7,0, M783+M835+M887)","v":0},{"$f":"IF(COUNT($H783:N783)>='RFM input'!$AA$7,0, N783+N835+N887)","v":0},{"$f":"IF(COUNT($H783:O783)>='RFM input'!$AA$7,0, O783+O835+O887)","v":0},{"$f":"IF(COUNT($H783:P783)>='RFM input'!$AA$7,0, P783+P835+P887)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1286","v":0},0,0,{"$f":"IF(COUNT($H784:I784)>='RFM input'!$AA$7,0, I784+I836+I888)","v":0},{"$f":"IF(COUNT($H784:J784)>='RFM input'!$AA$7,0, J784+J836+J888)","v":0},{"$f":"IF(COUNT($H784:K784)>='RFM input'!$AA$7,0, K784+K836+K888)","v":0},{"$f":"IF(COUNT($H784:L784)>='RFM input'!$AA$7,0, L784+L836+L888)","v":0},{"$f":"IF(COUNT($H784:M784)>='RFM input'!$AA$7,0, M784+M836+M888)","v":0},{"$f":"IF(COUNT($H784:N784)>='RFM input'!$AA$7,0, N784+N836+N888)","v":0},{"$f":"IF(COUNT($H784:O784)>='RFM input'!$AA$7,0, O784+O836+O888)","v":0},{"$f":"IF(COUNT($H784:P784)>='RFM input'!$AA$7,0, P784+P836+P888)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1287","v":0},0,0,{"$f":"IF(COUNT($H785:I785)>='RFM input'!$AA$7,0, I785+I837+I889)","v":0},{"$f":"IF(COUNT($H785:J785)>='RFM input'!$AA$7,0, J785+J837+J889)","v":0},{"$f":"IF(COUNT($H785:K785)>='RFM input'!$AA$7,0, K785+K837+K889)","v":0},{"$f":"IF(COUNT($H785:L785)>='RFM input'!$AA$7,0, L785+L837+L889)","v":0},{"$f":"IF(COUNT($H785:M785)>='RFM input'!$AA$7,0, M785+M837+M889)","v":0},{"$f":"IF(COUNT($H785:N785)>='RFM input'!$AA$7,0, N785+N837+N889)","v":0},{"$f":"IF(COUNT($H785:O785)>='RFM input'!$AA$7,0, O785+O837+O889)","v":0},{"$f":"IF(COUNT($H785:P785)>='RFM input'!$AA$7,0, P785+P837+P889)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1288","v":0},0,0,{"$f":"IF(COUNT($H786:I786)>='RFM input'!$AA$7,0, I786+I838+I890)","v":0},{"$f":"IF(COUNT($H786:J786)>='RFM input'!$AA$7,0, J786+J838+J890)","v":0},{"$f":"IF(COUNT($H786:K786)>='RFM input'!$AA$7,0, K786+K838+K890)","v":0},{"$f":"IF(COUNT($H786:L786)>='RFM input'!$AA$7,0, L786+L838+L890)","v":0},{"$f":"IF(COUNT($H786:M786)>='RFM input'!$AA$7,0, M786+M838+M890)","v":0},{"$f":"IF(COUNT($H786:N786)>='RFM input'!$AA$7,0, N786+N838+N890)","v":0},{"$f":"IF(COUNT($H786:O786)>='RFM input'!$AA$7,0, O786+O838+O890)","v":0},{"$f":"IF(COUNT($H786:P786)>='RFM input'!$AA$7,0, P786+P838+P890)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1289","v":0},0,0,{"$f":"IF(COUNT($H787:I787)>='RFM input'!$AA$7,0, I787+I839+I891)","v":0},{"$f":"IF(COUNT($H787:J787)>='RFM input'!$AA$7,0, J787+J839+J891)","v":0},{"$f":"IF(COUNT($H787:K787)>='RFM input'!$AA$7,0, K787+K839+K891)","v":0},{"$f":"IF(COUNT($H787:L787)>='RFM input'!$AA$7,0, L787+L839+L891)","v":0},{"$f":"IF(COUNT($H787:M787)>='RFM input'!$AA$7,0, M787+M839+M891)","v":0},{"$f":"IF(COUNT($H787:N787)>='RFM input'!$AA$7,0, N787+N839+N891)","v":0},{"$f":"IF(COUNT($H787:O787)>='RFM input'!$AA$7,0, O787+O839+O891)","v":0},{"$f":"IF(COUNT($H787:P787)>='RFM input'!$AA$7,0, P787+P839+P891)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1290","v":0},0,0,{"$f":"IF(COUNT($H788:I788)>='RFM input'!$AA$7,0, I788+I840+I892)","v":0},{"$f":"IF(COUNT($H788:J788)>='RFM input'!$AA$7,0, J788+J840+J892)","v":0},{"$f":"IF(COUNT($H788:K788)>='RFM input'!$AA$7,0, K788+K840+K892)","v":0},{"$f":"IF(COUNT($H788:L788)>='RFM input'!$AA$7,0, L788+L840+L892)","v":0},{"$f":"IF(COUNT($H788:M788)>='RFM input'!$AA$7,0, M788+M840+M892)","v":0},{"$f":"IF(COUNT($H788:N788)>='RFM input'!$AA$7,0, N788+N840+N892)","v":0},{"$f":"IF(COUNT($H788:O788)>='RFM input'!$AA$7,0, O788+O840+O892)","v":0},{"$f":"IF(COUNT($H788:P788)>='RFM input'!$AA$7,0, P788+P840+P892)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1291","v":0},0,0,{"$f":"IF(COUNT($H789:I789)>='RFM input'!$AA$7,0, I789+I841+I893)","v":0},{"$f":"IF(COUNT($H789:J789)>='RFM input'!$AA$7,0, J789+J841+J893)","v":0},{"$f":"IF(COUNT($H789:K789)>='RFM input'!$AA$7,0, K789+K841+K893)","v":0},{"$f":"IF(COUNT($H789:L789)>='RFM input'!$AA$7,0, L789+L841+L893)","v":0},{"$f":"IF(COUNT($H789:M789)>='RFM input'!$AA$7,0, M789+M841+M893)","v":0},{"$f":"IF(COUNT($H789:N789)>='RFM input'!$AA$7,0, N789+N841+N893)","v":0},{"$f":"IF(COUNT($H789:O789)>='RFM input'!$AA$7,0, O789+O841+O893)","v":0},{"$f":"IF(COUNT($H789:P789)>='RFM input'!$AA$7,0, P789+P841+P893)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G792:G841)","v":143.32363286400584},{"$f":"SUM(H792:H841)","v":184.81692754226776},189.06573679149841,184.30255052402021,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G1294","v":20.355950210059252},{"$f":"'RAB roll forward'!H1294","v":41.632729028653678},{"$f":"'RAB roll forward'!I1294","v":30.764374508005709},{"$f":"'RAB roll forward'!J1294","v":23.823212911938565},{"$f":"'RAB roll forward'!K1294","v":0},{"$f":"'RAB roll forward'!L1294","v":0},{"$f":"'RAB roll forward'!M1294","v":0},{"$f":"'RAB roll forward'!N1294","v":0},{"$f":"'RAB roll forward'!O1294","v":0},{"$f":"'RAB roll forward'!P1294","v":0},{"$f":"'RAB roll forward'!Q1294","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G1295","v":44.578350702884634},{"$f":"'RAB roll forward'!H1295","v":39.564299398748432},{"$f":"'RAB roll forward'!I1295","v":45.351332922619626},{"$f":"'RAB roll forward'!J1295","v":54.037810955982245},{"$f":"'RAB roll forward'!K1295","v":0},{"$f":"'RAB roll forward'!L1295","v":0},{"$f":"'RAB roll forward'!M1295","v":0},{"$f":"'RAB roll forward'!N1295","v":0},{"$f":"'RAB roll forward'!O1295","v":0},{"$f":"'RAB roll forward'!P1295","v":0},{"$f":"'RAB roll forward'!Q1295","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G1296","v":35.20652824759091},{"$f":"'RAB roll forward'!H1296","v":10.864664707218108},{"$f":"'RAB roll forward'!I1296","v":30.314744493971904},{"$f":"'RAB roll forward'!J1296","v":28.505202094231972},{"$f":"'RAB roll forward'!K1296","v":0},{"$f":"'RAB roll forward'!L1296","v":0},{"$f":"'RAB roll forward'!M1296","v":0},{"$f":"'RAB roll forward'!N1296","v":0},{"$f":"'RAB roll forward'!O1296","v":0},{"$f":"'RAB roll forward'!P1296","v":0},{"$f":"'RAB roll forward'!Q1296","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G1297","v":0.88389863322517437},{"$f":"'RAB roll forward'!H1297","v":5.1385058021478764},{"$f":"'RAB roll forward'!I1297","v":3.2667494016486431},{"$f":"'RAB roll forward'!J1297","v":11.01849255152962},{"$f":"'RAB roll forward'!K1297","v":0},{"$f":"'RAB roll forward'!L1297","v":0},{"$f":"'RAB roll forward'!M1297","v":0},{"$f":"'RAB roll forward'!N1297","v":0},{"$f":"'RAB roll forward'!O1297","v":0},{"$f":"'RAB roll forward'!P1297","v":0},{"$f":"'RAB roll forward'!Q1297","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G1298","v":5.0533114854027943},{"$f":"'RAB roll forward'!H1298","v":25.163436179059882},{"$f":"'RAB roll forward'!I1298","v":24.262680416360485},{"$f":"'RAB roll forward'!J1298","v":11.444597507084939},{"$f":"'RAB roll forward'!K1298","v":0},{"$f":"'RAB roll forward'!L1298","v":0},{"$f":"'RAB roll forward'!M1298","v":0},{"$f":"'RAB roll forward'!N1298","v":0},{"$f":"'RAB roll forward'!O1298","v":0},{"$f":"'RAB roll forward'!P1298","v":0},{"$f":"'RAB roll forward'!Q1298","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G1299","v":9.6264008142701574},{"$f":"'RAB roll forward'!H1299","v":30.426894159900169},{"$f":"'RAB roll forward'!I1299","v":6.9022762218163782},{"$f":"'RAB roll forward'!J1299","v":15.151912139590602},{"$f":"'RAB roll forward'!K1299","v":0},{"$f":"'RAB roll forward'!L1299","v":0},{"$f":"'RAB roll forward'!M1299","v":0},{"$f":"'RAB roll forward'!N1299","v":0},{"$f":"'RAB roll forward'!O1299","v":0},{"$f":"'RAB roll forward'!P1299","v":0},{"$f":"'RAB roll forward'!Q1299","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G1300","v":5.6405535327706326},{"$f":"'RAB roll forward'!H1300","v":20.353407738466711},{"$f":"'RAB roll forward'!I1300","v":7.8560477463730241},{"$f":"'RAB roll forward'!J1300","v":15.934000902491105},{"$f":"'RAB roll forward'!K1300","v":0},{"$f":"'RAB roll forward'!L1300","v":0},{"$f":"'RAB roll forward'!M1300","v":0},{"$f":"'RAB roll forward'!N1300","v":0},{"$f":"'RAB roll forward'!O1300","v":0},{"$f":"'RAB roll forward'!P1300","v":0},{"$f":"'RAB roll forward'!Q1300","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G1301","v":0},{"$f":"'RAB roll forward'!H1301","v":0},{"$f":"'RAB roll forward'!I1301","v":0},{"$f":"'RAB roll forward'!J1301","v":0},{"$f":"'RAB roll forward'!K1301","v":0},{"$f":"'RAB roll forward'!L1301","v":0},{"$f":"'RAB roll forward'!M1301","v":0},{"$f":"'RAB roll forward'!N1301","v":0},{"$f":"'RAB roll forward'!O1301","v":0},{"$f":"'RAB roll forward'!P1301","v":0},{"$f":"'RAB roll forward'!Q1301","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G1302","v":18.466821878300525},{"$f":"'RAB roll forward'!H1302","v":3.9478763124789493},{"$f":"'RAB roll forward'!I1302","v":34.021541072542206},{"$f":"'RAB roll forward'!J1302","v":20.231075692026604},{"$f":"'RAB roll forward'!K1302","v":0},{"$f":"'RAB roll forward'!L1302","v":0},{"$f":"'RAB roll forward'!M1302","v":0},{"$f":"'RAB roll forward'!N1302","v":0},{"$f":"'RAB roll forward'!O1302","v":0},{"$f":"'RAB roll forward'!P1302","v":0},{"$f":"'RAB roll forward'!Q1302","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G1303","v":1.6376816689912348},{"$f":"'RAB roll forward'!H1303","v":0.61390414387590153},{"$f":"'RAB roll forward'!I1303","v":1.4212581017362134},{"$f":"'RAB roll forward'!J1303","v":0.92579958635877602},{"$f":"'RAB roll forward'!K1303","v":0},{"$f":"'RAB roll forward'!L1303","v":0},{"$f":"'RAB roll forward'!M1303","v":0},{"$f":"'RAB roll forward'!N1303","v":0},{"$f":"'RAB roll forward'!O1303","v":0},{"$f":"'RAB roll forward'!P1303","v":0},{"$f":"'RAB roll forward'!Q1303","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G1304","v":1.6557781346450147},{"$f":"'RAB roll forward'!H1304","v":14.26787801785501},{"$f":"'RAB roll forward'!I1304","v":2.0927917303630079},{"$f":"'RAB roll forward'!J1304","v":2.6812247498526824},{"$f":"'RAB roll forward'!K1304","v":0},{"$f":"'RAB roll forward'!L1304","v":0},{"$f":"'RAB roll forward'!M1304","v":0},{"$f":"'RAB roll forward'!N1304","v":0},{"$f":"'RAB roll forward'!O1304","v":0},{"$f":"'RAB roll forward'!P1304","v":0},{"$f":"'RAB roll forward'!Q1304","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G1305","v":0.21835755586549799},{"$f":"'RAB roll forward'!H1305","v":0.46153145461823536},{"$f":"'RAB roll forward'!I1305","v":2.811940176061186},{"$f":"'RAB roll forward'!J1305","v":0.54922143293312009},{"$f":"'RAB roll forward'!K1305","v":0},{"$f":"'RAB roll forward'!L1305","v":0},{"$f":"'RAB roll forward'!M1305","v":0},{"$f":"'RAB roll forward'!N1305","v":0},{"$f":"'RAB roll forward'!O1305","v":0},{"$f":"'RAB roll forward'!P1305","v":0},{"$f":"'RAB roll forward'!Q1305","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G1306","v":0},{"$f":"'RAB roll forward'!H1306","v":-7.6181994007551728},{"$f":"'RAB roll forward'!I1306","v":0},{"$f":"'RAB roll forward'!J1306","v":0},{"$f":"'RAB roll forward'!K1306","v":0},{"$f":"'RAB roll forward'!L1306","v":0},{"$f":"'RAB roll forward'!M1306","v":0},{"$f":"'RAB roll forward'!N1306","v":0},{"$f":"'RAB roll forward'!O1306","v":0},{"$f":"'RAB roll forward'!P1306","v":0},{"$f":"'RAB roll forward'!Q1306","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1307","v":0},{"$f":"'RAB roll forward'!H1307","v":0},{"$f":"'RAB roll forward'!I1307","v":0},{"$f":"'RAB roll forward'!J1307","v":0},{"$f":"'RAB roll forward'!K1307","v":0},{"$f":"'RAB roll forward'!L1307","v":0},{"$f":"'RAB roll forward'!M1307","v":0},{"$f":"'RAB roll forward'!N1307","v":0},{"$f":"'RAB roll forward'!O1307","v":0},{"$f":"'RAB roll forward'!P1307","v":0},{"$f":"'RAB roll forward'!Q1307","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G1308","v":0},{"$f":"'RAB roll forward'!H1308","v":0},{"$f":"'RAB roll forward'!I1308","v":0},{"$f":"'RAB roll forward'!J1308","v":0},{"$f":"'RAB roll forward'!K1308","v":0},{"$f":"'RAB roll forward'!L1308","v":0},{"$f":"'RAB roll forward'!M1308","v":0},{"$f":"'RAB roll forward'!N1308","v":0},{"$f":"'RAB roll forward'!O1308","v":0},{"$f":"'RAB roll forward'!P1308","v":0},{"$f":"'RAB roll forward'!Q1308","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1309","v":0},{"$f":"'RAB roll forward'!H1309","v":0},{"$f":"'RAB roll forward'!I1309","v":0},{"$f":"'RAB roll forward'!J1309","v":0},{"$f":"'RAB roll forward'!K1309","v":0},{"$f":"'RAB roll forward'!L1309","v":0},{"$f":"'RAB roll forward'!M1309","v":0},{"$f":"'RAB roll forward'!N1309","v":0},{"$f":"'RAB roll forward'!O1309","v":0},{"$f":"'RAB roll forward'!P1309","v":0},{"$f":"'RAB roll forward'!Q1309","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1310","v":0},{"$f":"'RAB roll forward'!H1310","v":0},{"$f":"'RAB roll forward'!I1310","v":0},{"$f":"'RAB roll forward'!J1310","v":0},{"$f":"'RAB roll forward'!K1310","v":0},{"$f":"'RAB roll forward'!L1310","v":0},{"$f":"'RAB roll forward'!M1310","v":0},{"$f":"'RAB roll forward'!N1310","v":0},{"$f":"'RAB roll forward'!O1310","v":0},{"$f":"'RAB roll forward'!P1310","v":0},{"$f":"'RAB roll forward'!Q1310","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1311","v":0},{"$f":"'RAB roll forward'!H1311","v":0},{"$f":"'RAB roll forward'!I1311","v":0},{"$f":"'RAB roll forward'!J1311","v":0},{"$f":"'RAB roll forward'!K1311","v":0},{"$f":"'RAB roll forward'!L1311","v":0},{"$f":"'RAB roll forward'!M1311","v":0},{"$f":"'RAB roll forward'!N1311","v":0},{"$f":"'RAB roll forward'!O1311","v":0},{"$f":"'RAB roll forward'!P1311","v":0},{"$f":"'RAB roll forward'!Q1311","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1312","v":0},{"$f":"'RAB roll forward'!H1312","v":0},{"$f":"'RAB roll forward'!I1312","v":0},{"$f":"'RAB roll forward'!J1312","v":0},{"$f":"'RAB roll forward'!K1312","v":0},{"$f":"'RAB roll forward'!L1312","v":0},{"$f":"'RAB roll forward'!M1312","v":0},{"$f":"'RAB roll forward'!N1312","v":0},{"$f":"'RAB roll forward'!O1312","v":0},{"$f":"'RAB roll forward'!P1312","v":0},{"$f":"'RAB roll forward'!Q1312","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1313","v":0},{"$f":"'RAB roll forward'!H1313","v":0},{"$f":"'RAB roll forward'!I1313","v":0},{"$f":"'RAB roll forward'!J1313","v":0},{"$f":"'RAB roll forward'!K1313","v":0},{"$f":"'RAB roll forward'!L1313","v":0},{"$f":"'RAB roll forward'!M1313","v":0},{"$f":"'RAB roll forward'!N1313","v":0},{"$f":"'RAB roll forward'!O1313","v":0},{"$f":"'RAB roll forward'!P1313","v":0},{"$f":"'RAB roll forward'!Q1313","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1314","v":0},{"$f":"'RAB roll forward'!H1314","v":0},{"$f":"'RAB roll forward'!I1314","v":0},{"$f":"'RAB roll forward'!J1314","v":0},{"$f":"'RAB roll forward'!K1314","v":0},{"$f":"'RAB roll forward'!L1314","v":0},{"$f":"'RAB roll forward'!M1314","v":0},{"$f":"'RAB roll forward'!N1314","v":0},{"$f":"'RAB roll forward'!O1314","v":0},{"$f":"'RAB roll forward'!P1314","v":0},{"$f":"'RAB roll forward'!Q1314","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1315","v":0},{"$f":"'RAB roll forward'!H1315","v":0},{"$f":"'RAB roll forward'!I1315","v":0},{"$f":"'RAB roll forward'!J1315","v":0},{"$f":"'RAB roll forward'!K1315","v":0},{"$f":"'RAB roll forward'!L1315","v":0},{"$f":"'RAB roll forward'!M1315","v":0},{"$f":"'RAB roll forward'!N1315","v":0},{"$f":"'RAB roll forward'!O1315","v":0},{"$f":"'RAB roll forward'!P1315","v":0},{"$f":"'RAB roll forward'!Q1315","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1316","v":0},{"$f":"'RAB roll forward'!H1316","v":0},{"$f":"'RAB roll forward'!I1316","v":0},{"$f":"'RAB roll forward'!J1316","v":0},{"$f":"'RAB roll forward'!K1316","v":0},{"$f":"'RAB roll forward'!L1316","v":0},{"$f":"'RAB roll forward'!M1316","v":0},{"$f":"'RAB roll forward'!N1316","v":0},{"$f":"'RAB roll forward'!O1316","v":0},{"$f":"'RAB roll forward'!P1316","v":0},{"$f":"'RAB roll forward'!Q1316","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1317","v":0},{"$f":"'RAB roll forward'!H1317","v":0},{"$f":"'RAB roll forward'!I1317","v":0},{"$f":"'RAB roll forward'!J1317","v":0},{"$f":"'RAB roll forward'!K1317","v":0},{"$f":"'RAB roll forward'!L1317","v":0},{"$f":"'RAB roll forward'!M1317","v":0},{"$f":"'RAB roll forward'!N1317","v":0},{"$f":"'RAB roll forward'!O1317","v":0},{"$f":"'RAB roll forward'!P1317","v":0},{"$f":"'RAB roll forward'!Q1317","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1318","v":0},{"$f":"'RAB roll forward'!H1318","v":0},{"$f":"'RAB roll forward'!I1318","v":0},{"$f":"'RAB roll forward'!J1318","v":0},{"$f":"'RAB roll forward'!K1318","v":0},{"$f":"'RAB roll forward'!L1318","v":0},{"$f":"'RAB roll forward'!M1318","v":0},{"$f":"'RAB roll forward'!N1318","v":0},{"$f":"'RAB roll forward'!O1318","v":0},{"$f":"'RAB roll forward'!P1318","v":0},{"$f":"'RAB roll forward'!Q1318","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1319","v":0},{"$f":"'RAB roll forward'!H1319","v":0},{"$f":"'RAB roll forward'!I1319","v":0},{"$f":"'RAB roll forward'!J1319","v":0},{"$f":"'RAB roll forward'!K1319","v":0},{"$f":"'RAB roll forward'!L1319","v":0},{"$f":"'RAB roll forward'!M1319","v":0},{"$f":"'RAB roll forward'!N1319","v":0},{"$f":"'RAB roll forward'!O1319","v":0},{"$f":"'RAB roll forward'!P1319","v":0},{"$f":"'RAB roll forward'!Q1319","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1320","v":0},{"$f":"'RAB roll forward'!H1320","v":0},{"$f":"'RAB roll forward'!I1320","v":0},{"$f":"'RAB roll forward'!J1320","v":0},{"$f":"'RAB roll forward'!K1320","v":0},{"$f":"'RAB roll forward'!L1320","v":0},{"$f":"'RAB roll forward'!M1320","v":0},{"$f":"'RAB roll forward'!N1320","v":0},{"$f":"'RAB roll forward'!O1320","v":0},{"$f":"'RAB roll forward'!P1320","v":0},{"$f":"'RAB roll forward'!Q1320","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1321","v":0},{"$f":"'RAB roll forward'!H1321","v":0},{"$f":"'RAB roll forward'!I1321","v":0},{"$f":"'RAB roll forward'!J1321","v":0},{"$f":"'RAB roll forward'!K1321","v":0},{"$f":"'RAB roll forward'!L1321","v":0},{"$f":"'RAB roll forward'!M1321","v":0},{"$f":"'RAB roll forward'!N1321","v":0},{"$f":"'RAB roll forward'!O1321","v":0},{"$f":"'RAB roll forward'!P1321","v":0},{"$f":"'RAB roll forward'!Q1321","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1322","v":0},{"$f":"'RAB roll forward'!H1322","v":0},{"$f":"'RAB roll forward'!I1322","v":0},{"$f":"'RAB roll forward'!J1322","v":0},{"$f":"'RAB roll forward'!K1322","v":0},{"$f":"'RAB roll forward'!L1322","v":0},{"$f":"'RAB roll forward'!M1322","v":0},{"$f":"'RAB roll forward'!N1322","v":0},{"$f":"'RAB roll forward'!O1322","v":0},{"$f":"'RAB roll forward'!P1322","v":0},{"$f":"'RAB roll forward'!Q1322","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1323","v":0},{"$f":"'RAB roll forward'!H1323","v":0},{"$f":"'RAB roll forward'!I1323","v":0},{"$f":"'RAB roll forward'!J1323","v":0},{"$f":"'RAB roll forward'!K1323","v":0},{"$f":"'RAB roll forward'!L1323","v":0},{"$f":"'RAB roll forward'!M1323","v":0},{"$f":"'RAB roll forward'!N1323","v":0},{"$f":"'RAB roll forward'!O1323","v":0},{"$f":"'RAB roll forward'!P1323","v":0},{"$f":"'RAB roll forward'!Q1323","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1324","v":0},{"$f":"'RAB roll forward'!H1324","v":0},{"$f":"'RAB roll forward'!I1324","v":0},{"$f":"'RAB roll forward'!J1324","v":0},{"$f":"'RAB roll forward'!K1324","v":0},{"$f":"'RAB roll forward'!L1324","v":0},{"$f":"'RAB roll forward'!M1324","v":0},{"$f":"'RAB roll forward'!N1324","v":0},{"$f":"'RAB roll forward'!O1324","v":0},{"$f":"'RAB roll forward'!P1324","v":0},{"$f":"'RAB roll forward'!Q1324","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1325","v":0},{"$f":"'RAB roll forward'!H1325","v":0},{"$f":"'RAB roll forward'!I1325","v":0},{"$f":"'RAB roll forward'!J1325","v":0},{"$f":"'RAB roll forward'!K1325","v":0},{"$f":"'RAB roll forward'!L1325","v":0},{"$f":"'RAB roll forward'!M1325","v":0},{"$f":"'RAB roll forward'!N1325","v":0},{"$f":"'RAB roll forward'!O1325","v":0},{"$f":"'RAB roll forward'!P1325","v":0},{"$f":"'RAB roll forward'!Q1325","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1326","v":0},{"$f":"'RAB roll forward'!H1326","v":0},{"$f":"'RAB roll forward'!I1326","v":0},{"$f":"'RAB roll forward'!J1326","v":0},{"$f":"'RAB roll forward'!K1326","v":0},{"$f":"'RAB roll forward'!L1326","v":0},{"$f":"'RAB roll forward'!M1326","v":0},{"$f":"'RAB roll forward'!N1326","v":0},{"$f":"'RAB roll forward'!O1326","v":0},{"$f":"'RAB roll forward'!P1326","v":0},{"$f":"'RAB roll forward'!Q1326","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1327","v":0},{"$f":"'RAB roll forward'!H1327","v":0},{"$f":"'RAB roll forward'!I1327","v":0},{"$f":"'RAB roll forward'!J1327","v":0},{"$f":"'RAB roll forward'!K1327","v":0},{"$f":"'RAB roll forward'!L1327","v":0},{"$f":"'RAB roll forward'!M1327","v":0},{"$f":"'RAB roll forward'!N1327","v":0},{"$f":"'RAB roll forward'!O1327","v":0},{"$f":"'RAB roll forward'!P1327","v":0},{"$f":"'RAB roll forward'!Q1327","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1328","v":0},{"$f":"'RAB roll forward'!H1328","v":0},{"$f":"'RAB roll forward'!I1328","v":0},{"$f":"'RAB roll forward'!J1328","v":0},{"$f":"'RAB roll forward'!K1328","v":0},{"$f":"'RAB roll forward'!L1328","v":0},{"$f":"'RAB roll forward'!M1328","v":0},{"$f":"'RAB roll forward'!N1328","v":0},{"$f":"'RAB roll forward'!O1328","v":0},{"$f":"'RAB roll forward'!P1328","v":0},{"$f":"'RAB roll forward'!Q1328","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1329","v":0},{"$f":"'RAB roll forward'!H1329","v":0},{"$f":"'RAB roll forward'!I1329","v":0},{"$f":"'RAB roll forward'!J1329","v":0},{"$f":"'RAB roll forward'!K1329","v":0},{"$f":"'RAB roll forward'!L1329","v":0},{"$f":"'RAB roll forward'!M1329","v":0},{"$f":"'RAB roll forward'!N1329","v":0},{"$f":"'RAB roll forward'!O1329","v":0},{"$f":"'RAB roll forward'!P1329","v":0},{"$f":"'RAB roll forward'!Q1329","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1330","v":0},{"$f":"'RAB roll forward'!H1330","v":0},{"$f":"'RAB roll forward'!I1330","v":0},{"$f":"'RAB roll forward'!J1330","v":0},{"$f":"'RAB roll forward'!K1330","v":0},{"$f":"'RAB roll forward'!L1330","v":0},{"$f":"'RAB roll forward'!M1330","v":0},{"$f":"'RAB roll forward'!N1330","v":0},{"$f":"'RAB roll forward'!O1330","v":0},{"$f":"'RAB roll forward'!P1330","v":0},{"$f":"'RAB roll forward'!Q1330","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1331","v":0},{"$f":"'RAB roll forward'!H1331","v":0},{"$f":"'RAB roll forward'!I1331","v":0},{"$f":"'RAB roll forward'!J1331","v":0},{"$f":"'RAB roll forward'!K1331","v":0},{"$f":"'RAB roll forward'!L1331","v":0},{"$f":"'RAB roll forward'!M1331","v":0},{"$f":"'RAB roll forward'!N1331","v":0},{"$f":"'RAB roll forward'!O1331","v":0},{"$f":"'RAB roll forward'!P1331","v":0},{"$f":"'RAB roll forward'!Q1331","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1332","v":0},{"$f":"'RAB roll forward'!H1332","v":0},{"$f":"'RAB roll forward'!I1332","v":0},{"$f":"'RAB roll forward'!J1332","v":0},{"$f":"'RAB roll forward'!K1332","v":0},{"$f":"'RAB roll forward'!L1332","v":0},{"$f":"'RAB roll forward'!M1332","v":0},{"$f":"'RAB roll forward'!N1332","v":0},{"$f":"'RAB roll forward'!O1332","v":0},{"$f":"'RAB roll forward'!P1332","v":0},{"$f":"'RAB roll forward'!Q1332","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1333","v":0},{"$f":"'RAB roll forward'!H1333","v":0},{"$f":"'RAB roll forward'!I1333","v":0},{"$f":"'RAB roll forward'!J1333","v":0},{"$f":"'RAB roll forward'!K1333","v":0},{"$f":"'RAB roll forward'!L1333","v":0},{"$f":"'RAB roll forward'!M1333","v":0},{"$f":"'RAB roll forward'!N1333","v":0},{"$f":"'RAB roll forward'!O1333","v":0},{"$f":"'RAB roll forward'!P1333","v":0},{"$f":"'RAB roll forward'!Q1333","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1334","v":0},{"$f":"'RAB roll forward'!H1334","v":0},{"$f":"'RAB roll forward'!I1334","v":0},{"$f":"'RAB roll forward'!J1334","v":0},{"$f":"'RAB roll forward'!K1334","v":0},{"$f":"'RAB roll forward'!L1334","v":0},{"$f":"'RAB roll forward'!M1334","v":0},{"$f":"'RAB roll forward'!N1334","v":0},{"$f":"'RAB roll forward'!O1334","v":0},{"$f":"'RAB roll forward'!P1334","v":0},{"$f":"'RAB roll forward'!Q1334","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1335","v":0},{"$f":"'RAB roll forward'!H1335","v":0},{"$f":"'RAB roll forward'!I1335","v":0},{"$f":"'RAB roll forward'!J1335","v":0},{"$f":"'RAB roll forward'!K1335","v":0},{"$f":"'RAB roll forward'!L1335","v":0},{"$f":"'RAB roll forward'!M1335","v":0},{"$f":"'RAB roll forward'!N1335","v":0},{"$f":"'RAB roll forward'!O1335","v":0},{"$f":"'RAB roll forward'!P1335","v":0},{"$f":"'RAB roll forward'!Q1335","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1336","v":0},{"$f":"'RAB roll forward'!H1336","v":0},{"$f":"'RAB roll forward'!I1336","v":0},{"$f":"'RAB roll forward'!J1336","v":0},{"$f":"'RAB roll forward'!K1336","v":0},{"$f":"'RAB roll forward'!L1336","v":0},{"$f":"'RAB roll forward'!M1336","v":0},{"$f":"'RAB roll forward'!N1336","v":0},{"$f":"'RAB roll forward'!O1336","v":0},{"$f":"'RAB roll forward'!P1336","v":0},{"$f":"'RAB roll forward'!Q1336","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1337","v":0},{"$f":"'RAB roll forward'!H1337","v":0},{"$f":"'RAB roll forward'!I1337","v":0},{"$f":"'RAB roll forward'!J1337","v":0},{"$f":"'RAB roll forward'!K1337","v":0},{"$f":"'RAB roll forward'!L1337","v":0},{"$f":"'RAB roll forward'!M1337","v":0},{"$f":"'RAB roll forward'!N1337","v":0},{"$f":"'RAB roll forward'!O1337","v":0},{"$f":"'RAB roll forward'!P1337","v":0},{"$f":"'RAB roll forward'!Q1337","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1338","v":0},{"$f":"'RAB roll forward'!H1338","v":0},{"$f":"'RAB roll forward'!I1338","v":0},{"$f":"'RAB roll forward'!J1338","v":0},{"$f":"'RAB roll forward'!K1338","v":0},{"$f":"'RAB roll forward'!L1338","v":0},{"$f":"'RAB roll forward'!M1338","v":0},{"$f":"'RAB roll forward'!N1338","v":0},{"$f":"'RAB roll forward'!O1338","v":0},{"$f":"'RAB roll forward'!P1338","v":0},{"$f":"'RAB roll forward'!Q1338","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1339","v":0},{"$f":"'RAB roll forward'!H1339","v":0},{"$f":"'RAB roll forward'!I1339","v":0},{"$f":"'RAB roll forward'!J1339","v":0},{"$f":"'RAB roll forward'!K1339","v":0},{"$f":"'RAB roll forward'!L1339","v":0},{"$f":"'RAB roll forward'!M1339","v":0},{"$f":"'RAB roll forward'!N1339","v":0},{"$f":"'RAB roll forward'!O1339","v":0},{"$f":"'RAB roll forward'!P1339","v":0},{"$f":"'RAB roll forward'!Q1339","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1340","v":0},{"$f":"'RAB roll forward'!H1340","v":0},{"$f":"'RAB roll forward'!I1340","v":0},{"$f":"'RAB roll forward'!J1340","v":0},{"$f":"'RAB roll forward'!K1340","v":0},{"$f":"'RAB roll forward'!L1340","v":0},{"$f":"'RAB roll forward'!M1340","v":0},{"$f":"'RAB roll forward'!N1340","v":0},{"$f":"'RAB roll forward'!O1340","v":0},{"$f":"'RAB roll forward'!P1340","v":0},{"$f":"'RAB roll forward'!Q1340","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1341","v":0},{"$f":"'RAB roll forward'!H1341","v":0},{"$f":"'RAB roll forward'!I1341","v":0},{"$f":"'RAB roll forward'!J1341","v":0},{"$f":"'RAB roll forward'!K1341","v":0},{"$f":"'RAB roll forward'!L1341","v":0},{"$f":"'RAB roll forward'!M1341","v":0},{"$f":"'RAB roll forward'!N1341","v":0},{"$f":"'RAB roll forward'!O1341","v":0},{"$f":"'RAB roll forward'!P1341","v":0},{"$f":"'RAB roll forward'!Q1341","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1342","v":0},{"$f":"'RAB roll forward'!H1342","v":0},{"$f":"'RAB roll forward'!I1342","v":0},{"$f":"'RAB roll forward'!J1342","v":0},{"$f":"'RAB roll forward'!K1342","v":0},{"$f":"'RAB roll forward'!L1342","v":0},{"$f":"'RAB roll forward'!M1342","v":0},{"$f":"'RAB roll forward'!N1342","v":0},{"$f":"'RAB roll forward'!O1342","v":0},{"$f":"'RAB roll forward'!P1342","v":0},{"$f":"'RAB roll forward'!Q1342","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1343","v":0},{"$f":"'RAB roll forward'!H1343","v":0},{"$f":"'RAB roll forward'!I1343","v":0},{"$f":"'RAB roll forward'!J1343","v":0},{"$f":"'RAB roll forward'!K1343","v":0},{"$f":"'RAB roll forward'!L1343","v":0},{"$f":"'RAB roll forward'!M1343","v":0},{"$f":"'RAB roll forward'!N1343","v":0},{"$f":"'RAB roll forward'!O1343","v":0},{"$f":"'RAB roll forward'!P1343","v":0},{"$f":"'RAB roll forward'!Q1343","v":0}]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$397& \" Regulatory Depreciation\"","v":"Nominal Actual Regulatory Depreciation"},null,null,null,{"$f":"SUM(G844:G893)","v":-61.170201610914162},{"$f":"SUM(H844:H893)","v":-84.089552426127639},-112.33930646165605,-97.979450221328335,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G1346","v":-8.4629832662692124},{"$f":"'RAB roll forward'!H1346","v":-13.200966580757152},{"$f":"'RAB roll forward'!I1346","v":-17.052895764967282},{"$f":"'RAB roll forward'!J1346","v":-17.743914183212983},{"$f":"'RAB roll forward'!K1346","v":0},{"$f":"'RAB roll forward'!L1346","v":0},{"$f":"'RAB roll forward'!M1346","v":0},{"$f":"'RAB roll forward'!N1346","v":0},{"$f":"'RAB roll forward'!O1346","v":0},{"$f":"'RAB roll forward'!P1346","v":0},{"$f":"'RAB roll forward'!Q1346","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G1347","v":-12.104217096843991},{"$f":"'RAB roll forward'!H1347","v":-14.635003544329082},{"$f":"'RAB roll forward'!I1347","v":-20.373496568557293},{"$f":"'RAB roll forward'!J1347","v":-16.225286285073729},{"$f":"'RAB roll forward'!K1347","v":0},{"$f":"'RAB roll forward'!L1347","v":0},{"$f":"'RAB roll forward'!M1347","v":0},{"$f":"'RAB roll forward'!N1347","v":0},{"$f":"'RAB roll forward'!O1347","v":0},{"$f":"'RAB roll forward'!P1347","v":0},{"$f":"'RAB roll forward'!Q1347","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G1348","v":-11.317104901030635},{"$f":"'RAB roll forward'!H1348","v":-13.123924076973932},{"$f":"'RAB roll forward'!I1348","v":-15.909641415116051},{"$f":"'RAB roll forward'!J1348","v":-14.397093650250644},{"$f":"'RAB roll forward'!K1348","v":0},{"$f":"'RAB roll forward'!L1348","v":0},{"$f":"'RAB roll forward'!M1348","v":0},{"$f":"'RAB roll forward'!N1348","v":0},{"$f":"'RAB roll forward'!O1348","v":0},{"$f":"'RAB roll forward'!P1348","v":0},{"$f":"'RAB roll forward'!Q1348","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G1349","v":-2.9953343603715155},{"$f":"'RAB roll forward'!H1349","v":-3.5707245113467803},{"$f":"'RAB roll forward'!I1349","v":-4.4551882646156349},{"$f":"'RAB roll forward'!J1349","v":-3.9530641287589141},{"$f":"'RAB roll forward'!K1349","v":0},{"$f":"'RAB roll forward'!L1349","v":0},{"$f":"'RAB roll forward'!M1349","v":0},{"$f":"'RAB roll forward'!N1349","v":0},{"$f":"'RAB roll forward'!O1349","v":0},{"$f":"'RAB roll forward'!P1349","v":0},{"$f":"'RAB roll forward'!Q1349","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G1350","v":-14.401939977676864},{"$f":"'RAB roll forward'!H1350","v":-21.322966790441679},{"$f":"'RAB roll forward'!I1350","v":-31.52459218254716},{"$f":"'RAB roll forward'!J1350","v":-23.575489957406379},{"$f":"'RAB roll forward'!K1350","v":0},{"$f":"'RAB roll forward'!L1350","v":0},{"$f":"'RAB roll forward'!M1350","v":0},{"$f":"'RAB roll forward'!N1350","v":0},{"$f":"'RAB roll forward'!O1350","v":0},{"$f":"'RAB roll forward'!P1350","v":0},{"$f":"'RAB roll forward'!Q1350","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G1351","v":-1.747995546632696},{"$f":"'RAB roll forward'!H1351","v":-2.7919691476740445},{"$f":"'RAB roll forward'!I1351","v":-4.6183177841909666},{"$f":"'RAB roll forward'!J1351","v":-3.1346175542981447},{"$f":"'RAB roll forward'!K1351","v":0},{"$f":"'RAB roll forward'!L1351","v":0},{"$f":"'RAB roll forward'!M1351","v":0},{"$f":"'RAB roll forward'!N1351","v":0},{"$f":"'RAB roll forward'!O1351","v":0},{"$f":"'RAB roll forward'!P1351","v":0},{"$f":"'RAB roll forward'!Q1351","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G1352","v":-2.8140088788313644},{"$f":"'RAB roll forward'!H1352","v":-3.4599488280881507},{"$f":"'RAB roll forward'!I1352","v":-4.8986494801478901},{"$f":"'RAB roll forward'!J1352","v":-5.0793983593882048},{"$f":"'RAB roll forward'!K1352","v":0},{"$f":"'RAB roll forward'!L1352","v":0},{"$f":"'RAB roll forward'!M1352","v":0},{"$f":"'RAB roll forward'!N1352","v":0},{"$f":"'RAB roll forward'!O1352","v":0},{"$f":"'RAB roll forward'!P1352","v":0},{"$f":"'RAB roll forward'!Q1352","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G1353","v":0.23075133224922162},{"$f":"'RAB roll forward'!H1353","v":0.19930829356910956},{"$f":"'RAB roll forward'!I1353","v":0.13287219571273792},{"$f":"'RAB roll forward'!J1353","v":0.21076852044933206},{"$f":"'RAB roll forward'!K1353","v":0},{"$f":"'RAB roll forward'!L1353","v":0},{"$f":"'RAB roll forward'!M1353","v":0},{"$f":"'RAB roll forward'!N1353","v":0},{"$f":"'RAB roll forward'!O1353","v":0},{"$f":"'RAB roll forward'!P1353","v":0},{"$f":"'RAB roll forward'!Q1353","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G1354","v":-10.300262738572874},{"$f":"'RAB roll forward'!H1354","v":-12.340910128746541},{"$f":"'RAB roll forward'!I1354","v":-10.443664277799899},{"$f":"'RAB roll forward'!J1354","v":-14.13652206228311},{"$f":"'RAB roll forward'!K1354","v":0},{"$f":"'RAB roll forward'!L1354","v":0},{"$f":"'RAB roll forward'!M1354","v":0},{"$f":"'RAB roll forward'!N1354","v":0},{"$f":"'RAB roll forward'!O1354","v":0},{"$f":"'RAB roll forward'!P1354","v":0},{"$f":"'RAB roll forward'!Q1354","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G1355","v":-0.45436112332592171},{"$f":"'RAB roll forward'!H1355","v":-0.77139158655262952},{"$f":"'RAB roll forward'!I1355","v":-0.6801787936605177},{"$f":"'RAB roll forward'!J1355","v":-0.75931655726927183},{"$f":"'RAB roll forward'!K1355","v":0},{"$f":"'RAB roll forward'!L1355","v":0},{"$f":"'RAB roll forward'!M1355","v":0},{"$f":"'RAB roll forward'!N1355","v":0},{"$f":"'RAB roll forward'!O1355","v":0},{"$f":"'RAB roll forward'!P1355","v":0},{"$f":"'RAB roll forward'!Q1355","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G1356","v":-2.1519682617531597},{"$f":"'RAB roll forward'!H1356","v":-2.8360627743673277},{"$f":"'RAB roll forward'!I1356","v":-3.8448940410065302},{"$f":"'RAB roll forward'!J1356","v":-3.5592820843591335},{"$f":"'RAB roll forward'!K1356","v":0},{"$f":"'RAB roll forward'!L1356","v":0},{"$f":"'RAB roll forward'!M1356","v":0},{"$f":"'RAB roll forward'!N1356","v":0},{"$f":"'RAB roll forward'!O1356","v":0},{"$f":"'RAB roll forward'!P1356","v":0},{"$f":"'RAB roll forward'!Q1356","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G1357","v":-0.98962861119314627},{"$f":"'RAB roll forward'!H1357","v":-0.952390308743161},{"$f":"'RAB roll forward'!I1357","v":-0.96184883069074611},{"$f":"'RAB roll forward'!J1357","v":-0.3757359365042649},{"$f":"'RAB roll forward'!K1357","v":0},{"$f":"'RAB roll forward'!L1357","v":0},{"$f":"'RAB roll forward'!M1357","v":0},{"$f":"'RAB roll forward'!N1357","v":0},{"$f":"'RAB roll forward'!O1357","v":0},{"$f":"'RAB roll forward'!P1357","v":0},{"$f":"'RAB roll forward'!Q1357","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G1358","v":2.9129050582245752},{"$f":"'RAB roll forward'!H1358","v":2.5159817316093793},{"$f":"'RAB roll forward'!I1358","v":1.5627617649211911},{"$f":"'RAB roll forward'!J1358","v":2.4789308496062574},{"$f":"'RAB roll forward'!K1358","v":0},{"$f":"'RAB roll forward'!L1358","v":0},{"$f":"'RAB roll forward'!M1358","v":0},{"$f":"'RAB roll forward'!N1358","v":0},{"$f":"'RAB roll forward'!O1358","v":0},{"$f":"'RAB roll forward'!P1358","v":0},{"$f":"'RAB roll forward'!Q1358","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1359","v":3.4259467611133965},{"$f":"'RAB roll forward'!H1359","v":2.9591144552034638},{"$f":"'RAB roll forward'!I1359","v":1.9727429701356161},{"$f":"'RAB roll forward'!J1359","v":3.129263536377644},{"$f":"'RAB roll forward'!K1359","v":0},{"$f":"'RAB roll forward'!L1359","v":0},{"$f":"'RAB roll forward'!M1359","v":0},{"$f":"'RAB roll forward'!N1359","v":0},{"$f":"'RAB roll forward'!O1359","v":0},{"$f":"'RAB roll forward'!P1359","v":0},{"$f":"'RAB roll forward'!Q1359","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G1360","v":0},{"$f":"'RAB roll forward'!H1360","v":-0.7576986284891063},{"$f":"'RAB roll forward'!I1360","v":-1.2443159891256204},{"$f":"'RAB roll forward'!J1360","v":-0.85869236895678291},{"$f":"'RAB roll forward'!K1360","v":0},{"$f":"'RAB roll forward'!L1360","v":0},{"$f":"'RAB roll forward'!M1360","v":0},{"$f":"'RAB roll forward'!N1360","v":0},{"$f":"'RAB roll forward'!O1360","v":0},{"$f":"'RAB roll forward'!P1360","v":0},{"$f":"'RAB roll forward'!Q1360","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1361","v":0},{"$f":"'RAB roll forward'!H1361","v":0},{"$f":"'RAB roll forward'!I1361","v":0},{"$f":"'RAB roll forward'!J1361","v":0},{"$f":"'RAB roll forward'!K1361","v":0},{"$f":"'RAB roll forward'!L1361","v":0},{"$f":"'RAB roll forward'!M1361","v":0},{"$f":"'RAB roll forward'!N1361","v":0},{"$f":"'RAB roll forward'!O1361","v":0},{"$f":"'RAB roll forward'!P1361","v":0},{"$f":"'RAB roll forward'!Q1361","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1362","v":0},{"$f":"'RAB roll forward'!H1362","v":0},{"$f":"'RAB roll forward'!I1362","v":0},{"$f":"'RAB roll forward'!J1362","v":0},{"$f":"'RAB roll forward'!K1362","v":0},{"$f":"'RAB roll forward'!L1362","v":0},{"$f":"'RAB roll forward'!M1362","v":0},{"$f":"'RAB roll forward'!N1362","v":0},{"$f":"'RAB roll forward'!O1362","v":0},{"$f":"'RAB roll forward'!P1362","v":0},{"$f":"'RAB roll forward'!Q1362","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1363","v":0},{"$f":"'RAB roll forward'!H1363","v":0},{"$f":"'RAB roll forward'!I1363","v":0},{"$f":"'RAB roll forward'!J1363","v":0},{"$f":"'RAB roll forward'!K1363","v":0},{"$f":"'RAB roll forward'!L1363","v":0},{"$f":"'RAB roll forward'!M1363","v":0},{"$f":"'RAB roll forward'!N1363","v":0},{"$f":"'RAB roll forward'!O1363","v":0},{"$f":"'RAB roll forward'!P1363","v":0},{"$f":"'RAB roll forward'!Q1363","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1364","v":0},{"$f":"'RAB roll forward'!H1364","v":0},{"$f":"'RAB roll forward'!I1364","v":0},{"$f":"'RAB roll forward'!J1364","v":0},{"$f":"'RAB roll forward'!K1364","v":0},{"$f":"'RAB roll forward'!L1364","v":0},{"$f":"'RAB roll forward'!M1364","v":0},{"$f":"'RAB roll forward'!N1364","v":0},{"$f":"'RAB roll forward'!O1364","v":0},{"$f":"'RAB roll forward'!P1364","v":0},{"$f":"'RAB roll forward'!Q1364","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1365","v":0},{"$f":"'RAB roll forward'!H1365","v":0},{"$f":"'RAB roll forward'!I1365","v":0},{"$f":"'RAB roll forward'!J1365","v":0},{"$f":"'RAB roll forward'!K1365","v":0},{"$f":"'RAB roll forward'!L1365","v":0},{"$f":"'RAB roll forward'!M1365","v":0},{"$f":"'RAB roll forward'!N1365","v":0},{"$f":"'RAB roll forward'!O1365","v":0},{"$f":"'RAB roll forward'!P1365","v":0},{"$f":"'RAB roll forward'!Q1365","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1366","v":0},{"$f":"'RAB roll forward'!H1366","v":0},{"$f":"'RAB roll forward'!I1366","v":0},{"$f":"'RAB roll forward'!J1366","v":0},{"$f":"'RAB roll forward'!K1366","v":0},{"$f":"'RAB roll forward'!L1366","v":0},{"$f":"'RAB roll forward'!M1366","v":0},{"$f":"'RAB roll forward'!N1366","v":0},{"$f":"'RAB roll forward'!O1366","v":0},{"$f":"'RAB roll forward'!P1366","v":0},{"$f":"'RAB roll forward'!Q1366","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1367","v":0},{"$f":"'RAB roll forward'!H1367","v":0},{"$f":"'RAB roll forward'!I1367","v":0},{"$f":"'RAB roll forward'!J1367","v":0},{"$f":"'RAB roll forward'!K1367","v":0},{"$f":"'RAB roll forward'!L1367","v":0},{"$f":"'RAB roll forward'!M1367","v":0},{"$f":"'RAB roll forward'!N1367","v":0},{"$f":"'RAB roll forward'!O1367","v":0},{"$f":"'RAB roll forward'!P1367","v":0},{"$f":"'RAB roll forward'!Q1367","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1368","v":0},{"$f":"'RAB roll forward'!H1368","v":0},{"$f":"'RAB roll forward'!I1368","v":0},{"$f":"'RAB roll forward'!J1368","v":0},{"$f":"'RAB roll forward'!K1368","v":0},{"$f":"'RAB roll forward'!L1368","v":0},{"$f":"'RAB roll forward'!M1368","v":0},{"$f":"'RAB roll forward'!N1368","v":0},{"$f":"'RAB roll forward'!O1368","v":0},{"$f":"'RAB roll forward'!P1368","v":0},{"$f":"'RAB roll forward'!Q1368","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1369","v":0},{"$f":"'RAB roll forward'!H1369","v":0},{"$f":"'RAB roll forward'!I1369","v":0},{"$f":"'RAB roll forward'!J1369","v":0},{"$f":"'RAB roll forward'!K1369","v":0},{"$f":"'RAB roll forward'!L1369","v":0},{"$f":"'RAB roll forward'!M1369","v":0},{"$f":"'RAB roll forward'!N1369","v":0},{"$f":"'RAB roll forward'!O1369","v":0},{"$f":"'RAB roll forward'!P1369","v":0},{"$f":"'RAB roll forward'!Q1369","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1370","v":0},{"$f":"'RAB roll forward'!H1370","v":0},{"$f":"'RAB roll forward'!I1370","v":0},{"$f":"'RAB roll forward'!J1370","v":0},{"$f":"'RAB roll forward'!K1370","v":0},{"$f":"'RAB roll forward'!L1370","v":0},{"$f":"'RAB roll forward'!M1370","v":0},{"$f":"'RAB roll forward'!N1370","v":0},{"$f":"'RAB roll forward'!O1370","v":0},{"$f":"'RAB roll forward'!P1370","v":0},{"$f":"'RAB roll forward'!Q1370","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1371","v":0},{"$f":"'RAB roll forward'!H1371","v":0},{"$f":"'RAB roll forward'!I1371","v":0},{"$f":"'RAB roll forward'!J1371","v":0},{"$f":"'RAB roll forward'!K1371","v":0},{"$f":"'RAB roll forward'!L1371","v":0},{"$f":"'RAB roll forward'!M1371","v":0},{"$f":"'RAB roll forward'!N1371","v":0},{"$f":"'RAB roll forward'!O1371","v":0},{"$f":"'RAB roll forward'!P1371","v":0},{"$f":"'RAB roll forward'!Q1371","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1372","v":0},{"$f":"'RAB roll forward'!H1372","v":0},{"$f":"'RAB roll forward'!I1372","v":0},{"$f":"'RAB roll forward'!J1372","v":0},{"$f":"'RAB roll forward'!K1372","v":0},{"$f":"'RAB roll forward'!L1372","v":0},{"$f":"'RAB roll forward'!M1372","v":0},{"$f":"'RAB roll forward'!N1372","v":0},{"$f":"'RAB roll forward'!O1372","v":0},{"$f":"'RAB roll forward'!P1372","v":0},{"$f":"'RAB roll forward'!Q1372","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1373","v":0},{"$f":"'RAB roll forward'!H1373","v":0},{"$f":"'RAB roll forward'!I1373","v":0},{"$f":"'RAB roll forward'!J1373","v":0},{"$f":"'RAB roll forward'!K1373","v":0},{"$f":"'RAB roll forward'!L1373","v":0},{"$f":"'RAB roll forward'!M1373","v":0},{"$f":"'RAB roll forward'!N1373","v":0},{"$f":"'RAB roll forward'!O1373","v":0},{"$f":"'RAB roll forward'!P1373","v":0},{"$f":"'RAB roll forward'!Q1373","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1374","v":0},{"$f":"'RAB roll forward'!H1374","v":0},{"$f":"'RAB roll forward'!I1374","v":0},{"$f":"'RAB roll forward'!J1374","v":0},{"$f":"'RAB roll forward'!K1374","v":0},{"$f":"'RAB roll forward'!L1374","v":0},{"$f":"'RAB roll forward'!M1374","v":0},{"$f":"'RAB roll forward'!N1374","v":0},{"$f":"'RAB roll forward'!O1374","v":0},{"$f":"'RAB roll forward'!P1374","v":0},{"$f":"'RAB roll forward'!Q1374","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1375","v":0},{"$f":"'RAB roll forward'!H1375","v":0},{"$f":"'RAB roll forward'!I1375","v":0},{"$f":"'RAB roll forward'!J1375","v":0},{"$f":"'RAB roll forward'!K1375","v":0},{"$f":"'RAB roll forward'!L1375","v":0},{"$f":"'RAB roll forward'!M1375","v":0},{"$f":"'RAB roll forward'!N1375","v":0},{"$f":"'RAB roll forward'!O1375","v":0},{"$f":"'RAB roll forward'!P1375","v":0},{"$f":"'RAB roll forward'!Q1375","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1376","v":0},{"$f":"'RAB roll forward'!H1376","v":0},{"$f":"'RAB roll forward'!I1376","v":0},{"$f":"'RAB roll forward'!J1376","v":0},{"$f":"'RAB roll forward'!K1376","v":0},{"$f":"'RAB roll forward'!L1376","v":0},{"$f":"'RAB roll forward'!M1376","v":0},{"$f":"'RAB roll forward'!N1376","v":0},{"$f":"'RAB roll forward'!O1376","v":0},{"$f":"'RAB roll forward'!P1376","v":0},{"$f":"'RAB roll forward'!Q1376","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1377","v":0},{"$f":"'RAB roll forward'!H1377","v":0},{"$f":"'RAB roll forward'!I1377","v":0},{"$f":"'RAB roll forward'!J1377","v":0},{"$f":"'RAB roll forward'!K1377","v":0},{"$f":"'RAB roll forward'!L1377","v":0},{"$f":"'RAB roll forward'!M1377","v":0},{"$f":"'RAB roll forward'!N1377","v":0},{"$f":"'RAB roll forward'!O1377","v":0},{"$f":"'RAB roll forward'!P1377","v":0},{"$f":"'RAB roll forward'!Q1377","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1378","v":0},{"$f":"'RAB roll forward'!H1378","v":0},{"$f":"'RAB roll forward'!I1378","v":0},{"$f":"'RAB roll forward'!J1378","v":0},{"$f":"'RAB roll forward'!K1378","v":0},{"$f":"'RAB roll forward'!L1378","v":0},{"$f":"'RAB roll forward'!M1378","v":0},{"$f":"'RAB roll forward'!N1378","v":0},{"$f":"'RAB roll forward'!O1378","v":0},{"$f":"'RAB roll forward'!P1378","v":0},{"$f":"'RAB roll forward'!Q1378","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1379","v":0},{"$f":"'RAB roll forward'!H1379","v":0},{"$f":"'RAB roll forward'!I1379","v":0},{"$f":"'RAB roll forward'!J1379","v":0},{"$f":"'RAB roll forward'!K1379","v":0},{"$f":"'RAB roll forward'!L1379","v":0},{"$f":"'RAB roll forward'!M1379","v":0},{"$f":"'RAB roll forward'!N1379","v":0},{"$f":"'RAB roll forward'!O1379","v":0},{"$f":"'RAB roll forward'!P1379","v":0},{"$f":"'RAB roll forward'!Q1379","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1380","v":0},{"$f":"'RAB roll forward'!H1380","v":0},{"$f":"'RAB roll forward'!I1380","v":0},{"$f":"'RAB roll forward'!J1380","v":0},{"$f":"'RAB roll forward'!K1380","v":0},{"$f":"'RAB roll forward'!L1380","v":0},{"$f":"'RAB roll forward'!M1380","v":0},{"$f":"'RAB roll forward'!N1380","v":0},{"$f":"'RAB roll forward'!O1380","v":0},{"$f":"'RAB roll forward'!P1380","v":0},{"$f":"'RAB roll forward'!Q1380","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1381","v":0},{"$f":"'RAB roll forward'!H1381","v":0},{"$f":"'RAB roll forward'!I1381","v":0},{"$f":"'RAB roll forward'!J1381","v":0},{"$f":"'RAB roll forward'!K1381","v":0},{"$f":"'RAB roll forward'!L1381","v":0},{"$f":"'RAB roll forward'!M1381","v":0},{"$f":"'RAB roll forward'!N1381","v":0},{"$f":"'RAB roll forward'!O1381","v":0},{"$f":"'RAB roll forward'!P1381","v":0},{"$f":"'RAB roll forward'!Q1381","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1382","v":0},{"$f":"'RAB roll forward'!H1382","v":0},{"$f":"'RAB roll forward'!I1382","v":0},{"$f":"'RAB roll forward'!J1382","v":0},{"$f":"'RAB roll forward'!K1382","v":0},{"$f":"'RAB roll forward'!L1382","v":0},{"$f":"'RAB roll forward'!M1382","v":0},{"$f":"'RAB roll forward'!N1382","v":0},{"$f":"'RAB roll forward'!O1382","v":0},{"$f":"'RAB roll forward'!P1382","v":0},{"$f":"'RAB roll forward'!Q1382","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1383","v":0},{"$f":"'RAB roll forward'!H1383","v":0},{"$f":"'RAB roll forward'!I1383","v":0},{"$f":"'RAB roll forward'!J1383","v":0},{"$f":"'RAB roll forward'!K1383","v":0},{"$f":"'RAB roll forward'!L1383","v":0},{"$f":"'RAB roll forward'!M1383","v":0},{"$f":"'RAB roll forward'!N1383","v":0},{"$f":"'RAB roll forward'!O1383","v":0},{"$f":"'RAB roll forward'!P1383","v":0},{"$f":"'RAB roll forward'!Q1383","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1384","v":0},{"$f":"'RAB roll forward'!H1384","v":0},{"$f":"'RAB roll forward'!I1384","v":0},{"$f":"'RAB roll forward'!J1384","v":0},{"$f":"'RAB roll forward'!K1384","v":0},{"$f":"'RAB roll forward'!L1384","v":0},{"$f":"'RAB roll forward'!M1384","v":0},{"$f":"'RAB roll forward'!N1384","v":0},{"$f":"'RAB roll forward'!O1384","v":0},{"$f":"'RAB roll forward'!P1384","v":0},{"$f":"'RAB roll forward'!Q1384","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1385","v":0},{"$f":"'RAB roll forward'!H1385","v":0},{"$f":"'RAB roll forward'!I1385","v":0},{"$f":"'RAB roll forward'!J1385","v":0},{"$f":"'RAB roll forward'!K1385","v":0},{"$f":"'RAB roll forward'!L1385","v":0},{"$f":"'RAB roll forward'!M1385","v":0},{"$f":"'RAB roll forward'!N1385","v":0},{"$f":"'RAB roll forward'!O1385","v":0},{"$f":"'RAB roll forward'!P1385","v":0},{"$f":"'RAB roll forward'!Q1385","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1386","v":0},{"$f":"'RAB roll forward'!H1386","v":0},{"$f":"'RAB roll forward'!I1386","v":0},{"$f":"'RAB roll forward'!J1386","v":0},{"$f":"'RAB roll forward'!K1386","v":0},{"$f":"'RAB roll forward'!L1386","v":0},{"$f":"'RAB roll forward'!M1386","v":0},{"$f":"'RAB roll forward'!N1386","v":0},{"$f":"'RAB roll forward'!O1386","v":0},{"$f":"'RAB roll forward'!P1386","v":0},{"$f":"'RAB roll forward'!Q1386","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1387","v":0},{"$f":"'RAB roll forward'!H1387","v":0},{"$f":"'RAB roll forward'!I1387","v":0},{"$f":"'RAB roll forward'!J1387","v":0},{"$f":"'RAB roll forward'!K1387","v":0},{"$f":"'RAB roll forward'!L1387","v":0},{"$f":"'RAB roll forward'!M1387","v":0},{"$f":"'RAB roll forward'!N1387","v":0},{"$f":"'RAB roll forward'!O1387","v":0},{"$f":"'RAB roll forward'!P1387","v":0},{"$f":"'RAB roll forward'!Q1387","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1388","v":0},{"$f":"'RAB roll forward'!H1388","v":0},{"$f":"'RAB roll forward'!I1388","v":0},{"$f":"'RAB roll forward'!J1388","v":0},{"$f":"'RAB roll forward'!K1388","v":0},{"$f":"'RAB roll forward'!L1388","v":0},{"$f":"'RAB roll forward'!M1388","v":0},{"$f":"'RAB roll forward'!N1388","v":0},{"$f":"'RAB roll forward'!O1388","v":0},{"$f":"'RAB roll forward'!P1388","v":0},{"$f":"'RAB roll forward'!Q1388","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1389","v":0},{"$f":"'RAB roll forward'!H1389","v":0},{"$f":"'RAB roll forward'!I1389","v":0},{"$f":"'RAB roll forward'!J1389","v":0},{"$f":"'RAB roll forward'!K1389","v":0},{"$f":"'RAB roll forward'!L1389","v":0},{"$f":"'RAB roll forward'!M1389","v":0},{"$f":"'RAB roll forward'!N1389","v":0},{"$f":"'RAB roll forward'!O1389","v":0},{"$f":"'RAB roll forward'!P1389","v":0},{"$f":"'RAB roll forward'!Q1389","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1390","v":0},{"$f":"'RAB roll forward'!H1390","v":0},{"$f":"'RAB roll forward'!I1390","v":0},{"$f":"'RAB roll forward'!J1390","v":0},{"$f":"'RAB roll forward'!K1390","v":0},{"$f":"'RAB roll forward'!L1390","v":0},{"$f":"'RAB roll forward'!M1390","v":0},{"$f":"'RAB roll forward'!N1390","v":0},{"$f":"'RAB roll forward'!O1390","v":0},{"$f":"'RAB roll forward'!P1390","v":0},{"$f":"'RAB roll forward'!Q1390","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1391","v":0},{"$f":"'RAB roll forward'!H1391","v":0},{"$f":"'RAB roll forward'!I1391","v":0},{"$f":"'RAB roll forward'!J1391","v":0},{"$f":"'RAB roll forward'!K1391","v":0},{"$f":"'RAB roll forward'!L1391","v":0},{"$f":"'RAB roll forward'!M1391","v":0},{"$f":"'RAB roll forward'!N1391","v":0},{"$f":"'RAB roll forward'!O1391","v":0},{"$f":"'RAB roll forward'!P1391","v":0},{"$f":"'RAB roll forward'!Q1391","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1392","v":0},{"$f":"'RAB roll forward'!H1392","v":0},{"$f":"'RAB roll forward'!I1392","v":0},{"$f":"'RAB roll forward'!J1392","v":0},{"$f":"'RAB roll forward'!K1392","v":0},{"$f":"'RAB roll forward'!L1392","v":0},{"$f":"'RAB roll forward'!M1392","v":0},{"$f":"'RAB roll forward'!N1392","v":0},{"$f":"'RAB roll forward'!O1392","v":0},{"$f":"'RAB roll forward'!P1392","v":0},{"$f":"'RAB roll forward'!Q1392","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1393","v":0},{"$f":"'RAB roll forward'!H1393","v":0},{"$f":"'RAB roll forward'!I1393","v":0},{"$f":"'RAB roll forward'!J1393","v":0},{"$f":"'RAB roll forward'!K1393","v":0},{"$f":"'RAB roll forward'!L1393","v":0},{"$f":"'RAB roll forward'!M1393","v":0},{"$f":"'RAB roll forward'!N1393","v":0},{"$f":"'RAB roll forward'!O1393","v":0},{"$f":"'RAB roll forward'!P1393","v":0},{"$f":"'RAB roll forward'!Q1393","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1394","v":0},{"$f":"'RAB roll forward'!H1394","v":0},{"$f":"'RAB roll forward'!I1394","v":0},{"$f":"'RAB roll forward'!J1394","v":0},{"$f":"'RAB roll forward'!K1394","v":0},{"$f":"'RAB roll forward'!L1394","v":0},{"$f":"'RAB roll forward'!M1394","v":0},{"$f":"'RAB roll forward'!N1394","v":0},{"$f":"'RAB roll forward'!O1394","v":0},{"$f":"'RAB roll forward'!P1394","v":0},{"$f":"'RAB roll forward'!Q1394","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1395","v":0},{"$f":"'RAB roll forward'!H1395","v":0},{"$f":"'RAB roll forward'!I1395","v":0},{"$f":"'RAB roll forward'!J1395","v":0},{"$f":"'RAB roll forward'!K1395","v":0},{"$f":"'RAB roll forward'!L1395","v":0},{"$f":"'RAB roll forward'!M1395","v":0},{"$f":"'RAB roll forward'!N1395","v":0},{"$f":"'RAB roll forward'!O1395","v":0},{"$f":"'RAB roll forward'!P1395","v":0},{"$f":"'RAB roll forward'!Q1395","v":0}]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G896:G945)","v":5.0969003598703164}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G1398","v":-7.0519443967290307}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G1399","v":11.754964255126609}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G1400","v":1.7997825153549396}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G1401","v":4.6142962155371267E-2}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G1402","v":-4.0823386317381383}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G1403","v":5.0723348036652798}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G1404","v":-0.69375195361283293}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G1405","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G1406","v":-1.570365911833191}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G1407","v":0.21303147933975342}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G1408","v":-0.36980460997910347}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G1409","v":-2.1150151879339774E-2}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G1410","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1411","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G1412","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1413","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1414","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1415","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1416","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1417","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1418","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1419","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1420","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1421","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1422","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1423","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1424","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1425","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1426","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1427","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1428","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1429","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1430","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1431","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1432","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1433","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1434","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1435","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1436","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1437","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1438","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1439","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1440","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1441","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1442","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1443","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1444","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1445","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1446","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1447","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G948:G997)","v":3.9004484597828486}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G1450","v":-5.3965633460795921}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G1451","v":8.9955912390795874}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G1452","v":1.3772996221842733}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G1453","v":3.5311313339724655E-2}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G1454","v":-3.1240460484262198}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G1455","v":3.8816494487960833}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G1456","v":-0.53089987009464801}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G1457","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G1458","v":-1.201736520166367}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G1459","v":0.16302423959826914}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G1460","v":-0.28299627608382183}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G1461","v":-1.6185342364441101E-2}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G1462","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1463","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G1464","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1465","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1466","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1467","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1468","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1469","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1470","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1471","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1472","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1473","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1474","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1475","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1476","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1477","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1478","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1479","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1480","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1481","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1482","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1483","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1484","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1485","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1486","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1487","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1488","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1489","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1490","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1491","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1492","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1493","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1494","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1495","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1496","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1497","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1498","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1499","v":0}]
[]
[null,null,"Nominal Forecast Group 3 Asset Roll in",null,null,null,{"$f":"SUM(G1000:G1049)","v":144.4075011554221}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G1502","v":25.771455647060201}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G1503","v":64.375625203636218}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G1504","v":45.30347231135184}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G1505","v":0.10072710800212542}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G1506","v":3.9728244901911793}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G1507","v":4.2610261549478956}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G1508","v":0.62237024023260301}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G1509","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G1510","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G1511","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G1512","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G1513","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G1514","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1515","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G1516","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1517","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1518","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1519","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1520","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1521","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1522","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1523","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1524","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1525","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1526","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1527","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1528","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1529","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1530","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1531","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1532","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1533","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1534","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1535","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1536","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1537","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1538","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1539","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1540","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1541","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1542","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1543","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1544","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1545","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1546","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1547","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1548","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1549","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1550","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1551","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G1052:G1101)","v":54.575206981443216}]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"'RAB roll forward'!G1554","v":0.14623465400504637}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"'RAB roll forward'!G1555","v":0.64858552165614036}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"'RAB roll forward'!G1556","v":0.12778782358945207}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"'RAB roll forward'!G1557","v":0.19703603845928996}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"'RAB roll forward'!G1558","v":7.1708961949696441E-3}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"'RAB roll forward'!G1559","v":4.0296149500971497E-2}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"'RAB roll forward'!G1560","v":8.0958980373448761E-3}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"'RAB roll forward'!G1561","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"'RAB roll forward'!G1562","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"'RAB roll forward'!G1563","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,{"$f":"'RAB roll forward'!G1564","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"'RAB roll forward'!G1565","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"'RAB roll forward'!G1566","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1567","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"'RAB roll forward'!G1568","v":53.4}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1569","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1570","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1571","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1572","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1573","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1574","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1575","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1576","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1577","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1578","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1579","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1580","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1581","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1582","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1583","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1584","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1585","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1586","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1587","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1588","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1589","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1590","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1591","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1592","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1593","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1594","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1595","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1596","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1597","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1598","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1599","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1600","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1601","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1602","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1603","v":0}]
[]
[null,null,"Interim Closing Regulatory Asset Base – As Commissioned"]
[]
[null,null,"Interim Closing Regulatory Asset Base",null,null,null,{"$f":"SUM(G1106:G1155)","v":2504.9803739813142},{"$f":"SUM(H1106:H1155)","v":2804.5442225803149},2881.270652910157,2967.5937532128482,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"G740+G792+G844+G896+G948+G1052","v":106.66997350032314},{"$f":"H740+H792+H844","v":160.87319159527985},174.58467033831829,{"$f":"IF(COUNT($H1106:I1106)>='RFM input'!$AA$7,0, J740+J792+J844)","v":180.66396906704387},{"$f":"IF(COUNT($H1106:J1106)>='RFM input'!$AA$7,0, K740+K792+K844)","v":0},{"$f":"IF(COUNT($H1106:K1106)>='RFM input'!$AA$7,0, L740+L792+L844)","v":0},{"$f":"IF(COUNT($H1106:L1106)>='RFM input'!$AA$7,0, M740+M792+M844)","v":0},{"$f":"IF(COUNT($H1106:M1106)>='RFM input'!$AA$7,0, N740+N792+N844)","v":0},{"$f":"IF(COUNT($H1106:N1106)>='RFM input'!$AA$7,0, O740+O792+O844)","v":0},{"$f":"IF(COUNT($H1106:O1106)>='RFM input'!$AA$7,0, P740+P792+P844)","v":0},{"$f":"IF(COUNT($H1106:P1106)>='RFM input'!$AA$7,0, Q740+Q792+Q844)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"G741+G793+G845+G897+G949","v":503.82958555075811},593.78309213046975,618.76092848453209,{"$f":"IF(COUNT($H1107:I1107)>='RFM input'!$AA$7,0, J741+J793+J845)","v":656.57345315544057},{"$f":"IF(COUNT($H1107:J1107)>='RFM input'!$AA$7,0, K741+K793+K845)","v":0},{"$f":"IF(COUNT($H1107:K1107)>='RFM input'!$AA$7,0, L741+L793+L845)","v":0},{"$f":"IF(COUNT($H1107:L1107)>='RFM input'!$AA$7,0, M741+M793+M845)","v":0},{"$f":"IF(COUNT($H1107:M1107)>='RFM input'!$AA$7,0, N741+N793+N845)","v":0},{"$f":"IF(COUNT($H1107:N1107)>='RFM input'!$AA$7,0, O741+O793+O845)","v":0},{"$f":"IF(COUNT($H1107:O1107)>='RFM input'!$AA$7,0, P741+P793+P845)","v":0},{"$f":"IF(COUNT($H1107:P1107)>='RFM input'!$AA$7,0, Q741+Q793+Q845)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,211.44083646770042,254.61283723288585,269.01794031174171,{"$f":"IF(COUNT($H1108:I1108)>='RFM input'!$AA$7,0, J742+J794+J846)","v":283.12604875572299},{"$f":"IF(COUNT($H1108:J1108)>='RFM input'!$AA$7,0, K742+K794+K846)","v":0},{"$f":"IF(COUNT($H1108:K1108)>='RFM input'!$AA$7,0, L742+L794+L846)","v":0},{"$f":"IF(COUNT($H1108:L1108)>='RFM input'!$AA$7,0, M742+M794+M846)","v":0},{"$f":"IF(COUNT($H1108:M1108)>='RFM input'!$AA$7,0, N742+N794+N846)","v":0},{"$f":"IF(COUNT($H1108:N1108)>='RFM input'!$AA$7,0, O742+O794+O846)","v":0},{"$f":"IF(COUNT($H1108:O1108)>='RFM input'!$AA$7,0, P742+P794+P846)","v":0},{"$f":"IF(COUNT($H1108:P1108)>='RFM input'!$AA$7,0, Q742+Q794+Q846)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,80.689305974924721,82.554850412187221,81.366411549220231,{"$f":"IF(COUNT($H1109:I1109)>='RFM input'!$AA$7,0, J743+J795+J847)","v":88.431839971990939},{"$f":"IF(COUNT($H1109:J1109)>='RFM input'!$AA$7,0, K743+K795+K847)","v":0},{"$f":"IF(COUNT($H1109:K1109)>='RFM input'!$AA$7,0, L743+L795+L847)","v":0},{"$f":"IF(COUNT($H1109:L1109)>='RFM input'!$AA$7,0, M743+M795+M847)","v":0},{"$f":"IF(COUNT($H1109:M1109)>='RFM input'!$AA$7,0, N743+N795+N847)","v":0},{"$f":"IF(COUNT($H1109:N1109)>='RFM input'!$AA$7,0, O743+O795+O847)","v":0},{"$f":"IF(COUNT($H1109:O1109)>='RFM input'!$AA$7,0, P743+P795+P847)","v":0},{"$f":"IF(COUNT($H1109:P1109)>='RFM input'!$AA$7,0, Q743+Q795+Q847)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,1085.42473409123,1093.2451988662344,1085.9832871000478,{"$f":"IF(COUNT($H1110:I1110)>='RFM input'!$AA$7,0, J744+J796+J848)","v":1073.8523946497262},{"$f":"IF(COUNT($H1110:J1110)>='RFM input'!$AA$7,0, K744+K796+K848)","v":0},{"$f":"IF(COUNT($H1110:K1110)>='RFM input'!$AA$7,0, L744+L796+L848)","v":0},{"$f":"IF(COUNT($H1110:L1110)>='RFM input'!$AA$7,0, M744+M796+M848)","v":0},{"$f":"IF(COUNT($H1110:M1110)>='RFM input'!$AA$7,0, N744+N796+N848)","v":0},{"$f":"IF(COUNT($H1110:N1110)>='RFM input'!$AA$7,0, O744+O796+O848)","v":0},{"$f":"IF(COUNT($H1110:O1110)>='RFM input'!$AA$7,0, P744+P796+P848)","v":0},{"$f":"IF(COUNT($H1110:P1110)>='RFM input'!$AA$7,0, Q744+Q796+Q848)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,169.02422052667242,200.9604678433474,203.24442628097282,{"$f":"IF(COUNT($H1111:I1111)>='RFM input'!$AA$7,0, J745+J797+J849)","v":215.26172086626528},{"$f":"IF(COUNT($H1111:J1111)>='RFM input'!$AA$7,0, K745+K797+K849)","v":0},{"$f":"IF(COUNT($H1111:K1111)>='RFM input'!$AA$7,0, L745+L797+L849)","v":0},{"$f":"IF(COUNT($H1111:L1111)>='RFM input'!$AA$7,0, M745+M797+M849)","v":0},{"$f":"IF(COUNT($H1111:M1111)>='RFM input'!$AA$7,0, N745+N797+N849)","v":0},{"$f":"IF(COUNT($H1111:N1111)>='RFM input'!$AA$7,0, O745+O797+O849)","v":0},{"$f":"IF(COUNT($H1111:O1111)>='RFM input'!$AA$7,0, P745+P797+P849)","v":0},{"$f":"IF(COUNT($H1111:P1111)>='RFM input'!$AA$7,0, Q745+Q797+Q849)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,25.581524945766265,43.105449994414769,46.062848260639903,{"$f":"IF(COUNT($H1112:I1112)>='RFM input'!$AA$7,0, J746+J798+J850)","v":56.917450803742803},{"$f":"IF(COUNT($H1112:J1112)>='RFM input'!$AA$7,0, K746+K798+K850)","v":0},{"$f":"IF(COUNT($H1112:K1112)>='RFM input'!$AA$7,0, L746+L798+L850)","v":0},{"$f":"IF(COUNT($H1112:L1112)>='RFM input'!$AA$7,0, M746+M798+M850)","v":0},{"$f":"IF(COUNT($H1112:M1112)>='RFM input'!$AA$7,0, N746+N798+N850)","v":0},{"$f":"IF(COUNT($H1112:N1112)>='RFM input'!$AA$7,0, O746+O798+O850)","v":0},{"$f":"IF(COUNT($H1112:O1112)>='RFM input'!$AA$7,0, P746+P798+P850)","v":0},{"$f":"IF(COUNT($H1112:P1112)>='RFM input'!$AA$7,0, Q746+Q798+Q850)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,8.6366927213280285,8.8360010148971373,8.9688732106098747,{"$f":"IF(COUNT($H1113:I1113)>='RFM input'!$AA$7,0, J747+J799+J851)","v":9.1796417310592062},{"$f":"IF(COUNT($H1113:J1113)>='RFM input'!$AA$7,0, K747+K799+K851)","v":0},{"$f":"IF(COUNT($H1113:K1113)>='RFM input'!$AA$7,0, L747+L799+L851)","v":0},{"$f":"IF(COUNT($H1113:L1113)>='RFM input'!$AA$7,0, M747+M799+M851)","v":0},{"$f":"IF(COUNT($H1113:M1113)>='RFM input'!$AA$7,0, N747+N799+N851)","v":0},{"$f":"IF(COUNT($H1113:N1113)>='RFM input'!$AA$7,0, O747+O799+O851)","v":0},{"$f":"IF(COUNT($H1113:O1113)>='RFM input'!$AA$7,0, P747+P799+P851)","v":0},{"$f":"IF(COUNT($H1113:P1113)>='RFM input'!$AA$7,0, Q747+Q799+Q851)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,51.980009809686841,43.586975993419244,67.164852788161554,{"$f":"IF(COUNT($H1114:I1114)>='RFM input'!$AA$7,0, J748+J800+J852)","v":73.259406417905055},{"$f":"IF(COUNT($H1114:J1114)>='RFM input'!$AA$7,0, K748+K800+K852)","v":0},{"$f":"IF(COUNT($H1114:K1114)>='RFM input'!$AA$7,0, L748+L800+L852)","v":0},{"$f":"IF(COUNT($H1114:L1114)>='RFM input'!$AA$7,0, M748+M800+M852)","v":0},{"$f":"IF(COUNT($H1114:M1114)>='RFM input'!$AA$7,0, N748+N800+N852)","v":0},{"$f":"IF(COUNT($H1114:N1114)>='RFM input'!$AA$7,0, O748+O800+O852)","v":0},{"$f":"IF(COUNT($H1114:O1114)>='RFM input'!$AA$7,0, P748+P800+P852)","v":0},{"$f":"IF(COUNT($H1114:P1114)>='RFM input'!$AA$7,0, Q748+Q800+Q852)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,4.2031665495994881,4.0456791069227602,4.7867584149984559,{"$f":"IF(COUNT($H1115:I1115)>='RFM input'!$AA$7,0, J749+J801+J853)","v":4.9532414440879604},{"$f":"IF(COUNT($H1115:J1115)>='RFM input'!$AA$7,0, K749+K801+K853)","v":0},{"$f":"IF(COUNT($H1115:K1115)>='RFM input'!$AA$7,0, L749+L801+L853)","v":0},{"$f":"IF(COUNT($H1115:L1115)>='RFM input'!$AA$7,0, M749+M801+M853)","v":0},{"$f":"IF(COUNT($H1115:M1115)>='RFM input'!$AA$7,0, N749+N801+N853)","v":0},{"$f":"IF(COUNT($H1115:N1115)>='RFM input'!$AA$7,0, O749+O801+O853)","v":0},{"$f":"IF(COUNT($H1115:O1115)>='RFM input'!$AA$7,0, P749+P801+P853)","v":0},{"$f":"IF(COUNT($H1115:P1115)>='RFM input'!$AA$7,0, Q749+Q801+Q853)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,17.672810738957299,29.104625982444979,27.352523671801457,{"$f":"IF(COUNT($H1116:I1116)>='RFM input'!$AA$7,0, J750+J802+J854)","v":26.474466337295006},{"$f":"IF(COUNT($H1116:J1116)>='RFM input'!$AA$7,0, K750+K802+K854)","v":0},{"$f":"IF(COUNT($H1116:K1116)>='RFM input'!$AA$7,0, L750+L802+L854)","v":0},{"$f":"IF(COUNT($H1116:L1116)>='RFM input'!$AA$7,0, M750+M802+M854)","v":0},{"$f":"IF(COUNT($H1116:M1116)>='RFM input'!$AA$7,0, N750+N802+N854)","v":0},{"$f":"IF(COUNT($H1116:N1116)>='RFM input'!$AA$7,0, O750+O802+O854)","v":0},{"$f":"IF(COUNT($H1116:O1116)>='RFM input'!$AA$7,0, P750+P802+P854)","v":0},{"$f":"IF(COUNT($H1116:P1116)>='RFM input'!$AA$7,0, Q750+Q802+Q854)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,2.5733450091456369,2.0824861550207112,3.9325775003911509,{"$f":"IF(COUNT($H1117:I1117)>='RFM input'!$AA$7,0, J751+J803+J855)","v":4.1060629968200058},{"$f":"IF(COUNT($H1117:J1117)>='RFM input'!$AA$7,0, K751+K803+K855)","v":0},{"$f":"IF(COUNT($H1117:K1117)>='RFM input'!$AA$7,0, L751+L803+L855)","v":0},{"$f":"IF(COUNT($H1117:L1117)>='RFM input'!$AA$7,0, M751+M803+M855)","v":0},{"$f":"IF(COUNT($H1117:M1117)>='RFM input'!$AA$7,0, N751+N803+N855)","v":0},{"$f":"IF(COUNT($H1117:N1117)>='RFM input'!$AA$7,0, O751+O803+O855)","v":0},{"$f":"IF(COUNT($H1117:O1117)>='RFM input'!$AA$7,0, P751+P803+P855)","v":0},{"$f":"IF(COUNT($H1117:P1117)>='RFM input'!$AA$7,0, Q751+Q803+Q855)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,109.02587503640578,103.92365736725998,105.48641913218117,{"$f":"IF(COUNT($H1118:I1118)>='RFM input'!$AA$7,0, J752+J804+J856)","v":107.96534998178743},{"$f":"IF(COUNT($H1118:J1118)>='RFM input'!$AA$7,0, K752+K804+K856)","v":0},{"$f":"IF(COUNT($H1118:K1118)>='RFM input'!$AA$7,0, L752+L804+L856)","v":0},{"$f":"IF(COUNT($H1118:L1118)>='RFM input'!$AA$7,0, M752+M804+M856)","v":0},{"$f":"IF(COUNT($H1118:M1118)>='RFM input'!$AA$7,0, N752+N804+N856)","v":0},{"$f":"IF(COUNT($H1118:N1118)>='RFM input'!$AA$7,0, O752+O804+O856)","v":0},{"$f":"IF(COUNT($H1118:O1118)>='RFM input'!$AA$7,0, P752+P804+P856)","v":0},{"$f":"IF(COUNT($H1118:P1118)>='RFM input'!$AA$7,0, Q752+Q804+Q856)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,128.22829305881598,131.18740751401944,133.16015048415505,{"$f":"IF(COUNT($H1119:I1119)>='RFM input'!$AA$7,0, J753+J805+J857)","v":136.28941402053269},{"$f":"IF(COUNT($H1119:J1119)>='RFM input'!$AA$7,0, K753+K805+K857)","v":0},{"$f":"IF(COUNT($H1119:K1119)>='RFM input'!$AA$7,0, L753+L805+L857)","v":0},{"$f":"IF(COUNT($H1119:L1119)>='RFM input'!$AA$7,0, M753+M805+M857)","v":0},{"$f":"IF(COUNT($H1119:M1119)>='RFM input'!$AA$7,0, N753+N805+N857)","v":0},{"$f":"IF(COUNT($H1119:N1119)>='RFM input'!$AA$7,0, O753+O805+O857)","v":0},{"$f":"IF(COUNT($H1119:O1119)>='RFM input'!$AA$7,0, P753+P805+P857)","v":0},{"$f":"IF(COUNT($H1119:P1119)>='RFM input'!$AA$7,0, Q753+Q805+Q857)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,0,52.642301371510889,51.397985382385272,{"$f":"IF(COUNT($H1120:I1120)>='RFM input'!$AA$7,0, J754+J806+J858)","v":50.539293013428491},{"$f":"IF(COUNT($H1120:J1120)>='RFM input'!$AA$7,0, K754+K806+K858)","v":0},{"$f":"IF(COUNT($H1120:K1120)>='RFM input'!$AA$7,0, L754+L806+L858)","v":0},{"$f":"IF(COUNT($H1120:L1120)>='RFM input'!$AA$7,0, M754+M806+M858)","v":0},{"$f":"IF(COUNT($H1120:M1120)>='RFM input'!$AA$7,0, N754+N806+N858)","v":0},{"$f":"IF(COUNT($H1120:N1120)>='RFM input'!$AA$7,0, O754+O806+O858)","v":0},{"$f":"IF(COUNT($H1120:O1120)>='RFM input'!$AA$7,0, P754+P806+P858)","v":0},{"$f":"IF(COUNT($H1120:P1120)>='RFM input'!$AA$7,0, Q754+Q806+Q858)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1121:I1121)>='RFM input'!$AA$7,0, J755+J807+J859)","v":0},{"$f":"IF(COUNT($H1121:J1121)>='RFM input'!$AA$7,0, K755+K807+K859)","v":0},{"$f":"IF(COUNT($H1121:K1121)>='RFM input'!$AA$7,0, L755+L807+L859)","v":0},{"$f":"IF(COUNT($H1121:L1121)>='RFM input'!$AA$7,0, M755+M807+M859)","v":0},{"$f":"IF(COUNT($H1121:M1121)>='RFM input'!$AA$7,0, N755+N807+N859)","v":0},{"$f":"IF(COUNT($H1121:N1121)>='RFM input'!$AA$7,0, O755+O807+O859)","v":0},{"$f":"IF(COUNT($H1121:O1121)>='RFM input'!$AA$7,0, P755+P807+P859)","v":0},{"$f":"IF(COUNT($H1121:P1121)>='RFM input'!$AA$7,0, Q755+Q807+Q859)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1122:I1122)>='RFM input'!$AA$7,0, J756+J808+J860)","v":0},{"$f":"IF(COUNT($H1122:J1122)>='RFM input'!$AA$7,0, K756+K808+K860)","v":0},{"$f":"IF(COUNT($H1122:K1122)>='RFM input'!$AA$7,0, L756+L808+L860)","v":0},{"$f":"IF(COUNT($H1122:L1122)>='RFM input'!$AA$7,0, M756+M808+M860)","v":0},{"$f":"IF(COUNT($H1122:M1122)>='RFM input'!$AA$7,0, N756+N808+N860)","v":0},{"$f":"IF(COUNT($H1122:N1122)>='RFM input'!$AA$7,0, O756+O808+O860)","v":0},{"$f":"IF(COUNT($H1122:O1122)>='RFM input'!$AA$7,0, P756+P808+P860)","v":0},{"$f":"IF(COUNT($H1122:P1122)>='RFM input'!$AA$7,0, Q756+Q808+Q860)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1123:I1123)>='RFM input'!$AA$7,0, J757+J809+J861)","v":0},{"$f":"IF(COUNT($H1123:J1123)>='RFM input'!$AA$7,0, K757+K809+K861)","v":0},{"$f":"IF(COUNT($H1123:K1123)>='RFM input'!$AA$7,0, L757+L809+L861)","v":0},{"$f":"IF(COUNT($H1123:L1123)>='RFM input'!$AA$7,0, M757+M809+M861)","v":0},{"$f":"IF(COUNT($H1123:M1123)>='RFM input'!$AA$7,0, N757+N809+N861)","v":0},{"$f":"IF(COUNT($H1123:N1123)>='RFM input'!$AA$7,0, O757+O809+O861)","v":0},{"$f":"IF(COUNT($H1123:O1123)>='RFM input'!$AA$7,0, P757+P809+P861)","v":0},{"$f":"IF(COUNT($H1123:P1123)>='RFM input'!$AA$7,0, Q757+Q809+Q861)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1124:I1124)>='RFM input'!$AA$7,0, J758+J810+J862)","v":0},{"$f":"IF(COUNT($H1124:J1124)>='RFM input'!$AA$7,0, K758+K810+K862)","v":0},{"$f":"IF(COUNT($H1124:K1124)>='RFM input'!$AA$7,0, L758+L810+L862)","v":0},{"$f":"IF(COUNT($H1124:L1124)>='RFM input'!$AA$7,0, M758+M810+M862)","v":0},{"$f":"IF(COUNT($H1124:M1124)>='RFM input'!$AA$7,0, N758+N810+N862)","v":0},{"$f":"IF(COUNT($H1124:N1124)>='RFM input'!$AA$7,0, O758+O810+O862)","v":0},{"$f":"IF(COUNT($H1124:O1124)>='RFM input'!$AA$7,0, P758+P810+P862)","v":0},{"$f":"IF(COUNT($H1124:P1124)>='RFM input'!$AA$7,0, Q758+Q810+Q862)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1125:I1125)>='RFM input'!$AA$7,0, J759+J811+J863)","v":0},{"$f":"IF(COUNT($H1125:J1125)>='RFM input'!$AA$7,0, K759+K811+K863)","v":0},{"$f":"IF(COUNT($H1125:K1125)>='RFM input'!$AA$7,0, L759+L811+L863)","v":0},{"$f":"IF(COUNT($H1125:L1125)>='RFM input'!$AA$7,0, M759+M811+M863)","v":0},{"$f":"IF(COUNT($H1125:M1125)>='RFM input'!$AA$7,0, N759+N811+N863)","v":0},{"$f":"IF(COUNT($H1125:N1125)>='RFM input'!$AA$7,0, O759+O811+O863)","v":0},{"$f":"IF(COUNT($H1125:O1125)>='RFM input'!$AA$7,0, P759+P811+P863)","v":0},{"$f":"IF(COUNT($H1125:P1125)>='RFM input'!$AA$7,0, Q759+Q811+Q863)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,{"$f":"H760+H812+H864","v":0},0,{"$f":"IF(COUNT($H1126:I1126)>='RFM input'!$AA$7,0, J760+J812+J864)","v":0},{"$f":"IF(COUNT($H1126:J1126)>='RFM input'!$AA$7,0, K760+K812+K864)","v":0},{"$f":"IF(COUNT($H1126:K1126)>='RFM input'!$AA$7,0, L760+L812+L864)","v":0},{"$f":"IF(COUNT($H1126:L1126)>='RFM input'!$AA$7,0, M760+M812+M864)","v":0},{"$f":"IF(COUNT($H1126:M1126)>='RFM input'!$AA$7,0, N760+N812+N864)","v":0},{"$f":"IF(COUNT($H1126:N1126)>='RFM input'!$AA$7,0, O760+O812+O864)","v":0},{"$f":"IF(COUNT($H1126:O1126)>='RFM input'!$AA$7,0, P760+P812+P864)","v":0},{"$f":"IF(COUNT($H1126:P1126)>='RFM input'!$AA$7,0, Q760+Q812+Q864)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1127:I1127)>='RFM input'!$AA$7,0, J761+J813+J865)","v":0},{"$f":"IF(COUNT($H1127:J1127)>='RFM input'!$AA$7,0, K761+K813+K865)","v":0},{"$f":"IF(COUNT($H1127:K1127)>='RFM input'!$AA$7,0, L761+L813+L865)","v":0},{"$f":"IF(COUNT($H1127:L1127)>='RFM input'!$AA$7,0, M761+M813+M865)","v":0},{"$f":"IF(COUNT($H1127:M1127)>='RFM input'!$AA$7,0, N761+N813+N865)","v":0},{"$f":"IF(COUNT($H1127:N1127)>='RFM input'!$AA$7,0, O761+O813+O865)","v":0},{"$f":"IF(COUNT($H1127:O1127)>='RFM input'!$AA$7,0, P761+P813+P865)","v":0},{"$f":"IF(COUNT($H1127:P1127)>='RFM input'!$AA$7,0, Q761+Q813+Q865)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1128:I1128)>='RFM input'!$AA$7,0, J762+J814+J866)","v":0},{"$f":"IF(COUNT($H1128:J1128)>='RFM input'!$AA$7,0, K762+K814+K866)","v":0},{"$f":"IF(COUNT($H1128:K1128)>='RFM input'!$AA$7,0, L762+L814+L866)","v":0},{"$f":"IF(COUNT($H1128:L1128)>='RFM input'!$AA$7,0, M762+M814+M866)","v":0},{"$f":"IF(COUNT($H1128:M1128)>='RFM input'!$AA$7,0, N762+N814+N866)","v":0},{"$f":"IF(COUNT($H1128:N1128)>='RFM input'!$AA$7,0, O762+O814+O866)","v":0},{"$f":"IF(COUNT($H1128:O1128)>='RFM input'!$AA$7,0, P762+P814+P866)","v":0},{"$f":"IF(COUNT($H1128:P1128)>='RFM input'!$AA$7,0, Q762+Q814+Q866)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1129:I1129)>='RFM input'!$AA$7,0, J763+J815+J867)","v":0},{"$f":"IF(COUNT($H1129:J1129)>='RFM input'!$AA$7,0, K763+K815+K867)","v":0},{"$f":"IF(COUNT($H1129:K1129)>='RFM input'!$AA$7,0, L763+L815+L867)","v":0},{"$f":"IF(COUNT($H1129:L1129)>='RFM input'!$AA$7,0, M763+M815+M867)","v":0},{"$f":"IF(COUNT($H1129:M1129)>='RFM input'!$AA$7,0, N763+N815+N867)","v":0},{"$f":"IF(COUNT($H1129:N1129)>='RFM input'!$AA$7,0, O763+O815+O867)","v":0},{"$f":"IF(COUNT($H1129:O1129)>='RFM input'!$AA$7,0, P763+P815+P867)","v":0},{"$f":"IF(COUNT($H1129:P1129)>='RFM input'!$AA$7,0, Q763+Q815+Q867)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1130:I1130)>='RFM input'!$AA$7,0, J764+J816+J868)","v":0},{"$f":"IF(COUNT($H1130:J1130)>='RFM input'!$AA$7,0, K764+K816+K868)","v":0},{"$f":"IF(COUNT($H1130:K1130)>='RFM input'!$AA$7,0, L764+L816+L868)","v":0},{"$f":"IF(COUNT($H1130:L1130)>='RFM input'!$AA$7,0, M764+M816+M868)","v":0},{"$f":"IF(COUNT($H1130:M1130)>='RFM input'!$AA$7,0, N764+N816+N868)","v":0},{"$f":"IF(COUNT($H1130:N1130)>='RFM input'!$AA$7,0, O764+O816+O868)","v":0},{"$f":"IF(COUNT($H1130:O1130)>='RFM input'!$AA$7,0, P764+P816+P868)","v":0},{"$f":"IF(COUNT($H1130:P1130)>='RFM input'!$AA$7,0, Q764+Q816+Q868)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1131:I1131)>='RFM input'!$AA$7,0, J765+J817+J869)","v":0},{"$f":"IF(COUNT($H1131:J1131)>='RFM input'!$AA$7,0, K765+K817+K869)","v":0},{"$f":"IF(COUNT($H1131:K1131)>='RFM input'!$AA$7,0, L765+L817+L869)","v":0},{"$f":"IF(COUNT($H1131:L1131)>='RFM input'!$AA$7,0, M765+M817+M869)","v":0},{"$f":"IF(COUNT($H1131:M1131)>='RFM input'!$AA$7,0, N765+N817+N869)","v":0},{"$f":"IF(COUNT($H1131:N1131)>='RFM input'!$AA$7,0, O765+O817+O869)","v":0},{"$f":"IF(COUNT($H1131:O1131)>='RFM input'!$AA$7,0, P765+P817+P869)","v":0},{"$f":"IF(COUNT($H1131:P1131)>='RFM input'!$AA$7,0, Q765+Q817+Q869)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1132:I1132)>='RFM input'!$AA$7,0, J766+J818+J870)","v":0},{"$f":"IF(COUNT($H1132:J1132)>='RFM input'!$AA$7,0, K766+K818+K870)","v":0},{"$f":"IF(COUNT($H1132:K1132)>='RFM input'!$AA$7,0, L766+L818+L870)","v":0},{"$f":"IF(COUNT($H1132:L1132)>='RFM input'!$AA$7,0, M766+M818+M870)","v":0},{"$f":"IF(COUNT($H1132:M1132)>='RFM input'!$AA$7,0, N766+N818+N870)","v":0},{"$f":"IF(COUNT($H1132:N1132)>='RFM input'!$AA$7,0, O766+O818+O870)","v":0},{"$f":"IF(COUNT($H1132:O1132)>='RFM input'!$AA$7,0, P766+P818+P870)","v":0},{"$f":"IF(COUNT($H1132:P1132)>='RFM input'!$AA$7,0, Q766+Q818+Q870)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1133:I1133)>='RFM input'!$AA$7,0, J767+J819+J871)","v":0},{"$f":"IF(COUNT($H1133:J1133)>='RFM input'!$AA$7,0, K767+K819+K871)","v":0},{"$f":"IF(COUNT($H1133:K1133)>='RFM input'!$AA$7,0, L767+L819+L871)","v":0},{"$f":"IF(COUNT($H1133:L1133)>='RFM input'!$AA$7,0, M767+M819+M871)","v":0},{"$f":"IF(COUNT($H1133:M1133)>='RFM input'!$AA$7,0, N767+N819+N871)","v":0},{"$f":"IF(COUNT($H1133:N1133)>='RFM input'!$AA$7,0, O767+O819+O871)","v":0},{"$f":"IF(COUNT($H1133:O1133)>='RFM input'!$AA$7,0, P767+P819+P871)","v":0},{"$f":"IF(COUNT($H1133:P1133)>='RFM input'!$AA$7,0, Q767+Q819+Q871)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1134:I1134)>='RFM input'!$AA$7,0, J768+J820+J872)","v":0},{"$f":"IF(COUNT($H1134:J1134)>='RFM input'!$AA$7,0, K768+K820+K872)","v":0},{"$f":"IF(COUNT($H1134:K1134)>='RFM input'!$AA$7,0, L768+L820+L872)","v":0},{"$f":"IF(COUNT($H1134:L1134)>='RFM input'!$AA$7,0, M768+M820+M872)","v":0},{"$f":"IF(COUNT($H1134:M1134)>='RFM input'!$AA$7,0, N768+N820+N872)","v":0},{"$f":"IF(COUNT($H1134:N1134)>='RFM input'!$AA$7,0, O768+O820+O872)","v":0},{"$f":"IF(COUNT($H1134:O1134)>='RFM input'!$AA$7,0, P768+P820+P872)","v":0},{"$f":"IF(COUNT($H1134:P1134)>='RFM input'!$AA$7,0, Q768+Q820+Q872)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1135:I1135)>='RFM input'!$AA$7,0, J769+J821+J873)","v":0},{"$f":"IF(COUNT($H1135:J1135)>='RFM input'!$AA$7,0, K769+K821+K873)","v":0},{"$f":"IF(COUNT($H1135:K1135)>='RFM input'!$AA$7,0, L769+L821+L873)","v":0},{"$f":"IF(COUNT($H1135:L1135)>='RFM input'!$AA$7,0, M769+M821+M873)","v":0},{"$f":"IF(COUNT($H1135:M1135)>='RFM input'!$AA$7,0, N769+N821+N873)","v":0},{"$f":"IF(COUNT($H1135:N1135)>='RFM input'!$AA$7,0, O769+O821+O873)","v":0},{"$f":"IF(COUNT($H1135:O1135)>='RFM input'!$AA$7,0, P769+P821+P873)","v":0},{"$f":"IF(COUNT($H1135:P1135)>='RFM input'!$AA$7,0, Q769+Q821+Q873)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1136:I1136)>='RFM input'!$AA$7,0, J770+J822+J874)","v":0},{"$f":"IF(COUNT($H1136:J1136)>='RFM input'!$AA$7,0, K770+K822+K874)","v":0},{"$f":"IF(COUNT($H1136:K1136)>='RFM input'!$AA$7,0, L770+L822+L874)","v":0},{"$f":"IF(COUNT($H1136:L1136)>='RFM input'!$AA$7,0, M770+M822+M874)","v":0},{"$f":"IF(COUNT($H1136:M1136)>='RFM input'!$AA$7,0, N770+N822+N874)","v":0},{"$f":"IF(COUNT($H1136:N1136)>='RFM input'!$AA$7,0, O770+O822+O874)","v":0},{"$f":"IF(COUNT($H1136:O1136)>='RFM input'!$AA$7,0, P770+P822+P874)","v":0},{"$f":"IF(COUNT($H1136:P1136)>='RFM input'!$AA$7,0, Q770+Q822+Q874)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1137:I1137)>='RFM input'!$AA$7,0, J771+J823+J875)","v":0},{"$f":"IF(COUNT($H1137:J1137)>='RFM input'!$AA$7,0, K771+K823+K875)","v":0},{"$f":"IF(COUNT($H1137:K1137)>='RFM input'!$AA$7,0, L771+L823+L875)","v":0},{"$f":"IF(COUNT($H1137:L1137)>='RFM input'!$AA$7,0, M771+M823+M875)","v":0},{"$f":"IF(COUNT($H1137:M1137)>='RFM input'!$AA$7,0, N771+N823+N875)","v":0},{"$f":"IF(COUNT($H1137:N1137)>='RFM input'!$AA$7,0, O771+O823+O875)","v":0},{"$f":"IF(COUNT($H1137:O1137)>='RFM input'!$AA$7,0, P771+P823+P875)","v":0},{"$f":"IF(COUNT($H1137:P1137)>='RFM input'!$AA$7,0, Q771+Q823+Q875)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1138:I1138)>='RFM input'!$AA$7,0, J772+J824+J876)","v":0},{"$f":"IF(COUNT($H1138:J1138)>='RFM input'!$AA$7,0, K772+K824+K876)","v":0},{"$f":"IF(COUNT($H1138:K1138)>='RFM input'!$AA$7,0, L772+L824+L876)","v":0},{"$f":"IF(COUNT($H1138:L1138)>='RFM input'!$AA$7,0, M772+M824+M876)","v":0},{"$f":"IF(COUNT($H1138:M1138)>='RFM input'!$AA$7,0, N772+N824+N876)","v":0},{"$f":"IF(COUNT($H1138:N1138)>='RFM input'!$AA$7,0, O772+O824+O876)","v":0},{"$f":"IF(COUNT($H1138:O1138)>='RFM input'!$AA$7,0, P772+P824+P876)","v":0},{"$f":"IF(COUNT($H1138:P1138)>='RFM input'!$AA$7,0, Q772+Q824+Q876)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"G773+G825+G877+G929+G981","v":0},0,0,{"$f":"IF(COUNT($H1139:I1139)>='RFM input'!$AA$7,0, J773+J825+J877)","v":0},{"$f":"IF(COUNT($H1139:J1139)>='RFM input'!$AA$7,0, K773+K825+K877)","v":0},{"$f":"IF(COUNT($H1139:K1139)>='RFM input'!$AA$7,0, L773+L825+L877)","v":0},{"$f":"IF(COUNT($H1139:L1139)>='RFM input'!$AA$7,0, M773+M825+M877)","v":0},{"$f":"IF(COUNT($H1139:M1139)>='RFM input'!$AA$7,0, N773+N825+N877)","v":0},{"$f":"IF(COUNT($H1139:N1139)>='RFM input'!$AA$7,0, O773+O825+O877)","v":0},{"$f":"IF(COUNT($H1139:O1139)>='RFM input'!$AA$7,0, P773+P825+P877)","v":0},{"$f":"IF(COUNT($H1139:P1139)>='RFM input'!$AA$7,0, Q773+Q825+Q877)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1140:I1140)>='RFM input'!$AA$7,0, J774+J826+J878)","v":0},{"$f":"IF(COUNT($H1140:J1140)>='RFM input'!$AA$7,0, K774+K826+K878)","v":0},{"$f":"IF(COUNT($H1140:K1140)>='RFM input'!$AA$7,0, L774+L826+L878)","v":0},{"$f":"IF(COUNT($H1140:L1140)>='RFM input'!$AA$7,0, M774+M826+M878)","v":0},{"$f":"IF(COUNT($H1140:M1140)>='RFM input'!$AA$7,0, N774+N826+N878)","v":0},{"$f":"IF(COUNT($H1140:N1140)>='RFM input'!$AA$7,0, O774+O826+O878)","v":0},{"$f":"IF(COUNT($H1140:O1140)>='RFM input'!$AA$7,0, P774+P826+P878)","v":0},{"$f":"IF(COUNT($H1140:P1140)>='RFM input'!$AA$7,0, Q774+Q826+Q878)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1141:I1141)>='RFM input'!$AA$7,0, J775+J827+J879)","v":0},{"$f":"IF(COUNT($H1141:J1141)>='RFM input'!$AA$7,0, K775+K827+K879)","v":0},{"$f":"IF(COUNT($H1141:K1141)>='RFM input'!$AA$7,0, L775+L827+L879)","v":0},{"$f":"IF(COUNT($H1141:L1141)>='RFM input'!$AA$7,0, M775+M827+M879)","v":0},{"$f":"IF(COUNT($H1141:M1141)>='RFM input'!$AA$7,0, N775+N827+N879)","v":0},{"$f":"IF(COUNT($H1141:N1141)>='RFM input'!$AA$7,0, O775+O827+O879)","v":0},{"$f":"IF(COUNT($H1141:O1141)>='RFM input'!$AA$7,0, P775+P827+P879)","v":0},{"$f":"IF(COUNT($H1141:P1141)>='RFM input'!$AA$7,0, Q775+Q827+Q879)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1142:I1142)>='RFM input'!$AA$7,0, J776+J828+J880)","v":0},{"$f":"IF(COUNT($H1142:J1142)>='RFM input'!$AA$7,0, K776+K828+K880)","v":0},{"$f":"IF(COUNT($H1142:K1142)>='RFM input'!$AA$7,0, L776+L828+L880)","v":0},{"$f":"IF(COUNT($H1142:L1142)>='RFM input'!$AA$7,0, M776+M828+M880)","v":0},{"$f":"IF(COUNT($H1142:M1142)>='RFM input'!$AA$7,0, N776+N828+N880)","v":0},{"$f":"IF(COUNT($H1142:N1142)>='RFM input'!$AA$7,0, O776+O828+O880)","v":0},{"$f":"IF(COUNT($H1142:O1142)>='RFM input'!$AA$7,0, P776+P828+P880)","v":0},{"$f":"IF(COUNT($H1142:P1142)>='RFM input'!$AA$7,0, Q776+Q828+Q880)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1143:I1143)>='RFM input'!$AA$7,0, J777+J829+J881)","v":0},{"$f":"IF(COUNT($H1143:J1143)>='RFM input'!$AA$7,0, K777+K829+K881)","v":0},{"$f":"IF(COUNT($H1143:K1143)>='RFM input'!$AA$7,0, L777+L829+L881)","v":0},{"$f":"IF(COUNT($H1143:L1143)>='RFM input'!$AA$7,0, M777+M829+M881)","v":0},{"$f":"IF(COUNT($H1143:M1143)>='RFM input'!$AA$7,0, N777+N829+N881)","v":0},{"$f":"IF(COUNT($H1143:N1143)>='RFM input'!$AA$7,0, O777+O829+O881)","v":0},{"$f":"IF(COUNT($H1143:O1143)>='RFM input'!$AA$7,0, P777+P829+P881)","v":0},{"$f":"IF(COUNT($H1143:P1143)>='RFM input'!$AA$7,0, Q777+Q829+Q881)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1144:I1144)>='RFM input'!$AA$7,0, J778+J830+J882)","v":0},{"$f":"IF(COUNT($H1144:J1144)>='RFM input'!$AA$7,0, K778+K830+K882)","v":0},{"$f":"IF(COUNT($H1144:K1144)>='RFM input'!$AA$7,0, L778+L830+L882)","v":0},{"$f":"IF(COUNT($H1144:L1144)>='RFM input'!$AA$7,0, M778+M830+M882)","v":0},{"$f":"IF(COUNT($H1144:M1144)>='RFM input'!$AA$7,0, N778+N830+N882)","v":0},{"$f":"IF(COUNT($H1144:N1144)>='RFM input'!$AA$7,0, O778+O830+O882)","v":0},{"$f":"IF(COUNT($H1144:O1144)>='RFM input'!$AA$7,0, P778+P830+P882)","v":0},{"$f":"IF(COUNT($H1144:P1144)>='RFM input'!$AA$7,0, Q778+Q830+Q882)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1145:I1145)>='RFM input'!$AA$7,0, J779+J831+J883)","v":0},{"$f":"IF(COUNT($H1145:J1145)>='RFM input'!$AA$7,0, K779+K831+K883)","v":0},{"$f":"IF(COUNT($H1145:K1145)>='RFM input'!$AA$7,0, L779+L831+L883)","v":0},{"$f":"IF(COUNT($H1145:L1145)>='RFM input'!$AA$7,0, M779+M831+M883)","v":0},{"$f":"IF(COUNT($H1145:M1145)>='RFM input'!$AA$7,0, N779+N831+N883)","v":0},{"$f":"IF(COUNT($H1145:N1145)>='RFM input'!$AA$7,0, O779+O831+O883)","v":0},{"$f":"IF(COUNT($H1145:O1145)>='RFM input'!$AA$7,0, P779+P831+P883)","v":0},{"$f":"IF(COUNT($H1145:P1145)>='RFM input'!$AA$7,0, Q779+Q831+Q883)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,{"$f":"H780+H832+H884","v":0},0,{"$f":"IF(COUNT($H1146:I1146)>='RFM input'!$AA$7,0, J780+J832+J884)","v":0},{"$f":"IF(COUNT($H1146:J1146)>='RFM input'!$AA$7,0, K780+K832+K884)","v":0},{"$f":"IF(COUNT($H1146:K1146)>='RFM input'!$AA$7,0, L780+L832+L884)","v":0},{"$f":"IF(COUNT($H1146:L1146)>='RFM input'!$AA$7,0, M780+M832+M884)","v":0},{"$f":"IF(COUNT($H1146:M1146)>='RFM input'!$AA$7,0, N780+N832+N884)","v":0},{"$f":"IF(COUNT($H1146:N1146)>='RFM input'!$AA$7,0, O780+O832+O884)","v":0},{"$f":"IF(COUNT($H1146:O1146)>='RFM input'!$AA$7,0, P780+P832+P884)","v":0},{"$f":"IF(COUNT($H1146:P1146)>='RFM input'!$AA$7,0, Q780+Q832+Q884)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1147:I1147)>='RFM input'!$AA$7,0, J781+J833+J885)","v":0},{"$f":"IF(COUNT($H1147:J1147)>='RFM input'!$AA$7,0, K781+K833+K885)","v":0},{"$f":"IF(COUNT($H1147:K1147)>='RFM input'!$AA$7,0, L781+L833+L885)","v":0},{"$f":"IF(COUNT($H1147:L1147)>='RFM input'!$AA$7,0, M781+M833+M885)","v":0},{"$f":"IF(COUNT($H1147:M1147)>='RFM input'!$AA$7,0, N781+N833+N885)","v":0},{"$f":"IF(COUNT($H1147:N1147)>='RFM input'!$AA$7,0, O781+O833+O885)","v":0},{"$f":"IF(COUNT($H1147:O1147)>='RFM input'!$AA$7,0, P781+P833+P885)","v":0},{"$f":"IF(COUNT($H1147:P1147)>='RFM input'!$AA$7,0, Q781+Q833+Q885)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1148:I1148)>='RFM input'!$AA$7,0, J782+J834+J886)","v":0},{"$f":"IF(COUNT($H1148:J1148)>='RFM input'!$AA$7,0, K782+K834+K886)","v":0},{"$f":"IF(COUNT($H1148:K1148)>='RFM input'!$AA$7,0, L782+L834+L886)","v":0},{"$f":"IF(COUNT($H1148:L1148)>='RFM input'!$AA$7,0, M782+M834+M886)","v":0},{"$f":"IF(COUNT($H1148:M1148)>='RFM input'!$AA$7,0, N782+N834+N886)","v":0},{"$f":"IF(COUNT($H1148:N1148)>='RFM input'!$AA$7,0, O782+O834+O886)","v":0},{"$f":"IF(COUNT($H1148:O1148)>='RFM input'!$AA$7,0, P782+P834+P886)","v":0},{"$f":"IF(COUNT($H1148:P1148)>='RFM input'!$AA$7,0, Q782+Q834+Q886)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1149:I1149)>='RFM input'!$AA$7,0, J783+J835+J887)","v":0},{"$f":"IF(COUNT($H1149:J1149)>='RFM input'!$AA$7,0, K783+K835+K887)","v":0},{"$f":"IF(COUNT($H1149:K1149)>='RFM input'!$AA$7,0, L783+L835+L887)","v":0},{"$f":"IF(COUNT($H1149:L1149)>='RFM input'!$AA$7,0, M783+M835+M887)","v":0},{"$f":"IF(COUNT($H1149:M1149)>='RFM input'!$AA$7,0, N783+N835+N887)","v":0},{"$f":"IF(COUNT($H1149:N1149)>='RFM input'!$AA$7,0, O783+O835+O887)","v":0},{"$f":"IF(COUNT($H1149:O1149)>='RFM input'!$AA$7,0, P783+P835+P887)","v":0},{"$f":"IF(COUNT($H1149:P1149)>='RFM input'!$AA$7,0, Q783+Q835+Q887)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1150:I1150)>='RFM input'!$AA$7,0, J784+J836+J888)","v":0},{"$f":"IF(COUNT($H1150:J1150)>='RFM input'!$AA$7,0, K784+K836+K888)","v":0},{"$f":"IF(COUNT($H1150:K1150)>='RFM input'!$AA$7,0, L784+L836+L888)","v":0},{"$f":"IF(COUNT($H1150:L1150)>='RFM input'!$AA$7,0, M784+M836+M888)","v":0},{"$f":"IF(COUNT($H1150:M1150)>='RFM input'!$AA$7,0, N784+N836+N888)","v":0},{"$f":"IF(COUNT($H1150:N1150)>='RFM input'!$AA$7,0, O784+O836+O888)","v":0},{"$f":"IF(COUNT($H1150:O1150)>='RFM input'!$AA$7,0, P784+P836+P888)","v":0},{"$f":"IF(COUNT($H1150:P1150)>='RFM input'!$AA$7,0, Q784+Q836+Q888)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1151:I1151)>='RFM input'!$AA$7,0, J785+J837+J889)","v":0},{"$f":"IF(COUNT($H1151:J1151)>='RFM input'!$AA$7,0, K785+K837+K889)","v":0},{"$f":"IF(COUNT($H1151:K1151)>='RFM input'!$AA$7,0, L785+L837+L889)","v":0},{"$f":"IF(COUNT($H1151:L1151)>='RFM input'!$AA$7,0, M785+M837+M889)","v":0},{"$f":"IF(COUNT($H1151:M1151)>='RFM input'!$AA$7,0, N785+N837+N889)","v":0},{"$f":"IF(COUNT($H1151:N1151)>='RFM input'!$AA$7,0, O785+O837+O889)","v":0},{"$f":"IF(COUNT($H1151:O1151)>='RFM input'!$AA$7,0, P785+P837+P889)","v":0},{"$f":"IF(COUNT($H1151:P1151)>='RFM input'!$AA$7,0, Q785+Q837+Q889)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1152:I1152)>='RFM input'!$AA$7,0, J786+J838+J890)","v":0},{"$f":"IF(COUNT($H1152:J1152)>='RFM input'!$AA$7,0, K786+K838+K890)","v":0},{"$f":"IF(COUNT($H1152:K1152)>='RFM input'!$AA$7,0, L786+L838+L890)","v":0},{"$f":"IF(COUNT($H1152:L1152)>='RFM input'!$AA$7,0, M786+M838+M890)","v":0},{"$f":"IF(COUNT($H1152:M1152)>='RFM input'!$AA$7,0, N786+N838+N890)","v":0},{"$f":"IF(COUNT($H1152:N1152)>='RFM input'!$AA$7,0, O786+O838+O890)","v":0},{"$f":"IF(COUNT($H1152:O1152)>='RFM input'!$AA$7,0, P786+P838+P890)","v":0},{"$f":"IF(COUNT($H1152:P1152)>='RFM input'!$AA$7,0, Q786+Q838+Q890)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1153:I1153)>='RFM input'!$AA$7,0, J787+J839+J891)","v":0},{"$f":"IF(COUNT($H1153:J1153)>='RFM input'!$AA$7,0, K787+K839+K891)","v":0},{"$f":"IF(COUNT($H1153:K1153)>='RFM input'!$AA$7,0, L787+L839+L891)","v":0},{"$f":"IF(COUNT($H1153:L1153)>='RFM input'!$AA$7,0, M787+M839+M891)","v":0},{"$f":"IF(COUNT($H1153:M1153)>='RFM input'!$AA$7,0, N787+N839+N891)","v":0},{"$f":"IF(COUNT($H1153:N1153)>='RFM input'!$AA$7,0, O787+O839+O891)","v":0},{"$f":"IF(COUNT($H1153:O1153)>='RFM input'!$AA$7,0, P787+P839+P891)","v":0},{"$f":"IF(COUNT($H1153:P1153)>='RFM input'!$AA$7,0, Q787+Q839+Q891)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H1154:I1154)>='RFM input'!$AA$7,0, J788+J840+J892)","v":0},{"$f":"IF(COUNT($H1154:J1154)>='RFM input'!$AA$7,0, K788+K840+K892)","v":0},{"$f":"IF(COUNT($H1154:K1154)>='RFM input'!$AA$7,0, L788+L840+L892)","v":0},{"$f":"IF(COUNT($H1154:L1154)>='RFM input'!$AA$7,0, M788+M840+M892)","v":0},{"$f":"IF(COUNT($H1154:M1154)>='RFM input'!$AA$7,0, N788+N840+N892)","v":0},{"$f":"IF(COUNT($H1154:N1154)>='RFM input'!$AA$7,0, O788+O840+O892)","v":0},{"$f":"IF(COUNT($H1154:O1154)>='RFM input'!$AA$7,0, P788+P840+P892)","v":0},{"$f":"IF(COUNT($H1154:P1154)>='RFM input'!$AA$7,0, Q788+Q840+Q892)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,0,0,{"$f":"IF(COUNT($H1155:I1155)>='RFM input'!$AA$7,0, J789+J841+J893)","v":0},{"$f":"IF(COUNT($H1155:J1155)>='RFM input'!$AA$7,0, K789+K841+K893)","v":0},{"$f":"IF(COUNT($H1155:K1155)>='RFM input'!$AA$7,0, L789+L841+L893)","v":0},{"$f":"IF(COUNT($H1155:L1155)>='RFM input'!$AA$7,0, M789+M841+M893)","v":0},{"$f":"IF(COUNT($H1155:M1155)>='RFM input'!$AA$7,0, N789+N841+N893)","v":0},{"$f":"IF(COUNT($H1155:N1155)>='RFM input'!$AA$7,0, O789+O841+O893)","v":0},{"$f":"IF(COUNT($H1155:O1155)>='RFM input'!$AA$7,0, P789+P841+P893)","v":0},{"$f":"IF(COUNT($H1155:P1155)>='RFM input'!$AA$7,0, Q789+Q841+Q893)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Net Capex",null,null,null,null,null,{"$f":"SUM(I1158:I1207)","v":0},{"$f":"SUM(J1158:J1207)","v":34.950106730271635},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I379, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J379, 0), 0)","v":0.37631561966112231},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K379, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L379, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M379, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N379, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O379, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P379, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q379, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I380, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J380, 0), 0)","v":-15.866227752220341},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K380, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L380, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M380, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N380, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O380, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P380, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q380, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I381, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J381, 0), 0)","v":4.1600602865786493},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K381, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L381, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M381, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N381, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O381, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P381, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q381, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I382, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J382, 0), 0)","v":0.78270453299696374},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K382, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L382, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M382, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N382, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O382, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P382, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q382, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I383, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J383, 0), 0)","v":25.412996401565291},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K383, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L383, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M383, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N383, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O383, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P383, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q383, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I384, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J384, 0), 0)","v":15.546726402768783},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K384, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L384, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M384, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N384, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O384, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P384, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q384, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I385, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J385, 0), 0)","v":3.6531862081589432},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K385, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L385, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M385, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N385, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O385, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P385, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q385, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I386, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J386, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K386, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L386, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M386, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N386, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O386, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P386, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q386, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I387, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J387, 0), 0)","v":-3.2157296893879521},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K387, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L387, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M387, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N387, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O387, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P387, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q387, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I388, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J388, 0), 0)","v":-0.14562307647943168},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K388, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L388, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M388, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N388, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O388, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P388, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q388, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I389, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J389, 0), 0)","v":4.2611782764448156},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K389, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L389, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M389, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N389, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O389, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P389, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q389, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I390, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J390, 0), 0)","v":4.0452971922908317E-2},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K390, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L390, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M390, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N390, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O390, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P390, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q390, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I391, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J391, 0), 0)","v":-4.4746761390492475E-2},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K391, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L391, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M391, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N391, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O391, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P391, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q391, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I392, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J392, 0), 0)","v":-1.1186690347623119E-2},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K392, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L392, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M392, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N392, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O392, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P392, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q392, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I393, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J393, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K393, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L393, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M393, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N393, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O393, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P393, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q393, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I394, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J394, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K394, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L394, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M394, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N394, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O394, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P394, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q394, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I395, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J395, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K395, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L395, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M395, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N395, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O395, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P395, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q395, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I396, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J396, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K396, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L396, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M396, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N396, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O396, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P396, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q396, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I397, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J397, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K397, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L397, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M397, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N397, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O397, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P397, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q397, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I398, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J398, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K398, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L398, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M398, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N398, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O398, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P398, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q398, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I399, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J399, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K399, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L399, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M399, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N399, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O399, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P399, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q399, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I400, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J400, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K400, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L400, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M400, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N400, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O400, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P400, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q400, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I401, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J401, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K401, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L401, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M401, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N401, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O401, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P401, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q401, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I402, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J402, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K402, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L402, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M402, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N402, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O402, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P402, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q402, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I403, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J403, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K403, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L403, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M403, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N403, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O403, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P403, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q403, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I404, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J404, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K404, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L404, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M404, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N404, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O404, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P404, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q404, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I405, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J405, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K405, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L405, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M405, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N405, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O405, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P405, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q405, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I406, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J406, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K406, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L406, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M406, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N406, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O406, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P406, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q406, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I407, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J407, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K407, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L407, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M407, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N407, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O407, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P407, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q407, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I408, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J408, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K408, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L408, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M408, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N408, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O408, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P408, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q408, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I409, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J409, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K409, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L409, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M409, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N409, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O409, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P409, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q409, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I410, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J410, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K410, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L410, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M410, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N410, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O410, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P410, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q410, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I411, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J411, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K411, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L411, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M411, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N411, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O411, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P411, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q411, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I412, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J412, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K412, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L412, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M412, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N412, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O412, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P412, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q412, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I413, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J413, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K413, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L413, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M413, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N413, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O413, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P413, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q413, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I414, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J414, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K414, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L414, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M414, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N414, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O414, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P414, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q414, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I415, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J415, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K415, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L415, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M415, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N415, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O415, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P415, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q415, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I416, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J416, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K416, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L416, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M416, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N416, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O416, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P416, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q416, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I417, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J417, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K417, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L417, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M417, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N417, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O417, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P417, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q417, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I418, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J418, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K418, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L418, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M418, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N418, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O418, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P418, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q418, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I419, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J419, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K419, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L419, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M419, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N419, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O419, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P419, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q419, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I420, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J420, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K420, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L420, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M420, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N420, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O420, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P420, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q420, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I421, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J421, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K421, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L421, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M421, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N421, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O421, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P421, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q421, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I422, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J422, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K422, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L422, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M422, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N422, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O422, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P422, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q422, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I423, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J423, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K423, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L423, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M423, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N423, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O423, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P423, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q423, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I424, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J424, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K424, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L424, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M424, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N424, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O424, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P424, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q424, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I425, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J425, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K425, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L425, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M425, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N425, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O425, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P425, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q425, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I426, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J426, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K426, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L426, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M426, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N426, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O426, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P426, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q426, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I427, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J427, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K427, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L427, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M427, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N427, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O427, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P427, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q427, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'Adjustment for previous period'!I428, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'Adjustment for previous period'!J428, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'Adjustment for previous period'!K428, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'Adjustment for previous period'!L428, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'Adjustment for previous period'!M428, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'Adjustment for previous period'!N428, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'Adjustment for previous period'!O428, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'Adjustment for previous period'!P428, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'Adjustment for previous period'!Q428, 0), 0)","v":0}]
[]
[null,null,"Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(I1210:I1259)","v":0},{"$f":"SUM(J1210:J1259)","v":3.4617794745024022},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I432, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J432, 0)","v":0.95995596280260587},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K432, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L432, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M432, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N432, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O432, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P432, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q432, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I434, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J434, 0)","v":-0.28698771718037708},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K434, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L434, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M434, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N434, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O434, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P434, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q434, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I436, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J436, 0)","v":-0.47429476506823365},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K436, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L436, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M436, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N436, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O436, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P436, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q436, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I438, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J438, 0)","v":0.28667110395162276},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K438, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L438, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M438, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N438, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O438, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P438, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q438, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I440, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J440, 0)","v":2.219879645504327},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K440, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L440, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M440, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N440, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O440, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P440, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q440, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I442, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J442, 0)","v":0.2198672648218703},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K442, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L442, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M442, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N442, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O442, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P442, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q442, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I444, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J444, 0)","v":0.38893467506479223},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K444, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L444, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M444, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N444, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O444, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P444, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q444, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I446, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J446, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K446, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L446, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M446, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N446, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O446, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P446, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q446, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I448, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J448, 0)","v":4.4684987106027842E-2},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K448, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L448, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M448, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N448, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O448, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P448, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q448, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I450, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J450, 0)","v":-0.12332001618537579},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K450, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L450, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M450, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N450, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O450, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P450, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q450, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I452, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J452, 0)","v":0.17810813325932862},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K452, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L452, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M452, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N452, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O452, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P452, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q452, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I454, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J454, 0)","v":5.7642422894486352E-2},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K454, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L454, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M454, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N454, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O454, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P454, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q454, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I456, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J456, 0)","v":-7.4897779749378826E-3},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K456, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L456, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M456, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N456, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O456, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P456, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q456, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I458, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J458, 0)","v":-1.8724444937344706E-3},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K458, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L458, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M458, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N458, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O458, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P458, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q458, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I460, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J460, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K460, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L460, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M460, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N460, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O460, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P460, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q460, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I462, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J462, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K462, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L462, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M462, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N462, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O462, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P462, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q462, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I464, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J464, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K464, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L464, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M464, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N464, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O464, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P464, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q464, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I466, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J466, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K466, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L466, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M466, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N466, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O466, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P466, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q466, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I468, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J468, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K468, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L468, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M468, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N468, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O468, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P468, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q468, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I470, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J470, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K470, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L470, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M470, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N470, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O470, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P470, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q470, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I472, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J472, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K472, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L472, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M472, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N472, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O472, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P472, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q472, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I474, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J474, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K474, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L474, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M474, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N474, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O474, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P474, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q474, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I476, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J476, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K476, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L476, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M476, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N476, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O476, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P476, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q476, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I478, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J478, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K478, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L478, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M478, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N478, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O478, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P478, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q478, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I480, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J480, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K480, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L480, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M480, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N480, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O480, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P480, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q480, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I482, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J482, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K482, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L482, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M482, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N482, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O482, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P482, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q482, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I484, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J484, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K484, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L484, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M484, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N484, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O484, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P484, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q484, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I486, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J486, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K486, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L486, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M486, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N486, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O486, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P486, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q486, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I488, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J488, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K488, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L488, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M488, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N488, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O488, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P488, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q488, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I490, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J490, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K490, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L490, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M490, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N490, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O490, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P490, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q490, 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I492, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J492, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K492, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L492, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M492, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N492, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O492, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P492, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q492, 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I494, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J494, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K494, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L494, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M494, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N494, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O494, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P494, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q494, 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I496, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J496, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K496, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L496, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M496, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N496, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O496, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P496, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q496, 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I498, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J498, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K498, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L498, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M498, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N498, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O498, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P498, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q498, 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I500, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J500, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K500, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L500, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M500, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N500, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O500, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P500, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q500, 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I502, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J502, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K502, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L502, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M502, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N502, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O502, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P502, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q502, 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I504, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J504, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K504, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L504, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M504, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N504, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O504, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P504, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q504, 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I506, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J506, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K506, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L506, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M506, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N506, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O506, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P506, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q506, 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I508, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J508, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K508, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L508, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M508, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N508, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O508, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P508, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q508, 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I510, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J510, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K510, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L510, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M510, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N510, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O510, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P510, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q510, 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I512, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J512, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K512, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L512, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M512, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N512, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O512, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P512, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q512, 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I514, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J514, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K514, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L514, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M514, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N514, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O514, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P514, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q514, 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I516, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J516, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K516, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L516, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M516, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N516, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O516, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P516, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q516, 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I518, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J518, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K518, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L518, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M518, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N518, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O518, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P518, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q518, 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I520, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J520, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K520, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L520, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M520, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N520, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O520, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P520, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q520, 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I522, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J522, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K522, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L522, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M522, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N522, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O522, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P522, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q522, 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I524, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J524, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K524, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L524, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M524, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N524, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O524, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P524, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q524, 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I526, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J526, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K526, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L526, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M526, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N526, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O526, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P526, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q526, 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I528, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J528, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K528, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L528, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M528, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N528, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O528, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P528, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q528, 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$1105=0, 'Adjustment for previous period'!I530, 0)","v":0},{"$f":"IF(K$1105=0, 'Adjustment for previous period'!J530, 0)","v":0},{"$f":"IF(L$1105=0, 'Adjustment for previous period'!K530, 0)","v":0},{"$f":"IF(M$1105=0, 'Adjustment for previous period'!L530, 0)","v":0},{"$f":"IF(N$1105=0, 'Adjustment for previous period'!M530, 0)","v":0},{"$f":"IF(O$1105=0, 'Adjustment for previous period'!N530, 0)","v":0},{"$f":"IF(P$1105=0, 'Adjustment for previous period'!O530, 0)","v":0},{"$f":"IF(Q$1105=0, 'Adjustment for previous period'!P530, 0)","v":0},{"$f":"IF(R$1105=0, 'Adjustment for previous period'!Q530, 0)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Group 3 Asset Roll in",null,null,null,null,null,null,{"$f":"SUM(J1262:J1311)","v":0.17219228480035972},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G641,0),0)","v":3.046228674962137E-2},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G641,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G641,0),0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G642,0),0)","v":7.9409839983114239E-2},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G642,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G642,0),0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G643,0),0)","v":5.0945511306842661E-2},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G643,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G643,0),0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G644,0),0)","v":9.8240702528923363E-5},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G644,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G644,0),0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G645,0),0)","v":4.9559355121990833E-3},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G645,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G645,0),0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G646,0),0)","v":5.5582199237855789E-3},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G646,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G646,0),0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G647,0),0)","v":7.6225062226786822E-4},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G647,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G647,0),0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G648,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G648,0),0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G649,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G649,0),0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G650,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G650,0),0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G651,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G651,0),0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G652,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G652,0),0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G653,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G653,0),0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G654,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G654,0),0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G655,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G655,0),0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G656,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G656,0),0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G657,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G657,0),0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G658,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G658,0),0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G659,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G659,0),0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G660,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G660,0),0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G661,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G661,0),0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G662,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G662,0),0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G663,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G663,0),0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G664,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G664,0),0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G665,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G665,0),0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G666,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G666,0),0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G667,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G667,0),0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G668,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G668,0),0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G669,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G669,0),0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G670,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G670,0),0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G671,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G671,0),0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G672,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G672,0),0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G673,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G673,0),0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G674,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G674,0),0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G675,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G675,0),0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G676,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G676,0),0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G677,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G677,0),0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G678,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G678,0),0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G679,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G679,0),0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G680,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G680,0),0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G681,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G681,0),0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G682,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G682,0),0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G683,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G683,0),0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G684,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G684,0),0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G685,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G685,0),0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G686,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G686,0),0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G687,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G687,0),0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G688,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G688,0),0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G689,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G689,0),0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,null,{"$f":"IF(J$1105>0,IF(K$1105=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(K$1105>0,IF(L$1105=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(L$1105>0,IF(M$1105=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(M$1105>0,IF(N$1105=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(N$1105>0,IF(O$1105=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(O$1105>0,IF(P$1105=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(P$1105>0,IF(Q$1105=0,'Adjustment for previous period'!$G690,0),0)","v":0},{"$f":"IF(Q$1105>0,IF(R$1105=0,'Adjustment for previous period'!$G690,0),0)","v":0}]
[]
[null,null,"Return on Difference - Group 3 Asset Roll in",null,null,null,null,null,null,{"$f":"SUM(J1314:J1363)","v":4.1458622402733042E-2},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J694,0)","v":7.3343846116019022E-3},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K694,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L694,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M694,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N694,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O694,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P694,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q694,0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J696,0)","v":1.9119454595415811E-2},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K696,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L696,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M696,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N696,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O696,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P696,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q696,0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J698,0)","v":1.22661170262847E-2},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K698,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L698,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M698,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N698,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O698,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P698,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q698,0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J700,0)","v":2.3653348902641112E-5},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K700,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L700,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M700,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N700,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O700,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P700,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q700,0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J702,0)","v":1.1932373119433045E-3},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K702,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L702,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M702,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N702,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O702,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P702,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q702,0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J704,0)","v":1.3382489309479943E-3},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K704,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L704,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M704,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N704,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O704,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P704,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q704,0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J706,0)","v":1.835265776366876E-4},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K706,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L706,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M706,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N706,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O706,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P706,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q706,0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J708,0)","v":0},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K708,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L708,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M708,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N708,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O708,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P708,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q708,0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J710,0)","v":0},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K710,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L710,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M710,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N710,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O710,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P710,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q710,0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J712,0)","v":0},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K712,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L712,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M712,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N712,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O712,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P712,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q712,0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J714,0)","v":0},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K714,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L714,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M714,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N714,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O714,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P714,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q714,0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J716,0)","v":0},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K716,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L716,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M716,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N716,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O716,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P716,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q716,0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J718,0)","v":0},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K718,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L718,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M718,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N718,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O718,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P718,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q718,0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J720,0)","v":0},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K720,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L720,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M720,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N720,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O720,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P720,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q720,0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,null,{"$f":"IF(K$1105=0,'Adjustment for previous period'!J722,0)","v":0},{"$f":"IF(L$1105=0,'Adjustment for previous period'!K722,0)","v":0},{"$f":"IF(M$1105=0,'Adjustment for previous period'!L722,0)","v":0},{"$f":"IF(N$1105=0,'Adjustment for previous period'!M722,0)","v":0},{"$f":"IF(O$1105=0,'Adjustment for previous period'!N722,0)","v":0},{"$f":"IF(P$1105=0,'Adjustment for previous period'!O722,0)","v":0},{"$f":"IF(Q$1105=0,'Adjustment for previous period'!P722,0)","v":0},{"$f":"IF(R$1105=0,'Adjustment for previous period'!Q722,0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[]
[null,null,"Final Year Asset Adjustments",null,null,null,null,null,{"$f":"SUM(I1366:I1415)","v":0},99.008911755338261,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H455, 0), 0)","v":18.174606250151914},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H455, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H456, 0), 0)","v":25.222234286533443},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H456, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H457, 0), 0)","v":33.871581409654169},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H457, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H458, 0), 0)","v":0.88447972032703259},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H458, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H459, 0), 0)","v":7.2057208856768202},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H459, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H460, 0), 0)","v":6.7400004628256962},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H460, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H461, 0), 0)","v":3.7587015472392551},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H461, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H462, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H463, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H464, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H465, 0), 0)","v":3.1515871929299197},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H465, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H466, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H467, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H468, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H469, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H470, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H471, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H472, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H473, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H474, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H475, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H476, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H477, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H478, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H479, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H480, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H481, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H482, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H483, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H484, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H485, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H486, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H487, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H488, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H489, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H490, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H491, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H492, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H493, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H494, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H495, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H496, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H497, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H498, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H499, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H500, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H501, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H502, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H503, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$1105>0, IF(J$1105=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(J$1105>0, IF(K$1105=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(K$1105>0, IF(L$1105=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(L$1105>0, IF(M$1105=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(M$1105>0, IF(N$1105=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(N$1105>0, IF(O$1105=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(O$1105>0, IF(P$1105=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(P$1105>0, IF(Q$1105=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(Q$1105>0, IF(R$1105=0, 'RFM input'!$H504, 0), 0)","v":0}]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,"Closing Regulatory Asset Base – As Commissioned",null,null,null,null,null,{"$f":"SUM(I1418:I1467)","v":0},3105.228202080164,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"IF(J$1105=0, I1106+I1158+I1210+I1366+I1262+I1314, 0)","v":0},{"$f":"IF(K$1105=0, J1106+J1158+J1210+J1366+J1262+J1314, 0)","v":200.21264357102072},{"$f":"IF(L$1105=0, K1106+K1158+K1210+K1366+K1262+K1314, 0)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,0,{"$f":"IF(K$1105=0, J1107+J1159+J1211+J1367+J1263+J1315, 0)","v":665.74100126715177},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,0,320.74660731522073,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,0,90.385817223317986,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,0,1108.6971407552969,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,0,237.77521146553633,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,0,64.719219011405698,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,0,9.1796417310592062,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,0,70.088361715623122,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,0,4.6842983514231538,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":"other"},null,null,null,null,0,34.065339939929068,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,0,4.2041583916374003,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,0,107.91311344242199,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,0,136.27635488569135,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,0,50.539293013428491,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1136+I1188+I1240+I1396+I1292+I1344, 0)","v":0},0,0,0,0,{"$f":"IF(O$1105=0, N1136+N1188+N1240+N1396+N1292+N1344, 0)","v":0},0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1137+I1189+I1241+I1397+I1293+I1345, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1138+I1190+I1242+I1398+I1294+I1346, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1139+I1191+I1243+I1399+I1295+I1347, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1140+I1192+I1244+I1400+I1296+I1348, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1141+I1193+I1245+I1401+I1297+I1349, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1142+I1194+I1246+I1402+I1298+I1350, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1143+I1195+I1247+I1403+I1299+I1351, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1144+I1196+I1248+I1404+I1300+I1352, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1145+I1197+I1249+I1405+I1301+I1353, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1146+I1198+I1250+I1406+I1302+I1354, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1147+I1199+I1251+I1407+I1303+I1355, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1148+I1200+I1252+I1408+I1304+I1356, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1149+I1201+I1253+I1409+I1305+I1357, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1150+I1202+I1254+I1410+I1306+I1358, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1151+I1203+I1255+I1411+I1307+I1359, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1152+I1204+I1256+I1412+I1308+I1360, 0)","v":0},0,{"$f":"IF(L$1105=0, K1152+K1204+K1256+K1412+K1308+K1360, 0)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1153+I1205+I1257+I1413+I1309+I1361, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(J$1105=0, I1154+I1206+I1258+I1414+I1310+I1362, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$1105=0, I1155+I1207+I1259+I1415+I1311+I1363, 0)","v":0},0,0,0,0,0,0,0,0]

{"sheet":"TAB roll forward","index":9,"n_rows":761,"n_cols":18,"rows_kept":761,"cut":false,"hidden":false,"merged":[[697,3,707,3],[710,3,720,3],[723,3,733,3],[736,3,746,3],[749,3,759,3],[632,3,642,3],[645,3,655,3],[658,3,668,3],[671,3,681,3],[684,3,694,3],[567,3,577,3],[580,3,590,3],[593,3,603,3],[606,3,616,3],[619,3,629,3],[502,3,512,3],[515,3,525,3],[528,3,538,3],[541,3,551,3],[554,3,564,3],[489,3,499,3],[424,3,434,3],[437,3,447,3],[450,3,460,3],[463,3,473,3],[372,3,382,3],[385,3,395,3],[398,3,408,3],[411,3,421,3],[476,3,486,3],[346,3,356,3],[359,3,369,3],[242,3,252,3],[255,3,265,3],[294,3,304,3],[307,3,317,3],[268,3,278,3],[281,3,291,3],[112,3,122,3],[320,3,330,3],[333,3,343,3],[125,3,135,3],[138,3,148,3],[151,3,161,3],[216,3,226,3],[229,3,239,3],[164,3,174,3],[177,3,187,3],[190,3,200,3],[203,3,213,3]]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Tax Asset Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"AusNet (T) - Tax Asset Roll Forward - TNSP RFM - version 3"},null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,"Year",null,null,null,null,null,{"$f":"'RFM input'!H60","v":"2014-15"},{"$f":"'RFM input'!I60","v":"2015-16"},{"$f":"'RFM input'!J60","v":"2016-17"},{"$f":"'RFM input'!K60","v":"2017-18"},{"$f":"'RFM input'!L60","v":"2018-19"},{"$f":"'RFM input'!M60","v":"2019-20"},{"$f":"'RFM input'!N60","v":"2020-21"},{"$f":"'RFM input'!O60","v":"2021-22"},{"$f":"'RFM input'!P60","v":"2022-23"},{"$f":"'RFM input'!Q60","v":"2023-24"},{"$f":"IF(LEN(Q4)>4,CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1),Q4+1)","v":"2024-25"}]
[null,"Tax Values ($m Nominal)"]
[]
[null,"Opening Tax Asset Values",null,null,null,null,null,{"$f":"SUM(H8:H57)","v":2250.0323818887118},{"$f":"SUM(I8:I57)","v":2323.7498840323619},2392.3638021247716,2532.4827698595955,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"'RFM input'!W7-'RFM input'!N7/(1+previous_vanilla)^0.5+('RFM input'!G223-'RFM input'!G277)","v":164.26402956115786},{"$f":"H8+H60+H124","v":193.59322958090371},{"$f":"I8+I60+I124","v":209.35912106242901},{"$f":"IF(COUNT($H8:J8)>'RFM input'!$AA$7,0, J8+J60+J124+IF(K$111=0,'RFM input'!$I$455,0))","v":232.18128249257617},{"$f":"IF(COUNT($H8:K8)>'RFM input'!$AA$7,0, K8+K60+K124+IF(L$111=0,'RFM input'!$I$455,0))","v":0},{"$f":"IF(COUNT($H8:L8)>'RFM input'!$AA$7,0, L8+L60+L124+IF(M$111=0,'RFM input'!$I$455,0))","v":0},{"$f":"IF(COUNT($H8:M8)>'RFM input'!$AA$7,0, M8+M60+M124+IF(N$111=0,'RFM input'!$I$455,0))","v":0},{"$f":"IF(COUNT($H8:N8)>'RFM input'!$AA$7,0, N8+N60+N124+IF(O$111=0,'RFM input'!$I$455,0))","v":0},{"$f":"IF(COUNT($H8:O8)>'RFM input'!$AA$7,0, O8+O60+O124+IF(P$111=0,'RFM input'!$I$455,0))","v":0},{"$f":"IF(COUNT($H8:P8)>'RFM input'!$AA$7,0, P8+P60+P124+IF(Q$111=0,'RFM input'!$I$455,0))","v":0},{"$f":"IF(COUNT($H8:Q8)>'RFM input'!$AA$7,0, Q8+Q60+Q124+IF(R$111=0,'RFM input'!$I$455,0))","v":0}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"'RFM input'!W8-'RFM input'!N8/(1+previous_vanilla)^0.5+('RFM input'!G224-'RFM input'!G278)","v":468.17534782098647},{"$f":"H9+H61+H137","v":490.05546317272314},{"$f":"I9+I61+I137","v":516.73099187891285},{"$f":"IF(COUNT($H9:J9)>'RFM input'!$AA$7,0, J9+J61+J137+IF(K$111=0,'RFM input'!$I$456,0))","v":573.0147670170328},{"$f":"IF(COUNT($H9:K9)>'RFM input'!$AA$7,0, K9+K61+K137+IF(L$111=0,'RFM input'!$I$456,0))","v":0},{"$f":"IF(COUNT($H9:L9)>'RFM input'!$AA$7,0, L9+L61+L137+IF(M$111=0,'RFM input'!$I$456,0))","v":0},{"$f":"IF(COUNT($H9:M9)>'RFM input'!$AA$7,0, M9+M61+M137+IF(N$111=0,'RFM input'!$I$456,0))","v":0},{"$f":"IF(COUNT($H9:N9)>'RFM input'!$AA$7,0, N9+N61+N137+IF(O$111=0,'RFM input'!$I$456,0))","v":0},{"$f":"IF(COUNT($H9:O9)>'RFM input'!$AA$7,0, O9+O61+O137+IF(P$111=0,'RFM input'!$I$456,0))","v":0},{"$f":"IF(COUNT($H9:P9)>'RFM input'!$AA$7,0, P9+P61+P137+IF(Q$111=0,'RFM input'!$I$456,0))","v":0},{"$f":"IF(COUNT($H9:Q9)>'RFM input'!$AA$7,0, Q9+Q61+Q137+IF(R$111=0,'RFM input'!$I$456,0))","v":0}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"'RFM input'!W9-'RFM input'!N9/(1+previous_vanilla)^0.5+('RFM input'!G225-'RFM input'!G279)","v":239.93849489109962},{"$f":"H10+H62+H150","v":241.44185724812652},{"$f":"I10+I62+I150","v":261.53876647535617},{"$f":"IF(COUNT($H10:J10)>'RFM input'!$AA$7,0, J10+J62+J150+IF(K$111=0,'RFM input'!$I$457,0))","v":309.43487229792674},{"$f":"IF(COUNT($H10:K10)>'RFM input'!$AA$7,0, K10+K62+K150+IF(L$111=0,'RFM input'!$I$457,0))","v":0},{"$f":"IF(COUNT($H10:L10)>'RFM input'!$AA$7,0, L10+L62+L150+IF(M$111=0,'RFM input'!$I$457,0))","v":0},{"$f":"IF(COUNT($H10:M10)>'RFM input'!$AA$7,0, M10+M62+M150+IF(N$111=0,'RFM input'!$I$457,0))","v":0},{"$f":"IF(COUNT($H10:N10)>'RFM input'!$AA$7,0, N10+N62+N150+IF(O$111=0,'RFM input'!$I$457,0))","v":0},{"$f":"IF(COUNT($H10:O10)>'RFM input'!$AA$7,0, O10+O62+O150+IF(P$111=0,'RFM input'!$I$457,0))","v":0},{"$f":"IF(COUNT($H10:P10)>'RFM input'!$AA$7,0, P10+P62+P150+IF(Q$111=0,'RFM input'!$I$457,0))","v":0},{"$f":"IF(COUNT($H10:Q10)>'RFM input'!$AA$7,0, Q10+Q62+Q150+IF(R$111=0,'RFM input'!$I$457,0))","v":0}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"'RFM input'!W10-'RFM input'!N10/(1+previous_vanilla)^0.5+('RFM input'!G226-'RFM input'!G280)","v":63.582022412423918},{"$f":"H11+H63+H163","v":65.133146851333194},{"$f":"I11+I63+I163","v":64.769535415551445},{"$f":"IF(COUNT($H11:J11)>'RFM input'!$AA$7,0, J11+J63+J163+IF(K$111=0,'RFM input'!$I$458,0))","v":72.592253122396855},{"$f":"IF(COUNT($H11:K11)>'RFM input'!$AA$7,0, K11+K63+K163+IF(L$111=0,'RFM input'!$I$458,0))","v":0},{"$f":"IF(COUNT($H11:L11)>'RFM input'!$AA$7,0, L11+L63+L163+IF(M$111=0,'RFM input'!$I$458,0))","v":0},{"$f":"IF(COUNT($H11:M11)>'RFM input'!$AA$7,0, M11+M63+M163+IF(N$111=0,'RFM input'!$I$458,0))","v":0},{"$f":"IF(COUNT($H11:N11)>'RFM input'!$AA$7,0, N11+N63+N163+IF(O$111=0,'RFM input'!$I$458,0))","v":0},{"$f":"IF(COUNT($H11:O11)>'RFM input'!$AA$7,0, O11+O63+O163+IF(P$111=0,'RFM input'!$I$458,0))","v":0},{"$f":"IF(COUNT($H11:P11)>'RFM input'!$AA$7,0, P11+P63+P163+IF(Q$111=0,'RFM input'!$I$458,0))","v":0},{"$f":"IF(COUNT($H11:Q11)>'RFM input'!$AA$7,0, Q11+Q63+Q163+IF(R$111=0,'RFM input'!$I$458,0))","v":0}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"'RFM input'!W11-'RFM input'!N11/(1+previous_vanilla)^0.5+('RFM input'!G227-'RFM input'!G281)","v":834.27153023663175},{"$f":"H12+H64+H176","v":826.90268542850845},{"$f":"I12+I64+I176","v":818.24795904525399},{"$f":"IF(COUNT($H12:J12)>'RFM input'!$AA$7,0, J12+J64+J176+IF(K$111=0,'RFM input'!$I$459,0))","v":803.15641046794917},{"$f":"IF(COUNT($H12:K12)>'RFM input'!$AA$7,0, K12+K64+K176+IF(L$111=0,'RFM input'!$I$459,0))","v":0},{"$f":"IF(COUNT($H12:L12)>'RFM input'!$AA$7,0, L12+L64+L176+IF(M$111=0,'RFM input'!$I$459,0))","v":0},{"$f":"IF(COUNT($H12:M12)>'RFM input'!$AA$7,0, M12+M64+M176+IF(N$111=0,'RFM input'!$I$459,0))","v":0},{"$f":"IF(COUNT($H12:N12)>'RFM input'!$AA$7,0, N12+N64+N176+IF(O$111=0,'RFM input'!$I$459,0))","v":0},{"$f":"IF(COUNT($H12:O12)>'RFM input'!$AA$7,0, O12+O64+O176+IF(P$111=0,'RFM input'!$I$459,0))","v":0},{"$f":"IF(COUNT($H12:P12)>'RFM input'!$AA$7,0, P12+P64+P176+IF(Q$111=0,'RFM input'!$I$459,0))","v":0},{"$f":"IF(COUNT($H12:Q12)>'RFM input'!$AA$7,0, Q12+Q64+Q176+IF(R$111=0,'RFM input'!$I$459,0))","v":0}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"'RFM input'!W12-'RFM input'!N12/(1+previous_vanilla)^0.5+('RFM input'!G228-'RFM input'!G282)","v":159.54888119386169},{"$f":"H13+H65+H189","v":184.03593914860832},{"$f":"I13+I65+I189","v":185.15083434207321},{"$f":"IF(COUNT($H13:J13)>'RFM input'!$AA$7,0, J13+J65+J189+IF(K$111=0,'RFM input'!$I$460,0))","v":200.00144280620739},{"$f":"IF(COUNT($H13:K13)>'RFM input'!$AA$7,0, K13+K65+K189+IF(L$111=0,'RFM input'!$I$460,0))","v":0},{"$f":"IF(COUNT($H13:L13)>'RFM input'!$AA$7,0, L13+L65+L189+IF(M$111=0,'RFM input'!$I$460,0))","v":0},{"$f":"IF(COUNT($H13:M13)>'RFM input'!$AA$7,0, M13+M65+M189+IF(N$111=0,'RFM input'!$I$460,0))","v":0},{"$f":"IF(COUNT($H13:N13)>'RFM input'!$AA$7,0, N13+N65+N189+IF(O$111=0,'RFM input'!$I$460,0))","v":0},{"$f":"IF(COUNT($H13:O13)>'RFM input'!$AA$7,0, O13+O65+O189+IF(P$111=0,'RFM input'!$I$460,0))","v":0},{"$f":"IF(COUNT($H13:P13)>'RFM input'!$AA$7,0, P13+P65+P189+IF(Q$111=0,'RFM input'!$I$460,0))","v":0},{"$f":"IF(COUNT($H13:Q13)>'RFM input'!$AA$7,0, Q13+Q65+Q189+IF(R$111=0,'RFM input'!$I$460,0))","v":0}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"'RFM input'!W13-'RFM input'!N13/(1+previous_vanilla)^0.5+('RFM input'!G229-'RFM input'!G283)","v":34.641041385387034},{"$f":"H14+H66+H202","v":50.733138875267933},{"$f":"I14+I66+I202","v":53.245355516982798},{"$f":"IF(COUNT($H14:J14)>'RFM input'!$AA$7,0, J14+J66+J202+IF(K$111=0,'RFM input'!$I$461,0))","v":66.217000307874969},{"$f":"IF(COUNT($H14:K14)>'RFM input'!$AA$7,0, K14+K66+K202+IF(L$111=0,'RFM input'!$I$461,0))","v":0},{"$f":"IF(COUNT($H14:L14)>'RFM input'!$AA$7,0, L14+L66+L202+IF(M$111=0,'RFM input'!$I$461,0))","v":0},{"$f":"IF(COUNT($H14:M14)>'RFM input'!$AA$7,0, M14+M66+M202+IF(N$111=0,'RFM input'!$I$461,0))","v":0},{"$f":"IF(COUNT($H14:N14)>'RFM input'!$AA$7,0, N14+N66+N202+IF(O$111=0,'RFM input'!$I$461,0))","v":0},{"$f":"IF(COUNT($H14:O14)>'RFM input'!$AA$7,0, O14+O66+O202+IF(P$111=0,'RFM input'!$I$461,0))","v":0},{"$f":"IF(COUNT($H14:P14)>'RFM input'!$AA$7,0, P14+P66+P202+IF(Q$111=0,'RFM input'!$I$461,0))","v":0},{"$f":"IF(COUNT($H14:Q14)>'RFM input'!$AA$7,0, Q14+Q66+Q202+IF(R$111=0,'RFM input'!$I$461,0))","v":0}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"'RFM input'!W14-'RFM input'!N14/(1+previous_vanilla)^0.5+('RFM input'!G230-'RFM input'!G284)","v":5.9841243136739095},{"$f":"H15+H67+H215","v":5.9841243136739095},{"$f":"I15+I67+I215","v":5.9841243136739095},{"$f":"IF(COUNT($H15:J15)>'RFM input'!$AA$7,0, J15+J67+J215+IF(K$111=0,'RFM input'!$I$462,0))","v":5.9841243136739095},{"$f":"IF(COUNT($H15:K15)>'RFM input'!$AA$7,0, K15+K67+K215+IF(L$111=0,'RFM input'!$I$462,0))","v":0},{"$f":"IF(COUNT($H15:L15)>'RFM input'!$AA$7,0, L15+L67+L215+IF(M$111=0,'RFM input'!$I$462,0))","v":0},{"$f":"IF(COUNT($H15:M15)>'RFM input'!$AA$7,0, M15+M67+M215+IF(N$111=0,'RFM input'!$I$462,0))","v":0},{"$f":"IF(COUNT($H15:N15)>'RFM input'!$AA$7,0, N15+N67+N215+IF(O$111=0,'RFM input'!$I$462,0))","v":0},{"$f":"IF(COUNT($H15:O15)>'RFM input'!$AA$7,0, O15+O67+O215+IF(P$111=0,'RFM input'!$I$462,0))","v":0},{"$f":"IF(COUNT($H15:P15)>'RFM input'!$AA$7,0, P15+P67+P215+IF(Q$111=0,'RFM input'!$I$462,0))","v":0},{"$f":"IF(COUNT($H15:Q15)>'RFM input'!$AA$7,0, Q15+Q67+Q215+IF(R$111=0,'RFM input'!$I$462,0))","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"'RFM input'!W15-'RFM input'!N15/(1+previous_vanilla)^0.5+('RFM input'!G231-'RFM input'!G285)","v":30.464682815856019},{"$f":"H16+H68+H228","v":22.843372281333789},{"$f":"I16+I68+I228","v":43.240283546192991},{"$f":"IF(COUNT($H16:J16)>'RFM input'!$AA$7,0, J16+J68+J228+IF(K$111=0,'RFM input'!$I$463,0))","v":44.624631934987029},{"$f":"IF(COUNT($H16:K16)>'RFM input'!$AA$7,0, K16+K68+K228+IF(L$111=0,'RFM input'!$I$463,0))","v":0},{"$f":"IF(COUNT($H16:L16)>'RFM input'!$AA$7,0, L16+L68+L228+IF(M$111=0,'RFM input'!$I$463,0))","v":0},{"$f":"IF(COUNT($H16:M16)>'RFM input'!$AA$7,0, M16+M68+M228+IF(N$111=0,'RFM input'!$I$463,0))","v":0},{"$f":"IF(COUNT($H16:N16)>'RFM input'!$AA$7,0, N16+N68+N228+IF(O$111=0,'RFM input'!$I$463,0))","v":0},{"$f":"IF(COUNT($H16:O16)>'RFM input'!$AA$7,0, O16+O68+O228+IF(P$111=0,'RFM input'!$I$463,0))","v":0},{"$f":"IF(COUNT($H16:P16)>'RFM input'!$AA$7,0, P16+P68+P228+IF(Q$111=0,'RFM input'!$I$463,0))","v":0},{"$f":"IF(COUNT($H16:Q16)>'RFM input'!$AA$7,0, Q16+Q68+Q228+IF(R$111=0,'RFM input'!$I$463,0))","v":0}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"'RFM input'!W16-'RFM input'!N16/(1+previous_vanilla)^0.5+('RFM input'!G232-'RFM input'!G286)","v":3.0633942694276564},{"$f":"H17+H69+H241","v":3.1841532816023501},{"$f":"I17+I69+I241","v":4.0142599075473973},{"$f":"IF(COUNT($H17:J17)>'RFM input'!$AA$7,0, J17+J69+J241+IF(K$111=0,'RFM input'!$I$464,0))","v":4.1895584142695128},{"$f":"IF(COUNT($H17:K17)>'RFM input'!$AA$7,0, K17+K69+K241+IF(L$111=0,'RFM input'!$I$464,0))","v":0},{"$f":"IF(COUNT($H17:L17)>'RFM input'!$AA$7,0, L17+L69+L241+IF(M$111=0,'RFM input'!$I$464,0))","v":0},{"$f":"IF(COUNT($H17:M17)>'RFM input'!$AA$7,0, M17+M69+M241+IF(N$111=0,'RFM input'!$I$464,0))","v":0},{"$f":"IF(COUNT($H17:N17)>'RFM input'!$AA$7,0, N17+N69+N241+IF(O$111=0,'RFM input'!$I$464,0))","v":0},{"$f":"IF(COUNT($H17:O17)>'RFM input'!$AA$7,0, O17+O69+O241+IF(P$111=0,'RFM input'!$I$464,0))","v":0},{"$f":"IF(COUNT($H17:P17)>'RFM input'!$AA$7,0, P17+P69+P241+IF(Q$111=0,'RFM input'!$I$464,0))","v":0},{"$f":"IF(COUNT($H17:Q17)>'RFM input'!$AA$7,0, Q17+Q69+Q241+IF(R$111=0,'RFM input'!$I$464,0))","v":0}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"'RFM input'!W17-'RFM input'!N17/(1+previous_vanilla)^0.5+('RFM input'!G233-'RFM input'!G287)","v":16.721212300405263},{"$f":"H18+H70+H254","v":28.171370585416607},{"$f":"I18+I70+I254","v":26.524333736781049},{"$f":"IF(COUNT($H18:J18)>'RFM input'!$AA$7,0, J18+J70+J254+IF(K$111=0,'RFM input'!$I$465,0))","v":27.968260847343572},{"$f":"IF(COUNT($H18:K18)>'RFM input'!$AA$7,0, K18+K70+K254+IF(L$111=0,'RFM input'!$I$465,0))","v":0},{"$f":"IF(COUNT($H18:L18)>'RFM input'!$AA$7,0, L18+L70+L254+IF(M$111=0,'RFM input'!$I$465,0))","v":0},{"$f":"IF(COUNT($H18:M18)>'RFM input'!$AA$7,0, M18+M70+M254+IF(N$111=0,'RFM input'!$I$465,0))","v":0},{"$f":"IF(COUNT($H18:N18)>'RFM input'!$AA$7,0, N18+N70+N254+IF(O$111=0,'RFM input'!$I$465,0))","v":0},{"$f":"IF(COUNT($H18:O18)>'RFM input'!$AA$7,0, O18+O70+O254+IF(P$111=0,'RFM input'!$I$465,0))","v":0},{"$f":"IF(COUNT($H18:P18)>'RFM input'!$AA$7,0, P18+P70+P254+IF(Q$111=0,'RFM input'!$I$465,0))","v":0},{"$f":"IF(COUNT($H18:Q18)>'RFM input'!$AA$7,0, Q18+Q70+Q254+IF(R$111=0,'RFM input'!$I$465,0))","v":0}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"'RFM input'!W18-'RFM input'!N18/(1+previous_vanilla)^0.5+('RFM input'!G234-'RFM input'!G288)","v":1.3245414004031553},{"$f":"H19+H71+H267","v":1.6383239774666896},{"$f":"I19+I71+I267","v":4.2051575966197285},{"$f":"IF(COUNT($H19:J19)>'RFM input'!$AA$7,0, J19+J71+J267+IF(K$111=0,'RFM input'!$I$466,0))","v":4.4450865499600312},{"$f":"IF(COUNT($H19:K19)>'RFM input'!$AA$7,0, K19+K71+K267+IF(L$111=0,'RFM input'!$I$466,0))","v":0},{"$f":"IF(COUNT($H19:L19)>'RFM input'!$AA$7,0, L19+L71+L267+IF(M$111=0,'RFM input'!$I$466,0))","v":0},{"$f":"IF(COUNT($H19:M19)>'RFM input'!$AA$7,0, M19+M71+M267+IF(N$111=0,'RFM input'!$I$466,0))","v":0},{"$f":"IF(COUNT($H19:N19)>'RFM input'!$AA$7,0, N19+N71+N267+IF(O$111=0,'RFM input'!$I$466,0))","v":0},{"$f":"IF(COUNT($H19:O19)>'RFM input'!$AA$7,0, O19+O71+O267+IF(P$111=0,'RFM input'!$I$466,0))","v":0},{"$f":"IF(COUNT($H19:P19)>'RFM input'!$AA$7,0, P19+P71+P267+IF(Q$111=0,'RFM input'!$I$466,0))","v":0},{"$f":"IF(COUNT($H19:Q19)>'RFM input'!$AA$7,0, Q19+Q71+Q267+IF(R$111=0,'RFM input'!$I$466,0))","v":0}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"'RFM input'!W19-'RFM input'!N19/(1+previous_vanilla)^0.5+('RFM input'!G235-'RFM input'!G289)","v":80.07838028739738},{"$f":"H20+H72+H280","v":72.738380287397376},{"$f":"I20+I72+I280","v":72.738380287397376},{"$f":"IF(COUNT($H20:J20)>'RFM input'!$AA$7,0, J20+J72+J280+IF(K$111=0,'RFM input'!$I$467,0))","v":72.738380287397376},{"$f":"IF(COUNT($H20:K20)>'RFM input'!$AA$7,0, K20+K72+K280+IF(L$111=0,'RFM input'!$I$467,0))","v":0},{"$f":"IF(COUNT($H20:L20)>'RFM input'!$AA$7,0, L20+L72+L280+IF(M$111=0,'RFM input'!$I$467,0))","v":0},{"$f":"IF(COUNT($H20:M20)>'RFM input'!$AA$7,0, M20+M72+M280+IF(N$111=0,'RFM input'!$I$467,0))","v":0},{"$f":"IF(COUNT($H20:N20)>'RFM input'!$AA$7,0, N20+N72+N280+IF(O$111=0,'RFM input'!$I$467,0))","v":0},{"$f":"IF(COUNT($H20:O20)>'RFM input'!$AA$7,0, O20+O72+O280+IF(P$111=0,'RFM input'!$I$467,0))","v":0},{"$f":"IF(COUNT($H20:P20)>'RFM input'!$AA$7,0, P20+P72+P280+IF(Q$111=0,'RFM input'!$I$467,0))","v":0},{"$f":"IF(COUNT($H20:Q20)>'RFM input'!$AA$7,0, Q20+Q72+Q280+IF(R$111=0,'RFM input'!$I$467,0))","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"'RFM input'!W20-'RFM input'!N20/(1+previous_vanilla)^0.5+('RFM input'!G236-'RFM input'!G290)","v":94.574698999999981},{"$f":"H21+H73+H293","v":94.574698999999981},{"$f":"I21+I73+I293","v":94.574698999999981},{"$f":"IF(COUNT($H21:J21)>'RFM input'!$AA$7,0, J21+J73+J293+IF(K$111=0,'RFM input'!$I$468,0))","v":94.574698999999981},{"$f":"IF(COUNT($H21:K21)>'RFM input'!$AA$7,0, K21+K73+K293+IF(L$111=0,'RFM input'!$I$468,0))","v":0},{"$f":"IF(COUNT($H21:L21)>'RFM input'!$AA$7,0, L21+L73+L293+IF(M$111=0,'RFM input'!$I$468,0))","v":0},{"$f":"IF(COUNT($H21:M21)>'RFM input'!$AA$7,0, M21+M73+M293+IF(N$111=0,'RFM input'!$I$468,0))","v":0},{"$f":"IF(COUNT($H21:N21)>'RFM input'!$AA$7,0, N21+N73+N293+IF(O$111=0,'RFM input'!$I$468,0))","v":0},{"$f":"IF(COUNT($H21:O21)>'RFM input'!$AA$7,0, O21+O73+O293+IF(P$111=0,'RFM input'!$I$468,0))","v":0},{"$f":"IF(COUNT($H21:P21)>'RFM input'!$AA$7,0, P21+P73+P293+IF(Q$111=0,'RFM input'!$I$468,0))","v":0},{"$f":"IF(COUNT($H21:Q21)>'RFM input'!$AA$7,0, Q21+Q73+Q293+IF(R$111=0,'RFM input'!$I$468,0))","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"'RFM input'!W21-'RFM input'!N21/(1+previous_vanilla)^0.5+('RFM input'!G237-'RFM input'!G291)","v":53.4},{"$f":"H22+H74+H306","v":42.72},{"$f":"I22+I74+I306","v":32.04},{"$f":"IF(COUNT($H22:J22)>'RFM input'!$AA$7,0, J22+J74+J306+IF(K$111=0,'RFM input'!$I$469,0))","v":21.36},{"$f":"IF(COUNT($H22:K22)>'RFM input'!$AA$7,0, K22+K74+K306+IF(L$111=0,'RFM input'!$I$469,0))","v":0},{"$f":"IF(COUNT($H22:L22)>'RFM input'!$AA$7,0, L22+L74+L306+IF(M$111=0,'RFM input'!$I$469,0))","v":0},{"$f":"IF(COUNT($H22:M22)>'RFM input'!$AA$7,0, M22+M74+M306+IF(N$111=0,'RFM input'!$I$469,0))","v":0},{"$f":"IF(COUNT($H22:N22)>'RFM input'!$AA$7,0, N22+N74+N306+IF(O$111=0,'RFM input'!$I$469,0))","v":0},{"$f":"IF(COUNT($H22:O22)>'RFM input'!$AA$7,0, O22+O74+O306+IF(P$111=0,'RFM input'!$I$469,0))","v":0},{"$f":"IF(COUNT($H22:P22)>'RFM input'!$AA$7,0, P22+P74+P306+IF(Q$111=0,'RFM input'!$I$469,0))","v":0},{"$f":"IF(COUNT($H22:Q22)>'RFM input'!$AA$7,0, Q22+Q74+Q306+IF(R$111=0,'RFM input'!$I$469,0))","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"'RFM input'!W22-'RFM input'!N22/(1+previous_vanilla)^0.5+('RFM input'!G238-'RFM input'!G292)","v":0},{"$f":"H23+H75+H319","v":0},{"$f":"I23+I75+I319","v":0},{"$f":"IF(COUNT($H23:J23)>'RFM input'!$AA$7,0, J23+J75+J319+IF(K$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:K23)>'RFM input'!$AA$7,0, K23+K75+K319+IF(L$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:L23)>'RFM input'!$AA$7,0, L23+L75+L319+IF(M$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:M23)>'RFM input'!$AA$7,0, M23+M75+M319+IF(N$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:N23)>'RFM input'!$AA$7,0, N23+N75+N319+IF(O$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:O23)>'RFM input'!$AA$7,0, O23+O75+O319+IF(P$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:P23)>'RFM input'!$AA$7,0, P23+P75+P319+IF(Q$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:Q23)>'RFM input'!$AA$7,0, Q23+Q75+Q319+IF(R$111=0,'RFM input'!$I$470,0))","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"'RFM input'!W23-'RFM input'!N23/(1+previous_vanilla)^0.5+('RFM input'!G239-'RFM input'!G293)","v":0},{"$f":"H24+H76+H332","v":0},{"$f":"I24+I76+I332","v":0},{"$f":"IF(COUNT($H24:J24)>'RFM input'!$AA$7,0, J24+J76+J332+IF(K$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:K24)>'RFM input'!$AA$7,0, K24+K76+K332+IF(L$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:L24)>'RFM input'!$AA$7,0, L24+L76+L332+IF(M$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:M24)>'RFM input'!$AA$7,0, M24+M76+M332+IF(N$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:N24)>'RFM input'!$AA$7,0, N24+N76+N332+IF(O$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:O24)>'RFM input'!$AA$7,0, O24+O76+O332+IF(P$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:P24)>'RFM input'!$AA$7,0, P24+P76+P332+IF(Q$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:Q24)>'RFM input'!$AA$7,0, Q24+Q76+Q332+IF(R$111=0,'RFM input'!$I$471,0))","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"'RFM input'!W24-'RFM input'!N24/(1+previous_vanilla)^0.5+('RFM input'!G240-'RFM input'!G294)","v":0},{"$f":"H25+H77+H345","v":0},{"$f":"I25+I77+I345","v":0},{"$f":"IF(COUNT($H25:J25)>'RFM input'!$AA$7,0, J25+J77+J345+IF(K$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:K25)>'RFM input'!$AA$7,0, K25+K77+K345+IF(L$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:L25)>'RFM input'!$AA$7,0, L25+L77+L345+IF(M$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:M25)>'RFM input'!$AA$7,0, M25+M77+M345+IF(N$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:N25)>'RFM input'!$AA$7,0, N25+N77+N345+IF(O$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:O25)>'RFM input'!$AA$7,0, O25+O77+O345+IF(P$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:P25)>'RFM input'!$AA$7,0, P25+P77+P345+IF(Q$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:Q25)>'RFM input'!$AA$7,0, Q25+Q77+Q345+IF(R$111=0,'RFM input'!$I$472,0))","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"'RFM input'!W25-'RFM input'!N25/(1+previous_vanilla)^0.5+('RFM input'!G241-'RFM input'!G295)","v":0},{"$f":"H26+H78+H358","v":0},{"$f":"I26+I78+I358","v":0},{"$f":"IF(COUNT($H26:J26)>'RFM input'!$AA$7,0, J26+J78+J358+IF(K$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:K26)>'RFM input'!$AA$7,0, K26+K78+K358+IF(L$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:L26)>'RFM input'!$AA$7,0, L26+L78+L358+IF(M$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:M26)>'RFM input'!$AA$7,0, M26+M78+M358+IF(N$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:N26)>'RFM input'!$AA$7,0, N26+N78+N358+IF(O$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:O26)>'RFM input'!$AA$7,0, O26+O78+O358+IF(P$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:P26)>'RFM input'!$AA$7,0, P26+P78+P358+IF(Q$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:Q26)>'RFM input'!$AA$7,0, Q26+Q78+Q358+IF(R$111=0,'RFM input'!$I$473,0))","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"'RFM input'!W26-'RFM input'!N26/(1+previous_vanilla)^0.5+('RFM input'!G242-'RFM input'!G296)","v":0},{"$f":"H27+H79+H371","v":0},{"$f":"I27+I79+I371","v":0},{"$f":"IF(COUNT($H27:J27)>'RFM input'!$AA$7,0, J27+J79+J371+IF(K$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:K27)>'RFM input'!$AA$7,0, K27+K79+K371+IF(L$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:L27)>'RFM input'!$AA$7,0, L27+L79+L371+IF(M$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:M27)>'RFM input'!$AA$7,0, M27+M79+M371+IF(N$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:N27)>'RFM input'!$AA$7,0, N27+N79+N371+IF(O$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:O27)>'RFM input'!$AA$7,0, O27+O79+O371+IF(P$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:P27)>'RFM input'!$AA$7,0, P27+P79+P371+IF(Q$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:Q27)>'RFM input'!$AA$7,0, Q27+Q79+Q371+IF(R$111=0,'RFM input'!$I$474,0))","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"'RFM input'!W27-'RFM input'!N27/(1+previous_vanilla)^0.5+('RFM input'!G243-'RFM input'!G297)","v":0},{"$f":"H28+H80+H384","v":0},{"$f":"I28+I80+I384","v":0},{"$f":"IF(COUNT($H28:J28)>'RFM input'!$AA$7,0, J28+J80+J384+IF(K$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:K28)>'RFM input'!$AA$7,0, K28+K80+K384+IF(L$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:L28)>'RFM input'!$AA$7,0, L28+L80+L384+IF(M$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:M28)>'RFM input'!$AA$7,0, M28+M80+M384+IF(N$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:N28)>'RFM input'!$AA$7,0, N28+N80+N384+IF(O$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:O28)>'RFM input'!$AA$7,0, O28+O80+O384+IF(P$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:P28)>'RFM input'!$AA$7,0, P28+P80+P384+IF(Q$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:Q28)>'RFM input'!$AA$7,0, Q28+Q80+Q384+IF(R$111=0,'RFM input'!$I$475,0))","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"'RFM input'!W28-'RFM input'!N28/(1+previous_vanilla)^0.5+('RFM input'!G244-'RFM input'!G298)","v":0},{"$f":"H29+H81+H397","v":0},{"$f":"I29+I81+I397","v":0},{"$f":"IF(COUNT($H29:J29)>'RFM input'!$AA$7,0, J29+J81+J397+IF(K$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:K29)>'RFM input'!$AA$7,0, K29+K81+K397+IF(L$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:L29)>'RFM input'!$AA$7,0, L29+L81+L397+IF(M$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:M29)>'RFM input'!$AA$7,0, M29+M81+M397+IF(N$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:N29)>'RFM input'!$AA$7,0, N29+N81+N397+IF(O$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:O29)>'RFM input'!$AA$7,0, O29+O81+O397+IF(P$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:P29)>'RFM input'!$AA$7,0, P29+P81+P397+IF(Q$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:Q29)>'RFM input'!$AA$7,0, Q29+Q81+Q397+IF(R$111=0,'RFM input'!$I$476,0))","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"'RFM input'!W29-'RFM input'!N29/(1+previous_vanilla)^0.5+('RFM input'!G245-'RFM input'!G299)","v":0},{"$f":"H30+H82+H410","v":0},{"$f":"I30+I82+I410","v":0},{"$f":"IF(COUNT($H30:J30)>'RFM input'!$AA$7,0, J30+J82+J410+IF(K$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:K30)>'RFM input'!$AA$7,0, K30+K82+K410+IF(L$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:L30)>'RFM input'!$AA$7,0, L30+L82+L410+IF(M$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:M30)>'RFM input'!$AA$7,0, M30+M82+M410+IF(N$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:N30)>'RFM input'!$AA$7,0, N30+N82+N410+IF(O$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:O30)>'RFM input'!$AA$7,0, O30+O82+O410+IF(P$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:P30)>'RFM input'!$AA$7,0, P30+P82+P410+IF(Q$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:Q30)>'RFM input'!$AA$7,0, Q30+Q82+Q410+IF(R$111=0,'RFM input'!$I$477,0))","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"'RFM input'!W30-'RFM input'!N30/(1+previous_vanilla)^0.5+('RFM input'!G246-'RFM input'!G300)","v":0},{"$f":"H31+H83+H423","v":0},{"$f":"I31+I83+I423","v":0},{"$f":"IF(COUNT($H31:J31)>'RFM input'!$AA$7,0, J31+J83+J423+IF(K$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:K31)>'RFM input'!$AA$7,0, K31+K83+K423+IF(L$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:L31)>'RFM input'!$AA$7,0, L31+L83+L423+IF(M$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:M31)>'RFM input'!$AA$7,0, M31+M83+M423+IF(N$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:N31)>'RFM input'!$AA$7,0, N31+N83+N423+IF(O$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:O31)>'RFM input'!$AA$7,0, O31+O83+O423+IF(P$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:P31)>'RFM input'!$AA$7,0, P31+P83+P423+IF(Q$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:Q31)>'RFM input'!$AA$7,0, Q31+Q83+Q423+IF(R$111=0,'RFM input'!$I$478,0))","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"'RFM input'!W31-'RFM input'!N31/(1+previous_vanilla)^0.5+('RFM input'!G247-'RFM input'!G301)","v":0},{"$f":"H32+H84+H436","v":0},{"$f":"I32+I84+I436","v":0},{"$f":"IF(COUNT($H32:J32)>'RFM input'!$AA$7,0, J32+J84+J436+IF(K$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:K32)>'RFM input'!$AA$7,0, K32+K84+K436+IF(L$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:L32)>'RFM input'!$AA$7,0, L32+L84+L436+IF(M$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:M32)>'RFM input'!$AA$7,0, M32+M84+M436+IF(N$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:N32)>'RFM input'!$AA$7,0, N32+N84+N436+IF(O$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:O32)>'RFM input'!$AA$7,0, O32+O84+O436+IF(P$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:P32)>'RFM input'!$AA$7,0, P32+P84+P436+IF(Q$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:Q32)>'RFM input'!$AA$7,0, Q32+Q84+Q436+IF(R$111=0,'RFM input'!$I$479,0))","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"'RFM input'!W32-'RFM input'!N32/(1+previous_vanilla)^0.5+('RFM input'!G248-'RFM input'!G302)","v":0},{"$f":"H33+H85+H449","v":0},{"$f":"I33+I85+I449","v":0},{"$f":"IF(COUNT($H33:J33)>'RFM input'!$AA$7,0, J33+J85+J449+IF(K$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:K33)>'RFM input'!$AA$7,0, K33+K85+K449+IF(L$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:L33)>'RFM input'!$AA$7,0, L33+L85+L449+IF(M$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:M33)>'RFM input'!$AA$7,0, M33+M85+M449+IF(N$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:N33)>'RFM input'!$AA$7,0, N33+N85+N449+IF(O$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:O33)>'RFM input'!$AA$7,0, O33+O85+O449+IF(P$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:P33)>'RFM input'!$AA$7,0, P33+P85+P449+IF(Q$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:Q33)>'RFM input'!$AA$7,0, Q33+Q85+Q449+IF(R$111=0,'RFM input'!$I$480,0))","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"'RFM input'!W33-'RFM input'!N33/(1+previous_vanilla)^0.5+('RFM input'!G249-'RFM input'!G303)","v":0},{"$f":"H34+H86+H462","v":0},{"$f":"I34+I86+I462","v":0},{"$f":"IF(COUNT($H34:J34)>'RFM input'!$AA$7,0, J34+J86+J462+IF(K$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:K34)>'RFM input'!$AA$7,0, K34+K86+K462+IF(L$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:L34)>'RFM input'!$AA$7,0, L34+L86+L462+IF(M$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:M34)>'RFM input'!$AA$7,0, M34+M86+M462+IF(N$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:N34)>'RFM input'!$AA$7,0, N34+N86+N462+IF(O$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:O34)>'RFM input'!$AA$7,0, O34+O86+O462+IF(P$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:P34)>'RFM input'!$AA$7,0, P34+P86+P462+IF(Q$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:Q34)>'RFM input'!$AA$7,0, Q34+Q86+Q462+IF(R$111=0,'RFM input'!$I$481,0))","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"'RFM input'!W34-'RFM input'!N34/(1+previous_vanilla)^0.5+('RFM input'!G250-'RFM input'!G304)","v":0},{"$f":"H35+H87+H475","v":0},{"$f":"I35+I87+I475","v":0},{"$f":"IF(COUNT($H35:J35)>'RFM input'!$AA$7,0, J35+J87+J475+IF(K$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:K35)>'RFM input'!$AA$7,0, K35+K87+K475+IF(L$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:L35)>'RFM input'!$AA$7,0, L35+L87+L475+IF(M$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:M35)>'RFM input'!$AA$7,0, M35+M87+M475+IF(N$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:N35)>'RFM input'!$AA$7,0, N35+N87+N475+IF(O$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:O35)>'RFM input'!$AA$7,0, O35+O87+O475+IF(P$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:P35)>'RFM input'!$AA$7,0, P35+P87+P475+IF(Q$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:Q35)>'RFM input'!$AA$7,0, Q35+Q87+Q475+IF(R$111=0,'RFM input'!$I$482,0))","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"'RFM input'!W35-'RFM input'!N35/(1+previous_vanilla)^0.5+('RFM input'!G251-'RFM input'!G305)","v":0},{"$f":"H36+H88+H488","v":0},{"$f":"I36+I88+I488","v":0},{"$f":"IF(COUNT($H36:J36)>'RFM input'!$AA$7,0, J36+J88+J488+IF(K$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:K36)>'RFM input'!$AA$7,0, K36+K88+K488+IF(L$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:L36)>'RFM input'!$AA$7,0, L36+L88+L488+IF(M$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:M36)>'RFM input'!$AA$7,0, M36+M88+M488+IF(N$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:N36)>'RFM input'!$AA$7,0, N36+N88+N488+IF(O$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:O36)>'RFM input'!$AA$7,0, O36+O88+O488+IF(P$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:P36)>'RFM input'!$AA$7,0, P36+P88+P488+IF(Q$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:Q36)>'RFM input'!$AA$7,0, Q36+Q88+Q488+IF(R$111=0,'RFM input'!$I$483,0))","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"'RFM input'!W36-'RFM input'!N36/(1+previous_vanilla)^0.5+('RFM input'!G252-'RFM input'!G306)","v":0},{"$f":"H37+H89+H501","v":0},{"$f":"I37+I89+I501","v":0},{"$f":"IF(COUNT($H37:J37)>'RFM input'!$AA$7,0, J37+J89+J501+IF(K$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:K37)>'RFM input'!$AA$7,0, K37+K89+K501+IF(L$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:L37)>'RFM input'!$AA$7,0, L37+L89+L501+IF(M$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:M37)>'RFM input'!$AA$7,0, M37+M89+M501+IF(N$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:N37)>'RFM input'!$AA$7,0, N37+N89+N501+IF(O$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:O37)>'RFM input'!$AA$7,0, O37+O89+O501+IF(P$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:P37)>'RFM input'!$AA$7,0, P37+P89+P501+IF(Q$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:Q37)>'RFM input'!$AA$7,0, Q37+Q89+Q501+IF(R$111=0,'RFM input'!$I$484,0))","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"'RFM input'!W37-'RFM input'!N37/(1+previous_vanilla)^0.5+('RFM input'!G253-'RFM input'!G307)","v":0},{"$f":"H38+H90+H514","v":0},{"$f":"I38+I90+I514","v":0},{"$f":"IF(COUNT($H38:J38)>'RFM input'!$AA$7,0, J38+J90+J514+IF(K$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:K38)>'RFM input'!$AA$7,0, K38+K90+K514+IF(L$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:L38)>'RFM input'!$AA$7,0, L38+L90+L514+IF(M$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:M38)>'RFM input'!$AA$7,0, M38+M90+M514+IF(N$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:N38)>'RFM input'!$AA$7,0, N38+N90+N514+IF(O$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:O38)>'RFM input'!$AA$7,0, O38+O90+O514+IF(P$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:P38)>'RFM input'!$AA$7,0, P38+P90+P514+IF(Q$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:Q38)>'RFM input'!$AA$7,0, Q38+Q90+Q514+IF(R$111=0,'RFM input'!$I$485,0))","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"'RFM input'!W38-'RFM input'!N38/(1+previous_vanilla)^0.5+('RFM input'!G254-'RFM input'!G308)","v":0},{"$f":"H39+H91+H527","v":0},{"$f":"I39+I91+I527","v":0},{"$f":"IF(COUNT($H39:J39)>'RFM input'!$AA$7,0, J39+J91+J527+IF(K$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:K39)>'RFM input'!$AA$7,0, K39+K91+K527+IF(L$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:L39)>'RFM input'!$AA$7,0, L39+L91+L527+IF(M$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:M39)>'RFM input'!$AA$7,0, M39+M91+M527+IF(N$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:N39)>'RFM input'!$AA$7,0, N39+N91+N527+IF(O$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:O39)>'RFM input'!$AA$7,0, O39+O91+O527+IF(P$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:P39)>'RFM input'!$AA$7,0, P39+P91+P527+IF(Q$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:Q39)>'RFM input'!$AA$7,0, Q39+Q91+Q527+IF(R$111=0,'RFM input'!$I$486,0))","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"'RFM input'!W39-'RFM input'!N39/(1+previous_vanilla)^0.5+('RFM input'!G255-'RFM input'!G309)","v":0},{"$f":"H40+H92+H540","v":0},{"$f":"I40+I92+I540","v":0},{"$f":"IF(COUNT($H40:J40)>'RFM input'!$AA$7,0, J40+J92+J540+IF(K$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:K40)>'RFM input'!$AA$7,0, K40+K92+K540+IF(L$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:L40)>'RFM input'!$AA$7,0, L40+L92+L540+IF(M$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:M40)>'RFM input'!$AA$7,0, M40+M92+M540+IF(N$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:N40)>'RFM input'!$AA$7,0, N40+N92+N540+IF(O$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:O40)>'RFM input'!$AA$7,0, O40+O92+O540+IF(P$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:P40)>'RFM input'!$AA$7,0, P40+P92+P540+IF(Q$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:Q40)>'RFM input'!$AA$7,0, Q40+Q92+Q540+IF(R$111=0,'RFM input'!$I$487,0))","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"'RFM input'!W40-'RFM input'!N40/(1+previous_vanilla)^0.5+('RFM input'!G256-'RFM input'!G310)","v":0},{"$f":"H41+H93+H553","v":0},{"$f":"I41+I93+I553","v":0},{"$f":"IF(COUNT($H41:J41)>'RFM input'!$AA$7,0, J41+J93+J553+IF(K$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:K41)>'RFM input'!$AA$7,0, K41+K93+K553+IF(L$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:L41)>'RFM input'!$AA$7,0, L41+L93+L553+IF(M$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:M41)>'RFM input'!$AA$7,0, M41+M93+M553+IF(N$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:N41)>'RFM input'!$AA$7,0, N41+N93+N553+IF(O$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:O41)>'RFM input'!$AA$7,0, O41+O93+O553+IF(P$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:P41)>'RFM input'!$AA$7,0, P41+P93+P553+IF(Q$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:Q41)>'RFM input'!$AA$7,0, Q41+Q93+Q553+IF(R$111=0,'RFM input'!$I$488,0))","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"'RFM input'!W41-'RFM input'!N41/(1+previous_vanilla)^0.5+('RFM input'!G257-'RFM input'!G311)","v":0},{"$f":"H42+H94+H566","v":0},{"$f":"I42+I94+I566","v":0},{"$f":"IF(COUNT($H42:J42)>'RFM input'!$AA$7,0, J42+J94+J566+IF(K$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:K42)>'RFM input'!$AA$7,0, K42+K94+K566+IF(L$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:L42)>'RFM input'!$AA$7,0, L42+L94+L566+IF(M$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:M42)>'RFM input'!$AA$7,0, M42+M94+M566+IF(N$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:N42)>'RFM input'!$AA$7,0, N42+N94+N566+IF(O$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:O42)>'RFM input'!$AA$7,0, O42+O94+O566+IF(P$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:P42)>'RFM input'!$AA$7,0, P42+P94+P566+IF(Q$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:Q42)>'RFM input'!$AA$7,0, Q42+Q94+Q566+IF(R$111=0,'RFM input'!$I$489,0))","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"'RFM input'!W42-'RFM input'!N42/(1+previous_vanilla)^0.5+('RFM input'!G258-'RFM input'!G312)","v":0},{"$f":"H43+H95+H579","v":0},{"$f":"I43+I95+I579","v":0},{"$f":"IF(COUNT($H43:J43)>'RFM input'!$AA$7,0, J43+J95+J579+IF(K$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:K43)>'RFM input'!$AA$7,0, K43+K95+K579+IF(L$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:L43)>'RFM input'!$AA$7,0, L43+L95+L579+IF(M$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:M43)>'RFM input'!$AA$7,0, M43+M95+M579+IF(N$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:N43)>'RFM input'!$AA$7,0, N43+N95+N579+IF(O$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:O43)>'RFM input'!$AA$7,0, O43+O95+O579+IF(P$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:P43)>'RFM input'!$AA$7,0, P43+P95+P579+IF(Q$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:Q43)>'RFM input'!$AA$7,0, Q43+Q95+Q579+IF(R$111=0,'RFM input'!$I$490,0))","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"'RFM input'!W43-'RFM input'!N43/(1+previous_vanilla)^0.5+('RFM input'!G259-'RFM input'!G313)","v":0},{"$f":"H44+H96+H592","v":0},{"$f":"I44+I96+I592","v":0},{"$f":"IF(COUNT($H44:J44)>'RFM input'!$AA$7,0, J44+J96+J592+IF(K$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:K44)>'RFM input'!$AA$7,0, K44+K96+K592+IF(L$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:L44)>'RFM input'!$AA$7,0, L44+L96+L592+IF(M$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:M44)>'RFM input'!$AA$7,0, M44+M96+M592+IF(N$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:N44)>'RFM input'!$AA$7,0, N44+N96+N592+IF(O$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:O44)>'RFM input'!$AA$7,0, O44+O96+O592+IF(P$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:P44)>'RFM input'!$AA$7,0, P44+P96+P592+IF(Q$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:Q44)>'RFM input'!$AA$7,0, Q44+Q96+Q592+IF(R$111=0,'RFM input'!$I$491,0))","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"'RFM input'!W44-'RFM input'!N44/(1+previous_vanilla)^0.5+('RFM input'!G260-'RFM input'!G314)","v":0},{"$f":"H45+H97+H605","v":0},{"$f":"I45+I97+I605","v":0},{"$f":"IF(COUNT($H45:J45)>'RFM input'!$AA$7,0, J45+J97+J605+IF(K$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:K45)>'RFM input'!$AA$7,0, K45+K97+K605+IF(L$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:L45)>'RFM input'!$AA$7,0, L45+L97+L605+IF(M$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:M45)>'RFM input'!$AA$7,0, M45+M97+M605+IF(N$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:N45)>'RFM input'!$AA$7,0, N45+N97+N605+IF(O$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:O45)>'RFM input'!$AA$7,0, O45+O97+O605+IF(P$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:P45)>'RFM input'!$AA$7,0, P45+P97+P605+IF(Q$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:Q45)>'RFM input'!$AA$7,0, Q45+Q97+Q605+IF(R$111=0,'RFM input'!$I$492,0))","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"'RFM input'!W45-'RFM input'!N45/(1+previous_vanilla)^0.5+('RFM input'!G261-'RFM input'!G315)","v":0},{"$f":"H46+H98+H618","v":0},{"$f":"I46+I98+I618","v":0},{"$f":"IF(COUNT($H46:J46)>'RFM input'!$AA$7,0, J46+J98+J618+IF(K$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:K46)>'RFM input'!$AA$7,0, K46+K98+K618+IF(L$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:L46)>'RFM input'!$AA$7,0, L46+L98+L618+IF(M$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:M46)>'RFM input'!$AA$7,0, M46+M98+M618+IF(N$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:N46)>'RFM input'!$AA$7,0, N46+N98+N618+IF(O$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:O46)>'RFM input'!$AA$7,0, O46+O98+O618+IF(P$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:P46)>'RFM input'!$AA$7,0, P46+P98+P618+IF(Q$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:Q46)>'RFM input'!$AA$7,0, Q46+Q98+Q618+IF(R$111=0,'RFM input'!$I$493,0))","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"'RFM input'!W46-'RFM input'!N46/(1+previous_vanilla)^0.5+('RFM input'!G262-'RFM input'!G316)","v":0},{"$f":"H47+H99+H631","v":0},{"$f":"I47+I99+I631","v":0},{"$f":"IF(COUNT($H47:J47)>'RFM input'!$AA$7,0, J47+J99+J631+IF(K$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:K47)>'RFM input'!$AA$7,0, K47+K99+K631+IF(L$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:L47)>'RFM input'!$AA$7,0, L47+L99+L631+IF(M$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:M47)>'RFM input'!$AA$7,0, M47+M99+M631+IF(N$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:N47)>'RFM input'!$AA$7,0, N47+N99+N631+IF(O$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:O47)>'RFM input'!$AA$7,0, O47+O99+O631+IF(P$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:P47)>'RFM input'!$AA$7,0, P47+P99+P631+IF(Q$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:Q47)>'RFM input'!$AA$7,0, Q47+Q99+Q631+IF(R$111=0,'RFM input'!$I$494,0))","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"'RFM input'!W47-'RFM input'!N47/(1+previous_vanilla)^0.5+('RFM input'!G263-'RFM input'!G317)","v":0},{"$f":"H48+H100+H644","v":0},{"$f":"I48+I100+I644","v":0},{"$f":"IF(COUNT($H48:J48)>'RFM input'!$AA$7,0, J48+J100+J644+IF(K$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:K48)>'RFM input'!$AA$7,0, K48+K100+K644+IF(L$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:L48)>'RFM input'!$AA$7,0, L48+L100+L644+IF(M$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:M48)>'RFM input'!$AA$7,0, M48+M100+M644+IF(N$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:N48)>'RFM input'!$AA$7,0, N48+N100+N644+IF(O$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:O48)>'RFM input'!$AA$7,0, O48+O100+O644+IF(P$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:P48)>'RFM input'!$AA$7,0, P48+P100+P644+IF(Q$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:Q48)>'RFM input'!$AA$7,0, Q48+Q100+Q644+IF(R$111=0,'RFM input'!$I$495,0))","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"'RFM input'!W48-'RFM input'!N48/(1+previous_vanilla)^0.5+('RFM input'!G264-'RFM input'!G318)","v":0},{"$f":"H49+H101+H657","v":0},{"$f":"I49+I101+I657","v":0},{"$f":"IF(COUNT($H49:J49)>'RFM input'!$AA$7,0, J49+J101+J657+IF(K$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:K49)>'RFM input'!$AA$7,0, K49+K101+K657+IF(L$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:L49)>'RFM input'!$AA$7,0, L49+L101+L657+IF(M$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:M49)>'RFM input'!$AA$7,0, M49+M101+M657+IF(N$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:N49)>'RFM input'!$AA$7,0, N49+N101+N657+IF(O$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:O49)>'RFM input'!$AA$7,0, O49+O101+O657+IF(P$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:P49)>'RFM input'!$AA$7,0, P49+P101+P657+IF(Q$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:Q49)>'RFM input'!$AA$7,0, Q49+Q101+Q657+IF(R$111=0,'RFM input'!$I$496,0))","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"'RFM input'!W49-'RFM input'!N49/(1+previous_vanilla)^0.5+('RFM input'!G265-'RFM input'!G319)","v":0},{"$f":"H50+H102+H670","v":0},{"$f":"I50+I102+I670","v":0},{"$f":"IF(COUNT($H50:J50)>'RFM input'!$AA$7,0, J50+J102+J670+IF(K$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:K50)>'RFM input'!$AA$7,0, K50+K102+K670+IF(L$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:L50)>'RFM input'!$AA$7,0, L50+L102+L670+IF(M$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:M50)>'RFM input'!$AA$7,0, M50+M102+M670+IF(N$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:N50)>'RFM input'!$AA$7,0, N50+N102+N670+IF(O$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:O50)>'RFM input'!$AA$7,0, O50+O102+O670+IF(P$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:P50)>'RFM input'!$AA$7,0, P50+P102+P670+IF(Q$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:Q50)>'RFM input'!$AA$7,0, Q50+Q102+Q670+IF(R$111=0,'RFM input'!$I$497,0))","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"'RFM input'!W50-'RFM input'!N50/(1+previous_vanilla)^0.5+('RFM input'!G266-'RFM input'!G320)","v":0},{"$f":"H51+H103+H683","v":0},{"$f":"I51+I103+I683","v":0},{"$f":"IF(COUNT($H51:J51)>'RFM input'!$AA$7,0, J51+J103+J683+IF(K$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:K51)>'RFM input'!$AA$7,0, K51+K103+K683+IF(L$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:L51)>'RFM input'!$AA$7,0, L51+L103+L683+IF(M$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:M51)>'RFM input'!$AA$7,0, M51+M103+M683+IF(N$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:N51)>'RFM input'!$AA$7,0, N51+N103+N683+IF(O$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:O51)>'RFM input'!$AA$7,0, O51+O103+O683+IF(P$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:P51)>'RFM input'!$AA$7,0, P51+P103+P683+IF(Q$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:Q51)>'RFM input'!$AA$7,0, Q51+Q103+Q683+IF(R$111=0,'RFM input'!$I$498,0))","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"'RFM input'!W51-'RFM input'!N51/(1+previous_vanilla)^0.5+('RFM input'!G267-'RFM input'!G321)","v":0},{"$f":"H52+H104+H696","v":0},{"$f":"I52+I104+I696","v":0},{"$f":"IF(COUNT($H52:J52)>'RFM input'!$AA$7,0, J52+J104+J696+IF(K$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:K52)>'RFM input'!$AA$7,0, K52+K104+K696+IF(L$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:L52)>'RFM input'!$AA$7,0, L52+L104+L696+IF(M$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:M52)>'RFM input'!$AA$7,0, M52+M104+M696+IF(N$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:N52)>'RFM input'!$AA$7,0, N52+N104+N696+IF(O$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:O52)>'RFM input'!$AA$7,0, O52+O104+O696+IF(P$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:P52)>'RFM input'!$AA$7,0, P52+P104+P696+IF(Q$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:Q52)>'RFM input'!$AA$7,0, Q52+Q104+Q696+IF(R$111=0,'RFM input'!$I$499,0))","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"'RFM input'!W52-'RFM input'!N52/(1+previous_vanilla)^0.5+('RFM input'!G268-'RFM input'!G322)","v":0},{"$f":"H53+H105+H709","v":0},{"$f":"I53+I105+I709","v":0},{"$f":"IF(COUNT($H53:J53)>'RFM input'!$AA$7,0, J53+J105+J709+IF(K$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:K53)>'RFM input'!$AA$7,0, K53+K105+K709+IF(L$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:L53)>'RFM input'!$AA$7,0, L53+L105+L709+IF(M$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:M53)>'RFM input'!$AA$7,0, M53+M105+M709+IF(N$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:N53)>'RFM input'!$AA$7,0, N53+N105+N709+IF(O$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:O53)>'RFM input'!$AA$7,0, O53+O105+O709+IF(P$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:P53)>'RFM input'!$AA$7,0, P53+P105+P709+IF(Q$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:Q53)>'RFM input'!$AA$7,0, Q53+Q105+Q709+IF(R$111=0,'RFM input'!$I$500,0))","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"'RFM input'!W53-'RFM input'!N53/(1+previous_vanilla)^0.5+('RFM input'!G269-'RFM input'!G323)","v":0},{"$f":"H54+H106+H722","v":0},{"$f":"I54+I106+I722","v":0},{"$f":"IF(COUNT($H54:J54)>'RFM input'!$AA$7,0, J54+J106+J722+IF(K$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:K54)>'RFM input'!$AA$7,0, K54+K106+K722+IF(L$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:L54)>'RFM input'!$AA$7,0, L54+L106+L722+IF(M$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:M54)>'RFM input'!$AA$7,0, M54+M106+M722+IF(N$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:N54)>'RFM input'!$AA$7,0, N54+N106+N722+IF(O$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:O54)>'RFM input'!$AA$7,0, O54+O106+O722+IF(P$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:P54)>'RFM input'!$AA$7,0, P54+P106+P722+IF(Q$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:Q54)>'RFM input'!$AA$7,0, Q54+Q106+Q722+IF(R$111=0,'RFM input'!$I$501,0))","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"'RFM input'!W54-'RFM input'!N54/(1+previous_vanilla)^0.5+('RFM input'!G270-'RFM input'!G324)","v":0},{"$f":"H55+H107+H735","v":0},{"$f":"I55+I107+I735","v":0},{"$f":"IF(COUNT($H55:J55)>'RFM input'!$AA$7,0, J55+J107+J735+IF(K$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:K55)>'RFM input'!$AA$7,0, K55+K107+K735+IF(L$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:L55)>'RFM input'!$AA$7,0, L55+L107+L735+IF(M$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:M55)>'RFM input'!$AA$7,0, M55+M107+M735+IF(N$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:N55)>'RFM input'!$AA$7,0, N55+N107+N735+IF(O$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:O55)>'RFM input'!$AA$7,0, O55+O107+O735+IF(P$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:P55)>'RFM input'!$AA$7,0, P55+P107+P735+IF(Q$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:Q55)>'RFM input'!$AA$7,0, Q55+Q107+Q735+IF(R$111=0,'RFM input'!$I$502,0))","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"'RFM input'!W55-'RFM input'!N55/(1+previous_vanilla)^0.5+('RFM input'!G271-'RFM input'!G325)","v":0},{"$f":"H56+H108+H748","v":0},{"$f":"I56+I108+I748","v":0},{"$f":"IF(COUNT($H56:J56)>'RFM input'!$AA$7,0, J56+J108+J748+IF(K$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:K56)>'RFM input'!$AA$7,0, K56+K108+K748+IF(L$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:L56)>'RFM input'!$AA$7,0, L56+L108+L748+IF(M$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:M56)>'RFM input'!$AA$7,0, M56+M108+M748+IF(N$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:N56)>'RFM input'!$AA$7,0, N56+N108+N748+IF(O$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:O56)>'RFM input'!$AA$7,0, O56+O108+O748+IF(P$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:P56)>'RFM input'!$AA$7,0, P56+P108+P748+IF(Q$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:Q56)>'RFM input'!$AA$7,0, Q56+Q108+Q748+IF(R$111=0,'RFM input'!$I$503,0))","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"'RFM input'!W56-'RFM input'!N56/(1+previous_vanilla)^0.5+('RFM input'!G272-'RFM input'!G326)","v":0},{"$f":"H57+H109+H761","v":0},{"$f":"I57+I109+I761","v":0},{"$f":"IF(COUNT($H57:J57)>'RFM input'!$AA$7,0, J57+J109+J761+IF(K$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:K57)>'RFM input'!$AA$7,0, K57+K109+K761+IF(L$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:L57)>'RFM input'!$AA$7,0, L57+L109+L761+IF(M$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:M57)>'RFM input'!$AA$7,0, M57+M109+M761+IF(N$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:N57)>'RFM input'!$AA$7,0, N57+N109+N761+IF(O$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:O57)>'RFM input'!$AA$7,0, O57+O109+O761+IF(P$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:P57)>'RFM input'!$AA$7,0, P57+P109+P761+IF(Q$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:Q57)>'RFM input'!$AA$7,0, Q57+Q109+Q761+IF(R$111=0,'RFM input'!$I$504,0))","v":0}]
[]
[null,"Actual Net Capex",null,null,null,null,null,{"$f":"SUM(H60:H109)","v":178.06783162249249},{"$f":"SUM(I60:I109)","v":182.88144146414962},177.53553380805241,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"'RFM input'!H223-'RFM input'!H277","v":40.112395986908169},{"$f":"'RFM input'!I223-'RFM input'!I277","v":29.758079127640293},{"$f":"'RFM input'!J223-'RFM input'!J277","v":22.948498592767294},{"$f":"'RFM input'!K223-'RFM input'!K277","v":0},{"$f":"'RFM input'!L223-'RFM input'!L277","v":0},{"$f":"'RFM input'!M223-'RFM input'!M277","v":0},{"$f":"'RFM input'!N223-'RFM input'!N277","v":0},{"$f":"'RFM input'!O223-'RFM input'!O277","v":0},{"$f":"'RFM input'!P223-'RFM input'!P277","v":0},{"$f":"'RFM input'!Q223-'RFM input'!Q277","v":0}]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"'RFM input'!H224-'RFM input'!H278","v":38.119500725857442},{"$f":"'RFM input'!I224-'RFM input'!I278","v":43.867901598456996},{"$f":"'RFM input'!J224-'RFM input'!J278","v":52.053710524416161},{"$f":"'RFM input'!K224-'RFM input'!K278","v":0},{"$f":"'RFM input'!L224-'RFM input'!L278","v":0},{"$f":"'RFM input'!M224-'RFM input'!M278","v":0},{"$f":"'RFM input'!N224-'RFM input'!N278","v":0},{"$f":"'RFM input'!O224-'RFM input'!O278","v":0},{"$f":"'RFM input'!P224-'RFM input'!P278","v":0},{"$f":"'RFM input'!Q224-'RFM input'!Q278","v":0}]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"'RFM input'!H225-'RFM input'!H279","v":10.467911740807915},{"$f":"'RFM input'!I225-'RFM input'!I279","v":29.323156404530874},{"$f":"'RFM input'!J225-'RFM input'!J279","v":27.458579687134208},{"$f":"'RFM input'!K225-'RFM input'!K279","v":0},{"$f":"'RFM input'!L225-'RFM input'!L279","v":0},{"$f":"'RFM input'!M225-'RFM input'!M279","v":0},{"$f":"'RFM input'!N225-'RFM input'!N279","v":0},{"$f":"'RFM input'!O225-'RFM input'!O279","v":0},{"$f":"'RFM input'!P225-'RFM input'!P279","v":0},{"$f":"'RFM input'!Q225-'RFM input'!Q279","v":0}]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"'RFM input'!H226-'RFM input'!H280","v":4.9508591996196181},{"$f":"'RFM input'!I226-'RFM input'!I280","v":3.15989480491907},{"$f":"'RFM input'!J226-'RFM input'!J280","v":10.613927758101818},{"$f":"'RFM input'!K226-'RFM input'!K280","v":0},{"$f":"'RFM input'!L226-'RFM input'!L280","v":0},{"$f":"'RFM input'!M226-'RFM input'!M280","v":0},{"$f":"'RFM input'!N226-'RFM input'!N280","v":0},{"$f":"'RFM input'!O226-'RFM input'!O280","v":0},{"$f":"'RFM input'!P226-'RFM input'!P280","v":0},{"$f":"'RFM input'!Q226-'RFM input'!Q280","v":0}]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"'RFM input'!H227-'RFM input'!H281","v":24.244524439198948},{"$f":"'RFM input'!I227-'RFM input'!I281","v":23.469053904893062},{"$f":"'RFM input'!J227-'RFM input'!J281","v":11.024387464316847},{"$f":"'RFM input'!K227-'RFM input'!K281","v":0},{"$f":"'RFM input'!L227-'RFM input'!L281","v":0},{"$f":"'RFM input'!M227-'RFM input'!M281","v":0},{"$f":"'RFM input'!N227-'RFM input'!N281","v":0},{"$f":"'RFM input'!O227-'RFM input'!O281","v":0},{"$f":"'RFM input'!P227-'RFM input'!P281","v":0},{"$f":"'RFM input'!Q227-'RFM input'!Q281","v":0}]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"'RFM input'!H228-'RFM input'!H282","v":29.315772846734461},{"$f":"'RFM input'!I228-'RFM input'!I282","v":6.6765044066210981},{"$f":"'RFM input'!J228-'RFM input'!J282","v":14.595581028404371},{"$f":"'RFM input'!K228-'RFM input'!K282","v":0},{"$f":"'RFM input'!L228-'RFM input'!L282","v":0},{"$f":"'RFM input'!M228-'RFM input'!M282","v":0},{"$f":"'RFM input'!N228-'RFM input'!N282","v":0},{"$f":"'RFM input'!O228-'RFM input'!O282","v":0},{"$f":"'RFM input'!P228-'RFM input'!P282","v":0},{"$f":"'RFM input'!Q228-'RFM input'!Q282","v":0}]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"'RFM input'!H229-'RFM input'!H283","v":19.610147351293612},{"$f":"'RFM input'!I229-'RFM input'!I283","v":7.599078291231069},{"$f":"'RFM input'!J229-'RFM input'!J283","v":15.348953923201742},{"$f":"'RFM input'!K229-'RFM input'!K283","v":0},{"$f":"'RFM input'!L229-'RFM input'!L283","v":0},{"$f":"'RFM input'!M229-'RFM input'!M283","v":0},{"$f":"'RFM input'!N229-'RFM input'!N283","v":0},{"$f":"'RFM input'!O229-'RFM input'!O283","v":0},{"$f":"'RFM input'!P229-'RFM input'!P283","v":0},{"$f":"'RFM input'!Q229-'RFM input'!Q283","v":0}]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"'RFM input'!H230-'RFM input'!H284","v":0},{"$f":"'RFM input'!I230-'RFM input'!I284","v":0},{"$f":"'RFM input'!J230-'RFM input'!J284","v":0},{"$f":"'RFM input'!K230-'RFM input'!K284","v":0},{"$f":"'RFM input'!L230-'RFM input'!L284","v":0},{"$f":"'RFM input'!M230-'RFM input'!M284","v":0},{"$f":"'RFM input'!N230-'RFM input'!N284","v":0},{"$f":"'RFM input'!O230-'RFM input'!O284","v":0},{"$f":"'RFM input'!P230-'RFM input'!P284","v":0},{"$f":"'RFM input'!Q230-'RFM input'!Q284","v":0}]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"'RFM input'!H231-'RFM input'!H285","v":3.8037088043039446},{"$f":"'RFM input'!I231-'RFM input'!I285","v":32.908704547772217},{"$f":"'RFM input'!J231-'RFM input'!J285","v":19.488253484733761},{"$f":"'RFM input'!K231-'RFM input'!K285","v":0},{"$f":"'RFM input'!L231-'RFM input'!L285","v":0},{"$f":"'RFM input'!M231-'RFM input'!M285","v":0},{"$f":"'RFM input'!N231-'RFM input'!N285","v":0},{"$f":"'RFM input'!O231-'RFM input'!O285","v":0},{"$f":"'RFM input'!P231-'RFM input'!P285","v":0},{"$f":"'RFM input'!Q231-'RFM input'!Q285","v":0}]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"'RFM input'!H232-'RFM input'!H286","v":0.59148575391744718},{"$f":"'RFM input'!I232-'RFM input'!I286","v":1.3747690869274809},{"$f":"'RFM input'!J232-'RFM input'!J286","v":0.89180710357048498},{"$f":"'RFM input'!K232-'RFM input'!K286","v":0},{"$f":"'RFM input'!L232-'RFM input'!L286","v":0},{"$f":"'RFM input'!M232-'RFM input'!M286","v":0},{"$f":"'RFM input'!N232-'RFM input'!N286","v":0},{"$f":"'RFM input'!O232-'RFM input'!O286","v":0},{"$f":"'RFM input'!P232-'RFM input'!P286","v":0},{"$f":"'RFM input'!Q232-'RFM input'!Q286","v":0}]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"'RFM input'!H233-'RFM input'!H287","v":13.746847403426395},{"$f":"'RFM input'!I233-'RFM input'!I287","v":2.0243370101221263},{"$f":"'RFM input'!J233-'RFM input'!J287","v":2.5827785121314366},{"$f":"'RFM input'!K233-'RFM input'!K287","v":0},{"$f":"'RFM input'!L233-'RFM input'!L287","v":0},{"$f":"'RFM input'!M233-'RFM input'!M287","v":0},{"$f":"'RFM input'!N233-'RFM input'!N287","v":0},{"$f":"'RFM input'!O233-'RFM input'!O287","v":0},{"$f":"'RFM input'!P233-'RFM input'!P287","v":0},{"$f":"'RFM input'!Q233-'RFM input'!Q287","v":0}]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"'RFM input'!H234-'RFM input'!H288","v":0.44467737042457034},{"$f":"'RFM input'!I234-'RFM input'!I288","v":2.7199622810353037},{"$f":"'RFM input'!J234-'RFM input'!J288","v":0.52905572927433209},{"$f":"'RFM input'!K234-'RFM input'!K288","v":0},{"$f":"'RFM input'!L234-'RFM input'!L288","v":0},{"$f":"'RFM input'!M234-'RFM input'!M288","v":0},{"$f":"'RFM input'!N234-'RFM input'!N288","v":0},{"$f":"'RFM input'!O234-'RFM input'!O288","v":0},{"$f":"'RFM input'!P234-'RFM input'!P288","v":0},{"$f":"'RFM input'!Q234-'RFM input'!Q288","v":0}]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"'RFM input'!H235-'RFM input'!H289","v":-7.34},{"$f":"'RFM input'!I235-'RFM input'!I289","v":0},{"$f":"'RFM input'!J235-'RFM input'!J289","v":0},{"$f":"'RFM input'!K235-'RFM input'!K289","v":0},{"$f":"'RFM input'!L235-'RFM input'!L289","v":0},{"$f":"'RFM input'!M235-'RFM input'!M289","v":0},{"$f":"'RFM input'!N235-'RFM input'!N289","v":0},{"$f":"'RFM input'!O235-'RFM input'!O289","v":0},{"$f":"'RFM input'!P235-'RFM input'!P289","v":0},{"$f":"'RFM input'!Q235-'RFM input'!Q289","v":0}]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"'RFM input'!H236-'RFM input'!H290","v":0},{"$f":"'RFM input'!I236-'RFM input'!I290","v":0},{"$f":"'RFM input'!J236-'RFM input'!J290","v":0},{"$f":"'RFM input'!K236-'RFM input'!K290","v":0},{"$f":"'RFM input'!L236-'RFM input'!L290","v":0},{"$f":"'RFM input'!M236-'RFM input'!M290","v":0},{"$f":"'RFM input'!N236-'RFM input'!N290","v":0},{"$f":"'RFM input'!O236-'RFM input'!O290","v":0},{"$f":"'RFM input'!P236-'RFM input'!P290","v":0},{"$f":"'RFM input'!Q236-'RFM input'!Q290","v":0}]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"'RFM input'!H237-'RFM input'!H291","v":0},{"$f":"'RFM input'!I237-'RFM input'!I291","v":0},{"$f":"'RFM input'!J237-'RFM input'!J291","v":0},{"$f":"'RFM input'!K237-'RFM input'!K291","v":0},{"$f":"'RFM input'!L237-'RFM input'!L291","v":0},{"$f":"'RFM input'!M237-'RFM input'!M291","v":0},{"$f":"'RFM input'!N237-'RFM input'!N291","v":0},{"$f":"'RFM input'!O237-'RFM input'!O291","v":0},{"$f":"'RFM input'!P237-'RFM input'!P291","v":0},{"$f":"'RFM input'!Q237-'RFM input'!Q291","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"'RFM input'!H238-'RFM input'!H292","v":0},{"$f":"'RFM input'!I238-'RFM input'!I292","v":0},{"$f":"'RFM input'!J238-'RFM input'!J292","v":0},{"$f":"'RFM input'!K238-'RFM input'!K292","v":0},{"$f":"'RFM input'!L238-'RFM input'!L292","v":0},{"$f":"'RFM input'!M238-'RFM input'!M292","v":0},{"$f":"'RFM input'!N238-'RFM input'!N292","v":0},{"$f":"'RFM input'!O238-'RFM input'!O292","v":0},{"$f":"'RFM input'!P238-'RFM input'!P292","v":0},{"$f":"'RFM input'!Q238-'RFM input'!Q292","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"'RFM input'!H239-'RFM input'!H293","v":0},{"$f":"'RFM input'!I239-'RFM input'!I293","v":0},{"$f":"'RFM input'!J239-'RFM input'!J293","v":0},{"$f":"'RFM input'!K239-'RFM input'!K293","v":0},{"$f":"'RFM input'!L239-'RFM input'!L293","v":0},{"$f":"'RFM input'!M239-'RFM input'!M293","v":0},{"$f":"'RFM input'!N239-'RFM input'!N293","v":0},{"$f":"'RFM input'!O239-'RFM input'!O293","v":0},{"$f":"'RFM input'!P239-'RFM input'!P293","v":0},{"$f":"'RFM input'!Q239-'RFM input'!Q293","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"'RFM input'!H240-'RFM input'!H294","v":0},{"$f":"'RFM input'!I240-'RFM input'!I294","v":0},{"$f":"'RFM input'!J240-'RFM input'!J294","v":0},{"$f":"'RFM input'!K240-'RFM input'!K294","v":0},{"$f":"'RFM input'!L240-'RFM input'!L294","v":0},{"$f":"'RFM input'!M240-'RFM input'!M294","v":0},{"$f":"'RFM input'!N240-'RFM input'!N294","v":0},{"$f":"'RFM input'!O240-'RFM input'!O294","v":0},{"$f":"'RFM input'!P240-'RFM input'!P294","v":0},{"$f":"'RFM input'!Q240-'RFM input'!Q294","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"'RFM input'!H241-'RFM input'!H295","v":0},{"$f":"'RFM input'!I241-'RFM input'!I295","v":0},{"$f":"'RFM input'!J241-'RFM input'!J295","v":0},{"$f":"'RFM input'!K241-'RFM input'!K295","v":0},{"$f":"'RFM input'!L241-'RFM input'!L295","v":0},{"$f":"'RFM input'!M241-'RFM input'!M295","v":0},{"$f":"'RFM input'!N241-'RFM input'!N295","v":0},{"$f":"'RFM input'!O241-'RFM input'!O295","v":0},{"$f":"'RFM input'!P241-'RFM input'!P295","v":0},{"$f":"'RFM input'!Q241-'RFM input'!Q295","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"'RFM input'!H242-'RFM input'!H296","v":0},{"$f":"'RFM input'!I242-'RFM input'!I296","v":0},{"$f":"'RFM input'!J242-'RFM input'!J296","v":0},{"$f":"'RFM input'!K242-'RFM input'!K296","v":0},{"$f":"'RFM input'!L242-'RFM input'!L296","v":0},{"$f":"'RFM input'!M242-'RFM input'!M296","v":0},{"$f":"'RFM input'!N242-'RFM input'!N296","v":0},{"$f":"'RFM input'!O242-'RFM input'!O296","v":0},{"$f":"'RFM input'!P242-'RFM input'!P296","v":0},{"$f":"'RFM input'!Q242-'RFM input'!Q296","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"'RFM input'!H243-'RFM input'!H297","v":0},{"$f":"'RFM input'!I243-'RFM input'!I297","v":0},{"$f":"'RFM input'!J243-'RFM input'!J297","v":0},{"$f":"'RFM input'!K243-'RFM input'!K297","v":0},{"$f":"'RFM input'!L243-'RFM input'!L297","v":0},{"$f":"'RFM input'!M243-'RFM input'!M297","v":0},{"$f":"'RFM input'!N243-'RFM input'!N297","v":0},{"$f":"'RFM input'!O243-'RFM input'!O297","v":0},{"$f":"'RFM input'!P243-'RFM input'!P297","v":0},{"$f":"'RFM input'!Q243-'RFM input'!Q297","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"'RFM input'!H244-'RFM input'!H298","v":0},{"$f":"'RFM input'!I244-'RFM input'!I298","v":0},{"$f":"'RFM input'!J244-'RFM input'!J298","v":0},{"$f":"'RFM input'!K244-'RFM input'!K298","v":0},{"$f":"'RFM input'!L244-'RFM input'!L298","v":0},{"$f":"'RFM input'!M244-'RFM input'!M298","v":0},{"$f":"'RFM input'!N244-'RFM input'!N298","v":0},{"$f":"'RFM input'!O244-'RFM input'!O298","v":0},{"$f":"'RFM input'!P244-'RFM input'!P298","v":0},{"$f":"'RFM input'!Q244-'RFM input'!Q298","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"'RFM input'!H245-'RFM input'!H299","v":0},{"$f":"'RFM input'!I245-'RFM input'!I299","v":0},{"$f":"'RFM input'!J245-'RFM input'!J299","v":0},{"$f":"'RFM input'!K245-'RFM input'!K299","v":0},{"$f":"'RFM input'!L245-'RFM input'!L299","v":0},{"$f":"'RFM input'!M245-'RFM input'!M299","v":0},{"$f":"'RFM input'!N245-'RFM input'!N299","v":0},{"$f":"'RFM input'!O245-'RFM input'!O299","v":0},{"$f":"'RFM input'!P245-'RFM input'!P299","v":0},{"$f":"'RFM input'!Q245-'RFM input'!Q299","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"'RFM input'!H246-'RFM input'!H300","v":0},{"$f":"'RFM input'!I246-'RFM input'!I300","v":0},{"$f":"'RFM input'!J246-'RFM input'!J300","v":0},{"$f":"'RFM input'!K246-'RFM input'!K300","v":0},{"$f":"'RFM input'!L246-'RFM input'!L300","v":0},{"$f":"'RFM input'!M246-'RFM input'!M300","v":0},{"$f":"'RFM input'!N246-'RFM input'!N300","v":0},{"$f":"'RFM input'!O246-'RFM input'!O300","v":0},{"$f":"'RFM input'!P246-'RFM input'!P300","v":0},{"$f":"'RFM input'!Q246-'RFM input'!Q300","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"'RFM input'!H247-'RFM input'!H301","v":0},{"$f":"'RFM input'!I247-'RFM input'!I301","v":0},{"$f":"'RFM input'!J247-'RFM input'!J301","v":0},{"$f":"'RFM input'!K247-'RFM input'!K301","v":0},{"$f":"'RFM input'!L247-'RFM input'!L301","v":0},{"$f":"'RFM input'!M247-'RFM input'!M301","v":0},{"$f":"'RFM input'!N247-'RFM input'!N301","v":0},{"$f":"'RFM input'!O247-'RFM input'!O301","v":0},{"$f":"'RFM input'!P247-'RFM input'!P301","v":0},{"$f":"'RFM input'!Q247-'RFM input'!Q301","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"'RFM input'!H248-'RFM input'!H302","v":0},{"$f":"'RFM input'!I248-'RFM input'!I302","v":0},{"$f":"'RFM input'!J248-'RFM input'!J302","v":0},{"$f":"'RFM input'!K248-'RFM input'!K302","v":0},{"$f":"'RFM input'!L248-'RFM input'!L302","v":0},{"$f":"'RFM input'!M248-'RFM input'!M302","v":0},{"$f":"'RFM input'!N248-'RFM input'!N302","v":0},{"$f":"'RFM input'!O248-'RFM input'!O302","v":0},{"$f":"'RFM input'!P248-'RFM input'!P302","v":0},{"$f":"'RFM input'!Q248-'RFM input'!Q302","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"'RFM input'!H249-'RFM input'!H303","v":0},{"$f":"'RFM input'!I249-'RFM input'!I303","v":0},{"$f":"'RFM input'!J249-'RFM input'!J303","v":0},{"$f":"'RFM input'!K249-'RFM input'!K303","v":0},{"$f":"'RFM input'!L249-'RFM input'!L303","v":0},{"$f":"'RFM input'!M249-'RFM input'!M303","v":0},{"$f":"'RFM input'!N249-'RFM input'!N303","v":0},{"$f":"'RFM input'!O249-'RFM input'!O303","v":0},{"$f":"'RFM input'!P249-'RFM input'!P303","v":0},{"$f":"'RFM input'!Q249-'RFM input'!Q303","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"'RFM input'!H250-'RFM input'!H304","v":0},{"$f":"'RFM input'!I250-'RFM input'!I304","v":0},{"$f":"'RFM input'!J250-'RFM input'!J304","v":0},{"$f":"'RFM input'!K250-'RFM input'!K304","v":0},{"$f":"'RFM input'!L250-'RFM input'!L304","v":0},{"$f":"'RFM input'!M250-'RFM input'!M304","v":0},{"$f":"'RFM input'!N250-'RFM input'!N304","v":0},{"$f":"'RFM input'!O250-'RFM input'!O304","v":0},{"$f":"'RFM input'!P250-'RFM input'!P304","v":0},{"$f":"'RFM input'!Q250-'RFM input'!Q304","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"'RFM input'!H251-'RFM input'!H305","v":0},{"$f":"'RFM input'!I251-'RFM input'!I305","v":0},{"$f":"'RFM input'!J251-'RFM input'!J305","v":0},{"$f":"'RFM input'!K251-'RFM input'!K305","v":0},{"$f":"'RFM input'!L251-'RFM input'!L305","v":0},{"$f":"'RFM input'!M251-'RFM input'!M305","v":0},{"$f":"'RFM input'!N251-'RFM input'!N305","v":0},{"$f":"'RFM input'!O251-'RFM input'!O305","v":0},{"$f":"'RFM input'!P251-'RFM input'!P305","v":0},{"$f":"'RFM input'!Q251-'RFM input'!Q305","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"'RFM input'!H252-'RFM input'!H306","v":0},{"$f":"'RFM input'!I252-'RFM input'!I306","v":0},{"$f":"'RFM input'!J252-'RFM input'!J306","v":0},{"$f":"'RFM input'!K252-'RFM input'!K306","v":0},{"$f":"'RFM input'!L252-'RFM input'!L306","v":0},{"$f":"'RFM input'!M252-'RFM input'!M306","v":0},{"$f":"'RFM input'!N252-'RFM input'!N306","v":0},{"$f":"'RFM input'!O252-'RFM input'!O306","v":0},{"$f":"'RFM input'!P252-'RFM input'!P306","v":0},{"$f":"'RFM input'!Q252-'RFM input'!Q306","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"'RFM input'!H253-'RFM input'!H307","v":0},{"$f":"'RFM input'!I253-'RFM input'!I307","v":0},{"$f":"'RFM input'!J253-'RFM input'!J307","v":0},{"$f":"'RFM input'!K253-'RFM input'!K307","v":0},{"$f":"'RFM input'!L253-'RFM input'!L307","v":0},{"$f":"'RFM input'!M253-'RFM input'!M307","v":0},{"$f":"'RFM input'!N253-'RFM input'!N307","v":0},{"$f":"'RFM input'!O253-'RFM input'!O307","v":0},{"$f":"'RFM input'!P253-'RFM input'!P307","v":0},{"$f":"'RFM input'!Q253-'RFM input'!Q307","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"'RFM input'!H254-'RFM input'!H308","v":0},{"$f":"'RFM input'!I254-'RFM input'!I308","v":0},{"$f":"'RFM input'!J254-'RFM input'!J308","v":0},{"$f":"'RFM input'!K254-'RFM input'!K308","v":0},{"$f":"'RFM input'!L254-'RFM input'!L308","v":0},{"$f":"'RFM input'!M254-'RFM input'!M308","v":0},{"$f":"'RFM input'!N254-'RFM input'!N308","v":0},{"$f":"'RFM input'!O254-'RFM input'!O308","v":0},{"$f":"'RFM input'!P254-'RFM input'!P308","v":0},{"$f":"'RFM input'!Q254-'RFM input'!Q308","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"'RFM input'!H255-'RFM input'!H309","v":0},{"$f":"'RFM input'!I255-'RFM input'!I309","v":0},{"$f":"'RFM input'!J255-'RFM input'!J309","v":0},{"$f":"'RFM input'!K255-'RFM input'!K309","v":0},{"$f":"'RFM input'!L255-'RFM input'!L309","v":0},{"$f":"'RFM input'!M255-'RFM input'!M309","v":0},{"$f":"'RFM input'!N255-'RFM input'!N309","v":0},{"$f":"'RFM input'!O255-'RFM input'!O309","v":0},{"$f":"'RFM input'!P255-'RFM input'!P309","v":0},{"$f":"'RFM input'!Q255-'RFM input'!Q309","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"'RFM input'!H256-'RFM input'!H310","v":0},{"$f":"'RFM input'!I256-'RFM input'!I310","v":0},{"$f":"'RFM input'!J256-'RFM input'!J310","v":0},{"$f":"'RFM input'!K256-'RFM input'!K310","v":0},{"$f":"'RFM input'!L256-'RFM input'!L310","v":0},{"$f":"'RFM input'!M256-'RFM input'!M310","v":0},{"$f":"'RFM input'!N256-'RFM input'!N310","v":0},{"$f":"'RFM input'!O256-'RFM input'!O310","v":0},{"$f":"'RFM input'!P256-'RFM input'!P310","v":0},{"$f":"'RFM input'!Q256-'RFM input'!Q310","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"'RFM input'!H257-'RFM input'!H311","v":0},{"$f":"'RFM input'!I257-'RFM input'!I311","v":0},{"$f":"'RFM input'!J257-'RFM input'!J311","v":0},{"$f":"'RFM input'!K257-'RFM input'!K311","v":0},{"$f":"'RFM input'!L257-'RFM input'!L311","v":0},{"$f":"'RFM input'!M257-'RFM input'!M311","v":0},{"$f":"'RFM input'!N257-'RFM input'!N311","v":0},{"$f":"'RFM input'!O257-'RFM input'!O311","v":0},{"$f":"'RFM input'!P257-'RFM input'!P311","v":0},{"$f":"'RFM input'!Q257-'RFM input'!Q311","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"'RFM input'!H258-'RFM input'!H312","v":0},{"$f":"'RFM input'!I258-'RFM input'!I312","v":0},{"$f":"'RFM input'!J258-'RFM input'!J312","v":0},{"$f":"'RFM input'!K258-'RFM input'!K312","v":0},{"$f":"'RFM input'!L258-'RFM input'!L312","v":0},{"$f":"'RFM input'!M258-'RFM input'!M312","v":0},{"$f":"'RFM input'!N258-'RFM input'!N312","v":0},{"$f":"'RFM input'!O258-'RFM input'!O312","v":0},{"$f":"'RFM input'!P258-'RFM input'!P312","v":0},{"$f":"'RFM input'!Q258-'RFM input'!Q312","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"'RFM input'!H259-'RFM input'!H313","v":0},{"$f":"'RFM input'!I259-'RFM input'!I313","v":0},{"$f":"'RFM input'!J259-'RFM input'!J313","v":0},{"$f":"'RFM input'!K259-'RFM input'!K313","v":0},{"$f":"'RFM input'!L259-'RFM input'!L313","v":0},{"$f":"'RFM input'!M259-'RFM input'!M313","v":0},{"$f":"'RFM input'!N259-'RFM input'!N313","v":0},{"$f":"'RFM input'!O259-'RFM input'!O313","v":0},{"$f":"'RFM input'!P259-'RFM input'!P313","v":0},{"$f":"'RFM input'!Q259-'RFM input'!Q313","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"'RFM input'!H260-'RFM input'!H314","v":0},{"$f":"'RFM input'!I260-'RFM input'!I314","v":0},{"$f":"'RFM input'!J260-'RFM input'!J314","v":0},{"$f":"'RFM input'!K260-'RFM input'!K314","v":0},{"$f":"'RFM input'!L260-'RFM input'!L314","v":0},{"$f":"'RFM input'!M260-'RFM input'!M314","v":0},{"$f":"'RFM input'!N260-'RFM input'!N314","v":0},{"$f":"'RFM input'!O260-'RFM input'!O314","v":0},{"$f":"'RFM input'!P260-'RFM input'!P314","v":0},{"$f":"'RFM input'!Q260-'RFM input'!Q314","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"'RFM input'!H261-'RFM input'!H315","v":0},{"$f":"'RFM input'!I261-'RFM input'!I315","v":0},{"$f":"'RFM input'!J261-'RFM input'!J315","v":0},{"$f":"'RFM input'!K261-'RFM input'!K315","v":0},{"$f":"'RFM input'!L261-'RFM input'!L315","v":0},{"$f":"'RFM input'!M261-'RFM input'!M315","v":0},{"$f":"'RFM input'!N261-'RFM input'!N315","v":0},{"$f":"'RFM input'!O261-'RFM input'!O315","v":0},{"$f":"'RFM input'!P261-'RFM input'!P315","v":0},{"$f":"'RFM input'!Q261-'RFM input'!Q315","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"'RFM input'!H262-'RFM input'!H316","v":0},{"$f":"'RFM input'!I262-'RFM input'!I316","v":0},{"$f":"'RFM input'!J262-'RFM input'!J316","v":0},{"$f":"'RFM input'!K262-'RFM input'!K316","v":0},{"$f":"'RFM input'!L262-'RFM input'!L316","v":0},{"$f":"'RFM input'!M262-'RFM input'!M316","v":0},{"$f":"'RFM input'!N262-'RFM input'!N316","v":0},{"$f":"'RFM input'!O262-'RFM input'!O316","v":0},{"$f":"'RFM input'!P262-'RFM input'!P316","v":0},{"$f":"'RFM input'!Q262-'RFM input'!Q316","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"'RFM input'!H263-'RFM input'!H317","v":0},{"$f":"'RFM input'!I263-'RFM input'!I317","v":0},{"$f":"'RFM input'!J263-'RFM input'!J317","v":0},{"$f":"'RFM input'!K263-'RFM input'!K317","v":0},{"$f":"'RFM input'!L263-'RFM input'!L317","v":0},{"$f":"'RFM input'!M263-'RFM input'!M317","v":0},{"$f":"'RFM input'!N263-'RFM input'!N317","v":0},{"$f":"'RFM input'!O263-'RFM input'!O317","v":0},{"$f":"'RFM input'!P263-'RFM input'!P317","v":0},{"$f":"'RFM input'!Q263-'RFM input'!Q317","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"'RFM input'!H264-'RFM input'!H318","v":0},{"$f":"'RFM input'!I264-'RFM input'!I318","v":0},{"$f":"'RFM input'!J264-'RFM input'!J318","v":0},{"$f":"'RFM input'!K264-'RFM input'!K318","v":0},{"$f":"'RFM input'!L264-'RFM input'!L318","v":0},{"$f":"'RFM input'!M264-'RFM input'!M318","v":0},{"$f":"'RFM input'!N264-'RFM input'!N318","v":0},{"$f":"'RFM input'!O264-'RFM input'!O318","v":0},{"$f":"'RFM input'!P264-'RFM input'!P318","v":0},{"$f":"'RFM input'!Q264-'RFM input'!Q318","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"'RFM input'!H265-'RFM input'!H319","v":0},{"$f":"'RFM input'!I265-'RFM input'!I319","v":0},{"$f":"'RFM input'!J265-'RFM input'!J319","v":0},{"$f":"'RFM input'!K265-'RFM input'!K319","v":0},{"$f":"'RFM input'!L265-'RFM input'!L319","v":0},{"$f":"'RFM input'!M265-'RFM input'!M319","v":0},{"$f":"'RFM input'!N265-'RFM input'!N319","v":0},{"$f":"'RFM input'!O265-'RFM input'!O319","v":0},{"$f":"'RFM input'!P265-'RFM input'!P319","v":0},{"$f":"'RFM input'!Q265-'RFM input'!Q319","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"'RFM input'!H266-'RFM input'!H320","v":0},{"$f":"'RFM input'!I266-'RFM input'!I320","v":0},{"$f":"'RFM input'!J266-'RFM input'!J320","v":0},{"$f":"'RFM input'!K266-'RFM input'!K320","v":0},{"$f":"'RFM input'!L266-'RFM input'!L320","v":0},{"$f":"'RFM input'!M266-'RFM input'!M320","v":0},{"$f":"'RFM input'!N266-'RFM input'!N320","v":0},{"$f":"'RFM input'!O266-'RFM input'!O320","v":0},{"$f":"'RFM input'!P266-'RFM input'!P320","v":0},{"$f":"'RFM input'!Q266-'RFM input'!Q320","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"'RFM input'!H267-'RFM input'!H321","v":0},{"$f":"'RFM input'!I267-'RFM input'!I321","v":0},{"$f":"'RFM input'!J267-'RFM input'!J321","v":0},{"$f":"'RFM input'!K267-'RFM input'!K321","v":0},{"$f":"'RFM input'!L267-'RFM input'!L321","v":0},{"$f":"'RFM input'!M267-'RFM input'!M321","v":0},{"$f":"'RFM input'!N267-'RFM input'!N321","v":0},{"$f":"'RFM input'!O267-'RFM input'!O321","v":0},{"$f":"'RFM input'!P267-'RFM input'!P321","v":0},{"$f":"'RFM input'!Q267-'RFM input'!Q321","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"'RFM input'!H268-'RFM input'!H322","v":0},{"$f":"'RFM input'!I268-'RFM input'!I322","v":0},{"$f":"'RFM input'!J268-'RFM input'!J322","v":0},{"$f":"'RFM input'!K268-'RFM input'!K322","v":0},{"$f":"'RFM input'!L268-'RFM input'!L322","v":0},{"$f":"'RFM input'!M268-'RFM input'!M322","v":0},{"$f":"'RFM input'!N268-'RFM input'!N322","v":0},{"$f":"'RFM input'!O268-'RFM input'!O322","v":0},{"$f":"'RFM input'!P268-'RFM input'!P322","v":0},{"$f":"'RFM input'!Q268-'RFM input'!Q322","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"'RFM input'!H269-'RFM input'!H323","v":0},{"$f":"'RFM input'!I269-'RFM input'!I323","v":0},{"$f":"'RFM input'!J269-'RFM input'!J323","v":0},{"$f":"'RFM input'!K269-'RFM input'!K323","v":0},{"$f":"'RFM input'!L269-'RFM input'!L323","v":0},{"$f":"'RFM input'!M269-'RFM input'!M323","v":0},{"$f":"'RFM input'!N269-'RFM input'!N323","v":0},{"$f":"'RFM input'!O269-'RFM input'!O323","v":0},{"$f":"'RFM input'!P269-'RFM input'!P323","v":0},{"$f":"'RFM input'!Q269-'RFM input'!Q323","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"'RFM input'!H270-'RFM input'!H324","v":0},{"$f":"'RFM input'!I270-'RFM input'!I324","v":0},{"$f":"'RFM input'!J270-'RFM input'!J324","v":0},{"$f":"'RFM input'!K270-'RFM input'!K324","v":0},{"$f":"'RFM input'!L270-'RFM input'!L324","v":0},{"$f":"'RFM input'!M270-'RFM input'!M324","v":0},{"$f":"'RFM input'!N270-'RFM input'!N324","v":0},{"$f":"'RFM input'!O270-'RFM input'!O324","v":0},{"$f":"'RFM input'!P270-'RFM input'!P324","v":0},{"$f":"'RFM input'!Q270-'RFM input'!Q324","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"'RFM input'!H271-'RFM input'!H325","v":0},{"$f":"'RFM input'!I271-'RFM input'!I325","v":0},{"$f":"'RFM input'!J271-'RFM input'!J325","v":0},{"$f":"'RFM input'!K271-'RFM input'!K325","v":0},{"$f":"'RFM input'!L271-'RFM input'!L325","v":0},{"$f":"'RFM input'!M271-'RFM input'!M325","v":0},{"$f":"'RFM input'!N271-'RFM input'!N325","v":0},{"$f":"'RFM input'!O271-'RFM input'!O325","v":0},{"$f":"'RFM input'!P271-'RFM input'!P325","v":0},{"$f":"'RFM input'!Q271-'RFM input'!Q325","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"'RFM input'!H272-'RFM input'!H326","v":0},{"$f":"'RFM input'!I272-'RFM input'!I326","v":0},{"$f":"'RFM input'!J272-'RFM input'!J326","v":0},{"$f":"'RFM input'!K272-'RFM input'!K326","v":0},{"$f":"'RFM input'!L272-'RFM input'!L326","v":0},{"$f":"'RFM input'!M272-'RFM input'!M326","v":0},{"$f":"'RFM input'!N272-'RFM input'!N326","v":0},{"$f":"'RFM input'!O272-'RFM input'!O326","v":0},{"$f":"'RFM input'!P272-'RFM input'!P326","v":0},{"$f":"'RFM input'!Q272-'RFM input'!Q326","v":0}]
[]
[null,"Actual Tax Depreciation",null,null,null,null,null,{"$f":"H124+H137+H150+H163+H176+H189+H202+H215+H228+H241+H254+H267+H280+H293+H306+H319+H332+H345+H358+H371+H384+H397+H410+H423+H436+H449+H462+H475+H488+H501+H514+H527+H540+H553+H566+H579+H592+H605+H618+H631+H644+H657+H670+H683+H696+H709+H722+H735+H748+H761","v":-104.3503294788423},{"$f":"I124+I137+I150+I163+I176+I189+I202+I215+I228+I241+I254+I267+I280+I293+I306+I319+I332+I345+I358+I371+I384+I397+I410+I423+I436+I449+I462+I475+I488+I501+I514+I527+I540+I553+I566+I579+I592+I605+I618+I631+I644+I657+I670+I683+I696+I709+I722+I735+I748+I761","v":-114.26752337173957},-125.92825750493526,0,{"$f":"L124+L137+L150+L163+L176+L189+L202+L215+L228+L241+L254+L267+L280+L293+L306+L319+L332+L345+L358+L371+L384+L397+L410+L423+L436+L449+L462+L475+L488+L501+L514+L527+L540+L553+L566+L579+L592+L605+L618+L631+L644+L657+L670+L683+L696+L709+L722+L735+L748+L761","v":0},0,0,0,0,0]
[null,{"$f":"Asset1","v":"Secondary"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A1taxremlife,A1taxvalue-SUM($F112:F112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.783195967162337},{"$f":"IF(I$3>A1taxremlife,A1taxvalue-SUM($F112:H112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.783195967162337},{"$f":"IF(J$3>A1taxremlife,A1taxvalue-SUM($F112:I112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.783195967162337},{"$f":"IF(K$3>A1taxremlife,A1taxvalue-SUM($F112:J112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.783195967162337},{"$f":"IF(L$3>A1taxremlife,A1taxvalue-SUM($F112:K112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.783195967162337},{"$f":"IF(M$3>A1taxremlife,A1taxvalue-SUM($F112:L112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.783195967162337},{"$f":"IF(N$3>A1taxremlife,A1taxvalue-SUM($F112:M112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.783195967162337},{"$f":"IF(O$3>A1taxremlife,A1taxvalue-SUM($F112:N112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.783195967162337},{"$f":"IF(P$3>A1taxremlife,A1taxvalue-SUM($F112:O112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.783195967162337},{"$f":"IF(Q$3>A1taxremlife,A1taxvalue-SUM($F112:P112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":10.783195967162337}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:H114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":3.2089916789526534},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:I114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":3.2089916789526534},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:J114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":3.2089916789526534},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:K114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":3.2089916789526534},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:L114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":3.2089916789526534},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:M114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":3.2089916789526534},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:N114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":3.2089916789526534},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:O114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":3.2089916789526534},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:P114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":3.2089916789526534}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:I115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":2.3806463302112233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:J115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":2.3806463302112233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:K115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":2.3806463302112233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:L115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":2.3806463302112233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:M115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":2.3806463302112233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:N115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":2.3806463302112233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:O115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":2.3806463302112233},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:P115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":2.3806463302112233}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:J116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":1.8358798874213835},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:K116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":1.8358798874213835},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:L116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":1.8358798874213835},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:M116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":1.8358798874213835},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:N116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":1.8358798874213835},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:O116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":1.8358798874213835},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:P116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":1.8358798874213835}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:K117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:L117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:M117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:N117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:O117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:P117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:L118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:M118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:N118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:O118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:P118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E119),('RFM input'!$M$223-'RFM input'!$M$277)-SUM($M119:M119),('RFM input'!$M$223-'RFM input'!$M$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E119),('RFM input'!$M$223-'RFM input'!$M$277)-SUM($M119:N119),('RFM input'!$M$223-'RFM input'!$M$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E119),('RFM input'!$M$223-'RFM input'!$M$277)-SUM($M119:O119),('RFM input'!$M$223-'RFM input'!$M$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E119),('RFM input'!$M$223-'RFM input'!$M$277)-SUM($M119:P119),('RFM input'!$M$223-'RFM input'!$M$277)/A1taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E120),('RFM input'!$N$223-'RFM input'!$N$277)-SUM($N120:N120),('RFM input'!$N$223-'RFM input'!$N$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E120),('RFM input'!$N$223-'RFM input'!$N$277)-SUM($N120:O120),('RFM input'!$N$223-'RFM input'!$N$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E120),('RFM input'!$N$223-'RFM input'!$N$277)-SUM($N120:P120),('RFM input'!$N$223-'RFM input'!$N$277)/A1taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E121),('RFM input'!$O$223-'RFM input'!$O$277)-SUM($O121:O121),('RFM input'!$O$223-'RFM input'!$O$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E121),('RFM input'!$O$223-'RFM input'!$O$277)-SUM($O121:P121),('RFM input'!$O$223-'RFM input'!$O$277)/A1taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E122),('RFM input'!$P$223-'RFM input'!$P$277)-SUM($P122:P122),('RFM input'!$P$223-'RFM input'!$P$277)/A1taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset1","v":"Secondary"},null,null,null,null,{"$f":"-SUM(H112:H123)","v":-10.783195967162337},{"$f":"-SUM(I112:I123)","v":-13.99218764611499},{"$f":"IF(COUNT($H124:I124)>='RFM input'!$AA$7,0, -SUM(J112:J123))","v":-16.372833976326213},{"$f":"IF(COUNT($H124:J124)>='RFM input'!$AA$7,0, -SUM(K112:K123))","v":0},{"$f":"IF(COUNT($H124:K124)>='RFM input'!$AA$7,0, -SUM(L112:L123))","v":0},{"$f":"IF(COUNT($H124:L124)>='RFM input'!$AA$7,0, -SUM(M112:M123))","v":0},{"$f":"IF(COUNT($H124:M124)>='RFM input'!$AA$7,0, -SUM(N112:N123))","v":0},{"$f":"IF(COUNT($H124:N124)>='RFM input'!$AA$7,0, -SUM(O112:O123))","v":0},{"$f":"IF(COUNT($H124:O124)>='RFM input'!$AA$7,0, -SUM(P112:P123))","v":0},{"$f":"IF(COUNT($H124:P124)>='RFM input'!$AA$7,0, -SUM(Q112:Q123))","v":0}]
[null,{"$f":"Asset2","v":"Switchgear"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A2taxremlife,A2taxvalue-SUM($F125:F125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.23938537412079},{"$f":"IF(I$3>A2taxremlife,A2taxvalue-SUM($F125:H125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.23938537412079},{"$f":"IF(J$3>A2taxremlife,A2taxvalue-SUM($F125:I125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.23938537412079},{"$f":"IF(K$3>A2taxremlife,A2taxvalue-SUM($F125:J125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.23938537412079},{"$f":"IF(L$3>A2taxremlife,A2taxvalue-SUM($F125:K125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.23938537412079},{"$f":"IF(M$3>A2taxremlife,A2taxvalue-SUM($F125:L125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.23938537412079},{"$f":"IF(N$3>A2taxremlife,A2taxvalue-SUM($F125:M125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.23938537412079},{"$f":"IF(O$3>A2taxremlife,A2taxvalue-SUM($F125:N125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.23938537412079},{"$f":"IF(P$3>A2taxremlife,A2taxvalue-SUM($F125:O125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.23938537412079},{"$f":"IF(Q$3>A2taxremlife,A2taxvalue-SUM($F125:P125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":16.23938537412079}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:H127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.95298751814643601},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:I127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.95298751814643601},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:J127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.95298751814643601},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:K127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.95298751814643601},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:L127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.95298751814643601},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:M127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.95298751814643601},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:N127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.95298751814643601},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:O127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.95298751814643601},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:P127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.95298751814643601}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:I128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":1.0966975399614249},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:J128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":1.0966975399614249},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:K128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":1.0966975399614249},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:L128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":1.0966975399614249},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:M128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":1.0966975399614249},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:N128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":1.0966975399614249},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:O128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":1.0966975399614249},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:P128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":1.0966975399614249}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:J129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":1.301342763110404},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:K129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":1.301342763110404},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:L129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":1.301342763110404},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:M129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":1.301342763110404},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:N129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":1.301342763110404},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:O129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":1.301342763110404},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:P129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":1.301342763110404}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:K130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:L130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:M130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:N130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:O130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:P130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:L131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:M131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:N131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:O131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:P131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E132),('RFM input'!$M$224-'RFM input'!$M$278)-SUM($M132:M132),('RFM input'!$M$224-'RFM input'!$M$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E132),('RFM input'!$M$224-'RFM input'!$M$278)-SUM($M132:N132),('RFM input'!$M$224-'RFM input'!$M$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E132),('RFM input'!$M$224-'RFM input'!$M$278)-SUM($M132:O132),('RFM input'!$M$224-'RFM input'!$M$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E132),('RFM input'!$M$224-'RFM input'!$M$278)-SUM($M132:P132),('RFM input'!$M$224-'RFM input'!$M$278)/A2taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E133),('RFM input'!$N$224-'RFM input'!$N$278)-SUM($N133:N133),('RFM input'!$N$224-'RFM input'!$N$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E133),('RFM input'!$N$224-'RFM input'!$N$278)-SUM($N133:O133),('RFM input'!$N$224-'RFM input'!$N$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E133),('RFM input'!$N$224-'RFM input'!$N$278)-SUM($N133:P133),('RFM input'!$N$224-'RFM input'!$N$278)/A2taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E134),('RFM input'!$O$224-'RFM input'!$O$278)-SUM($O134:O134),('RFM input'!$O$224-'RFM input'!$O$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E134),('RFM input'!$O$224-'RFM input'!$O$278)-SUM($O134:P134),('RFM input'!$O$224-'RFM input'!$O$278)/A2taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E135),('RFM input'!$P$224-'RFM input'!$P$278)-SUM($P135:P135),('RFM input'!$P$224-'RFM input'!$P$278)/A2taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset2","v":"Switchgear"},null,null,null,null,{"$f":"-SUM(H125:H136)","v":-16.23938537412079},{"$f":"-SUM(I125:I136)","v":-17.192372892267226},{"$f":"IF(COUNT($H137:I137)>='RFM input'!$AA$7,0, -SUM(J125:J136))","v":-18.289070432228652},{"$f":"IF(COUNT($H137:J137)>='RFM input'!$AA$7,0, -SUM(K125:K136))","v":0},{"$f":"IF(COUNT($H137:K137)>='RFM input'!$AA$7,0, -SUM(L125:L136))","v":0},{"$f":"IF(COUNT($H137:L137)>='RFM input'!$AA$7,0, -SUM(M125:M136))","v":0},{"$f":"IF(COUNT($H137:M137)>='RFM input'!$AA$7,0, -SUM(N125:N136))","v":0},{"$f":"IF(COUNT($H137:N137)>='RFM input'!$AA$7,0, -SUM(O125:O136))","v":0},{"$f":"IF(COUNT($H137:O137)>='RFM input'!$AA$7,0, -SUM(P125:P136))","v":0},{"$f":"IF(COUNT($H137:P137)>='RFM input'!$AA$7,0, -SUM(Q125:Q136))","v":0}]
[null,{"$f":"Asset3","v":"Transformers"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A3taxremlife,A3taxvalue-SUM($F138:F138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.964549383781014},{"$f":"IF(I$3>A3taxremlife,A3taxvalue-SUM($F138:H138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.964549383781014},{"$f":"IF(J$3>A3taxremlife,A3taxvalue-SUM($F138:I138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.964549383781014},{"$f":"IF(K$3>A3taxremlife,A3taxvalue-SUM($F138:J138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.964549383781014},{"$f":"IF(L$3>A3taxremlife,A3taxvalue-SUM($F138:K138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.964549383781014},{"$f":"IF(M$3>A3taxremlife,A3taxvalue-SUM($F138:L138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.964549383781014},{"$f":"IF(N$3>A3taxremlife,A3taxvalue-SUM($F138:M138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.964549383781014},{"$f":"IF(O$3>A3taxremlife,A3taxvalue-SUM($F138:N138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.964549383781014},{"$f":"IF(P$3>A3taxremlife,A3taxvalue-SUM($F138:O138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.964549383781014},{"$f":"IF(Q$3>A3taxremlife,A3taxvalue-SUM($F138:P138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":8.964549383781014}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:H140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0.2616977935201979},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:I140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0.2616977935201979},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:J140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0.2616977935201979},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:K140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0.2616977935201979},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:L140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0.2616977935201979},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:M140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0.2616977935201979},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:N140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0.2616977935201979},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:O140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0.2616977935201979},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:P140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":0.2616977935201979}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:I141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0.73307891011327186},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:J141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0.73307891011327186},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:K141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0.73307891011327186},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:L141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0.73307891011327186},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:M141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0.73307891011327186},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:N141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0.73307891011327186},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:O141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0.73307891011327186},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:P141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":0.73307891011327186}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:J142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":0.68646449217835515},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:K142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":0.68646449217835515},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:L142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":0.68646449217835515},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:M142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":0.68646449217835515},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:N142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":0.68646449217835515},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:O142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":0.68646449217835515},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:P142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":0.68646449217835515}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:K143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:L143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:M143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:N143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:O143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:P143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:L144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:M144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:N144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:O144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:P144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E145),('RFM input'!$M$225-'RFM input'!$M$279)-SUM($M145:M145),('RFM input'!$M$225-'RFM input'!$M$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E145),('RFM input'!$M$225-'RFM input'!$M$279)-SUM($M145:N145),('RFM input'!$M$225-'RFM input'!$M$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E145),('RFM input'!$M$225-'RFM input'!$M$279)-SUM($M145:O145),('RFM input'!$M$225-'RFM input'!$M$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E145),('RFM input'!$M$225-'RFM input'!$M$279)-SUM($M145:P145),('RFM input'!$M$225-'RFM input'!$M$279)/A3taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E146),('RFM input'!$N$225-'RFM input'!$N$279)-SUM($N146:N146),('RFM input'!$N$225-'RFM input'!$N$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E146),('RFM input'!$N$225-'RFM input'!$N$279)-SUM($N146:O146),('RFM input'!$N$225-'RFM input'!$N$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E146),('RFM input'!$N$225-'RFM input'!$N$279)-SUM($N146:P146),('RFM input'!$N$225-'RFM input'!$N$279)/A3taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E147),('RFM input'!$O$225-'RFM input'!$O$279)-SUM($O147:O147),('RFM input'!$O$225-'RFM input'!$O$279)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E147),('RFM input'!$O$225-'RFM input'!$O$279)-SUM($O147:P147),('RFM input'!$O$225-'RFM input'!$O$279)/A3taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E148),('RFM input'!$P$225-'RFM input'!$P$279)-SUM($P148:P148),('RFM input'!$P$225-'RFM input'!$P$279)/A3taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset3","v":"Transformers"},null,null,null,null,{"$f":"-SUM(H138:H149)","v":-8.964549383781014},{"$f":"-SUM(I138:I149)","v":-9.2262471773012127},{"$f":"IF(COUNT($H150:I150)>='RFM input'!$AA$7,0, -SUM(J138:J149))","v":-9.9593260874144853},{"$f":"IF(COUNT($H150:J150)>='RFM input'!$AA$7,0, -SUM(K138:K149))","v":0},{"$f":"IF(COUNT($H150:K150)>='RFM input'!$AA$7,0, -SUM(L138:L149))","v":0},{"$f":"IF(COUNT($H150:L150)>='RFM input'!$AA$7,0, -SUM(M138:M149))","v":0},{"$f":"IF(COUNT($H150:M150)>='RFM input'!$AA$7,0, -SUM(N138:N149))","v":0},{"$f":"IF(COUNT($H150:N150)>='RFM input'!$AA$7,0, -SUM(O138:O149))","v":0},{"$f":"IF(COUNT($H150:O150)>='RFM input'!$AA$7,0, -SUM(P138:P149))","v":0},{"$f":"IF(COUNT($H150:P150)>='RFM input'!$AA$7,0, -SUM(Q138:Q149))","v":0}]
[null,{"$f":"Asset4","v":"Reactive"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A4taxremlife,A4taxvalue-SUM($F151:F151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3997347607103396},{"$f":"IF(I$3>A4taxremlife,A4taxvalue-SUM($F151:H151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3997347607103396},{"$f":"IF(J$3>A4taxremlife,A4taxvalue-SUM($F151:I151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3997347607103396},{"$f":"IF(K$3>A4taxremlife,A4taxvalue-SUM($F151:J151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3997347607103396},{"$f":"IF(L$3>A4taxremlife,A4taxvalue-SUM($F151:K151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3997347607103396},{"$f":"IF(M$3>A4taxremlife,A4taxvalue-SUM($F151:L151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3997347607103396},{"$f":"IF(N$3>A4taxremlife,A4taxvalue-SUM($F151:M151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3997347607103396},{"$f":"IF(O$3>A4taxremlife,A4taxvalue-SUM($F151:N151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3997347607103396},{"$f":"IF(P$3>A4taxremlife,A4taxvalue-SUM($F151:O151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3997347607103396},{"$f":"IF(Q$3>A4taxremlife,A4taxvalue-SUM($F151:P151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":3.3997347607103396}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:H153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0.12377147999049046},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:I153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0.12377147999049046},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:J153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0.12377147999049046},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:K153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0.12377147999049046},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:L153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0.12377147999049046},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:M153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0.12377147999049046},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:N153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0.12377147999049046},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:O153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0.12377147999049046},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:P153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0.12377147999049046}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:I154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":7.8997370122976751E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:J154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":7.8997370122976751E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:K154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":7.8997370122976751E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:L154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":7.8997370122976751E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:M154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":7.8997370122976751E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:N154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":7.8997370122976751E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:O154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":7.8997370122976751E-2},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:P154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":7.8997370122976751E-2}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:J155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0.26534819395254544},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:K155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0.26534819395254544},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:L155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0.26534819395254544},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:M155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0.26534819395254544},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:N155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0.26534819395254544},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:O155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0.26534819395254544},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:P155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0.26534819395254544}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:K156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:L156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:M156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:N156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:O156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:P156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:L157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:M157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:N157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:O157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:P157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E158),('RFM input'!$M$226-'RFM input'!$M$280)-SUM($M158:M158),('RFM input'!$M$226-'RFM input'!$M$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E158),('RFM input'!$M$226-'RFM input'!$M$280)-SUM($M158:N158),('RFM input'!$M$226-'RFM input'!$M$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E158),('RFM input'!$M$226-'RFM input'!$M$280)-SUM($M158:O158),('RFM input'!$M$226-'RFM input'!$M$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E158),('RFM input'!$M$226-'RFM input'!$M$280)-SUM($M158:P158),('RFM input'!$M$226-'RFM input'!$M$280)/A4taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E159),('RFM input'!$N$226-'RFM input'!$N$280)-SUM($N159:N159),('RFM input'!$N$226-'RFM input'!$N$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E159),('RFM input'!$N$226-'RFM input'!$N$280)-SUM($N159:O159),('RFM input'!$N$226-'RFM input'!$N$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E159),('RFM input'!$N$226-'RFM input'!$N$280)-SUM($N159:P159),('RFM input'!$N$226-'RFM input'!$N$280)/A4taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E160),('RFM input'!$O$226-'RFM input'!$O$280)-SUM($O160:O160),('RFM input'!$O$226-'RFM input'!$O$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E160),('RFM input'!$O$226-'RFM input'!$O$280)-SUM($O160:P160),('RFM input'!$O$226-'RFM input'!$O$280)/A4taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E161),('RFM input'!$P$226-'RFM input'!$P$280)-SUM($P161:P161),('RFM input'!$P$226-'RFM input'!$P$280)/A4taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset4","v":"Reactive"},null,null,null,null,{"$f":"-SUM(H151:H162)","v":-3.3997347607103396},{"$f":"-SUM(I151:I162)","v":-3.5235062407008302},{"$f":"IF(COUNT($H163:I163)>='RFM input'!$AA$7,0, -SUM(J151:J162))","v":-3.6025036108238071},{"$f":"IF(COUNT($H163:J163)>='RFM input'!$AA$7,0, -SUM(K151:K162))","v":0},{"$f":"IF(COUNT($H163:K163)>='RFM input'!$AA$7,0, -SUM(L151:L162))","v":0},{"$f":"IF(COUNT($H163:L163)>='RFM input'!$AA$7,0, -SUM(M151:M162))","v":0},{"$f":"IF(COUNT($H163:M163)>='RFM input'!$AA$7,0, -SUM(N151:N162))","v":0},{"$f":"IF(COUNT($H163:N163)>='RFM input'!$AA$7,0, -SUM(O151:O162))","v":0},{"$f":"IF(COUNT($H163:O163)>='RFM input'!$AA$7,0, -SUM(P151:P162))","v":0},{"$f":"IF(COUNT($H163:P163)>='RFM input'!$AA$7,0, -SUM(Q151:Q162))","v":0}]
[null,{"$f":"Asset5","v":"Towers and Conductor"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A5taxremlife,A5taxvalue-SUM($F164:F164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.613369247322247},{"$f":"IF(I$3>A5taxremlife,A5taxvalue-SUM($F164:H164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.613369247322247},{"$f":"IF(J$3>A5taxremlife,A5taxvalue-SUM($F164:I164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.613369247322247},{"$f":"IF(K$3>A5taxremlife,A5taxvalue-SUM($F164:J164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.613369247322247},{"$f":"IF(L$3>A5taxremlife,A5taxvalue-SUM($F164:K164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.613369247322247},{"$f":"IF(M$3>A5taxremlife,A5taxvalue-SUM($F164:L164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.613369247322247},{"$f":"IF(N$3>A5taxremlife,A5taxvalue-SUM($F164:M164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.613369247322247},{"$f":"IF(O$3>A5taxremlife,A5taxvalue-SUM($F164:N164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.613369247322247},{"$f":"IF(P$3>A5taxremlife,A5taxvalue-SUM($F164:O164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.613369247322247},{"$f":"IF(Q$3>A5taxremlife,A5taxvalue-SUM($F164:P164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":31.613369247322247}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:H166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0.51041104082524102},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:I166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0.51041104082524102},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:J166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0.51041104082524102},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:K166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0.51041104082524102},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:L166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0.51041104082524102},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:M166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0.51041104082524102},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:N166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0.51041104082524102},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:O166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0.51041104082524102},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:P166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0.51041104082524102}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:I167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0.49408534536616971},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:J167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0.49408534536616971},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:K167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0.49408534536616971},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:L167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0.49408534536616971},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:M167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0.49408534536616971},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:N167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0.49408534536616971},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:O167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0.49408534536616971},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:P167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0.49408534536616971}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:J168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0.23209236766982835},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:K168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0.23209236766982835},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:L168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0.23209236766982835},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:M168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0.23209236766982835},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:N168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0.23209236766982835},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:O168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0.23209236766982835},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:P168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0.23209236766982835}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:K169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:L169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:M169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:N169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:O169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:P169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:L170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:M170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:N170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:O170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:P170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E171),('RFM input'!$M$227-'RFM input'!$M$281)-SUM($M171:M171),('RFM input'!$M$227-'RFM input'!$M$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E171),('RFM input'!$M$227-'RFM input'!$M$281)-SUM($M171:N171),('RFM input'!$M$227-'RFM input'!$M$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E171),('RFM input'!$M$227-'RFM input'!$M$281)-SUM($M171:O171),('RFM input'!$M$227-'RFM input'!$M$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E171),('RFM input'!$M$227-'RFM input'!$M$281)-SUM($M171:P171),('RFM input'!$M$227-'RFM input'!$M$281)/A5taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E172),('RFM input'!$N$227-'RFM input'!$N$281)-SUM($N172:N172),('RFM input'!$N$227-'RFM input'!$N$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E172),('RFM input'!$N$227-'RFM input'!$N$281)-SUM($N172:O172),('RFM input'!$N$227-'RFM input'!$N$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E172),('RFM input'!$N$227-'RFM input'!$N$281)-SUM($N172:P172),('RFM input'!$N$227-'RFM input'!$N$281)/A5taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E173),('RFM input'!$O$227-'RFM input'!$O$281)-SUM($O173:O173),('RFM input'!$O$227-'RFM input'!$O$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E173),('RFM input'!$O$227-'RFM input'!$O$281)-SUM($O173:P173),('RFM input'!$O$227-'RFM input'!$O$281)/A5taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E174),('RFM input'!$P$227-'RFM input'!$P$281)-SUM($P174:P174),('RFM input'!$P$227-'RFM input'!$P$281)/A5taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,null,null,{"$f":"-SUM(H164:H175)","v":-31.613369247322247},{"$f":"-SUM(I164:I175)","v":-32.123780288147486},{"$f":"IF(COUNT($H176:I176)>='RFM input'!$AA$7,0, -SUM(J164:J175))","v":-32.617865633513659},{"$f":"IF(COUNT($H176:J176)>='RFM input'!$AA$7,0, -SUM(K164:K175))","v":0},{"$f":"IF(COUNT($H176:K176)>='RFM input'!$AA$7,0, -SUM(L164:L175))","v":0},{"$f":"IF(COUNT($H176:L176)>='RFM input'!$AA$7,0, -SUM(M164:M175))","v":0},{"$f":"IF(COUNT($H176:M176)>='RFM input'!$AA$7,0, -SUM(N164:N175))","v":0},{"$f":"IF(COUNT($H176:N176)>='RFM input'!$AA$7,0, -SUM(O164:O175))","v":0},{"$f":"IF(COUNT($H176:O176)>='RFM input'!$AA$7,0, -SUM(P164:P175))","v":0},{"$f":"IF(COUNT($H176:P176)>='RFM input'!$AA$7,0, -SUM(Q164:Q175))","v":0}]
[null,{"$f":"Asset6","v":"Establishment"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A6taxremlife,A6taxvalue-SUM($F177:F177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8287148919878389},{"$f":"IF(I$3>A6taxremlife,A6taxvalue-SUM($F177:H177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8287148919878389},{"$f":"IF(J$3>A6taxremlife,A6taxvalue-SUM($F177:I177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8287148919878389},{"$f":"IF(K$3>A6taxremlife,A6taxvalue-SUM($F177:J177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8287148919878389},{"$f":"IF(L$3>A6taxremlife,A6taxvalue-SUM($F177:K177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8287148919878389},{"$f":"IF(M$3>A6taxremlife,A6taxvalue-SUM($F177:L177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8287148919878389},{"$f":"IF(N$3>A6taxremlife,A6taxvalue-SUM($F177:M177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8287148919878389},{"$f":"IF(O$3>A6taxremlife,A6taxvalue-SUM($F177:N177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8287148919878389},{"$f":"IF(P$3>A6taxremlife,A6taxvalue-SUM($F177:O177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8287148919878389},{"$f":"IF(Q$3>A6taxremlife,A6taxvalue-SUM($F177:P177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":4.8287148919878389}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:H179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0.73289432116836151},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:I179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0.73289432116836151},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:J179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0.73289432116836151},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:K179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0.73289432116836151},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:L179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0.73289432116836151},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:M179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0.73289432116836151},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:N179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0.73289432116836151},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:O179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0.73289432116836151},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:P179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0.73289432116836151}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:I180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0.16691261016552744},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:J180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0.16691261016552744},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:K180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0.16691261016552744},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:L180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0.16691261016552744},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:M180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0.16691261016552744},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:N180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0.16691261016552744},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:O180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0.16691261016552744},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:P180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0.16691261016552744}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:J181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0.3648895257101093},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:K181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0.3648895257101093},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:L181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0.3648895257101093},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:M181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0.3648895257101093},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:N181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0.3648895257101093},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:O181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0.3648895257101093},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:P181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0.3648895257101093}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:K182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:L182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:M182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:N182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:O182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:P182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:L183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:M183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:N183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:O183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:P183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E184),('RFM input'!$M$228-'RFM input'!$M$282)-SUM($M184:M184),('RFM input'!$M$228-'RFM input'!$M$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E184),('RFM input'!$M$228-'RFM input'!$M$282)-SUM($M184:N184),('RFM input'!$M$228-'RFM input'!$M$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E184),('RFM input'!$M$228-'RFM input'!$M$282)-SUM($M184:O184),('RFM input'!$M$228-'RFM input'!$M$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E184),('RFM input'!$M$228-'RFM input'!$M$282)-SUM($M184:P184),('RFM input'!$M$228-'RFM input'!$M$282)/A6taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E185),('RFM input'!$N$228-'RFM input'!$N$282)-SUM($N185:N185),('RFM input'!$N$228-'RFM input'!$N$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E185),('RFM input'!$N$228-'RFM input'!$N$282)-SUM($N185:O185),('RFM input'!$N$228-'RFM input'!$N$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E185),('RFM input'!$N$228-'RFM input'!$N$282)-SUM($N185:P185),('RFM input'!$N$228-'RFM input'!$N$282)/A6taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E186),('RFM input'!$O$228-'RFM input'!$O$282)-SUM($O186:O186),('RFM input'!$O$228-'RFM input'!$O$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E186),('RFM input'!$O$228-'RFM input'!$O$282)-SUM($O186:P186),('RFM input'!$O$228-'RFM input'!$O$282)/A6taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E187),('RFM input'!$P$228-'RFM input'!$P$282)-SUM($P187:P187),('RFM input'!$P$228-'RFM input'!$P$282)/A6taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset6","v":"Establishment"},null,null,null,null,{"$f":"-SUM(H177:H188)","v":-4.8287148919878389},{"$f":"-SUM(I177:I188)","v":-5.5616092131562},{"$f":"IF(COUNT($H189:I189)>='RFM input'!$AA$7,0, -SUM(J177:J188))","v":-5.7285218233217279},{"$f":"IF(COUNT($H189:J189)>='RFM input'!$AA$7,0, -SUM(K177:K188))","v":0},{"$f":"IF(COUNT($H189:K189)>='RFM input'!$AA$7,0, -SUM(L177:L188))","v":0},{"$f":"IF(COUNT($H189:L189)>='RFM input'!$AA$7,0, -SUM(M177:M188))","v":0},{"$f":"IF(COUNT($H189:M189)>='RFM input'!$AA$7,0, -SUM(N177:N188))","v":0},{"$f":"IF(COUNT($H189:N189)>='RFM input'!$AA$7,0, -SUM(O177:O188))","v":0},{"$f":"IF(COUNT($H189:O189)>='RFM input'!$AA$7,0, -SUM(P177:P188))","v":0},{"$f":"IF(COUNT($H189:P189)>='RFM input'!$AA$7,0, -SUM(Q177:Q188))","v":0}]
[null,{"$f":"Asset7","v":"Communications"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A7taxremlife,A7taxvalue-SUM($F190:F190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":3.518049861412714},{"$f":"IF(I$3>A7taxremlife,A7taxvalue-SUM($F190:H190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":3.518049861412714},{"$f":"IF(J$3>A7taxremlife,A7taxvalue-SUM($F190:I190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":3.518049861412714},{"$f":"IF(K$3>A7taxremlife,A7taxvalue-SUM($F190:J190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":3.518049861412714},{"$f":"IF(L$3>A7taxremlife,A7taxvalue-SUM($F190:K190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":3.518049861412714},{"$f":"IF(M$3>A7taxremlife,A7taxvalue-SUM($F190:L190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":3.518049861412714},{"$f":"IF(N$3>A7taxremlife,A7taxvalue-SUM($F190:M190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":3.518049861412714},{"$f":"IF(O$3>A7taxremlife,A7taxvalue-SUM($F190:N190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":3.518049861412714},{"$f":"IF(P$3>A7taxremlife,A7taxvalue-SUM($F190:O190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":3.518049861412714},{"$f":"IF(Q$3>A7taxremlife,A7taxvalue-SUM($F190:P190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":2.978592632672612}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:H192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.5688117881034891},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:I192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.5688117881034891},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:J192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.5688117881034891},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:K192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.5688117881034891},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:L192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.5688117881034891},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:M192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.5688117881034891},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:N192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.5688117881034891},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:O192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.5688117881034891},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:P192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":1.5688117881034891}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:I193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0.60792626329848554},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:J193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0.60792626329848554},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:K193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0.60792626329848554},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:L193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0.60792626329848554},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:M193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0.60792626329848554},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:N193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0.60792626329848554},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:O193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0.60792626329848554},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:P193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0.60792626329848554}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:J194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":1.2279163138561393},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:K194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":1.2279163138561393},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:L194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":1.2279163138561393},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:M194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":1.2279163138561393},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:N194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":1.2279163138561393},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:O194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":1.2279163138561393},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:P194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":1.2279163138561393}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:K195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:L195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:M195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:N195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:O195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:P195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:L196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:M196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:N196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:O196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:P196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E197),('RFM input'!$M$229-'RFM input'!$M$283)-SUM($M197:M197),('RFM input'!$M$229-'RFM input'!$M$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E197),('RFM input'!$M$229-'RFM input'!$M$283)-SUM($M197:N197),('RFM input'!$M$229-'RFM input'!$M$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E197),('RFM input'!$M$229-'RFM input'!$M$283)-SUM($M197:O197),('RFM input'!$M$229-'RFM input'!$M$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E197),('RFM input'!$M$229-'RFM input'!$M$283)-SUM($M197:P197),('RFM input'!$M$229-'RFM input'!$M$283)/A7taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E198),('RFM input'!$N$229-'RFM input'!$N$283)-SUM($N198:N198),('RFM input'!$N$229-'RFM input'!$N$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E198),('RFM input'!$N$229-'RFM input'!$N$283)-SUM($N198:O198),('RFM input'!$N$229-'RFM input'!$N$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E198),('RFM input'!$N$229-'RFM input'!$N$283)-SUM($N198:P198),('RFM input'!$N$229-'RFM input'!$N$283)/A7taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E199),('RFM input'!$O$229-'RFM input'!$O$283)-SUM($O199:O199),('RFM input'!$O$229-'RFM input'!$O$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E199),('RFM input'!$O$229-'RFM input'!$O$283)-SUM($O199:P199),('RFM input'!$O$229-'RFM input'!$O$283)/A7taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E200),('RFM input'!$P$229-'RFM input'!$P$283)-SUM($P200:P200),('RFM input'!$P$229-'RFM input'!$P$283)/A7taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset7","v":"Communications"},null,null,null,null,{"$f":"-SUM(H190:H201)","v":-3.518049861412714},{"$f":"-SUM(I190:I201)","v":-5.0868616495162033},{"$f":"IF(COUNT($H202:I202)>='RFM input'!$AA$7,0, -SUM(J190:J201))","v":-5.6947879128146885},{"$f":"IF(COUNT($H202:J202)>='RFM input'!$AA$7,0, -SUM(K190:K201))","v":0},{"$f":"IF(COUNT($H202:K202)>='RFM input'!$AA$7,0, -SUM(L190:L201))","v":0},{"$f":"IF(COUNT($H202:L202)>='RFM input'!$AA$7,0, -SUM(M190:M201))","v":0},{"$f":"IF(COUNT($H202:M202)>='RFM input'!$AA$7,0, -SUM(N190:N201))","v":0},{"$f":"IF(COUNT($H202:N202)>='RFM input'!$AA$7,0, -SUM(O190:O201))","v":0},{"$f":"IF(COUNT($H202:O202)>='RFM input'!$AA$7,0, -SUM(P190:P201))","v":0},{"$f":"IF(COUNT($H202:P202)>='RFM input'!$AA$7,0, -SUM(Q190:Q201))","v":0}]
[null,{"$f":"Asset8","v":"Inventory"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A8taxremlife,A8taxvalue-SUM($F203:F203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(I$3>A8taxremlife,A8taxvalue-SUM($F203:H203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(J$3>A8taxremlife,A8taxvalue-SUM($F203:I203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(K$3>A8taxremlife,A8taxvalue-SUM($F203:J203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(L$3>A8taxremlife,A8taxvalue-SUM($F203:K203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(M$3>A8taxremlife,A8taxvalue-SUM($F203:L203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(N$3>A8taxremlife,A8taxvalue-SUM($F203:M203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(O$3>A8taxremlife,A8taxvalue-SUM($F203:N203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(P$3>A8taxremlife,A8taxvalue-SUM($F203:O203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A8taxremlife,A8taxvalue-SUM($F203:P203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:H205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:I205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:J205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:K205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:L205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:M205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:N205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:O205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:P205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:I206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:J206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:K206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:L206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:M206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:N206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:O206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:P206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:J207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:K207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:L207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:M207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:N207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:O207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:P207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:K208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:L208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:M208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:N208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:O208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:P208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:L209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:M209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:N209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:O209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:P209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E210),('RFM input'!$M$230-'RFM input'!$M$284)-SUM($M210:M210),('RFM input'!$M$230-'RFM input'!$M$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E210),('RFM input'!$M$230-'RFM input'!$M$284)-SUM($M210:N210),('RFM input'!$M$230-'RFM input'!$M$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E210),('RFM input'!$M$230-'RFM input'!$M$284)-SUM($M210:O210),('RFM input'!$M$230-'RFM input'!$M$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E210),('RFM input'!$M$230-'RFM input'!$M$284)-SUM($M210:P210),('RFM input'!$M$230-'RFM input'!$M$284)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E211),('RFM input'!$N$230-'RFM input'!$N$284)-SUM($N211:N211),('RFM input'!$N$230-'RFM input'!$N$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E211),('RFM input'!$N$230-'RFM input'!$N$284)-SUM($N211:O211),('RFM input'!$N$230-'RFM input'!$N$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E211),('RFM input'!$N$230-'RFM input'!$N$284)-SUM($N211:P211),('RFM input'!$N$230-'RFM input'!$N$284)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E212),('RFM input'!$O$230-'RFM input'!$O$284)-SUM($O212:O212),('RFM input'!$O$230-'RFM input'!$O$284)/A8taxstdlife))","v":"n/a"},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E212),('RFM input'!$O$230-'RFM input'!$O$284)-SUM($O212:P212),('RFM input'!$O$230-'RFM input'!$O$284)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E213),('RFM input'!$P$230-'RFM input'!$P$284)-SUM($P213:P213),('RFM input'!$P$230-'RFM input'!$P$284)/A8taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset8","v":"Inventory"},null,null,null,null,{"$f":"-SUM(H203:H214)","v":0},{"$f":"-SUM(I203:I214)","v":0},{"$f":"IF(COUNT($H215:I215)>='RFM input'!$AA$7,0, -SUM(J203:J214))","v":0},{"$f":"IF(COUNT($H215:J215)>='RFM input'!$AA$7,0, -SUM(K203:K214))","v":0},{"$f":"IF(COUNT($H215:K215)>='RFM input'!$AA$7,0, -SUM(L203:L214))","v":0},{"$f":"IF(COUNT($H215:L215)>='RFM input'!$AA$7,0, -SUM(M203:M214))","v":0},{"$f":"IF(COUNT($H215:M215)>='RFM input'!$AA$7,0, -SUM(N203:N214))","v":0},{"$f":"IF(COUNT($H215:N215)>='RFM input'!$AA$7,0, -SUM(O203:O214))","v":0},{"$f":"IF(COUNT($H215:O215)>='RFM input'!$AA$7,0, -SUM(P203:P214))","v":0},{"$f":"IF(COUNT($H215:P215)>='RFM input'!$AA$7,0, -SUM(Q203:Q214))","v":0}]
[null,{"$f":"Asset9","v":"IT"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A9taxremlife,A9taxvalue-SUM($F216:F216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":11.425019338826171},{"$f":"IF(I$3>A9taxremlife,A9taxvalue-SUM($F216:H216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":11.425019338826171},{"$f":"IF(J$3>A9taxremlife,A9taxvalue-SUM($F216:I216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":7.6146441382036762},{"$f":"IF(K$3>A9taxremlife,A9taxvalue-SUM($F216:J216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(L$3>A9taxremlife,A9taxvalue-SUM($F216:K216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(M$3>A9taxremlife,A9taxvalue-SUM($F216:L216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(N$3>A9taxremlife,A9taxvalue-SUM($F216:M216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(O$3>A9taxremlife,A9taxvalue-SUM($F216:N216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(P$3>A9taxremlife,A9taxvalue-SUM($F216:O216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(Q$3>A9taxremlife,A9taxvalue-SUM($F216:P216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:H218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":1.0867739440868414},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:I218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":1.0867739440868414},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:J218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":1.0867739440868414},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:K218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0.54338697204342079},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:L218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:M218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:N218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:O218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:P218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:I219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":9.4024870136492051},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:J219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":9.4024870136492051},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:K219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":9.4024870136492051},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:L219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":4.7012435068246035},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:M219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:N219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:O219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:P219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:J220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":5.568072424209646},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:K220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":5.568072424209646},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:L220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":5.568072424209646},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:M220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":2.784036212104823},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:N220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:O220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:P220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:K221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:L221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:M221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:N221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:O221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:P221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:L222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:M222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:N222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:O222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:P222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E223),('RFM input'!$M$231-'RFM input'!$M$285)-SUM($M223:M223),('RFM input'!$M$231-'RFM input'!$M$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E223),('RFM input'!$M$231-'RFM input'!$M$285)-SUM($M223:N223),('RFM input'!$M$231-'RFM input'!$M$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E223),('RFM input'!$M$231-'RFM input'!$M$285)-SUM($M223:O223),('RFM input'!$M$231-'RFM input'!$M$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E223),('RFM input'!$M$231-'RFM input'!$M$285)-SUM($M223:P223),('RFM input'!$M$231-'RFM input'!$M$285)/A9taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E224),('RFM input'!$N$231-'RFM input'!$N$285)-SUM($N224:N224),('RFM input'!$N$231-'RFM input'!$N$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E224),('RFM input'!$N$231-'RFM input'!$N$285)-SUM($N224:O224),('RFM input'!$N$231-'RFM input'!$N$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E224),('RFM input'!$N$231-'RFM input'!$N$285)-SUM($N224:P224),('RFM input'!$N$231-'RFM input'!$N$285)/A9taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E225),('RFM input'!$O$231-'RFM input'!$O$285)-SUM($O225:O225),('RFM input'!$O$231-'RFM input'!$O$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E225),('RFM input'!$O$231-'RFM input'!$O$285)-SUM($O225:P225),('RFM input'!$O$231-'RFM input'!$O$285)/A9taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E226),('RFM input'!$P$231-'RFM input'!$P$285)-SUM($P226:P226),('RFM input'!$P$231-'RFM input'!$P$285)/A9taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset9","v":"IT"},null,null,null,null,{"$f":"-SUM(H216:H227)","v":-11.425019338826171},{"$f":"-SUM(I216:I227)","v":-12.511793282913013},{"$f":"IF(COUNT($H228:I228)>='RFM input'!$AA$7,0, -SUM(J216:J227))","v":-18.103905095939723},{"$f":"IF(COUNT($H228:J228)>='RFM input'!$AA$7,0, -SUM(K216:K227))","v":0},{"$f":"IF(COUNT($H228:K228)>='RFM input'!$AA$7,0, -SUM(L216:L227))","v":0},{"$f":"IF(COUNT($H228:L228)>='RFM input'!$AA$7,0, -SUM(M216:M227))","v":0},{"$f":"IF(COUNT($H228:M228)>='RFM input'!$AA$7,0, -SUM(N216:N227))","v":0},{"$f":"IF(COUNT($H228:N228)>='RFM input'!$AA$7,0, -SUM(O216:O227))","v":0},{"$f":"IF(COUNT($H228:O228)>='RFM input'!$AA$7,0, -SUM(P216:P227))","v":0},{"$f":"IF(COUNT($H228:P228)>='RFM input'!$AA$7,0, -SUM(Q216:Q227))","v":0}]
[null,{"$f":"Asset10","v":"Vehicles"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A10taxremlife,A10taxvalue-SUM($F229:F229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.47072674174275342},{"$f":"IF(I$3>A10taxremlife,A10taxvalue-SUM($F229:H229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.47072674174275342},{"$f":"IF(J$3>A10taxremlife,A10taxvalue-SUM($F229:I229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.47072674174275342},{"$f":"IF(K$3>A10taxremlife,A10taxvalue-SUM($F229:J229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.47072674174275342},{"$f":"IF(L$3>A10taxremlife,A10taxvalue-SUM($F229:K229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.47072674174275342},{"$f":"IF(M$3>A10taxremlife,A10taxvalue-SUM($F229:L229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.47072674174275342},{"$f":"IF(N$3>A10taxremlife,A10taxvalue-SUM($F229:M229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0.23903381897113585},{"$f":"IF(O$3>A10taxremlife,A10taxvalue-SUM($F229:N229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(P$3>A10taxremlife,A10taxvalue-SUM($F229:O229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(Q$3>A10taxremlife,A10taxvalue-SUM($F229:P229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:H231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":7.3935719239680897E-2},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:I231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":7.3935719239680897E-2},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:J231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":7.3935719239680897E-2},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:K231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":7.3935719239680897E-2},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:L231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":7.3935719239680897E-2},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:M231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":7.3935719239680897E-2},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:N231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":7.3935719239680897E-2},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:O231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":7.3935719239680897E-2},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:P231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:I232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0.17184613586593511},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:J232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0.17184613586593511},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:K232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0.17184613586593511},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:L232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0.17184613586593511},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:M232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0.17184613586593511},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:N232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0.17184613586593511},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:O232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0.17184613586593511},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:P232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0.17184613586593511}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:J233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0.11147588794631062},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:K233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0.11147588794631062},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:L233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0.11147588794631062},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:M233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0.11147588794631062},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:N233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0.11147588794631062},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:O233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0.11147588794631062},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:P233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0.11147588794631062}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:K234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:L234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:M234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:N234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:O234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:P234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:L235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:M235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:N235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:O235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:P235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E236),('RFM input'!$M$232-'RFM input'!$M$286)-SUM($M236:M236),('RFM input'!$M$232-'RFM input'!$M$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E236),('RFM input'!$M$232-'RFM input'!$M$286)-SUM($M236:N236),('RFM input'!$M$232-'RFM input'!$M$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E236),('RFM input'!$M$232-'RFM input'!$M$286)-SUM($M236:O236),('RFM input'!$M$232-'RFM input'!$M$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E236),('RFM input'!$M$232-'RFM input'!$M$286)-SUM($M236:P236),('RFM input'!$M$232-'RFM input'!$M$286)/A10taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E237),('RFM input'!$N$232-'RFM input'!$N$286)-SUM($N237:N237),('RFM input'!$N$232-'RFM input'!$N$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E237),('RFM input'!$N$232-'RFM input'!$N$286)-SUM($N237:O237),('RFM input'!$N$232-'RFM input'!$N$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E237),('RFM input'!$N$232-'RFM input'!$N$286)-SUM($N237:P237),('RFM input'!$N$232-'RFM input'!$N$286)/A10taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E238),('RFM input'!$O$232-'RFM input'!$O$286)-SUM($O238:O238),('RFM input'!$O$232-'RFM input'!$O$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E238),('RFM input'!$O$232-'RFM input'!$O$286)-SUM($O238:P238),('RFM input'!$O$232-'RFM input'!$O$286)/A10taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E239),('RFM input'!$P$232-'RFM input'!$P$286)-SUM($P239:P239),('RFM input'!$P$232-'RFM input'!$P$286)/A10taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset10","v":"Vehicles"},null,null,null,null,{"$f":"-SUM(H229:H240)","v":-0.47072674174275342},{"$f":"-SUM(I229:I240)","v":-0.54466246098243432},{"$f":"IF(COUNT($H241:I241)>='RFM input'!$AA$7,0, -SUM(J229:J240))","v":-0.71650859684836943},{"$f":"IF(COUNT($H241:J241)>='RFM input'!$AA$7,0, -SUM(K229:K240))","v":0},{"$f":"IF(COUNT($H241:K241)>='RFM input'!$AA$7,0, -SUM(L229:L240))","v":0},{"$f":"IF(COUNT($H241:L241)>='RFM input'!$AA$7,0, -SUM(M229:M240))","v":0},{"$f":"IF(COUNT($H241:M241)>='RFM input'!$AA$7,0, -SUM(N229:N240))","v":0},{"$f":"IF(COUNT($H241:N241)>='RFM input'!$AA$7,0, -SUM(O229:O240))","v":0},{"$f":"IF(COUNT($H241:O241)>='RFM input'!$AA$7,0, -SUM(P229:P240))","v":0},{"$f":"IF(COUNT($H241:P241)>='RFM input'!$AA$7,0, -SUM(Q229:Q240))","v":0}]
[null,{"$f":"Asset11","v":"other"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A11taxremlife,A11taxvalue-SUM($F242:F242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":2.2966891184150482},{"$f":"IF(I$3>A11taxremlife,A11taxvalue-SUM($F242:H242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":2.2966891184150482},{"$f":"IF(J$3>A11taxremlife,A11taxvalue-SUM($F242:I242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":2.2966891184150482},{"$f":"IF(K$3>A11taxremlife,A11taxvalue-SUM($F242:J242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":2.2966891184150482},{"$f":"IF(L$3>A11taxremlife,A11taxvalue-SUM($F242:K242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":2.2966891184150482},{"$f":"IF(M$3>A11taxremlife,A11taxvalue-SUM($F242:L242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":2.2966891184150482},{"$f":"IF(N$3>A11taxremlife,A11taxvalue-SUM($F242:M242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":2.2966891184150482},{"$f":"IF(O$3>A11taxremlife,A11taxvalue-SUM($F242:N242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0.64438847149992284},{"$f":"IF(P$3>A11taxremlife,A11taxvalue-SUM($F242:O242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(Q$3>A11taxremlife,A11taxvalue-SUM($F242:P242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:H244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":1.3746847403426394},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:I244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":1.3746847403426394},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:J244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":1.3746847403426394},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:K244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":1.3746847403426394},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:L244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":1.3746847403426394},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:M244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":1.3746847403426394},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:N244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":1.3746847403426394},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:O244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":1.3746847403426394},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:P244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":1.3746847403426394}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:I245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0.20243370101221264},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:J245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0.20243370101221264},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:K245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0.20243370101221264},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:L245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0.20243370101221264},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:M245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0.20243370101221264},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:N245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0.20243370101221264},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:O245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0.20243370101221264},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:P245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0.20243370101221264}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:J246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0.25827785121314367},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:K246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0.25827785121314367},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:L246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0.25827785121314367},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:M246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0.25827785121314367},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:N246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0.25827785121314367},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:O246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0.25827785121314367},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:P246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0.25827785121314367}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:K247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:L247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:M247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:N247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:O247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:P247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:L248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:M248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:N248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:O248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:P248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E249),('RFM input'!$M$233-'RFM input'!$M$287)-SUM($M249:M249),('RFM input'!$M$233-'RFM input'!$M$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E249),('RFM input'!$M$233-'RFM input'!$M$287)-SUM($M249:N249),('RFM input'!$M$233-'RFM input'!$M$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E249),('RFM input'!$M$233-'RFM input'!$M$287)-SUM($M249:O249),('RFM input'!$M$233-'RFM input'!$M$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E249),('RFM input'!$M$233-'RFM input'!$M$287)-SUM($M249:P249),('RFM input'!$M$233-'RFM input'!$M$287)/A11taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E250),('RFM input'!$N$233-'RFM input'!$N$287)-SUM($N250:N250),('RFM input'!$N$233-'RFM input'!$N$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E250),('RFM input'!$N$233-'RFM input'!$N$287)-SUM($N250:O250),('RFM input'!$N$233-'RFM input'!$N$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E250),('RFM input'!$N$233-'RFM input'!$N$287)-SUM($N250:P250),('RFM input'!$N$233-'RFM input'!$N$287)/A11taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E251),('RFM input'!$O$233-'RFM input'!$O$287)-SUM($O251:O251),('RFM input'!$O$233-'RFM input'!$O$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E251),('RFM input'!$O$233-'RFM input'!$O$287)-SUM($O251:P251),('RFM input'!$O$233-'RFM input'!$O$287)/A11taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E252),('RFM input'!$P$233-'RFM input'!$P$287)-SUM($P252:P252),('RFM input'!$P$233-'RFM input'!$P$287)/A11taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset11","v":"other"},null,null,null,null,{"$f":"-SUM(H242:H253)","v":-2.2966891184150482},{"$f":"-SUM(I242:I253)","v":-3.6713738587576876},{"$f":"IF(COUNT($H254:I254)>='RFM input'!$AA$7,0, -SUM(J242:J253))","v":-3.8738075597699004},{"$f":"IF(COUNT($H254:J254)>='RFM input'!$AA$7,0, -SUM(K242:K253))","v":0},{"$f":"IF(COUNT($H254:K254)>='RFM input'!$AA$7,0, -SUM(L242:L253))","v":0},{"$f":"IF(COUNT($H254:L254)>='RFM input'!$AA$7,0, -SUM(M242:M253))","v":0},{"$f":"IF(COUNT($H254:M254)>='RFM input'!$AA$7,0, -SUM(N242:N253))","v":0},{"$f":"IF(COUNT($H254:N254)>='RFM input'!$AA$7,0, -SUM(O242:O253))","v":0},{"$f":"IF(COUNT($H254:O254)>='RFM input'!$AA$7,0, -SUM(P242:P253))","v":0},{"$f":"IF(COUNT($H254:P254)>='RFM input'!$AA$7,0, -SUM(Q242:Q253))","v":0}]
[null,{"$f":"Asset12","v":"premises"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A12taxremlife,A12taxvalue-SUM($F255:F255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13089479336103593},{"$f":"IF(I$3>A12taxremlife,A12taxvalue-SUM($F255:H255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13089479336103593},{"$f":"IF(J$3>A12taxremlife,A12taxvalue-SUM($F255:I255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13089479336103593},{"$f":"IF(K$3>A12taxremlife,A12taxvalue-SUM($F255:J255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13089479336103593},{"$f":"IF(L$3>A12taxremlife,A12taxvalue-SUM($F255:K255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13089479336103593},{"$f":"IF(M$3>A12taxremlife,A12taxvalue-SUM($F255:L255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13089479336103593},{"$f":"IF(N$3>A12taxremlife,A12taxvalue-SUM($F255:M255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13089479336103593},{"$f":"IF(O$3>A12taxremlife,A12taxvalue-SUM($F255:N255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13089479336103593},{"$f":"IF(P$3>A12taxremlife,A12taxvalue-SUM($F255:O255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13089479336103593},{"$f":"IF(Q$3>A12taxremlife,A12taxvalue-SUM($F255:P255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0.13089479336103593}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:H257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":2.2233868521228516E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:I257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":2.2233868521228516E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:J257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":2.2233868521228516E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:K257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":2.2233868521228516E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:L257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":2.2233868521228516E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:M257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":2.2233868521228516E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:N257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":2.2233868521228516E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:O257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":2.2233868521228516E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:P257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":2.2233868521228516E-2}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:I258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0.13599811405176518},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:J258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0.13599811405176518},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:K258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0.13599811405176518},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:L258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0.13599811405176518},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:M258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0.13599811405176518},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:N258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0.13599811405176518},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:O258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0.13599811405176518},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:P258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0.13599811405176518}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:J259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":2.6452786463716606E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:K259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":2.6452786463716606E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:L259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":2.6452786463716606E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:M259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":2.6452786463716606E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:N259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":2.6452786463716606E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:O259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":2.6452786463716606E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:P259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":2.6452786463716606E-2}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:K260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:L260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:M260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:N260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:O260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:P260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:L261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:M261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:N261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:O261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:P261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E262),('RFM input'!$M$234-'RFM input'!$M$288)-SUM($M262:M262),('RFM input'!$M$234-'RFM input'!$M$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E262),('RFM input'!$M$234-'RFM input'!$M$288)-SUM($M262:N262),('RFM input'!$M$234-'RFM input'!$M$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E262),('RFM input'!$M$234-'RFM input'!$M$288)-SUM($M262:O262),('RFM input'!$M$234-'RFM input'!$M$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E262),('RFM input'!$M$234-'RFM input'!$M$288)-SUM($M262:P262),('RFM input'!$M$234-'RFM input'!$M$288)/A12taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E263),('RFM input'!$N$234-'RFM input'!$N$288)-SUM($N263:N263),('RFM input'!$N$234-'RFM input'!$N$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E263),('RFM input'!$N$234-'RFM input'!$N$288)-SUM($N263:O263),('RFM input'!$N$234-'RFM input'!$N$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E263),('RFM input'!$N$234-'RFM input'!$N$288)-SUM($N263:P263),('RFM input'!$N$234-'RFM input'!$N$288)/A12taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E264),('RFM input'!$O$234-'RFM input'!$O$288)-SUM($O264:O264),('RFM input'!$O$234-'RFM input'!$O$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E264),('RFM input'!$O$234-'RFM input'!$O$288)-SUM($O264:P264),('RFM input'!$O$234-'RFM input'!$O$288)/A12taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E265),('RFM input'!$P$234-'RFM input'!$P$288)-SUM($P265:P265),('RFM input'!$P$234-'RFM input'!$P$288)/A12taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset12","v":"premises"},null,null,null,null,{"$f":"-SUM(H255:H266)","v":-0.13089479336103593},{"$f":"-SUM(I255:I266)","v":-0.15312866188226446},{"$f":"IF(COUNT($H267:I267)>='RFM input'!$AA$7,0, -SUM(J255:J266))","v":-0.28912677593402963},{"$f":"IF(COUNT($H267:J267)>='RFM input'!$AA$7,0, -SUM(K255:K266))","v":0},{"$f":"IF(COUNT($H267:K267)>='RFM input'!$AA$7,0, -SUM(L255:L266))","v":0},{"$f":"IF(COUNT($H267:L267)>='RFM input'!$AA$7,0, -SUM(M255:M266))","v":0},{"$f":"IF(COUNT($H267:M267)>='RFM input'!$AA$7,0, -SUM(N255:N266))","v":0},{"$f":"IF(COUNT($H267:N267)>='RFM input'!$AA$7,0, -SUM(O255:O266))","v":0},{"$f":"IF(COUNT($H267:O267)>='RFM input'!$AA$7,0, -SUM(P255:P266))","v":0},{"$f":"IF(COUNT($H267:P267)>='RFM input'!$AA$7,0, -SUM(Q255:Q266))","v":0}]
[null,{"$f":"Asset13","v":"Land"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A13taxremlife,A13taxvalue-SUM($F268:F268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(I$3>A13taxremlife,A13taxvalue-SUM($F268:H268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(J$3>A13taxremlife,A13taxvalue-SUM($F268:I268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(K$3>A13taxremlife,A13taxvalue-SUM($F268:J268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(L$3>A13taxremlife,A13taxvalue-SUM($F268:K268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(M$3>A13taxremlife,A13taxvalue-SUM($F268:L268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(N$3>A13taxremlife,A13taxvalue-SUM($F268:M268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(O$3>A13taxremlife,A13taxvalue-SUM($F268:N268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(P$3>A13taxremlife,A13taxvalue-SUM($F268:O268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A13taxremlife,A13taxvalue-SUM($F268:P268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:H270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:I270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:J270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:K270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:L270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:M270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:N270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:O270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:P270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:I271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:J271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:K271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:L271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:M271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:N271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:O271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:P271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:J272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:K272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:L272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:M272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:N272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:O272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:P272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:K273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:L273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:M273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:N273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:O273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:P273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:L274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:M274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:N274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:O274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:P274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E275),('RFM input'!$M$235-'RFM input'!$M$289)-SUM($M275:M275),('RFM input'!$M$235-'RFM input'!$M$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E275),('RFM input'!$M$235-'RFM input'!$M$289)-SUM($M275:N275),('RFM input'!$M$235-'RFM input'!$M$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E275),('RFM input'!$M$235-'RFM input'!$M$289)-SUM($M275:O275),('RFM input'!$M$235-'RFM input'!$M$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E275),('RFM input'!$M$235-'RFM input'!$M$289)-SUM($M275:P275),('RFM input'!$M$235-'RFM input'!$M$289)/A13taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E276),('RFM input'!$N$235-'RFM input'!$N$289)-SUM($N276:N276),('RFM input'!$N$235-'RFM input'!$N$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E276),('RFM input'!$N$235-'RFM input'!$N$289)-SUM($N276:O276),('RFM input'!$N$235-'RFM input'!$N$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E276),('RFM input'!$N$235-'RFM input'!$N$289)-SUM($N276:P276),('RFM input'!$N$235-'RFM input'!$N$289)/A13taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E277),('RFM input'!$O$235-'RFM input'!$O$289)-SUM($O277:O277),('RFM input'!$O$235-'RFM input'!$O$289)/A13taxstdlife))","v":"n/a"},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E277),('RFM input'!$O$235-'RFM input'!$O$289)-SUM($O277:P277),('RFM input'!$O$235-'RFM input'!$O$289)/A13taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E278),('RFM input'!$P$235-'RFM input'!$P$289)-SUM($P278:P278),('RFM input'!$P$235-'RFM input'!$P$289)/A13taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset13","v":"Land"},null,null,null,null,{"$f":"-SUM(H268:H279)","v":0},{"$f":"-SUM(I268:I279)","v":0},{"$f":"IF(COUNT($H280:I280)>='RFM input'!$AA$7,0, -SUM(J268:J279))","v":0},{"$f":"IF(COUNT($H280:J280)>='RFM input'!$AA$7,0, -SUM(K268:K279))","v":0},{"$f":"IF(COUNT($H280:K280)>='RFM input'!$AA$7,0, -SUM(L268:L279))","v":0},{"$f":"IF(COUNT($H280:L280)>='RFM input'!$AA$7,0, -SUM(M268:M279))","v":0},{"$f":"IF(COUNT($H280:M280)>='RFM input'!$AA$7,0, -SUM(N268:N279))","v":0},{"$f":"IF(COUNT($H280:N280)>='RFM input'!$AA$7,0, -SUM(O268:O279))","v":0},{"$f":"IF(COUNT($H280:O280)>='RFM input'!$AA$7,0, -SUM(P268:P279))","v":0},{"$f":"IF(COUNT($H280:P280)>='RFM input'!$AA$7,0, -SUM(Q268:Q279))","v":0}]
[null,{"$f":"Asset14","v":"Easements"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A14taxremlife,A14taxvalue-SUM($F281:F281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(I$3>A14taxremlife,A14taxvalue-SUM($F281:H281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(J$3>A14taxremlife,A14taxvalue-SUM($F281:I281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(K$3>A14taxremlife,A14taxvalue-SUM($F281:J281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(L$3>A14taxremlife,A14taxvalue-SUM($F281:K281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(M$3>A14taxremlife,A14taxvalue-SUM($F281:L281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(N$3>A14taxremlife,A14taxvalue-SUM($F281:M281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(O$3>A14taxremlife,A14taxvalue-SUM($F281:N281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(P$3>A14taxremlife,A14taxvalue-SUM($F281:O281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A14taxremlife,A14taxvalue-SUM($F281:P281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:H283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:I283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:J283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:K283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:L283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:M283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:N283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:O283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:P283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:I284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:J284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:K284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:L284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:M284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:N284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:O284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:P284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:J285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:K285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:L285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:M285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:N285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:O285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:P285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:K286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:L286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:M286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:N286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:O286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:P286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:L287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:M287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:N287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:O287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:P287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E288),('RFM input'!$M$236-'RFM input'!$M$290)-SUM($M288:M288),('RFM input'!$M$236-'RFM input'!$M$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E288),('RFM input'!$M$236-'RFM input'!$M$290)-SUM($M288:N288),('RFM input'!$M$236-'RFM input'!$M$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E288),('RFM input'!$M$236-'RFM input'!$M$290)-SUM($M288:O288),('RFM input'!$M$236-'RFM input'!$M$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E288),('RFM input'!$M$236-'RFM input'!$M$290)-SUM($M288:P288),('RFM input'!$M$236-'RFM input'!$M$290)/A14taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E289),('RFM input'!$N$236-'RFM input'!$N$290)-SUM($N289:N289),('RFM input'!$N$236-'RFM input'!$N$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E289),('RFM input'!$N$236-'RFM input'!$N$290)-SUM($N289:O289),('RFM input'!$N$236-'RFM input'!$N$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E289),('RFM input'!$N$236-'RFM input'!$N$290)-SUM($N289:P289),('RFM input'!$N$236-'RFM input'!$N$290)/A14taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E290),('RFM input'!$O$236-'RFM input'!$O$290)-SUM($O290:O290),('RFM input'!$O$236-'RFM input'!$O$290)/A14taxstdlife))","v":"n/a"},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E290),('RFM input'!$O$236-'RFM input'!$O$290)-SUM($O290:P290),('RFM input'!$O$236-'RFM input'!$O$290)/A14taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E291),('RFM input'!$P$236-'RFM input'!$P$290)-SUM($P291:P291),('RFM input'!$P$236-'RFM input'!$P$290)/A14taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset14","v":"Easements"},null,null,null,null,{"$f":"-SUM(H281:H292)","v":0},{"$f":"-SUM(I281:I292)","v":0},{"$f":"IF(COUNT($H293:I293)>='RFM input'!$AA$7,0, -SUM(J281:J292))","v":0},{"$f":"IF(COUNT($H293:J293)>='RFM input'!$AA$7,0, -SUM(K281:K292))","v":0},{"$f":"IF(COUNT($H293:K293)>='RFM input'!$AA$7,0, -SUM(L281:L292))","v":0},{"$f":"IF(COUNT($H293:L293)>='RFM input'!$AA$7,0, -SUM(M281:M292))","v":0},{"$f":"IF(COUNT($H293:M293)>='RFM input'!$AA$7,0, -SUM(N281:N292))","v":0},{"$f":"IF(COUNT($H293:N293)>='RFM input'!$AA$7,0, -SUM(O281:O292))","v":0},{"$f":"IF(COUNT($H293:O293)>='RFM input'!$AA$7,0, -SUM(P281:P292))","v":0},{"$f":"IF(COUNT($H293:P293)>='RFM input'!$AA$7,0, -SUM(Q281:Q292))","v":0}]
[null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A15taxremlife,A15taxvalue-SUM($F294:F294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":10.68},{"$f":"IF(I$3>A15taxremlife,A15taxvalue-SUM($F294:H294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":10.68},{"$f":"IF(J$3>A15taxremlife,A15taxvalue-SUM($F294:I294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":10.68},{"$f":"IF(K$3>A15taxremlife,A15taxvalue-SUM($F294:J294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":10.68},{"$f":"IF(L$3>A15taxremlife,A15taxvalue-SUM($F294:K294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":10.68},{"$f":"IF(M$3>A15taxremlife,A15taxvalue-SUM($F294:L294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(N$3>A15taxremlife,A15taxvalue-SUM($F294:M294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(O$3>A15taxremlife,A15taxvalue-SUM($F294:N294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(P$3>A15taxremlife,A15taxvalue-SUM($F294:O294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(Q$3>A15taxremlife,A15taxvalue-SUM($F294:P294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:H296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:I296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:J296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:K296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:L296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:M296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:N296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:O296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:P296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:I297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:J297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:K297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:L297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:M297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:N297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:O297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:P297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:J298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:K298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:L298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:M298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:N298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:O298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:P298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:K299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:L299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:M299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:N299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:O299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:P299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:L300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:M300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:N300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:O300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:P300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E301),('RFM input'!$M$237-'RFM input'!$M$291)-SUM($M301:M301),('RFM input'!$M$237-'RFM input'!$M$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E301),('RFM input'!$M$237-'RFM input'!$M$291)-SUM($M301:N301),('RFM input'!$M$237-'RFM input'!$M$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E301),('RFM input'!$M$237-'RFM input'!$M$291)-SUM($M301:O301),('RFM input'!$M$237-'RFM input'!$M$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E301),('RFM input'!$M$237-'RFM input'!$M$291)-SUM($M301:P301),('RFM input'!$M$237-'RFM input'!$M$291)/A15taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E302),('RFM input'!$N$237-'RFM input'!$N$291)-SUM($N302:N302),('RFM input'!$N$237-'RFM input'!$N$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E302),('RFM input'!$N$237-'RFM input'!$N$291)-SUM($N302:O302),('RFM input'!$N$237-'RFM input'!$N$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E302),('RFM input'!$N$237-'RFM input'!$N$291)-SUM($N302:P302),('RFM input'!$N$237-'RFM input'!$N$291)/A15taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E303),('RFM input'!$O$237-'RFM input'!$O$291)-SUM($O303:O303),('RFM input'!$O$237-'RFM input'!$O$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E303),('RFM input'!$O$237-'RFM input'!$O$291)-SUM($O303:P303),('RFM input'!$O$237-'RFM input'!$O$291)/A15taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E304),('RFM input'!$P$237-'RFM input'!$P$291)-SUM($P304:P304),('RFM input'!$P$237-'RFM input'!$P$291)/A15taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,null,null,{"$f":"-SUM(H294:H305)","v":-10.68},{"$f":"-SUM(I294:I305)","v":-10.68},{"$f":"IF(COUNT($H306:I306)>='RFM input'!$AA$7,0, -SUM(J294:J305))","v":-10.68},{"$f":"IF(COUNT($H306:J306)>='RFM input'!$AA$7,0, -SUM(K294:K305))","v":0},{"$f":"IF(COUNT($H306:K306)>='RFM input'!$AA$7,0, -SUM(L294:L305))","v":0},{"$f":"IF(COUNT($H306:L306)>='RFM input'!$AA$7,0, -SUM(M294:M305))","v":0},{"$f":"IF(COUNT($H306:M306)>='RFM input'!$AA$7,0, -SUM(N294:N305))","v":0},{"$f":"IF(COUNT($H306:N306)>='RFM input'!$AA$7,0, -SUM(O294:O305))","v":0},{"$f":"IF(COUNT($H306:O306)>='RFM input'!$AA$7,0, -SUM(P294:P305))","v":0},{"$f":"IF(COUNT($H306:P306)>='RFM input'!$AA$7,0, -SUM(Q294:Q305))","v":0}]
[null,{"$f":"Asset16","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A16taxremlife,A16taxvalue-SUM($F307:F307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(I$3>A16taxremlife,A16taxvalue-SUM($F307:H307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(J$3>A16taxremlife,A16taxvalue-SUM($F307:I307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(K$3>A16taxremlife,A16taxvalue-SUM($F307:J307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(L$3>A16taxremlife,A16taxvalue-SUM($F307:K307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(M$3>A16taxremlife,A16taxvalue-SUM($F307:L307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(N$3>A16taxremlife,A16taxvalue-SUM($F307:M307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(O$3>A16taxremlife,A16taxvalue-SUM($F307:N307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(P$3>A16taxremlife,A16taxvalue-SUM($F307:O307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(Q$3>A16taxremlife,A16taxvalue-SUM($F307:P307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:H309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:I309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:J309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:K309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:L309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:M309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:N309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:O309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:P309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:I310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:J310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:K310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:L310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:M310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:N310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:O310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:P310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:J311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:K311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:L311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:M311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:N311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:O311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:P311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:K312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:L312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:M312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:N312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:O312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:P312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:L313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:M313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:N313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:O313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:P313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E314),('RFM input'!$M$238-'RFM input'!$M$292)-SUM($M314:M314),('RFM input'!$M$238-'RFM input'!$M$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E314),('RFM input'!$M$238-'RFM input'!$M$292)-SUM($M314:N314),('RFM input'!$M$238-'RFM input'!$M$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E314),('RFM input'!$M$238-'RFM input'!$M$292)-SUM($M314:O314),('RFM input'!$M$238-'RFM input'!$M$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E314),('RFM input'!$M$238-'RFM input'!$M$292)-SUM($M314:P314),('RFM input'!$M$238-'RFM input'!$M$292)/A16taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E315),('RFM input'!$N$238-'RFM input'!$N$292)-SUM($N315:N315),('RFM input'!$N$238-'RFM input'!$N$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E315),('RFM input'!$N$238-'RFM input'!$N$292)-SUM($N315:O315),('RFM input'!$N$238-'RFM input'!$N$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E315),('RFM input'!$N$238-'RFM input'!$N$292)-SUM($N315:P315),('RFM input'!$N$238-'RFM input'!$N$292)/A16taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E316),('RFM input'!$O$238-'RFM input'!$O$292)-SUM($O316:O316),('RFM input'!$O$238-'RFM input'!$O$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E316),('RFM input'!$O$238-'RFM input'!$O$292)-SUM($O316:P316),('RFM input'!$O$238-'RFM input'!$O$292)/A16taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E317),('RFM input'!$P$238-'RFM input'!$P$292)-SUM($P317:P317),('RFM input'!$P$238-'RFM input'!$P$292)/A16taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"-SUM(H307:H318)","v":0},{"$f":"-SUM(I307:I318)","v":0},{"$f":"IF(COUNT($H319:I319)>='RFM input'!$AA$7,0, -SUM(J307:J318))","v":0},{"$f":"IF(COUNT($H319:J319)>='RFM input'!$AA$7,0, -SUM(K307:K318))","v":0},{"$f":"IF(COUNT($H319:K319)>='RFM input'!$AA$7,0, -SUM(L307:L318))","v":0},{"$f":"IF(COUNT($H319:L319)>='RFM input'!$AA$7,0, -SUM(M307:M318))","v":0},{"$f":"IF(COUNT($H319:M319)>='RFM input'!$AA$7,0, -SUM(N307:N318))","v":0},{"$f":"IF(COUNT($H319:N319)>='RFM input'!$AA$7,0, -SUM(O307:O318))","v":0},{"$f":"IF(COUNT($H319:O319)>='RFM input'!$AA$7,0, -SUM(P307:P318))","v":0},{"$f":"IF(COUNT($H319:P319)>='RFM input'!$AA$7,0, -SUM(Q307:Q318))","v":0}]
[null,{"$f":"Asset17","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A17taxremlife,A17taxvalue-SUM($F320:F320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(I$3>A17taxremlife,A17taxvalue-SUM($F320:H320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(J$3>A17taxremlife,A17taxvalue-SUM($F320:I320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(K$3>A17taxremlife,A17taxvalue-SUM($F320:J320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(L$3>A17taxremlife,A17taxvalue-SUM($F320:K320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(M$3>A17taxremlife,A17taxvalue-SUM($F320:L320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(N$3>A17taxremlife,A17taxvalue-SUM($F320:M320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(O$3>A17taxremlife,A17taxvalue-SUM($F320:N320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(P$3>A17taxremlife,A17taxvalue-SUM($F320:O320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(Q$3>A17taxremlife,A17taxvalue-SUM($F320:P320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:H322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:I322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:J322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:K322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:L322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:M322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:N322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:O322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:P322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:I323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:J323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:K323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:L323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:M323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:N323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:O323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:P323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:J324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:K324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:L324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:M324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:N324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:O324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:P324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:K325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:L325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:M325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:N325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:O325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:P325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:L326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:M326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:N326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:O326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:P326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E327),('RFM input'!$M$239-'RFM input'!$M$293)-SUM($M327:M327),('RFM input'!$M$239-'RFM input'!$M$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E327),('RFM input'!$M$239-'RFM input'!$M$293)-SUM($M327:N327),('RFM input'!$M$239-'RFM input'!$M$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E327),('RFM input'!$M$239-'RFM input'!$M$293)-SUM($M327:O327),('RFM input'!$M$239-'RFM input'!$M$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E327),('RFM input'!$M$239-'RFM input'!$M$293)-SUM($M327:P327),('RFM input'!$M$239-'RFM input'!$M$293)/A17taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E328),('RFM input'!$N$239-'RFM input'!$N$293)-SUM($N328:N328),('RFM input'!$N$239-'RFM input'!$N$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E328),('RFM input'!$N$239-'RFM input'!$N$293)-SUM($N328:O328),('RFM input'!$N$239-'RFM input'!$N$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E328),('RFM input'!$N$239-'RFM input'!$N$293)-SUM($N328:P328),('RFM input'!$N$239-'RFM input'!$N$293)/A17taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E329),('RFM input'!$O$239-'RFM input'!$O$293)-SUM($O329:O329),('RFM input'!$O$239-'RFM input'!$O$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E329),('RFM input'!$O$239-'RFM input'!$O$293)-SUM($O329:P329),('RFM input'!$O$239-'RFM input'!$O$293)/A17taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E330),('RFM input'!$P$239-'RFM input'!$P$293)-SUM($P330:P330),('RFM input'!$P$239-'RFM input'!$P$293)/A17taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"-SUM(H320:H331)","v":0},{"$f":"-SUM(I320:I331)","v":0},{"$f":"IF(COUNT($H332:I332)>='RFM input'!$AA$7,0, -SUM(J320:J331))","v":0},{"$f":"IF(COUNT($H332:J332)>='RFM input'!$AA$7,0, -SUM(K320:K331))","v":0},{"$f":"IF(COUNT($H332:K332)>='RFM input'!$AA$7,0, -SUM(L320:L331))","v":0},{"$f":"IF(COUNT($H332:L332)>='RFM input'!$AA$7,0, -SUM(M320:M331))","v":0},{"$f":"IF(COUNT($H332:M332)>='RFM input'!$AA$7,0, -SUM(N320:N331))","v":0},{"$f":"IF(COUNT($H332:N332)>='RFM input'!$AA$7,0, -SUM(O320:O331))","v":0},{"$f":"IF(COUNT($H332:O332)>='RFM input'!$AA$7,0, -SUM(P320:P331))","v":0},{"$f":"IF(COUNT($H332:P332)>='RFM input'!$AA$7,0, -SUM(Q320:Q331))","v":0}]
[null,{"$f":"Asset18","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A18taxremlife,A18taxvalue-SUM($F333:F333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(I$3>A18taxremlife,A18taxvalue-SUM($F333:H333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(J$3>A18taxremlife,A18taxvalue-SUM($F333:I333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(K$3>A18taxremlife,A18taxvalue-SUM($F333:J333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(L$3>A18taxremlife,A18taxvalue-SUM($F333:K333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(M$3>A18taxremlife,A18taxvalue-SUM($F333:L333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(N$3>A18taxremlife,A18taxvalue-SUM($F333:M333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(O$3>A18taxremlife,A18taxvalue-SUM($F333:N333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(P$3>A18taxremlife,A18taxvalue-SUM($F333:O333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(Q$3>A18taxremlife,A18taxvalue-SUM($F333:P333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:H335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:I335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:J335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:K335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:L335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:M335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:N335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:O335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:P335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:I336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:J336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:K336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:L336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:M336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:N336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:O336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:P336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:J337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:K337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:L337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:M337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:N337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:O337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:P337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:K338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:L338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:M338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:N338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:O338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:P338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:L339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:M339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:N339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:O339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:P339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E340),('RFM input'!$M$240-'RFM input'!$M$294)-SUM($M340:M340),('RFM input'!$M$240-'RFM input'!$M$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E340),('RFM input'!$M$240-'RFM input'!$M$294)-SUM($M340:N340),('RFM input'!$M$240-'RFM input'!$M$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E340),('RFM input'!$M$240-'RFM input'!$M$294)-SUM($M340:O340),('RFM input'!$M$240-'RFM input'!$M$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E340),('RFM input'!$M$240-'RFM input'!$M$294)-SUM($M340:P340),('RFM input'!$M$240-'RFM input'!$M$294)/A18taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E341),('RFM input'!$N$240-'RFM input'!$N$294)-SUM($N341:N341),('RFM input'!$N$240-'RFM input'!$N$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E341),('RFM input'!$N$240-'RFM input'!$N$294)-SUM($N341:O341),('RFM input'!$N$240-'RFM input'!$N$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E341),('RFM input'!$N$240-'RFM input'!$N$294)-SUM($N341:P341),('RFM input'!$N$240-'RFM input'!$N$294)/A18taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E342),('RFM input'!$O$240-'RFM input'!$O$294)-SUM($O342:O342),('RFM input'!$O$240-'RFM input'!$O$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E342),('RFM input'!$O$240-'RFM input'!$O$294)-SUM($O342:P342),('RFM input'!$O$240-'RFM input'!$O$294)/A18taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E343),('RFM input'!$P$240-'RFM input'!$P$294)-SUM($P343:P343),('RFM input'!$P$240-'RFM input'!$P$294)/A18taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"-SUM(H333:H344)","v":0},{"$f":"-SUM(I333:I344)","v":0},{"$f":"IF(COUNT($H345:I345)>='RFM input'!$AA$7,0, -SUM(J333:J344))","v":0},{"$f":"IF(COUNT($H345:J345)>='RFM input'!$AA$7,0, -SUM(K333:K344))","v":0},{"$f":"IF(COUNT($H345:K345)>='RFM input'!$AA$7,0, -SUM(L333:L344))","v":0},{"$f":"IF(COUNT($H345:L345)>='RFM input'!$AA$7,0, -SUM(M333:M344))","v":0},{"$f":"IF(COUNT($H345:M345)>='RFM input'!$AA$7,0, -SUM(N333:N344))","v":0},{"$f":"IF(COUNT($H345:N345)>='RFM input'!$AA$7,0, -SUM(O333:O344))","v":0},{"$f":"IF(COUNT($H345:O345)>='RFM input'!$AA$7,0, -SUM(P333:P344))","v":0},{"$f":"IF(COUNT($H345:P345)>='RFM input'!$AA$7,0, -SUM(Q333:Q344))","v":0}]
[null,{"$f":"Asset19","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A19taxremlife,A19taxvalue-SUM($F346:F346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(I$3>A19taxremlife,A19taxvalue-SUM($F346:H346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(J$3>A19taxremlife,A19taxvalue-SUM($F346:I346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(K$3>A19taxremlife,A19taxvalue-SUM($F346:J346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(L$3>A19taxremlife,A19taxvalue-SUM($F346:K346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(M$3>A19taxremlife,A19taxvalue-SUM($F346:L346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(N$3>A19taxremlife,A19taxvalue-SUM($F346:M346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(O$3>A19taxremlife,A19taxvalue-SUM($F346:N346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(P$3>A19taxremlife,A19taxvalue-SUM($F346:O346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(Q$3>A19taxremlife,A19taxvalue-SUM($F346:P346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:H348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:I348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:J348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:K348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:L348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:M348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:N348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:O348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:P348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:I349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:J349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:K349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:L349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:M349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:N349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:O349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:P349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:J350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:K350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:L350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:M350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:N350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:O350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:P350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:K351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:L351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:M351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:N351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:O351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:P351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:L352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:M352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:N352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:O352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:P352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E353),('RFM input'!$M$241-'RFM input'!$M$295)-SUM($M353:M353),('RFM input'!$M$241-'RFM input'!$M$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E353),('RFM input'!$M$241-'RFM input'!$M$295)-SUM($M353:N353),('RFM input'!$M$241-'RFM input'!$M$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E353),('RFM input'!$M$241-'RFM input'!$M$295)-SUM($M353:O353),('RFM input'!$M$241-'RFM input'!$M$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E353),('RFM input'!$M$241-'RFM input'!$M$295)-SUM($M353:P353),('RFM input'!$M$241-'RFM input'!$M$295)/A19taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E354),('RFM input'!$N$241-'RFM input'!$N$295)-SUM($N354:N354),('RFM input'!$N$241-'RFM input'!$N$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E354),('RFM input'!$N$241-'RFM input'!$N$295)-SUM($N354:O354),('RFM input'!$N$241-'RFM input'!$N$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E354),('RFM input'!$N$241-'RFM input'!$N$295)-SUM($N354:P354),('RFM input'!$N$241-'RFM input'!$N$295)/A19taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E355),('RFM input'!$O$241-'RFM input'!$O$295)-SUM($O355:O355),('RFM input'!$O$241-'RFM input'!$O$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E355),('RFM input'!$O$241-'RFM input'!$O$295)-SUM($O355:P355),('RFM input'!$O$241-'RFM input'!$O$295)/A19taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E356),('RFM input'!$P$241-'RFM input'!$P$295)-SUM($P356:P356),('RFM input'!$P$241-'RFM input'!$P$295)/A19taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"-SUM(H346:H357)","v":0},{"$f":"-SUM(I346:I357)","v":0},{"$f":"IF(COUNT($H358:I358)>='RFM input'!$AA$7,0, -SUM(J346:J357))","v":0},{"$f":"IF(COUNT($H358:J358)>='RFM input'!$AA$7,0, -SUM(K346:K357))","v":0},{"$f":"IF(COUNT($H358:K358)>='RFM input'!$AA$7,0, -SUM(L346:L357))","v":0},{"$f":"IF(COUNT($H358:L358)>='RFM input'!$AA$7,0, -SUM(M346:M357))","v":0},{"$f":"IF(COUNT($H358:M358)>='RFM input'!$AA$7,0, -SUM(N346:N357))","v":0},{"$f":"IF(COUNT($H358:N358)>='RFM input'!$AA$7,0, -SUM(O346:O357))","v":0},{"$f":"IF(COUNT($H358:O358)>='RFM input'!$AA$7,0, -SUM(P346:P357))","v":0},{"$f":"IF(COUNT($H358:P358)>='RFM input'!$AA$7,0, -SUM(Q346:Q357))","v":0}]
[null,{"$f":"Asset20","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A20taxremlife,A20taxvalue-SUM($F359:F359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(I$3>A20taxremlife,A20taxvalue-SUM($F359:H359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(J$3>A20taxremlife,A20taxvalue-SUM($F359:I359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(K$3>A20taxremlife,A20taxvalue-SUM($F359:J359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(L$3>A20taxremlife,A20taxvalue-SUM($F359:K359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(M$3>A20taxremlife,A20taxvalue-SUM($F359:L359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(N$3>A20taxremlife,A20taxvalue-SUM($F359:M359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(O$3>A20taxremlife,A20taxvalue-SUM($F359:N359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(P$3>A20taxremlife,A20taxvalue-SUM($F359:O359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(Q$3>A20taxremlife,A20taxvalue-SUM($F359:P359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:H361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:I361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:J361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:K361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:L361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:M361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:N361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:O361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:P361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:I362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:J362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:K362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:L362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:M362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:N362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:O362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:P362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:J363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:K363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:L363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:M363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:N363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:O363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:P363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:K364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:L364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:M364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:N364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:O364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:P364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:L365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:M365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:N365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:O365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:P365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E366),('RFM input'!$M$242-'RFM input'!$M$296)-SUM($M366:M366),('RFM input'!$M$242-'RFM input'!$M$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E366),('RFM input'!$M$242-'RFM input'!$M$296)-SUM($M366:N366),('RFM input'!$M$242-'RFM input'!$M$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E366),('RFM input'!$M$242-'RFM input'!$M$296)-SUM($M366:O366),('RFM input'!$M$242-'RFM input'!$M$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E366),('RFM input'!$M$242-'RFM input'!$M$296)-SUM($M366:P366),('RFM input'!$M$242-'RFM input'!$M$296)/A20taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E367),('RFM input'!$N$242-'RFM input'!$N$296)-SUM($N367:N367),('RFM input'!$N$242-'RFM input'!$N$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E367),('RFM input'!$N$242-'RFM input'!$N$296)-SUM($N367:O367),('RFM input'!$N$242-'RFM input'!$N$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E367),('RFM input'!$N$242-'RFM input'!$N$296)-SUM($N367:P367),('RFM input'!$N$242-'RFM input'!$N$296)/A20taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E368),('RFM input'!$O$242-'RFM input'!$O$296)-SUM($O368:O368),('RFM input'!$O$242-'RFM input'!$O$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E368),('RFM input'!$O$242-'RFM input'!$O$296)-SUM($O368:P368),('RFM input'!$O$242-'RFM input'!$O$296)/A20taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E369),('RFM input'!$P$242-'RFM input'!$P$296)-SUM($P369:P369),('RFM input'!$P$242-'RFM input'!$P$296)/A20taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"-SUM(H359:H370)","v":0},{"$f":"-SUM(I359:I370)","v":0},{"$f":"IF(COUNT($H371:I371)>='RFM input'!$AA$7,0, -SUM(J359:J370))","v":0},{"$f":"IF(COUNT($H371:J371)>='RFM input'!$AA$7,0, -SUM(K359:K370))","v":0},{"$f":"IF(COUNT($H371:K371)>='RFM input'!$AA$7,0, -SUM(L359:L370))","v":0},{"$f":"IF(COUNT($H371:L371)>='RFM input'!$AA$7,0, -SUM(M359:M370))","v":0},{"$f":"IF(COUNT($H371:M371)>='RFM input'!$AA$7,0, -SUM(N359:N370))","v":0},{"$f":"IF(COUNT($H371:N371)>='RFM input'!$AA$7,0, -SUM(O359:O370))","v":0},{"$f":"IF(COUNT($H371:O371)>='RFM input'!$AA$7,0, -SUM(P359:P370))","v":0},{"$f":"IF(COUNT($H371:P371)>='RFM input'!$AA$7,0, -SUM(Q359:Q370))","v":0}]
[null,{"$f":"Asset21","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A21taxremlife,A21taxvalue-SUM($F372:F372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(I$3>A21taxremlife,A21taxvalue-SUM($F372:H372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(J$3>A21taxremlife,A21taxvalue-SUM($F372:I372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(K$3>A21taxremlife,A21taxvalue-SUM($F372:J372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(L$3>A21taxremlife,A21taxvalue-SUM($F372:K372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(M$3>A21taxremlife,A21taxvalue-SUM($F372:L372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(N$3>A21taxremlife,A21taxvalue-SUM($F372:M372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(O$3>A21taxremlife,A21taxvalue-SUM($F372:N372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(P$3>A21taxremlife,A21taxvalue-SUM($F372:O372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(Q$3>A21taxremlife,A21taxvalue-SUM($F372:P372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:H374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:I374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:J374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:K374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:L374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:M374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:N374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:O374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:P374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:I375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:J375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:K375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:L375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:M375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:N375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:O375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:P375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:J376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:K376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:L376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:M376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:N376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:O376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:P376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:K377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:L377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:M377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:N377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:O377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:P377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:L378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:M378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:N378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:O378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:P378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E379),('RFM input'!$M$243-'RFM input'!$M$297)-SUM($M379:M379),('RFM input'!$M$243-'RFM input'!$M$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E379),('RFM input'!$M$243-'RFM input'!$M$297)-SUM($M379:N379),('RFM input'!$M$243-'RFM input'!$M$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E379),('RFM input'!$M$243-'RFM input'!$M$297)-SUM($M379:O379),('RFM input'!$M$243-'RFM input'!$M$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E379),('RFM input'!$M$243-'RFM input'!$M$297)-SUM($M379:P379),('RFM input'!$M$243-'RFM input'!$M$297)/A21taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E380),('RFM input'!$N$243-'RFM input'!$N$297)-SUM($N380:N380),('RFM input'!$N$243-'RFM input'!$N$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E380),('RFM input'!$N$243-'RFM input'!$N$297)-SUM($N380:O380),('RFM input'!$N$243-'RFM input'!$N$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E380),('RFM input'!$N$243-'RFM input'!$N$297)-SUM($N380:P380),('RFM input'!$N$243-'RFM input'!$N$297)/A21taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E381),('RFM input'!$O$243-'RFM input'!$O$297)-SUM($O381:O381),('RFM input'!$O$243-'RFM input'!$O$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E381),('RFM input'!$O$243-'RFM input'!$O$297)-SUM($O381:P381),('RFM input'!$O$243-'RFM input'!$O$297)/A21taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E382),('RFM input'!$P$243-'RFM input'!$P$297)-SUM($P382:P382),('RFM input'!$P$243-'RFM input'!$P$297)/A21taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"-SUM(H372:H383)","v":0},{"$f":"-SUM(I372:I383)","v":0},{"$f":"IF(COUNT($H384:I384)>='RFM input'!$AA$7,0, -SUM(J372:J383))","v":0},{"$f":"IF(COUNT($H384:J384)>='RFM input'!$AA$7,0, -SUM(K372:K383))","v":0},{"$f":"IF(COUNT($H384:K384)>='RFM input'!$AA$7,0, -SUM(L372:L383))","v":0},{"$f":"IF(COUNT($H384:L384)>='RFM input'!$AA$7,0, -SUM(M372:M383))","v":0},{"$f":"IF(COUNT($H384:M384)>='RFM input'!$AA$7,0, -SUM(N372:N383))","v":0},{"$f":"IF(COUNT($H384:N384)>='RFM input'!$AA$7,0, -SUM(O372:O383))","v":0},{"$f":"IF(COUNT($H384:O384)>='RFM input'!$AA$7,0, -SUM(P372:P383))","v":0},{"$f":"IF(COUNT($H384:P384)>='RFM input'!$AA$7,0, -SUM(Q372:Q383))","v":0}]
[null,{"$f":"Asset22","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A22taxremlife,A22taxvalue-SUM($F385:F385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(I$3>A22taxremlife,A22taxvalue-SUM($F385:H385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(J$3>A22taxremlife,A22taxvalue-SUM($F385:I385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(K$3>A22taxremlife,A22taxvalue-SUM($F385:J385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(L$3>A22taxremlife,A22taxvalue-SUM($F385:K385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(M$3>A22taxremlife,A22taxvalue-SUM($F385:L385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(N$3>A22taxremlife,A22taxvalue-SUM($F385:M385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(O$3>A22taxremlife,A22taxvalue-SUM($F385:N385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(P$3>A22taxremlife,A22taxvalue-SUM($F385:O385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(Q$3>A22taxremlife,A22taxvalue-SUM($F385:P385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:H387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:I387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:J387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:K387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:L387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:M387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:N387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:O387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:P387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:I388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:J388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:K388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:L388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:M388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:N388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:O388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:P388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:J389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:K389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:L389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:M389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:N389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:O389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:P389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:K390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:L390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:M390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:N390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:O390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:P390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:L391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:M391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:N391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:O391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:P391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E392),('RFM input'!$M$244-'RFM input'!$M$298)-SUM($M392:M392),('RFM input'!$M$244-'RFM input'!$M$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E392),('RFM input'!$M$244-'RFM input'!$M$298)-SUM($M392:N392),('RFM input'!$M$244-'RFM input'!$M$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E392),('RFM input'!$M$244-'RFM input'!$M$298)-SUM($M392:O392),('RFM input'!$M$244-'RFM input'!$M$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E392),('RFM input'!$M$244-'RFM input'!$M$298)-SUM($M392:P392),('RFM input'!$M$244-'RFM input'!$M$298)/A22taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E393),('RFM input'!$N$244-'RFM input'!$N$298)-SUM($N393:N393),('RFM input'!$N$244-'RFM input'!$N$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E393),('RFM input'!$N$244-'RFM input'!$N$298)-SUM($N393:O393),('RFM input'!$N$244-'RFM input'!$N$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E393),('RFM input'!$N$244-'RFM input'!$N$298)-SUM($N393:P393),('RFM input'!$N$244-'RFM input'!$N$298)/A22taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E394),('RFM input'!$O$244-'RFM input'!$O$298)-SUM($O394:O394),('RFM input'!$O$244-'RFM input'!$O$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E394),('RFM input'!$O$244-'RFM input'!$O$298)-SUM($O394:P394),('RFM input'!$O$244-'RFM input'!$O$298)/A22taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E395),('RFM input'!$P$244-'RFM input'!$P$298)-SUM($P395:P395),('RFM input'!$P$244-'RFM input'!$P$298)/A22taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"-SUM(H385:H396)","v":0},{"$f":"-SUM(I385:I396)","v":0},{"$f":"IF(COUNT($H397:I397)>='RFM input'!$AA$7,0, -SUM(J385:J396))","v":0},{"$f":"IF(COUNT($H397:J397)>='RFM input'!$AA$7,0, -SUM(K385:K396))","v":0},{"$f":"IF(COUNT($H397:K397)>='RFM input'!$AA$7,0, -SUM(L385:L396))","v":0},{"$f":"IF(COUNT($H397:L397)>='RFM input'!$AA$7,0, -SUM(M385:M396))","v":0},{"$f":"IF(COUNT($H397:M397)>='RFM input'!$AA$7,0, -SUM(N385:N396))","v":0},{"$f":"IF(COUNT($H397:N397)>='RFM input'!$AA$7,0, -SUM(O385:O396))","v":0},{"$f":"IF(COUNT($H397:O397)>='RFM input'!$AA$7,0, -SUM(P385:P396))","v":0},{"$f":"IF(COUNT($H397:P397)>='RFM input'!$AA$7,0, -SUM(Q385:Q396))","v":0}]
[null,{"$f":"Asset23","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A23taxremlife,A23taxvalue-SUM($F398:F398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(I$3>A23taxremlife,A23taxvalue-SUM($F398:H398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(J$3>A23taxremlife,A23taxvalue-SUM($F398:I398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(K$3>A23taxremlife,A23taxvalue-SUM($F398:J398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(L$3>A23taxremlife,A23taxvalue-SUM($F398:K398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(M$3>A23taxremlife,A23taxvalue-SUM($F398:L398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(N$3>A23taxremlife,A23taxvalue-SUM($F398:M398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(O$3>A23taxremlife,A23taxvalue-SUM($F398:N398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(P$3>A23taxremlife,A23taxvalue-SUM($F398:O398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(Q$3>A23taxremlife,A23taxvalue-SUM($F398:P398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:H400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:I400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:J400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:K400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:L400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:M400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:N400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:O400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:P400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:I401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:J401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:K401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:L401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:M401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:N401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:O401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:P401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:J402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:K402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:L402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:M402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:N402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:O402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:P402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:K403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:L403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:M403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:N403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:O403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:P403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:L404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:M404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:N404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:O404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:P404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E405),('RFM input'!$M$245-'RFM input'!$M$299)-SUM($M405:M405),('RFM input'!$M$245-'RFM input'!$M$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E405),('RFM input'!$M$245-'RFM input'!$M$299)-SUM($M405:N405),('RFM input'!$M$245-'RFM input'!$M$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E405),('RFM input'!$M$245-'RFM input'!$M$299)-SUM($M405:O405),('RFM input'!$M$245-'RFM input'!$M$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E405),('RFM input'!$M$245-'RFM input'!$M$299)-SUM($M405:P405),('RFM input'!$M$245-'RFM input'!$M$299)/A23taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E406),('RFM input'!$N$245-'RFM input'!$N$299)-SUM($N406:N406),('RFM input'!$N$245-'RFM input'!$N$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E406),('RFM input'!$N$245-'RFM input'!$N$299)-SUM($N406:O406),('RFM input'!$N$245-'RFM input'!$N$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E406),('RFM input'!$N$245-'RFM input'!$N$299)-SUM($N406:P406),('RFM input'!$N$245-'RFM input'!$N$299)/A23taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E407),('RFM input'!$O$245-'RFM input'!$O$299)-SUM($O407:O407),('RFM input'!$O$245-'RFM input'!$O$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E407),('RFM input'!$O$245-'RFM input'!$O$299)-SUM($O407:P407),('RFM input'!$O$245-'RFM input'!$O$299)/A23taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E408),('RFM input'!$P$245-'RFM input'!$P$299)-SUM($P408:P408),('RFM input'!$P$245-'RFM input'!$P$299)/A23taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"-SUM(H398:H409)","v":0},{"$f":"-SUM(I398:I409)","v":0},{"$f":"IF(COUNT($H410:I410)>='RFM input'!$AA$7,0, -SUM(J398:J409))","v":0},{"$f":"IF(COUNT($H410:J410)>='RFM input'!$AA$7,0, -SUM(K398:K409))","v":0},{"$f":"IF(COUNT($H410:K410)>='RFM input'!$AA$7,0, -SUM(L398:L409))","v":0},{"$f":"IF(COUNT($H410:L410)>='RFM input'!$AA$7,0, -SUM(M398:M409))","v":0},{"$f":"IF(COUNT($H410:M410)>='RFM input'!$AA$7,0, -SUM(N398:N409))","v":0},{"$f":"IF(COUNT($H410:N410)>='RFM input'!$AA$7,0, -SUM(O398:O409))","v":0},{"$f":"IF(COUNT($H410:O410)>='RFM input'!$AA$7,0, -SUM(P398:P409))","v":0},{"$f":"IF(COUNT($H410:P410)>='RFM input'!$AA$7,0, -SUM(Q398:Q409))","v":0}]
[null,{"$f":"Asset24","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A24taxremlife,A24taxvalue-SUM($F411:F411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(I$3>A24taxremlife,A24taxvalue-SUM($F411:H411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(J$3>A24taxremlife,A24taxvalue-SUM($F411:I411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(K$3>A24taxremlife,A24taxvalue-SUM($F411:J411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(L$3>A24taxremlife,A24taxvalue-SUM($F411:K411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(M$3>A24taxremlife,A24taxvalue-SUM($F411:L411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(N$3>A24taxremlife,A24taxvalue-SUM($F411:M411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(O$3>A24taxremlife,A24taxvalue-SUM($F411:N411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(P$3>A24taxremlife,A24taxvalue-SUM($F411:O411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(Q$3>A24taxremlife,A24taxvalue-SUM($F411:P411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:H413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:I413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:J413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:K413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:L413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:M413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:N413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:O413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:P413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:I414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:J414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:K414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:L414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:M414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:N414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:O414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:P414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:J415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:K415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:L415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:M415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:N415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:O415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:P415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:K416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:L416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:M416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:N416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:O416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:P416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:L417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:M417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:N417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:O417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:P417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E418),('RFM input'!$M$246-'RFM input'!$M$300)-SUM($M418:M418),('RFM input'!$M$246-'RFM input'!$M$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E418),('RFM input'!$M$246-'RFM input'!$M$300)-SUM($M418:N418),('RFM input'!$M$246-'RFM input'!$M$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E418),('RFM input'!$M$246-'RFM input'!$M$300)-SUM($M418:O418),('RFM input'!$M$246-'RFM input'!$M$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E418),('RFM input'!$M$246-'RFM input'!$M$300)-SUM($M418:P418),('RFM input'!$M$246-'RFM input'!$M$300)/A24taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E419),('RFM input'!$N$246-'RFM input'!$N$300)-SUM($N419:N419),('RFM input'!$N$246-'RFM input'!$N$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E419),('RFM input'!$N$246-'RFM input'!$N$300)-SUM($N419:O419),('RFM input'!$N$246-'RFM input'!$N$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E419),('RFM input'!$N$246-'RFM input'!$N$300)-SUM($N419:P419),('RFM input'!$N$246-'RFM input'!$N$300)/A24taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E420),('RFM input'!$O$246-'RFM input'!$O$300)-SUM($O420:O420),('RFM input'!$O$246-'RFM input'!$O$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E420),('RFM input'!$O$246-'RFM input'!$O$300)-SUM($O420:P420),('RFM input'!$O$246-'RFM input'!$O$300)/A24taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E421),('RFM input'!$P$246-'RFM input'!$P$300)-SUM($P421:P421),('RFM input'!$P$246-'RFM input'!$P$300)/A24taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"-SUM(H411:H422)","v":0},{"$f":"-SUM(I411:I422)","v":0},{"$f":"IF(COUNT($H423:I423)>='RFM input'!$AA$7,0, -SUM(J411:J422))","v":0},{"$f":"IF(COUNT($H423:J423)>='RFM input'!$AA$7,0, -SUM(K411:K422))","v":0},{"$f":"IF(COUNT($H423:K423)>='RFM input'!$AA$7,0, -SUM(L411:L422))","v":0},{"$f":"IF(COUNT($H423:L423)>='RFM input'!$AA$7,0, -SUM(M411:M422))","v":0},{"$f":"IF(COUNT($H423:M423)>='RFM input'!$AA$7,0, -SUM(N411:N422))","v":0},{"$f":"IF(COUNT($H423:N423)>='RFM input'!$AA$7,0, -SUM(O411:O422))","v":0},{"$f":"IF(COUNT($H423:O423)>='RFM input'!$AA$7,0, -SUM(P411:P422))","v":0},{"$f":"IF(COUNT($H423:P423)>='RFM input'!$AA$7,0, -SUM(Q411:Q422))","v":0}]
[null,{"$f":"Asset25","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A25taxremlife,A25taxvalue-SUM($F424:F424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(I$3>A25taxremlife,A25taxvalue-SUM($F424:H424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(J$3>A25taxremlife,A25taxvalue-SUM($F424:I424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(K$3>A25taxremlife,A25taxvalue-SUM($F424:J424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(L$3>A25taxremlife,A25taxvalue-SUM($F424:K424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(M$3>A25taxremlife,A25taxvalue-SUM($F424:L424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(N$3>A25taxremlife,A25taxvalue-SUM($F424:M424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(O$3>A25taxremlife,A25taxvalue-SUM($F424:N424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(P$3>A25taxremlife,A25taxvalue-SUM($F424:O424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(Q$3>A25taxremlife,A25taxvalue-SUM($F424:P424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:H426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:I426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:J426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:K426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:L426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:M426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:N426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:O426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:P426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:I427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:J427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:K427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:L427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:M427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:N427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:O427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:P427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:J428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:K428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:L428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:M428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:N428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:O428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:P428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:K429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:L429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:M429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:N429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:O429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:P429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:L430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:M430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:N430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:O430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:P430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E431),('RFM input'!$M$247-'RFM input'!$M$301)-SUM($M431:M431),('RFM input'!$M$247-'RFM input'!$M$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E431),('RFM input'!$M$247-'RFM input'!$M$301)-SUM($M431:N431),('RFM input'!$M$247-'RFM input'!$M$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E431),('RFM input'!$M$247-'RFM input'!$M$301)-SUM($M431:O431),('RFM input'!$M$247-'RFM input'!$M$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E431),('RFM input'!$M$247-'RFM input'!$M$301)-SUM($M431:P431),('RFM input'!$M$247-'RFM input'!$M$301)/A25taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E432),('RFM input'!$N$247-'RFM input'!$N$301)-SUM($N432:N432),('RFM input'!$N$247-'RFM input'!$N$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E432),('RFM input'!$N$247-'RFM input'!$N$301)-SUM($N432:O432),('RFM input'!$N$247-'RFM input'!$N$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E432),('RFM input'!$N$247-'RFM input'!$N$301)-SUM($N432:P432),('RFM input'!$N$247-'RFM input'!$N$301)/A25taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E433),('RFM input'!$O$247-'RFM input'!$O$301)-SUM($O433:O433),('RFM input'!$O$247-'RFM input'!$O$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E433),('RFM input'!$O$247-'RFM input'!$O$301)-SUM($O433:P433),('RFM input'!$O$247-'RFM input'!$O$301)/A25taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E434),('RFM input'!$P$247-'RFM input'!$P$301)-SUM($P434:P434),('RFM input'!$P$247-'RFM input'!$P$301)/A25taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"-SUM(H424:H435)","v":0},{"$f":"-SUM(I424:I435)","v":0},{"$f":"IF(COUNT($H436:I436)>='RFM input'!$AA$7,0, -SUM(J424:J435))","v":0},{"$f":"IF(COUNT($H436:J436)>='RFM input'!$AA$7,0, -SUM(K424:K435))","v":0},{"$f":"IF(COUNT($H436:K436)>='RFM input'!$AA$7,0, -SUM(L424:L435))","v":0},{"$f":"IF(COUNT($H436:L436)>='RFM input'!$AA$7,0, -SUM(M424:M435))","v":0},{"$f":"IF(COUNT($H436:M436)>='RFM input'!$AA$7,0, -SUM(N424:N435))","v":0},{"$f":"IF(COUNT($H436:N436)>='RFM input'!$AA$7,0, -SUM(O424:O435))","v":0},{"$f":"IF(COUNT($H436:O436)>='RFM input'!$AA$7,0, -SUM(P424:P435))","v":0},{"$f":"IF(COUNT($H436:P436)>='RFM input'!$AA$7,0, -SUM(Q424:Q435))","v":0}]
[null,{"$f":"Asset26","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A26taxremlife,A26taxvalue-SUM($F437:F437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(I$3>A26taxremlife,A26taxvalue-SUM($F437:H437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(J$3>A26taxremlife,A26taxvalue-SUM($F437:I437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(K$3>A26taxremlife,A26taxvalue-SUM($F437:J437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(L$3>A26taxremlife,A26taxvalue-SUM($F437:K437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(M$3>A26taxremlife,A26taxvalue-SUM($F437:L437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(N$3>A26taxremlife,A26taxvalue-SUM($F437:M437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(O$3>A26taxremlife,A26taxvalue-SUM($F437:N437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(P$3>A26taxremlife,A26taxvalue-SUM($F437:O437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(Q$3>A26taxremlife,A26taxvalue-SUM($F437:P437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:H439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:I439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:J439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:K439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:L439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:M439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:N439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:O439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:P439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:I440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:J440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:K440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:L440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:M440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:N440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:O440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:P440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:J441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:K441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:L441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:M441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:N441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:O441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:P441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:K442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:L442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:M442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:N442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:O442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:P442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:L443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:M443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:N443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:O443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:P443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E444),('RFM input'!$M$248-'RFM input'!$M$302)-SUM($M444:M444),('RFM input'!$M$248-'RFM input'!$M$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E444),('RFM input'!$M$248-'RFM input'!$M$302)-SUM($M444:N444),('RFM input'!$M$248-'RFM input'!$M$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E444),('RFM input'!$M$248-'RFM input'!$M$302)-SUM($M444:O444),('RFM input'!$M$248-'RFM input'!$M$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E444),('RFM input'!$M$248-'RFM input'!$M$302)-SUM($M444:P444),('RFM input'!$M$248-'RFM input'!$M$302)/A26taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E445),('RFM input'!$N$248-'RFM input'!$N$302)-SUM($N445:N445),('RFM input'!$N$248-'RFM input'!$N$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E445),('RFM input'!$N$248-'RFM input'!$N$302)-SUM($N445:O445),('RFM input'!$N$248-'RFM input'!$N$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E445),('RFM input'!$N$248-'RFM input'!$N$302)-SUM($N445:P445),('RFM input'!$N$248-'RFM input'!$N$302)/A26taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E446),('RFM input'!$O$248-'RFM input'!$O$302)-SUM($O446:O446),('RFM input'!$O$248-'RFM input'!$O$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E446),('RFM input'!$O$248-'RFM input'!$O$302)-SUM($O446:P446),('RFM input'!$O$248-'RFM input'!$O$302)/A26taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E447),('RFM input'!$P$248-'RFM input'!$P$302)-SUM($P447:P447),('RFM input'!$P$248-'RFM input'!$P$302)/A26taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"-SUM(H437:H448)","v":0},{"$f":"-SUM(I437:I448)","v":0},{"$f":"IF(COUNT($H449:I449)>='RFM input'!$AA$7,0, -SUM(J437:J448))","v":0},{"$f":"IF(COUNT($H449:J449)>='RFM input'!$AA$7,0, -SUM(K437:K448))","v":0},{"$f":"IF(COUNT($H449:K449)>='RFM input'!$AA$7,0, -SUM(L437:L448))","v":0},{"$f":"IF(COUNT($H449:L449)>='RFM input'!$AA$7,0, -SUM(M437:M448))","v":0},{"$f":"IF(COUNT($H449:M449)>='RFM input'!$AA$7,0, -SUM(N437:N448))","v":0},{"$f":"IF(COUNT($H449:N449)>='RFM input'!$AA$7,0, -SUM(O437:O448))","v":0},{"$f":"IF(COUNT($H449:O449)>='RFM input'!$AA$7,0, -SUM(P437:P448))","v":0},{"$f":"IF(COUNT($H449:P449)>='RFM input'!$AA$7,0, -SUM(Q437:Q448))","v":0}]
[null,{"$f":"Asset27","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A27taxremlife,A27taxvalue-SUM($F450:F450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(I$3>A27taxremlife,A27taxvalue-SUM($F450:H450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(J$3>A27taxremlife,A27taxvalue-SUM($F450:I450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(K$3>A27taxremlife,A27taxvalue-SUM($F450:J450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(L$3>A27taxremlife,A27taxvalue-SUM($F450:K450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(M$3>A27taxremlife,A27taxvalue-SUM($F450:L450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(N$3>A27taxremlife,A27taxvalue-SUM($F450:M450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(O$3>A27taxremlife,A27taxvalue-SUM($F450:N450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(P$3>A27taxremlife,A27taxvalue-SUM($F450:O450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(Q$3>A27taxremlife,A27taxvalue-SUM($F450:P450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:H452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:I452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:J452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:K452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:L452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:M452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:N452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:O452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:P452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:I453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:J453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:K453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:L453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:M453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:N453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:O453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:P453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:J454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:K454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:L454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:M454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:N454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:O454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:P454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:K455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:L455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:M455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:N455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:O455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:P455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:L456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:M456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:N456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:O456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:P456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E457),('RFM input'!$M$249-'RFM input'!$M$303)-SUM($M457:M457),('RFM input'!$M$249-'RFM input'!$M$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E457),('RFM input'!$M$249-'RFM input'!$M$303)-SUM($M457:N457),('RFM input'!$M$249-'RFM input'!$M$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E457),('RFM input'!$M$249-'RFM input'!$M$303)-SUM($M457:O457),('RFM input'!$M$249-'RFM input'!$M$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E457),('RFM input'!$M$249-'RFM input'!$M$303)-SUM($M457:P457),('RFM input'!$M$249-'RFM input'!$M$303)/A27taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E458),('RFM input'!$N$249-'RFM input'!$N$303)-SUM($N458:N458),('RFM input'!$N$249-'RFM input'!$N$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E458),('RFM input'!$N$249-'RFM input'!$N$303)-SUM($N458:O458),('RFM input'!$N$249-'RFM input'!$N$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E458),('RFM input'!$N$249-'RFM input'!$N$303)-SUM($N458:P458),('RFM input'!$N$249-'RFM input'!$N$303)/A27taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E459),('RFM input'!$O$249-'RFM input'!$O$303)-SUM($O459:O459),('RFM input'!$O$249-'RFM input'!$O$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E459),('RFM input'!$O$249-'RFM input'!$O$303)-SUM($O459:P459),('RFM input'!$O$249-'RFM input'!$O$303)/A27taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E460),('RFM input'!$P$249-'RFM input'!$P$303)-SUM($P460:P460),('RFM input'!$P$249-'RFM input'!$P$303)/A27taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"-SUM(H450:H461)","v":0},{"$f":"-SUM(I450:I461)","v":0},{"$f":"IF(COUNT($H462:I462)>='RFM input'!$AA$7,0, -SUM(J450:J461))","v":0},{"$f":"IF(COUNT($H462:J462)>='RFM input'!$AA$7,0, -SUM(K450:K461))","v":0},{"$f":"IF(COUNT($H462:K462)>='RFM input'!$AA$7,0, -SUM(L450:L461))","v":0},{"$f":"IF(COUNT($H462:L462)>='RFM input'!$AA$7,0, -SUM(M450:M461))","v":0},{"$f":"IF(COUNT($H462:M462)>='RFM input'!$AA$7,0, -SUM(N450:N461))","v":0},{"$f":"IF(COUNT($H462:N462)>='RFM input'!$AA$7,0, -SUM(O450:O461))","v":0},{"$f":"IF(COUNT($H462:O462)>='RFM input'!$AA$7,0, -SUM(P450:P461))","v":0},{"$f":"IF(COUNT($H462:P462)>='RFM input'!$AA$7,0, -SUM(Q450:Q461))","v":0}]
[null,{"$f":"Asset28","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A28taxremlife,A28taxvalue-SUM($F463:F463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(I$3>A28taxremlife,A28taxvalue-SUM($F463:H463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(J$3>A28taxremlife,A28taxvalue-SUM($F463:I463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(K$3>A28taxremlife,A28taxvalue-SUM($F463:J463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(L$3>A28taxremlife,A28taxvalue-SUM($F463:K463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(M$3>A28taxremlife,A28taxvalue-SUM($F463:L463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(N$3>A28taxremlife,A28taxvalue-SUM($F463:M463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(O$3>A28taxremlife,A28taxvalue-SUM($F463:N463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(P$3>A28taxremlife,A28taxvalue-SUM($F463:O463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(Q$3>A28taxremlife,A28taxvalue-SUM($F463:P463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:H465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:I465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:J465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:K465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:L465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:M465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:N465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:O465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:P465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:I466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:J466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:K466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:L466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:M466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:N466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:O466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:P466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:J467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:K467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:L467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:M467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:N467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:O467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:P467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:K468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:L468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:M468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:N468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:O468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:P468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:L469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:M469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:N469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:O469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:P469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E470),('RFM input'!$M$250-'RFM input'!$M$304)-SUM($M470:M470),('RFM input'!$M$250-'RFM input'!$M$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E470),('RFM input'!$M$250-'RFM input'!$M$304)-SUM($M470:N470),('RFM input'!$M$250-'RFM input'!$M$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E470),('RFM input'!$M$250-'RFM input'!$M$304)-SUM($M470:O470),('RFM input'!$M$250-'RFM input'!$M$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E470),('RFM input'!$M$250-'RFM input'!$M$304)-SUM($M470:P470),('RFM input'!$M$250-'RFM input'!$M$304)/A28taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E471),('RFM input'!$N$250-'RFM input'!$N$304)-SUM($N471:N471),('RFM input'!$N$250-'RFM input'!$N$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E471),('RFM input'!$N$250-'RFM input'!$N$304)-SUM($N471:O471),('RFM input'!$N$250-'RFM input'!$N$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E471),('RFM input'!$N$250-'RFM input'!$N$304)-SUM($N471:P471),('RFM input'!$N$250-'RFM input'!$N$304)/A28taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E472),('RFM input'!$O$250-'RFM input'!$O$304)-SUM($O472:O472),('RFM input'!$O$250-'RFM input'!$O$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E472),('RFM input'!$O$250-'RFM input'!$O$304)-SUM($O472:P472),('RFM input'!$O$250-'RFM input'!$O$304)/A28taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E473),('RFM input'!$P$250-'RFM input'!$P$304)-SUM($P473:P473),('RFM input'!$P$250-'RFM input'!$P$304)/A28taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"-SUM(H463:H474)","v":0},{"$f":"-SUM(I463:I474)","v":0},{"$f":"IF(COUNT($H475:I475)>='RFM input'!$AA$7,0, -SUM(J463:J474))","v":0},{"$f":"IF(COUNT($H475:J475)>='RFM input'!$AA$7,0, -SUM(K463:K474))","v":0},{"$f":"IF(COUNT($H475:K475)>='RFM input'!$AA$7,0, -SUM(L463:L474))","v":0},{"$f":"IF(COUNT($H475:L475)>='RFM input'!$AA$7,0, -SUM(M463:M474))","v":0},{"$f":"IF(COUNT($H475:M475)>='RFM input'!$AA$7,0, -SUM(N463:N474))","v":0},{"$f":"IF(COUNT($H475:N475)>='RFM input'!$AA$7,0, -SUM(O463:O474))","v":0},{"$f":"IF(COUNT($H475:O475)>='RFM input'!$AA$7,0, -SUM(P463:P474))","v":0},{"$f":"IF(COUNT($H475:P475)>='RFM input'!$AA$7,0, -SUM(Q463:Q474))","v":0}]
[null,{"$f":"Asset29","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A29taxremlife,A29taxvalue-SUM($F476:F476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(I$3>A29taxremlife,A29taxvalue-SUM($F476:H476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(J$3>A29taxremlife,A29taxvalue-SUM($F476:I476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(K$3>A29taxremlife,A29taxvalue-SUM($F476:J476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(L$3>A29taxremlife,A29taxvalue-SUM($F476:K476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(M$3>A29taxremlife,A29taxvalue-SUM($F476:L476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(N$3>A29taxremlife,A29taxvalue-SUM($F476:M476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(O$3>A29taxremlife,A29taxvalue-SUM($F476:N476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(P$3>A29taxremlife,A29taxvalue-SUM($F476:O476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(Q$3>A29taxremlife,A29taxvalue-SUM($F476:P476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:H478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:I478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:J478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:K478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:L478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:M478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:N478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:O478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:P478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:I479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:J479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:K479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:L479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:M479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:N479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:O479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:P479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:J480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:K480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:L480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:M480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:N480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:O480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:P480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:K481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:L481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:M481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:N481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:O481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:P481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:L482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:M482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:N482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:O482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:P482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E483),('RFM input'!$M$251-'RFM input'!$M$305)-SUM($M483:M483),('RFM input'!$M$251-'RFM input'!$M$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E483),('RFM input'!$M$251-'RFM input'!$M$305)-SUM($M483:N483),('RFM input'!$M$251-'RFM input'!$M$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E483),('RFM input'!$M$251-'RFM input'!$M$305)-SUM($M483:O483),('RFM input'!$M$251-'RFM input'!$M$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E483),('RFM input'!$M$251-'RFM input'!$M$305)-SUM($M483:P483),('RFM input'!$M$251-'RFM input'!$M$305)/A29taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E484),('RFM input'!$N$251-'RFM input'!$N$305)-SUM($N484:N484),('RFM input'!$N$251-'RFM input'!$N$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E484),('RFM input'!$N$251-'RFM input'!$N$305)-SUM($N484:O484),('RFM input'!$N$251-'RFM input'!$N$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E484),('RFM input'!$N$251-'RFM input'!$N$305)-SUM($N484:P484),('RFM input'!$N$251-'RFM input'!$N$305)/A29taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E485),('RFM input'!$O$251-'RFM input'!$O$305)-SUM($O485:O485),('RFM input'!$O$251-'RFM input'!$O$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E485),('RFM input'!$O$251-'RFM input'!$O$305)-SUM($O485:P485),('RFM input'!$O$251-'RFM input'!$O$305)/A29taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E486),('RFM input'!$P$251-'RFM input'!$P$305)-SUM($P486:P486),('RFM input'!$P$251-'RFM input'!$P$305)/A29taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"-SUM(H476:H487)","v":0},{"$f":"-SUM(I476:I487)","v":0},{"$f":"IF(COUNT($H488:I488)>='RFM input'!$AA$7,0, -SUM(J476:J487))","v":0},{"$f":"IF(COUNT($H488:J488)>='RFM input'!$AA$7,0, -SUM(K476:K487))","v":0},{"$f":"IF(COUNT($H488:K488)>='RFM input'!$AA$7,0, -SUM(L476:L487))","v":0},{"$f":"IF(COUNT($H488:L488)>='RFM input'!$AA$7,0, -SUM(M476:M487))","v":0},{"$f":"IF(COUNT($H488:M488)>='RFM input'!$AA$7,0, -SUM(N476:N487))","v":0},{"$f":"IF(COUNT($H488:N488)>='RFM input'!$AA$7,0, -SUM(O476:O487))","v":0},{"$f":"IF(COUNT($H488:O488)>='RFM input'!$AA$7,0, -SUM(P476:P487))","v":0},{"$f":"IF(COUNT($H488:P488)>='RFM input'!$AA$7,0, -SUM(Q476:Q487))","v":0}]
[null,{"$f":"Asset30","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A30taxremlife,A30taxvalue-SUM($F489:F489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(I$3>A30taxremlife,A30taxvalue-SUM($F489:H489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(J$3>A30taxremlife,A30taxvalue-SUM($F489:I489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(K$3>A30taxremlife,A30taxvalue-SUM($F489:J489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(L$3>A30taxremlife,A30taxvalue-SUM($F489:K489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(M$3>A30taxremlife,A30taxvalue-SUM($F489:L489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(N$3>A30taxremlife,A30taxvalue-SUM($F489:M489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(O$3>A30taxremlife,A30taxvalue-SUM($F489:N489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(P$3>A30taxremlife,A30taxvalue-SUM($F489:O489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(Q$3>A30taxremlife,A30taxvalue-SUM($F489:P489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:H491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:I491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:J491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:K491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:L491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:M491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:N491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:O491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:P491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:I492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:J492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:K492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:L492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:M492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:N492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:O492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:P492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:J493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:K493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:L493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:M493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:N493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:O493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:P493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:K494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:L494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:M494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:N494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:O494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:P494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:L495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:M495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:N495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:O495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:P495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E496),('RFM input'!$M$252-'RFM input'!$M$306)-SUM($M496:M496),('RFM input'!$M$252-'RFM input'!$M$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E496),('RFM input'!$M$252-'RFM input'!$M$306)-SUM($M496:N496),('RFM input'!$M$252-'RFM input'!$M$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E496),('RFM input'!$M$252-'RFM input'!$M$306)-SUM($M496:O496),('RFM input'!$M$252-'RFM input'!$M$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E496),('RFM input'!$M$252-'RFM input'!$M$306)-SUM($M496:P496),('RFM input'!$M$252-'RFM input'!$M$306)/A30taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E497),('RFM input'!$N$252-'RFM input'!$N$306)-SUM($N497:N497),('RFM input'!$N$252-'RFM input'!$N$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E497),('RFM input'!$N$252-'RFM input'!$N$306)-SUM($N497:O497),('RFM input'!$N$252-'RFM input'!$N$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E497),('RFM input'!$N$252-'RFM input'!$N$306)-SUM($N497:P497),('RFM input'!$N$252-'RFM input'!$N$306)/A30taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E498),('RFM input'!$O$252-'RFM input'!$O$306)-SUM($O498:O498),('RFM input'!$O$252-'RFM input'!$O$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E498),('RFM input'!$O$252-'RFM input'!$O$306)-SUM($O498:P498),('RFM input'!$O$252-'RFM input'!$O$306)/A30taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E499),('RFM input'!$P$252-'RFM input'!$P$306)-SUM($P499:P499),('RFM input'!$P$252-'RFM input'!$P$306)/A30taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"-SUM(H489:H500)","v":0},{"$f":"-SUM(I489:I500)","v":0},{"$f":"IF(COUNT($H501:I501)>='RFM input'!$AA$7,0, -SUM(J489:J500))","v":0},{"$f":"IF(COUNT($H501:J501)>='RFM input'!$AA$7,0, -SUM(K489:K500))","v":0},{"$f":"IF(COUNT($H501:K501)>='RFM input'!$AA$7,0, -SUM(L489:L500))","v":0},{"$f":"IF(COUNT($H501:L501)>='RFM input'!$AA$7,0, -SUM(M489:M500))","v":0},{"$f":"IF(COUNT($H501:M501)>='RFM input'!$AA$7,0, -SUM(N489:N500))","v":0},{"$f":"IF(COUNT($H501:N501)>='RFM input'!$AA$7,0, -SUM(O489:O500))","v":0},{"$f":"IF(COUNT($H501:O501)>='RFM input'!$AA$7,0, -SUM(P489:P500))","v":0},{"$f":"IF(COUNT($H501:P501)>='RFM input'!$AA$7,0, -SUM(Q489:Q500))","v":0}]
[null,{"$f":"Asset31","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A31taxremlife,A31taxvalue-SUM($F502:F502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(I$3>A31taxremlife,A31taxvalue-SUM($F502:H502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(J$3>A31taxremlife,A31taxvalue-SUM($F502:I502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(K$3>A31taxremlife,A31taxvalue-SUM($F502:J502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(L$3>A31taxremlife,A31taxvalue-SUM($F502:K502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(M$3>A31taxremlife,A31taxvalue-SUM($F502:L502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(N$3>A31taxremlife,A31taxvalue-SUM($F502:M502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(O$3>A31taxremlife,A31taxvalue-SUM($F502:N502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(P$3>A31taxremlife,A31taxvalue-SUM($F502:O502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(Q$3>A31taxremlife,A31taxvalue-SUM($F502:P502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:H504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:I504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:J504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:K504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:L504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:M504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:N504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:O504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:P504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:I505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:J505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:K505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:L505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:M505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:N505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:O505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:P505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:J506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:K506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:L506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:M506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:N506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:O506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:P506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:K507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:L507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:M507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:N507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:O507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:P507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:L508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:M508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:N508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:O508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:P508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E509),('RFM input'!$M$253-'RFM input'!$M$307)-SUM($M509:M509),('RFM input'!$M$253-'RFM input'!$M$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E509),('RFM input'!$M$253-'RFM input'!$M$307)-SUM($M509:N509),('RFM input'!$M$253-'RFM input'!$M$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E509),('RFM input'!$M$253-'RFM input'!$M$307)-SUM($M509:O509),('RFM input'!$M$253-'RFM input'!$M$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E509),('RFM input'!$M$253-'RFM input'!$M$307)-SUM($M509:P509),('RFM input'!$M$253-'RFM input'!$M$307)/A31taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E510),('RFM input'!$N$253-'RFM input'!$N$307)-SUM($N510:N510),('RFM input'!$N$253-'RFM input'!$N$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E510),('RFM input'!$N$253-'RFM input'!$N$307)-SUM($N510:O510),('RFM input'!$N$253-'RFM input'!$N$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E510),('RFM input'!$N$253-'RFM input'!$N$307)-SUM($N510:P510),('RFM input'!$N$253-'RFM input'!$N$307)/A31taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E511),('RFM input'!$O$253-'RFM input'!$O$307)-SUM($O511:O511),('RFM input'!$O$253-'RFM input'!$O$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E511),('RFM input'!$O$253-'RFM input'!$O$307)-SUM($O511:P511),('RFM input'!$O$253-'RFM input'!$O$307)/A31taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E512),('RFM input'!$P$253-'RFM input'!$P$307)-SUM($P512:P512),('RFM input'!$P$253-'RFM input'!$P$307)/A31taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"-SUM(H502:H513)","v":0},{"$f":"-SUM(I502:I513)","v":0},{"$f":"IF(COUNT($H514:I514)>='RFM input'!$AA$7,0, -SUM(J502:J513))","v":0},{"$f":"IF(COUNT($H514:J514)>='RFM input'!$AA$7,0, -SUM(K502:K513))","v":0},{"$f":"IF(COUNT($H514:K514)>='RFM input'!$AA$7,0, -SUM(L502:L513))","v":0},{"$f":"IF(COUNT($H514:L514)>='RFM input'!$AA$7,0, -SUM(M502:M513))","v":0},{"$f":"IF(COUNT($H514:M514)>='RFM input'!$AA$7,0, -SUM(N502:N513))","v":0},{"$f":"IF(COUNT($H514:N514)>='RFM input'!$AA$7,0, -SUM(O502:O513))","v":0},{"$f":"IF(COUNT($H514:O514)>='RFM input'!$AA$7,0, -SUM(P502:P513))","v":0},{"$f":"IF(COUNT($H514:P514)>='RFM input'!$AA$7,0, -SUM(Q502:Q513))","v":0}]
[null,{"$f":"Asset32","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A32taxremlife,A32taxvalue-SUM($F515:F515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(I$3>A32taxremlife,A32taxvalue-SUM($F515:H515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(J$3>A32taxremlife,A32taxvalue-SUM($F515:I515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(K$3>A32taxremlife,A32taxvalue-SUM($F515:J515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(L$3>A32taxremlife,A32taxvalue-SUM($F515:K515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(M$3>A32taxremlife,A32taxvalue-SUM($F515:L515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(N$3>A32taxremlife,A32taxvalue-SUM($F515:M515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(O$3>A32taxremlife,A32taxvalue-SUM($F515:N515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(P$3>A32taxremlife,A32taxvalue-SUM($F515:O515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(Q$3>A32taxremlife,A32taxvalue-SUM($F515:P515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:H517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:I517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:J517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:K517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:L517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:M517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:N517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:O517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:P517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:I518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:J518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:K518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:L518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:M518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:N518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:O518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:P518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:J519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:K519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:L519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:M519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:N519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:O519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:P519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:K520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:L520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:M520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:N520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:O520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:P520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:L521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:M521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:N521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:O521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:P521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E522),('RFM input'!$M$254-'RFM input'!$M$308)-SUM($M522:M522),('RFM input'!$M$254-'RFM input'!$M$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E522),('RFM input'!$M$254-'RFM input'!$M$308)-SUM($M522:N522),('RFM input'!$M$254-'RFM input'!$M$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E522),('RFM input'!$M$254-'RFM input'!$M$308)-SUM($M522:O522),('RFM input'!$M$254-'RFM input'!$M$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E522),('RFM input'!$M$254-'RFM input'!$M$308)-SUM($M522:P522),('RFM input'!$M$254-'RFM input'!$M$308)/A32taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E523),('RFM input'!$N$254-'RFM input'!$N$308)-SUM($N523:N523),('RFM input'!$N$254-'RFM input'!$N$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E523),('RFM input'!$N$254-'RFM input'!$N$308)-SUM($N523:O523),('RFM input'!$N$254-'RFM input'!$N$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E523),('RFM input'!$N$254-'RFM input'!$N$308)-SUM($N523:P523),('RFM input'!$N$254-'RFM input'!$N$308)/A32taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E524),('RFM input'!$O$254-'RFM input'!$O$308)-SUM($O524:O524),('RFM input'!$O$254-'RFM input'!$O$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E524),('RFM input'!$O$254-'RFM input'!$O$308)-SUM($O524:P524),('RFM input'!$O$254-'RFM input'!$O$308)/A32taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E525),('RFM input'!$P$254-'RFM input'!$P$308)-SUM($P525:P525),('RFM input'!$P$254-'RFM input'!$P$308)/A32taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"-SUM(H515:H526)","v":0},{"$f":"-SUM(I515:I526)","v":0},{"$f":"IF(COUNT($H527:I527)>='RFM input'!$AA$7,0, -SUM(J515:J526))","v":0},{"$f":"IF(COUNT($H527:J527)>='RFM input'!$AA$7,0, -SUM(K515:K526))","v":0},{"$f":"IF(COUNT($H527:K527)>='RFM input'!$AA$7,0, -SUM(L515:L526))","v":0},{"$f":"IF(COUNT($H527:L527)>='RFM input'!$AA$7,0, -SUM(M515:M526))","v":0},{"$f":"IF(COUNT($H527:M527)>='RFM input'!$AA$7,0, -SUM(N515:N526))","v":0},{"$f":"IF(COUNT($H527:N527)>='RFM input'!$AA$7,0, -SUM(O515:O526))","v":0},{"$f":"IF(COUNT($H527:O527)>='RFM input'!$AA$7,0, -SUM(P515:P526))","v":0},{"$f":"IF(COUNT($H527:P527)>='RFM input'!$AA$7,0, -SUM(Q515:Q526))","v":0}]
[null,{"$f":"Asset33","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A33taxremlife,A33taxvalue-SUM($F528:F528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(I$3>A33taxremlife,A33taxvalue-SUM($F528:H528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(J$3>A33taxremlife,A33taxvalue-SUM($F528:I528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(K$3>A33taxremlife,A33taxvalue-SUM($F528:J528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(L$3>A33taxremlife,A33taxvalue-SUM($F528:K528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(M$3>A33taxremlife,A33taxvalue-SUM($F528:L528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(N$3>A33taxremlife,A33taxvalue-SUM($F528:M528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(O$3>A33taxremlife,A33taxvalue-SUM($F528:N528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(P$3>A33taxremlife,A33taxvalue-SUM($F528:O528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(Q$3>A33taxremlife,A33taxvalue-SUM($F528:P528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:H530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:I530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:J530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:K530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:L530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:M530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:N530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:O530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:P530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:I531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:J531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:K531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:L531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:M531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:N531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:O531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:P531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:J532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:K532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:L532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:M532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:N532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:O532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:P532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:K533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:L533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:M533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:N533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:O533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:P533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:L534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:M534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:N534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:O534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:P534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E535),('RFM input'!$M$255-'RFM input'!$M$309)-SUM($M535:M535),('RFM input'!$M$255-'RFM input'!$M$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E535),('RFM input'!$M$255-'RFM input'!$M$309)-SUM($M535:N535),('RFM input'!$M$255-'RFM input'!$M$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E535),('RFM input'!$M$255-'RFM input'!$M$309)-SUM($M535:O535),('RFM input'!$M$255-'RFM input'!$M$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E535),('RFM input'!$M$255-'RFM input'!$M$309)-SUM($M535:P535),('RFM input'!$M$255-'RFM input'!$M$309)/A33taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E536),('RFM input'!$N$255-'RFM input'!$N$309)-SUM($N536:N536),('RFM input'!$N$255-'RFM input'!$N$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E536),('RFM input'!$N$255-'RFM input'!$N$309)-SUM($N536:O536),('RFM input'!$N$255-'RFM input'!$N$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E536),('RFM input'!$N$255-'RFM input'!$N$309)-SUM($N536:P536),('RFM input'!$N$255-'RFM input'!$N$309)/A33taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E537),('RFM input'!$O$255-'RFM input'!$O$309)-SUM($O537:O537),('RFM input'!$O$255-'RFM input'!$O$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E537),('RFM input'!$O$255-'RFM input'!$O$309)-SUM($O537:P537),('RFM input'!$O$255-'RFM input'!$O$309)/A33taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E538),('RFM input'!$P$255-'RFM input'!$P$309)-SUM($P538:P538),('RFM input'!$P$255-'RFM input'!$P$309)/A33taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"-SUM(H528:H539)","v":0},{"$f":"-SUM(I528:I539)","v":0},{"$f":"IF(COUNT($H540:I540)>='RFM input'!$AA$7,0, -SUM(J528:J539))","v":0},{"$f":"IF(COUNT($H540:J540)>='RFM input'!$AA$7,0, -SUM(K528:K539))","v":0},{"$f":"IF(COUNT($H540:K540)>='RFM input'!$AA$7,0, -SUM(L528:L539))","v":0},{"$f":"IF(COUNT($H540:L540)>='RFM input'!$AA$7,0, -SUM(M528:M539))","v":0},{"$f":"IF(COUNT($H540:M540)>='RFM input'!$AA$7,0, -SUM(N528:N539))","v":0},{"$f":"IF(COUNT($H540:N540)>='RFM input'!$AA$7,0, -SUM(O528:O539))","v":0},{"$f":"IF(COUNT($H540:O540)>='RFM input'!$AA$7,0, -SUM(P528:P539))","v":0},{"$f":"IF(COUNT($H540:P540)>='RFM input'!$AA$7,0, -SUM(Q528:Q539))","v":0}]
[null,{"$f":"Asset34","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A34taxremlife,A34taxvalue-SUM($F541:F541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(I$3>A34taxremlife,A34taxvalue-SUM($F541:H541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(J$3>A34taxremlife,A34taxvalue-SUM($F541:I541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(K$3>A34taxremlife,A34taxvalue-SUM($F541:J541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(L$3>A34taxremlife,A34taxvalue-SUM($F541:K541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(M$3>A34taxremlife,A34taxvalue-SUM($F541:L541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(N$3>A34taxremlife,A34taxvalue-SUM($F541:M541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(O$3>A34taxremlife,A34taxvalue-SUM($F541:N541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(P$3>A34taxremlife,A34taxvalue-SUM($F541:O541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(Q$3>A34taxremlife,A34taxvalue-SUM($F541:P541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:H543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:I543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:J543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:K543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:L543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:M543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:N543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:O543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:P543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:I544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:J544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:K544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:L544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:M544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:N544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:O544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:P544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:J545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:K545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:L545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:M545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:N545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:O545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:P545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:K546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:L546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:M546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:N546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:O546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:P546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:L547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:M547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:N547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:O547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:P547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E548),('RFM input'!$M$256-'RFM input'!$M$310)-SUM($M548:M548),('RFM input'!$M$256-'RFM input'!$M$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E548),('RFM input'!$M$256-'RFM input'!$M$310)-SUM($M548:N548),('RFM input'!$M$256-'RFM input'!$M$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E548),('RFM input'!$M$256-'RFM input'!$M$310)-SUM($M548:O548),('RFM input'!$M$256-'RFM input'!$M$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E548),('RFM input'!$M$256-'RFM input'!$M$310)-SUM($M548:P548),('RFM input'!$M$256-'RFM input'!$M$310)/A34taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E549),('RFM input'!$N$256-'RFM input'!$N$310)-SUM($N549:N549),('RFM input'!$N$256-'RFM input'!$N$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E549),('RFM input'!$N$256-'RFM input'!$N$310)-SUM($N549:O549),('RFM input'!$N$256-'RFM input'!$N$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E549),('RFM input'!$N$256-'RFM input'!$N$310)-SUM($N549:P549),('RFM input'!$N$256-'RFM input'!$N$310)/A34taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E550),('RFM input'!$O$256-'RFM input'!$O$310)-SUM($O550:O550),('RFM input'!$O$256-'RFM input'!$O$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E550),('RFM input'!$O$256-'RFM input'!$O$310)-SUM($O550:P550),('RFM input'!$O$256-'RFM input'!$O$310)/A34taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E551),('RFM input'!$P$256-'RFM input'!$P$310)-SUM($P551:P551),('RFM input'!$P$256-'RFM input'!$P$310)/A34taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"-SUM(H541:H552)","v":0},{"$f":"-SUM(I541:I552)","v":0},{"$f":"IF(COUNT($H553:I553)>='RFM input'!$AA$7,0, -SUM(J541:J552))","v":0},{"$f":"IF(COUNT($H553:J553)>='RFM input'!$AA$7,0, -SUM(K541:K552))","v":0},{"$f":"IF(COUNT($H553:K553)>='RFM input'!$AA$7,0, -SUM(L541:L552))","v":0},{"$f":"IF(COUNT($H553:L553)>='RFM input'!$AA$7,0, -SUM(M541:M552))","v":0},{"$f":"IF(COUNT($H553:M553)>='RFM input'!$AA$7,0, -SUM(N541:N552))","v":0},{"$f":"IF(COUNT($H553:N553)>='RFM input'!$AA$7,0, -SUM(O541:O552))","v":0},{"$f":"IF(COUNT($H553:O553)>='RFM input'!$AA$7,0, -SUM(P541:P552))","v":0},{"$f":"IF(COUNT($H553:P553)>='RFM input'!$AA$7,0, -SUM(Q541:Q552))","v":0}]
[null,{"$f":"Asset35","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A35taxremlife,A35taxvalue-SUM($F554:F554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(I$3>A35taxremlife,A35taxvalue-SUM($F554:H554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(J$3>A35taxremlife,A35taxvalue-SUM($F554:I554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(K$3>A35taxremlife,A35taxvalue-SUM($F554:J554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(L$3>A35taxremlife,A35taxvalue-SUM($F554:K554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(M$3>A35taxremlife,A35taxvalue-SUM($F554:L554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(N$3>A35taxremlife,A35taxvalue-SUM($F554:M554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(O$3>A35taxremlife,A35taxvalue-SUM($F554:N554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(P$3>A35taxremlife,A35taxvalue-SUM($F554:O554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(Q$3>A35taxremlife,A35taxvalue-SUM($F554:P554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:H556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:I556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:J556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:K556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:L556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:M556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:N556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:O556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:P556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:I557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:J557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:K557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:L557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:M557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:N557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:O557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:P557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:J558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:K558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:L558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:M558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:N558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:O558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:P558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:K559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:L559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:M559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:N559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:O559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:P559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:L560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:M560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:N560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:O560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:P560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E561),('RFM input'!$M$257-'RFM input'!$M$311)-SUM($M561:M561),('RFM input'!$M$257-'RFM input'!$M$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E561),('RFM input'!$M$257-'RFM input'!$M$311)-SUM($M561:N561),('RFM input'!$M$257-'RFM input'!$M$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E561),('RFM input'!$M$257-'RFM input'!$M$311)-SUM($M561:O561),('RFM input'!$M$257-'RFM input'!$M$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E561),('RFM input'!$M$257-'RFM input'!$M$311)-SUM($M561:P561),('RFM input'!$M$257-'RFM input'!$M$311)/A35taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E562),('RFM input'!$N$257-'RFM input'!$N$311)-SUM($N562:N562),('RFM input'!$N$257-'RFM input'!$N$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E562),('RFM input'!$N$257-'RFM input'!$N$311)-SUM($N562:O562),('RFM input'!$N$257-'RFM input'!$N$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E562),('RFM input'!$N$257-'RFM input'!$N$311)-SUM($N562:P562),('RFM input'!$N$257-'RFM input'!$N$311)/A35taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E563),('RFM input'!$O$257-'RFM input'!$O$311)-SUM($O563:O563),('RFM input'!$O$257-'RFM input'!$O$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E563),('RFM input'!$O$257-'RFM input'!$O$311)-SUM($O563:P563),('RFM input'!$O$257-'RFM input'!$O$311)/A35taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E564),('RFM input'!$P$257-'RFM input'!$P$311)-SUM($P564:P564),('RFM input'!$P$257-'RFM input'!$P$311)/A35taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"-SUM(H554:H565)","v":0},{"$f":"-SUM(I554:I565)","v":0},{"$f":"IF(COUNT($H566:I566)>='RFM input'!$AA$7,0, -SUM(J554:J565))","v":0},{"$f":"IF(COUNT($H566:J566)>='RFM input'!$AA$7,0, -SUM(K554:K565))","v":0},{"$f":"IF(COUNT($H566:K566)>='RFM input'!$AA$7,0, -SUM(L554:L565))","v":0},{"$f":"IF(COUNT($H566:L566)>='RFM input'!$AA$7,0, -SUM(M554:M565))","v":0},{"$f":"IF(COUNT($H566:M566)>='RFM input'!$AA$7,0, -SUM(N554:N565))","v":0},{"$f":"IF(COUNT($H566:N566)>='RFM input'!$AA$7,0, -SUM(O554:O565))","v":0},{"$f":"IF(COUNT($H566:O566)>='RFM input'!$AA$7,0, -SUM(P554:P565))","v":0},{"$f":"IF(COUNT($H566:P566)>='RFM input'!$AA$7,0, -SUM(Q554:Q565))","v":0}]
[null,{"$f":"Asset36","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A36taxremlife,A36taxvalue-SUM($F567:F567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(I$3>A36taxremlife,A36taxvalue-SUM($F567:H567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(J$3>A36taxremlife,A36taxvalue-SUM($F567:I567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(K$3>A36taxremlife,A36taxvalue-SUM($F567:J567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(L$3>A36taxremlife,A36taxvalue-SUM($F567:K567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(M$3>A36taxremlife,A36taxvalue-SUM($F567:L567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(N$3>A36taxremlife,A36taxvalue-SUM($F567:M567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(O$3>A36taxremlife,A36taxvalue-SUM($F567:N567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(P$3>A36taxremlife,A36taxvalue-SUM($F567:O567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(Q$3>A36taxremlife,A36taxvalue-SUM($F567:P567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:H569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:I569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:J569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:K569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:L569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:M569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:N569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:O569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:P569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:I570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:J570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:K570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:L570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:M570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:N570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:O570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:P570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:J571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:K571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:L571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:M571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:N571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:O571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:P571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:K572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:L572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:M572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:N572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:O572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:P572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:L573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:M573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:N573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:O573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:P573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E574),('RFM input'!$M$258-'RFM input'!$M$312)-SUM($M574:M574),('RFM input'!$M$258-'RFM input'!$M$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E574),('RFM input'!$M$258-'RFM input'!$M$312)-SUM($M574:N574),('RFM input'!$M$258-'RFM input'!$M$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E574),('RFM input'!$M$258-'RFM input'!$M$312)-SUM($M574:O574),('RFM input'!$M$258-'RFM input'!$M$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E574),('RFM input'!$M$258-'RFM input'!$M$312)-SUM($M574:P574),('RFM input'!$M$258-'RFM input'!$M$312)/A36taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E575),('RFM input'!$N$258-'RFM input'!$N$312)-SUM($N575:N575),('RFM input'!$N$258-'RFM input'!$N$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E575),('RFM input'!$N$258-'RFM input'!$N$312)-SUM($N575:O575),('RFM input'!$N$258-'RFM input'!$N$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E575),('RFM input'!$N$258-'RFM input'!$N$312)-SUM($N575:P575),('RFM input'!$N$258-'RFM input'!$N$312)/A36taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E576),('RFM input'!$O$258-'RFM input'!$O$312)-SUM($O576:O576),('RFM input'!$O$258-'RFM input'!$O$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E576),('RFM input'!$O$258-'RFM input'!$O$312)-SUM($O576:P576),('RFM input'!$O$258-'RFM input'!$O$312)/A36taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E577),('RFM input'!$P$258-'RFM input'!$P$312)-SUM($P577:P577),('RFM input'!$P$258-'RFM input'!$P$312)/A36taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"-SUM(H567:H578)","v":0},{"$f":"-SUM(I567:I578)","v":0},{"$f":"IF(COUNT($H579:I579)>='RFM input'!$AA$7,0, -SUM(J567:J578))","v":0},{"$f":"IF(COUNT($H579:J579)>='RFM input'!$AA$7,0, -SUM(K567:K578))","v":0},{"$f":"IF(COUNT($H579:K579)>='RFM input'!$AA$7,0, -SUM(L567:L578))","v":0},{"$f":"IF(COUNT($H579:L579)>='RFM input'!$AA$7,0, -SUM(M567:M578))","v":0},{"$f":"IF(COUNT($H579:M579)>='RFM input'!$AA$7,0, -SUM(N567:N578))","v":0},{"$f":"IF(COUNT($H579:N579)>='RFM input'!$AA$7,0, -SUM(O567:O578))","v":0},{"$f":"IF(COUNT($H579:O579)>='RFM input'!$AA$7,0, -SUM(P567:P578))","v":0},{"$f":"IF(COUNT($H579:P579)>='RFM input'!$AA$7,0, -SUM(Q567:Q578))","v":0}]
[null,{"$f":"Asset37","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A37taxremlife,A37taxvalue-SUM($F580:F580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(I$3>A37taxremlife,A37taxvalue-SUM($F580:H580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(J$3>A37taxremlife,A37taxvalue-SUM($F580:I580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(K$3>A37taxremlife,A37taxvalue-SUM($F580:J580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(L$3>A37taxremlife,A37taxvalue-SUM($F580:K580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(M$3>A37taxremlife,A37taxvalue-SUM($F580:L580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(N$3>A37taxremlife,A37taxvalue-SUM($F580:M580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(O$3>A37taxremlife,A37taxvalue-SUM($F580:N580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(P$3>A37taxremlife,A37taxvalue-SUM($F580:O580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(Q$3>A37taxremlife,A37taxvalue-SUM($F580:P580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:H582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:I582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:J582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:K582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:L582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:M582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:N582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:O582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:P582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:I583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:J583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:K583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:L583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:M583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:N583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:O583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:P583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:J584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:K584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:L584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:M584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:N584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:O584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:P584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:K585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:L585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:M585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:N585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:O585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:P585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:L586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:M586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:N586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:O586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:P586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E587),('RFM input'!$M$259-'RFM input'!$M$313)-SUM($M587:M587),('RFM input'!$M$259-'RFM input'!$M$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E587),('RFM input'!$M$259-'RFM input'!$M$313)-SUM($M587:N587),('RFM input'!$M$259-'RFM input'!$M$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E587),('RFM input'!$M$259-'RFM input'!$M$313)-SUM($M587:O587),('RFM input'!$M$259-'RFM input'!$M$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E587),('RFM input'!$M$259-'RFM input'!$M$313)-SUM($M587:P587),('RFM input'!$M$259-'RFM input'!$M$313)/A37taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E588),('RFM input'!$N$259-'RFM input'!$N$313)-SUM($N588:N588),('RFM input'!$N$259-'RFM input'!$N$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E588),('RFM input'!$N$259-'RFM input'!$N$313)-SUM($N588:O588),('RFM input'!$N$259-'RFM input'!$N$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E588),('RFM input'!$N$259-'RFM input'!$N$313)-SUM($N588:P588),('RFM input'!$N$259-'RFM input'!$N$313)/A37taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E589),('RFM input'!$O$259-'RFM input'!$O$313)-SUM($O589:O589),('RFM input'!$O$259-'RFM input'!$O$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E589),('RFM input'!$O$259-'RFM input'!$O$313)-SUM($O589:P589),('RFM input'!$O$259-'RFM input'!$O$313)/A37taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E590),('RFM input'!$P$259-'RFM input'!$P$313)-SUM($P590:P590),('RFM input'!$P$259-'RFM input'!$P$313)/A37taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"-SUM(H580:H591)","v":0},{"$f":"-SUM(I580:I591)","v":0},{"$f":"IF(COUNT($H592:I592)>='RFM input'!$AA$7,0, -SUM(J580:J591))","v":0},{"$f":"IF(COUNT($H592:J592)>='RFM input'!$AA$7,0, -SUM(K580:K591))","v":0},{"$f":"IF(COUNT($H592:K592)>='RFM input'!$AA$7,0, -SUM(L580:L591))","v":0},{"$f":"IF(COUNT($H592:L592)>='RFM input'!$AA$7,0, -SUM(M580:M591))","v":0},{"$f":"IF(COUNT($H592:M592)>='RFM input'!$AA$7,0, -SUM(N580:N591))","v":0},{"$f":"IF(COUNT($H592:N592)>='RFM input'!$AA$7,0, -SUM(O580:O591))","v":0},{"$f":"IF(COUNT($H592:O592)>='RFM input'!$AA$7,0, -SUM(P580:P591))","v":0},{"$f":"IF(COUNT($H592:P592)>='RFM input'!$AA$7,0, -SUM(Q580:Q591))","v":0}]
[null,{"$f":"Asset38","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A38taxremlife,A38taxvalue-SUM($F593:F593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(I$3>A38taxremlife,A38taxvalue-SUM($F593:H593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(J$3>A38taxremlife,A38taxvalue-SUM($F593:I593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(K$3>A38taxremlife,A38taxvalue-SUM($F593:J593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(L$3>A38taxremlife,A38taxvalue-SUM($F593:K593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(M$3>A38taxremlife,A38taxvalue-SUM($F593:L593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(N$3>A38taxremlife,A38taxvalue-SUM($F593:M593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(O$3>A38taxremlife,A38taxvalue-SUM($F593:N593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(P$3>A38taxremlife,A38taxvalue-SUM($F593:O593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(Q$3>A38taxremlife,A38taxvalue-SUM($F593:P593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:H595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:I595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:J595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:K595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:L595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:M595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:N595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:O595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:P595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:I596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:J596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:K596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:L596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:M596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:N596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:O596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:P596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:J597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:K597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:L597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:M597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:N597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:O597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:P597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:K598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:L598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:M598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:N598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:O598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:P598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:L599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:M599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:N599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:O599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:P599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E600),('RFM input'!$M$260-'RFM input'!$M$314)-SUM($M600:M600),('RFM input'!$M$260-'RFM input'!$M$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E600),('RFM input'!$M$260-'RFM input'!$M$314)-SUM($M600:N600),('RFM input'!$M$260-'RFM input'!$M$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E600),('RFM input'!$M$260-'RFM input'!$M$314)-SUM($M600:O600),('RFM input'!$M$260-'RFM input'!$M$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E600),('RFM input'!$M$260-'RFM input'!$M$314)-SUM($M600:P600),('RFM input'!$M$260-'RFM input'!$M$314)/A38taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E601),('RFM input'!$N$260-'RFM input'!$N$314)-SUM($N601:N601),('RFM input'!$N$260-'RFM input'!$N$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E601),('RFM input'!$N$260-'RFM input'!$N$314)-SUM($N601:O601),('RFM input'!$N$260-'RFM input'!$N$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E601),('RFM input'!$N$260-'RFM input'!$N$314)-SUM($N601:P601),('RFM input'!$N$260-'RFM input'!$N$314)/A38taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E602),('RFM input'!$O$260-'RFM input'!$O$314)-SUM($O602:O602),('RFM input'!$O$260-'RFM input'!$O$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E602),('RFM input'!$O$260-'RFM input'!$O$314)-SUM($O602:P602),('RFM input'!$O$260-'RFM input'!$O$314)/A38taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E603),('RFM input'!$P$260-'RFM input'!$P$314)-SUM($P603:P603),('RFM input'!$P$260-'RFM input'!$P$314)/A38taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"-SUM(H593:H604)","v":0},{"$f":"-SUM(I593:I604)","v":0},{"$f":"IF(COUNT($H605:I605)>='RFM input'!$AA$7,0, -SUM(J593:J604))","v":0},{"$f":"IF(COUNT($H605:J605)>='RFM input'!$AA$7,0, -SUM(K593:K604))","v":0},{"$f":"IF(COUNT($H605:K605)>='RFM input'!$AA$7,0, -SUM(L593:L604))","v":0},{"$f":"IF(COUNT($H605:L605)>='RFM input'!$AA$7,0, -SUM(M593:M604))","v":0},{"$f":"IF(COUNT($H605:M605)>='RFM input'!$AA$7,0, -SUM(N593:N604))","v":0},{"$f":"IF(COUNT($H605:N605)>='RFM input'!$AA$7,0, -SUM(O593:O604))","v":0},{"$f":"IF(COUNT($H605:O605)>='RFM input'!$AA$7,0, -SUM(P593:P604))","v":0},{"$f":"IF(COUNT($H605:P605)>='RFM input'!$AA$7,0, -SUM(Q593:Q604))","v":0}]
[null,{"$f":"Asset39","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A39taxremlife,A39taxvalue-SUM($F606:F606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(I$3>A39taxremlife,A39taxvalue-SUM($F606:H606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(J$3>A39taxremlife,A39taxvalue-SUM($F606:I606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(K$3>A39taxremlife,A39taxvalue-SUM($F606:J606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(L$3>A39taxremlife,A39taxvalue-SUM($F606:K606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(M$3>A39taxremlife,A39taxvalue-SUM($F606:L606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(N$3>A39taxremlife,A39taxvalue-SUM($F606:M606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(O$3>A39taxremlife,A39taxvalue-SUM($F606:N606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(P$3>A39taxremlife,A39taxvalue-SUM($F606:O606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(Q$3>A39taxremlife,A39taxvalue-SUM($F606:P606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:H608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:I608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:J608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:K608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:L608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:M608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:N608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:O608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:P608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:I609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:J609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:K609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:L609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:M609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:N609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:O609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:P609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:J610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:K610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:L610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:M610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:N610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:O610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:P610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:K611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:L611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:M611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:N611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:O611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:P611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:L612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:M612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:N612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:O612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:P612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E613),('RFM input'!$M$261-'RFM input'!$M$315)-SUM($M613:M613),('RFM input'!$M$261-'RFM input'!$M$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E613),('RFM input'!$M$261-'RFM input'!$M$315)-SUM($M613:N613),('RFM input'!$M$261-'RFM input'!$M$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E613),('RFM input'!$M$261-'RFM input'!$M$315)-SUM($M613:O613),('RFM input'!$M$261-'RFM input'!$M$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E613),('RFM input'!$M$261-'RFM input'!$M$315)-SUM($M613:P613),('RFM input'!$M$261-'RFM input'!$M$315)/A39taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E614),('RFM input'!$N$261-'RFM input'!$N$315)-SUM($N614:N614),('RFM input'!$N$261-'RFM input'!$N$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E614),('RFM input'!$N$261-'RFM input'!$N$315)-SUM($N614:O614),('RFM input'!$N$261-'RFM input'!$N$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E614),('RFM input'!$N$261-'RFM input'!$N$315)-SUM($N614:P614),('RFM input'!$N$261-'RFM input'!$N$315)/A39taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E615),('RFM input'!$O$261-'RFM input'!$O$315)-SUM($O615:O615),('RFM input'!$O$261-'RFM input'!$O$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E615),('RFM input'!$O$261-'RFM input'!$O$315)-SUM($O615:P615),('RFM input'!$O$261-'RFM input'!$O$315)/A39taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E616),('RFM input'!$P$261-'RFM input'!$P$315)-SUM($P616:P616),('RFM input'!$P$261-'RFM input'!$P$315)/A39taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"-SUM(H606:H617)","v":0},{"$f":"-SUM(I606:I617)","v":0},{"$f":"IF(COUNT($H618:I618)>='RFM input'!$AA$7,0, -SUM(J606:J617))","v":0},{"$f":"IF(COUNT($H618:J618)>='RFM input'!$AA$7,0, -SUM(K606:K617))","v":0},{"$f":"IF(COUNT($H618:K618)>='RFM input'!$AA$7,0, -SUM(L606:L617))","v":0},{"$f":"IF(COUNT($H618:L618)>='RFM input'!$AA$7,0, -SUM(M606:M617))","v":0},{"$f":"IF(COUNT($H618:M618)>='RFM input'!$AA$7,0, -SUM(N606:N617))","v":0},{"$f":"IF(COUNT($H618:N618)>='RFM input'!$AA$7,0, -SUM(O606:O617))","v":0},{"$f":"IF(COUNT($H618:O618)>='RFM input'!$AA$7,0, -SUM(P606:P617))","v":0},{"$f":"IF(COUNT($H618:P618)>='RFM input'!$AA$7,0, -SUM(Q606:Q617))","v":0}]
[null,{"$f":"Asset40","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A40taxremlife,A40taxvalue-SUM($F619:F619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(I$3>A40taxremlife,A40taxvalue-SUM($F619:H619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(J$3>A40taxremlife,A40taxvalue-SUM($F619:I619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(K$3>A40taxremlife,A40taxvalue-SUM($F619:J619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(L$3>A40taxremlife,A40taxvalue-SUM($F619:K619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(M$3>A40taxremlife,A40taxvalue-SUM($F619:L619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(N$3>A40taxremlife,A40taxvalue-SUM($F619:M619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(O$3>A40taxremlife,A40taxvalue-SUM($F619:N619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(P$3>A40taxremlife,A40taxvalue-SUM($F619:O619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(Q$3>A40taxremlife,A40taxvalue-SUM($F619:P619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:H621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:I621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:J621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:K621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:L621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:M621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:N621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:O621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:P621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:I622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:J622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:K622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:L622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:M622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:N622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:O622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:P622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:J623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:K623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:L623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:M623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:N623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:O623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:P623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:K624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:L624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:M624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:N624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:O624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:P624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:L625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:M625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:N625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:O625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:P625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E626),('RFM input'!$M$262-'RFM input'!$M$316)-SUM($M626:M626),('RFM input'!$M$262-'RFM input'!$M$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E626),('RFM input'!$M$262-'RFM input'!$M$316)-SUM($M626:N626),('RFM input'!$M$262-'RFM input'!$M$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E626),('RFM input'!$M$262-'RFM input'!$M$316)-SUM($M626:O626),('RFM input'!$M$262-'RFM input'!$M$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E626),('RFM input'!$M$262-'RFM input'!$M$316)-SUM($M626:P626),('RFM input'!$M$262-'RFM input'!$M$316)/A40taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E627),('RFM input'!$N$262-'RFM input'!$N$316)-SUM($N627:N627),('RFM input'!$N$262-'RFM input'!$N$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E627),('RFM input'!$N$262-'RFM input'!$N$316)-SUM($N627:O627),('RFM input'!$N$262-'RFM input'!$N$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E627),('RFM input'!$N$262-'RFM input'!$N$316)-SUM($N627:P627),('RFM input'!$N$262-'RFM input'!$N$316)/A40taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E628),('RFM input'!$O$262-'RFM input'!$O$316)-SUM($O628:O628),('RFM input'!$O$262-'RFM input'!$O$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E628),('RFM input'!$O$262-'RFM input'!$O$316)-SUM($O628:P628),('RFM input'!$O$262-'RFM input'!$O$316)/A40taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E629),('RFM input'!$P$262-'RFM input'!$P$316)-SUM($P629:P629),('RFM input'!$P$262-'RFM input'!$P$316)/A40taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"-SUM(H619:H630)","v":0},{"$f":"-SUM(I619:I630)","v":0},{"$f":"IF(COUNT($H631:I631)>='RFM input'!$AA$7,0, -SUM(J619:J630))","v":0},{"$f":"IF(COUNT($H631:J631)>='RFM input'!$AA$7,0, -SUM(K619:K630))","v":0},{"$f":"IF(COUNT($H631:K631)>='RFM input'!$AA$7,0, -SUM(L619:L630))","v":0},{"$f":"IF(COUNT($H631:L631)>='RFM input'!$AA$7,0, -SUM(M619:M630))","v":0},{"$f":"IF(COUNT($H631:M631)>='RFM input'!$AA$7,0, -SUM(N619:N630))","v":0},{"$f":"IF(COUNT($H631:N631)>='RFM input'!$AA$7,0, -SUM(O619:O630))","v":0},{"$f":"IF(COUNT($H631:O631)>='RFM input'!$AA$7,0, -SUM(P619:P630))","v":0},{"$f":"IF(COUNT($H631:P631)>='RFM input'!$AA$7,0, -SUM(Q619:Q630))","v":0}]
[null,{"$f":"Asset41","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A41taxremlife,A41taxvalue-SUM($F632:F632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(I$3>A41taxremlife,A41taxvalue-SUM($F632:H632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(J$3>A41taxremlife,A41taxvalue-SUM($F632:I632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(K$3>A41taxremlife,A41taxvalue-SUM($F632:J632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(L$3>A41taxremlife,A41taxvalue-SUM($F632:K632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(M$3>A41taxremlife,A41taxvalue-SUM($F632:L632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(N$3>A41taxremlife,A41taxvalue-SUM($F632:M632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(O$3>A41taxremlife,A41taxvalue-SUM($F632:N632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(P$3>A41taxremlife,A41taxvalue-SUM($F632:O632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(Q$3>A41taxremlife,A41taxvalue-SUM($F632:P632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:H634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:I634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:J634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:K634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:L634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:M634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:N634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:O634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:P634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:I635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:J635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:K635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:L635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:M635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:N635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:O635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:P635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:J636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:K636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:L636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:M636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:N636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:O636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:P636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:K637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:L637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:M637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:N637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:O637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:P637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:L638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:M638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:N638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:O638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:P638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E639),('RFM input'!$M$263-'RFM input'!$M$317)-SUM($M639:M639),('RFM input'!$M$263-'RFM input'!$M$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E639),('RFM input'!$M$263-'RFM input'!$M$317)-SUM($M639:N639),('RFM input'!$M$263-'RFM input'!$M$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E639),('RFM input'!$M$263-'RFM input'!$M$317)-SUM($M639:O639),('RFM input'!$M$263-'RFM input'!$M$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E639),('RFM input'!$M$263-'RFM input'!$M$317)-SUM($M639:P639),('RFM input'!$M$263-'RFM input'!$M$317)/A41taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E640),('RFM input'!$N$263-'RFM input'!$N$317)-SUM($N640:N640),('RFM input'!$N$263-'RFM input'!$N$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E640),('RFM input'!$N$263-'RFM input'!$N$317)-SUM($N640:O640),('RFM input'!$N$263-'RFM input'!$N$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E640),('RFM input'!$N$263-'RFM input'!$N$317)-SUM($N640:P640),('RFM input'!$N$263-'RFM input'!$N$317)/A41taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E641),('RFM input'!$O$263-'RFM input'!$O$317)-SUM($O641:O641),('RFM input'!$O$263-'RFM input'!$O$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E641),('RFM input'!$O$263-'RFM input'!$O$317)-SUM($O641:P641),('RFM input'!$O$263-'RFM input'!$O$317)/A41taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E642),('RFM input'!$P$263-'RFM input'!$P$317)-SUM($P642:P642),('RFM input'!$P$263-'RFM input'!$P$317)/A41taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"-SUM(H632:H643)","v":0},{"$f":"-SUM(I632:I643)","v":0},{"$f":"IF(COUNT($H644:I644)>='RFM input'!$AA$7,0, -SUM(J632:J643))","v":0},{"$f":"IF(COUNT($H644:J644)>='RFM input'!$AA$7,0, -SUM(K632:K643))","v":0},{"$f":"IF(COUNT($H644:K644)>='RFM input'!$AA$7,0, -SUM(L632:L643))","v":0},{"$f":"IF(COUNT($H644:L644)>='RFM input'!$AA$7,0, -SUM(M632:M643))","v":0},{"$f":"IF(COUNT($H644:M644)>='RFM input'!$AA$7,0, -SUM(N632:N643))","v":0},{"$f":"IF(COUNT($H644:N644)>='RFM input'!$AA$7,0, -SUM(O632:O643))","v":0},{"$f":"IF(COUNT($H644:O644)>='RFM input'!$AA$7,0, -SUM(P632:P643))","v":0},{"$f":"IF(COUNT($H644:P644)>='RFM input'!$AA$7,0, -SUM(Q632:Q643))","v":0}]
[null,{"$f":"Asset42","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A42taxremlife,A42taxvalue-SUM($F645:F645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(I$3>A42taxremlife,A42taxvalue-SUM($F645:H645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(J$3>A42taxremlife,A42taxvalue-SUM($F645:I645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(K$3>A42taxremlife,A42taxvalue-SUM($F645:J645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(L$3>A42taxremlife,A42taxvalue-SUM($F645:K645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(M$3>A42taxremlife,A42taxvalue-SUM($F645:L645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(N$3>A42taxremlife,A42taxvalue-SUM($F645:M645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(O$3>A42taxremlife,A42taxvalue-SUM($F645:N645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(P$3>A42taxremlife,A42taxvalue-SUM($F645:O645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(Q$3>A42taxremlife,A42taxvalue-SUM($F645:P645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:H647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:I647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:J647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:K647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:L647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:M647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:N647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:O647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:P647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:I648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:J648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:K648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:L648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:M648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:N648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:O648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:P648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:J649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:K649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:L649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:M649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:N649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:O649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:P649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:K650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:L650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:M650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:N650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:O650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:P650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:L651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:M651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:N651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:O651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:P651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E652),('RFM input'!$M$264-'RFM input'!$M$318)-SUM($M652:M652),('RFM input'!$M$264-'RFM input'!$M$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E652),('RFM input'!$M$264-'RFM input'!$M$318)-SUM($M652:N652),('RFM input'!$M$264-'RFM input'!$M$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E652),('RFM input'!$M$264-'RFM input'!$M$318)-SUM($M652:O652),('RFM input'!$M$264-'RFM input'!$M$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E652),('RFM input'!$M$264-'RFM input'!$M$318)-SUM($M652:P652),('RFM input'!$M$264-'RFM input'!$M$318)/A42taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E653),('RFM input'!$N$264-'RFM input'!$N$318)-SUM($N653:N653),('RFM input'!$N$264-'RFM input'!$N$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E653),('RFM input'!$N$264-'RFM input'!$N$318)-SUM($N653:O653),('RFM input'!$N$264-'RFM input'!$N$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E653),('RFM input'!$N$264-'RFM input'!$N$318)-SUM($N653:P653),('RFM input'!$N$264-'RFM input'!$N$318)/A42taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E654),('RFM input'!$O$264-'RFM input'!$O$318)-SUM($O654:O654),('RFM input'!$O$264-'RFM input'!$O$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E654),('RFM input'!$O$264-'RFM input'!$O$318)-SUM($O654:P654),('RFM input'!$O$264-'RFM input'!$O$318)/A42taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E655),('RFM input'!$P$264-'RFM input'!$P$318)-SUM($P655:P655),('RFM input'!$P$264-'RFM input'!$P$318)/A42taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"-SUM(H645:H656)","v":0},{"$f":"-SUM(I645:I656)","v":0},{"$f":"IF(COUNT($H657:I657)>='RFM input'!$AA$7,0, -SUM(J645:J656))","v":0},{"$f":"IF(COUNT($H657:J657)>='RFM input'!$AA$7,0, -SUM(K645:K656))","v":0},{"$f":"IF(COUNT($H657:K657)>='RFM input'!$AA$7,0, -SUM(L645:L656))","v":0},{"$f":"IF(COUNT($H657:L657)>='RFM input'!$AA$7,0, -SUM(M645:M656))","v":0},{"$f":"IF(COUNT($H657:M657)>='RFM input'!$AA$7,0, -SUM(N645:N656))","v":0},{"$f":"IF(COUNT($H657:N657)>='RFM input'!$AA$7,0, -SUM(O645:O656))","v":0},{"$f":"IF(COUNT($H657:O657)>='RFM input'!$AA$7,0, -SUM(P645:P656))","v":0},{"$f":"IF(COUNT($H657:P657)>='RFM input'!$AA$7,0, -SUM(Q645:Q656))","v":0}]
[null,{"$f":"Asset43","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A43taxremlife,A43taxvalue-SUM($F658:F658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(I$3>A43taxremlife,A43taxvalue-SUM($F658:H658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(J$3>A43taxremlife,A43taxvalue-SUM($F658:I658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(K$3>A43taxremlife,A43taxvalue-SUM($F658:J658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(L$3>A43taxremlife,A43taxvalue-SUM($F658:K658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(M$3>A43taxremlife,A43taxvalue-SUM($F658:L658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(N$3>A43taxremlife,A43taxvalue-SUM($F658:M658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(O$3>A43taxremlife,A43taxvalue-SUM($F658:N658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(P$3>A43taxremlife,A43taxvalue-SUM($F658:O658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(Q$3>A43taxremlife,A43taxvalue-SUM($F658:P658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:H660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:I660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:J660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:K660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:L660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:M660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:N660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:O660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:P660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:I661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:J661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:K661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:L661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:M661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:N661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:O661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:P661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:J662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:K662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:L662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:M662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:N662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:O662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:P662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:K663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:L663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:M663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:N663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:O663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:P663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:L664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:M664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:N664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:O664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:P664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E665),('RFM input'!$M$265-'RFM input'!$M$319)-SUM($M665:M665),('RFM input'!$M$265-'RFM input'!$M$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E665),('RFM input'!$M$265-'RFM input'!$M$319)-SUM($M665:N665),('RFM input'!$M$265-'RFM input'!$M$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E665),('RFM input'!$M$265-'RFM input'!$M$319)-SUM($M665:O665),('RFM input'!$M$265-'RFM input'!$M$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E665),('RFM input'!$M$265-'RFM input'!$M$319)-SUM($M665:P665),('RFM input'!$M$265-'RFM input'!$M$319)/A43taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E666),('RFM input'!$N$265-'RFM input'!$N$319)-SUM($N666:N666),('RFM input'!$N$265-'RFM input'!$N$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E666),('RFM input'!$N$265-'RFM input'!$N$319)-SUM($N666:O666),('RFM input'!$N$265-'RFM input'!$N$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E666),('RFM input'!$N$265-'RFM input'!$N$319)-SUM($N666:P666),('RFM input'!$N$265-'RFM input'!$N$319)/A43taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E667),('RFM input'!$O$265-'RFM input'!$O$319)-SUM($O667:O667),('RFM input'!$O$265-'RFM input'!$O$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E667),('RFM input'!$O$265-'RFM input'!$O$319)-SUM($O667:P667),('RFM input'!$O$265-'RFM input'!$O$319)/A43taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E668),('RFM input'!$P$265-'RFM input'!$P$319)-SUM($P668:P668),('RFM input'!$P$265-'RFM input'!$P$319)/A43taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"-SUM(H658:H669)","v":0},{"$f":"-SUM(I658:I669)","v":0},{"$f":"IF(COUNT($H670:I670)>='RFM input'!$AA$7,0, -SUM(J658:J669))","v":0},{"$f":"IF(COUNT($H670:J670)>='RFM input'!$AA$7,0, -SUM(K658:K669))","v":0},{"$f":"IF(COUNT($H670:K670)>='RFM input'!$AA$7,0, -SUM(L658:L669))","v":0},{"$f":"IF(COUNT($H670:L670)>='RFM input'!$AA$7,0, -SUM(M658:M669))","v":0},{"$f":"IF(COUNT($H670:M670)>='RFM input'!$AA$7,0, -SUM(N658:N669))","v":0},{"$f":"IF(COUNT($H670:N670)>='RFM input'!$AA$7,0, -SUM(O658:O669))","v":0},{"$f":"IF(COUNT($H670:O670)>='RFM input'!$AA$7,0, -SUM(P658:P669))","v":0},{"$f":"IF(COUNT($H670:P670)>='RFM input'!$AA$7,0, -SUM(Q658:Q669))","v":0}]
[null,{"$f":"Asset44","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A44taxremlife,A44taxvalue-SUM($F671:F671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(I$3>A44taxremlife,A44taxvalue-SUM($F671:H671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(J$3>A44taxremlife,A44taxvalue-SUM($F671:I671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(K$3>A44taxremlife,A44taxvalue-SUM($F671:J671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(L$3>A44taxremlife,A44taxvalue-SUM($F671:K671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(M$3>A44taxremlife,A44taxvalue-SUM($F671:L671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(N$3>A44taxremlife,A44taxvalue-SUM($F671:M671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(O$3>A44taxremlife,A44taxvalue-SUM($F671:N671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(P$3>A44taxremlife,A44taxvalue-SUM($F671:O671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(Q$3>A44taxremlife,A44taxvalue-SUM($F671:P671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:H673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:I673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:J673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:K673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:L673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:M673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:N673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:O673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:P673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:I674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:J674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:K674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:L674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:M674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:N674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:O674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:P674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:J675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:K675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:L675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:M675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:N675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:O675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:P675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:K676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:L676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:M676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:N676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:O676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:P676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:L677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:M677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:N677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:O677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:P677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E678),('RFM input'!$M$266-'RFM input'!$M$320)-SUM($M678:M678),('RFM input'!$M$266-'RFM input'!$M$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E678),('RFM input'!$M$266-'RFM input'!$M$320)-SUM($M678:N678),('RFM input'!$M$266-'RFM input'!$M$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E678),('RFM input'!$M$266-'RFM input'!$M$320)-SUM($M678:O678),('RFM input'!$M$266-'RFM input'!$M$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E678),('RFM input'!$M$266-'RFM input'!$M$320)-SUM($M678:P678),('RFM input'!$M$266-'RFM input'!$M$320)/A44taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E679),('RFM input'!$N$266-'RFM input'!$N$320)-SUM($N679:N679),('RFM input'!$N$266-'RFM input'!$N$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E679),('RFM input'!$N$266-'RFM input'!$N$320)-SUM($N679:O679),('RFM input'!$N$266-'RFM input'!$N$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E679),('RFM input'!$N$266-'RFM input'!$N$320)-SUM($N679:P679),('RFM input'!$N$266-'RFM input'!$N$320)/A44taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E680),('RFM input'!$O$266-'RFM input'!$O$320)-SUM($O680:O680),('RFM input'!$O$266-'RFM input'!$O$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E680),('RFM input'!$O$266-'RFM input'!$O$320)-SUM($O680:P680),('RFM input'!$O$266-'RFM input'!$O$320)/A44taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E681),('RFM input'!$P$266-'RFM input'!$P$320)-SUM($P681:P681),('RFM input'!$P$266-'RFM input'!$P$320)/A44taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"-SUM(H671:H682)","v":0},{"$f":"-SUM(I671:I682)","v":0},{"$f":"IF(COUNT($H683:I683)>='RFM input'!$AA$7,0, -SUM(J671:J682))","v":0},{"$f":"IF(COUNT($H683:J683)>='RFM input'!$AA$7,0, -SUM(K671:K682))","v":0},{"$f":"IF(COUNT($H683:K683)>='RFM input'!$AA$7,0, -SUM(L671:L682))","v":0},{"$f":"IF(COUNT($H683:L683)>='RFM input'!$AA$7,0, -SUM(M671:M682))","v":0},{"$f":"IF(COUNT($H683:M683)>='RFM input'!$AA$7,0, -SUM(N671:N682))","v":0},{"$f":"IF(COUNT($H683:N683)>='RFM input'!$AA$7,0, -SUM(O671:O682))","v":0},{"$f":"IF(COUNT($H683:O683)>='RFM input'!$AA$7,0, -SUM(P671:P682))","v":0},{"$f":"IF(COUNT($H683:P683)>='RFM input'!$AA$7,0, -SUM(Q671:Q682))","v":0}]
[null,{"$f":"Asset45","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A45taxremlife,A45taxvalue-SUM($F684:F684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(I$3>A45taxremlife,A45taxvalue-SUM($F684:H684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(J$3>A45taxremlife,A45taxvalue-SUM($F684:I684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(K$3>A45taxremlife,A45taxvalue-SUM($F684:J684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(L$3>A45taxremlife,A45taxvalue-SUM($F684:K684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(M$3>A45taxremlife,A45taxvalue-SUM($F684:L684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(N$3>A45taxremlife,A45taxvalue-SUM($F684:M684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(O$3>A45taxremlife,A45taxvalue-SUM($F684:N684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(P$3>A45taxremlife,A45taxvalue-SUM($F684:O684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(Q$3>A45taxremlife,A45taxvalue-SUM($F684:P684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:H686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:I686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:J686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:K686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:L686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:M686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:N686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:O686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:P686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:I687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:J687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:K687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:L687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:M687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:N687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:O687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:P687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:J688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:K688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:L688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:M688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:N688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:O688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:P688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:K689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:L689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:M689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:N689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:O689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:P689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:L690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:M690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:N690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:O690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:P690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E691),('RFM input'!$M$267-'RFM input'!$M$321)-SUM($M691:M691),('RFM input'!$M$267-'RFM input'!$M$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E691),('RFM input'!$M$267-'RFM input'!$M$321)-SUM($M691:N691),('RFM input'!$M$267-'RFM input'!$M$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E691),('RFM input'!$M$267-'RFM input'!$M$321)-SUM($M691:O691),('RFM input'!$M$267-'RFM input'!$M$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E691),('RFM input'!$M$267-'RFM input'!$M$321)-SUM($M691:P691),('RFM input'!$M$267-'RFM input'!$M$321)/A45taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E692),('RFM input'!$N$267-'RFM input'!$N$321)-SUM($N692:N692),('RFM input'!$N$267-'RFM input'!$N$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E692),('RFM input'!$N$267-'RFM input'!$N$321)-SUM($N692:O692),('RFM input'!$N$267-'RFM input'!$N$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E692),('RFM input'!$N$267-'RFM input'!$N$321)-SUM($N692:P692),('RFM input'!$N$267-'RFM input'!$N$321)/A45taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E693),('RFM input'!$O$267-'RFM input'!$O$321)-SUM($O693:O693),('RFM input'!$O$267-'RFM input'!$O$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E693),('RFM input'!$O$267-'RFM input'!$O$321)-SUM($O693:P693),('RFM input'!$O$267-'RFM input'!$O$321)/A45taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E694),('RFM input'!$P$267-'RFM input'!$P$321)-SUM($P694:P694),('RFM input'!$P$267-'RFM input'!$P$321)/A45taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"-SUM(H684:H695)","v":0},{"$f":"-SUM(I684:I695)","v":0},{"$f":"IF(COUNT($H696:I696)>='RFM input'!$AA$7,0, -SUM(J684:J695))","v":0},{"$f":"IF(COUNT($H696:J696)>='RFM input'!$AA$7,0, -SUM(K684:K695))","v":0},{"$f":"IF(COUNT($H696:K696)>='RFM input'!$AA$7,0, -SUM(L684:L695))","v":0},{"$f":"IF(COUNT($H696:L696)>='RFM input'!$AA$7,0, -SUM(M684:M695))","v":0},{"$f":"IF(COUNT($H696:M696)>='RFM input'!$AA$7,0, -SUM(N684:N695))","v":0},{"$f":"IF(COUNT($H696:N696)>='RFM input'!$AA$7,0, -SUM(O684:O695))","v":0},{"$f":"IF(COUNT($H696:O696)>='RFM input'!$AA$7,0, -SUM(P684:P695))","v":0},{"$f":"IF(COUNT($H696:P696)>='RFM input'!$AA$7,0, -SUM(Q684:Q695))","v":0}]
[null,{"$f":"Asset46","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A46taxremlife,A46taxvalue-SUM($F697:F697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(I$3>A46taxremlife,A46taxvalue-SUM($F697:H697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(J$3>A46taxremlife,A46taxvalue-SUM($F697:I697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(K$3>A46taxremlife,A46taxvalue-SUM($F697:J697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(L$3>A46taxremlife,A46taxvalue-SUM($F697:K697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(M$3>A46taxremlife,A46taxvalue-SUM($F697:L697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(N$3>A46taxremlife,A46taxvalue-SUM($F697:M697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(O$3>A46taxremlife,A46taxvalue-SUM($F697:N697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(P$3>A46taxremlife,A46taxvalue-SUM($F697:O697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(Q$3>A46taxremlife,A46taxvalue-SUM($F697:P697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:H699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:I699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:J699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:K699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:L699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:M699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:N699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:O699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:P699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:I700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:J700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:K700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:L700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:M700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:N700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:O700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:P700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:J701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:K701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:L701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:M701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:N701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:O701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:P701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:K702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:L702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:M702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:N702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:O702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:P702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:L703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:M703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:N703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:O703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:P703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E704),('RFM input'!$M$268-'RFM input'!$M$322)-SUM($M704:M704),('RFM input'!$M$268-'RFM input'!$M$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E704),('RFM input'!$M$268-'RFM input'!$M$322)-SUM($M704:N704),('RFM input'!$M$268-'RFM input'!$M$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E704),('RFM input'!$M$268-'RFM input'!$M$322)-SUM($M704:O704),('RFM input'!$M$268-'RFM input'!$M$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E704),('RFM input'!$M$268-'RFM input'!$M$322)-SUM($M704:P704),('RFM input'!$M$268-'RFM input'!$M$322)/A46taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E705),('RFM input'!$N$268-'RFM input'!$N$322)-SUM($N705:N705),('RFM input'!$N$268-'RFM input'!$N$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E705),('RFM input'!$N$268-'RFM input'!$N$322)-SUM($N705:O705),('RFM input'!$N$268-'RFM input'!$N$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E705),('RFM input'!$N$268-'RFM input'!$N$322)-SUM($N705:P705),('RFM input'!$N$268-'RFM input'!$N$322)/A46taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E706),('RFM input'!$O$268-'RFM input'!$O$322)-SUM($O706:O706),('RFM input'!$O$268-'RFM input'!$O$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E706),('RFM input'!$O$268-'RFM input'!$O$322)-SUM($O706:P706),('RFM input'!$O$268-'RFM input'!$O$322)/A46taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E707),('RFM input'!$P$268-'RFM input'!$P$322)-SUM($P707:P707),('RFM input'!$P$268-'RFM input'!$P$322)/A46taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"-SUM(H697:H708)","v":0},{"$f":"-SUM(I697:I708)","v":0},{"$f":"IF(COUNT($H709:I709)>='RFM input'!$AA$7,0, -SUM(J697:J708))","v":0},{"$f":"IF(COUNT($H709:J709)>='RFM input'!$AA$7,0, -SUM(K697:K708))","v":0},{"$f":"IF(COUNT($H709:K709)>='RFM input'!$AA$7,0, -SUM(L697:L708))","v":0},{"$f":"IF(COUNT($H709:L709)>='RFM input'!$AA$7,0, -SUM(M697:M708))","v":0},{"$f":"IF(COUNT($H709:M709)>='RFM input'!$AA$7,0, -SUM(N697:N708))","v":0},{"$f":"IF(COUNT($H709:N709)>='RFM input'!$AA$7,0, -SUM(O697:O708))","v":0},{"$f":"IF(COUNT($H709:O709)>='RFM input'!$AA$7,0, -SUM(P697:P708))","v":0},{"$f":"IF(COUNT($H709:P709)>='RFM input'!$AA$7,0, -SUM(Q697:Q708))","v":0}]
[null,{"$f":"Asset47","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A47taxremlife,A47taxvalue-SUM($F710:F710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(I$3>A47taxremlife,A47taxvalue-SUM($F710:H710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(J$3>A47taxremlife,A47taxvalue-SUM($F710:I710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(K$3>A47taxremlife,A47taxvalue-SUM($F710:J710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(L$3>A47taxremlife,A47taxvalue-SUM($F710:K710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(M$3>A47taxremlife,A47taxvalue-SUM($F710:L710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(N$3>A47taxremlife,A47taxvalue-SUM($F710:M710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(O$3>A47taxremlife,A47taxvalue-SUM($F710:N710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(P$3>A47taxremlife,A47taxvalue-SUM($F710:O710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(Q$3>A47taxremlife,A47taxvalue-SUM($F710:P710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:H712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:I712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:J712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:K712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:L712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:M712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:N712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:O712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:P712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:I713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:J713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:K713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:L713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:M713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:N713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:O713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:P713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:J714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:K714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:L714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:M714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:N714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:O714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:P714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:K715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:L715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:M715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:N715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:O715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:P715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:L716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:M716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:N716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:O716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:P716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E717),('RFM input'!$M$269-'RFM input'!$M$323)-SUM($M717:M717),('RFM input'!$M$269-'RFM input'!$M$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E717),('RFM input'!$M$269-'RFM input'!$M$323)-SUM($M717:N717),('RFM input'!$M$269-'RFM input'!$M$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E717),('RFM input'!$M$269-'RFM input'!$M$323)-SUM($M717:O717),('RFM input'!$M$269-'RFM input'!$M$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E717),('RFM input'!$M$269-'RFM input'!$M$323)-SUM($M717:P717),('RFM input'!$M$269-'RFM input'!$M$323)/A47taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E718),('RFM input'!$N$269-'RFM input'!$N$323)-SUM($N718:N718),('RFM input'!$N$269-'RFM input'!$N$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E718),('RFM input'!$N$269-'RFM input'!$N$323)-SUM($N718:O718),('RFM input'!$N$269-'RFM input'!$N$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E718),('RFM input'!$N$269-'RFM input'!$N$323)-SUM($N718:P718),('RFM input'!$N$269-'RFM input'!$N$323)/A47taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E719),('RFM input'!$O$269-'RFM input'!$O$323)-SUM($O719:O719),('RFM input'!$O$269-'RFM input'!$O$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E719),('RFM input'!$O$269-'RFM input'!$O$323)-SUM($O719:P719),('RFM input'!$O$269-'RFM input'!$O$323)/A47taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E720),('RFM input'!$P$269-'RFM input'!$P$323)-SUM($P720:P720),('RFM input'!$P$269-'RFM input'!$P$323)/A47taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"-SUM(H710:H721)","v":0},{"$f":"-SUM(I710:I721)","v":0},{"$f":"IF(COUNT($H722:I722)>='RFM input'!$AA$7,0, -SUM(J710:J721))","v":0},{"$f":"IF(COUNT($H722:J722)>='RFM input'!$AA$7,0, -SUM(K710:K721))","v":0},{"$f":"IF(COUNT($H722:K722)>='RFM input'!$AA$7,0, -SUM(L710:L721))","v":0},{"$f":"IF(COUNT($H722:L722)>='RFM input'!$AA$7,0, -SUM(M710:M721))","v":0},{"$f":"IF(COUNT($H722:M722)>='RFM input'!$AA$7,0, -SUM(N710:N721))","v":0},{"$f":"IF(COUNT($H722:N722)>='RFM input'!$AA$7,0, -SUM(O710:O721))","v":0},{"$f":"IF(COUNT($H722:O722)>='RFM input'!$AA$7,0, -SUM(P710:P721))","v":0},{"$f":"IF(COUNT($H722:P722)>='RFM input'!$AA$7,0, -SUM(Q710:Q721))","v":0}]
[null,{"$f":"Asset48","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A48taxremlife,A48taxvalue-SUM($F723:F723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(I$3>A48taxremlife,A48taxvalue-SUM($F723:H723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(J$3>A48taxremlife,A48taxvalue-SUM($F723:I723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(K$3>A48taxremlife,A48taxvalue-SUM($F723:J723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(L$3>A48taxremlife,A48taxvalue-SUM($F723:K723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(M$3>A48taxremlife,A48taxvalue-SUM($F723:L723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(N$3>A48taxremlife,A48taxvalue-SUM($F723:M723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(O$3>A48taxremlife,A48taxvalue-SUM($F723:N723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(P$3>A48taxremlife,A48taxvalue-SUM($F723:O723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(Q$3>A48taxremlife,A48taxvalue-SUM($F723:P723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:H725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:I725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:J725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:K725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:L725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:M725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:N725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:O725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:P725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:I726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:J726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:K726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:L726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:M726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:N726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:O726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:P726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:J727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:K727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:L727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:M727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:N727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:O727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:P727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:K728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:L728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:M728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:N728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:O728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:P728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:L729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:M729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:N729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:O729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:P729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E730),('RFM input'!$M$270-'RFM input'!$M$324)-SUM($M730:M730),('RFM input'!$M$270-'RFM input'!$M$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E730),('RFM input'!$M$270-'RFM input'!$M$324)-SUM($M730:N730),('RFM input'!$M$270-'RFM input'!$M$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E730),('RFM input'!$M$270-'RFM input'!$M$324)-SUM($M730:O730),('RFM input'!$M$270-'RFM input'!$M$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E730),('RFM input'!$M$270-'RFM input'!$M$324)-SUM($M730:P730),('RFM input'!$M$270-'RFM input'!$M$324)/A48taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E731),('RFM input'!$N$270-'RFM input'!$N$324)-SUM($N731:N731),('RFM input'!$N$270-'RFM input'!$N$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E731),('RFM input'!$N$270-'RFM input'!$N$324)-SUM($N731:O731),('RFM input'!$N$270-'RFM input'!$N$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E731),('RFM input'!$N$270-'RFM input'!$N$324)-SUM($N731:P731),('RFM input'!$N$270-'RFM input'!$N$324)/A48taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E732),('RFM input'!$O$270-'RFM input'!$O$324)-SUM($O732:O732),('RFM input'!$O$270-'RFM input'!$O$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E732),('RFM input'!$O$270-'RFM input'!$O$324)-SUM($O732:P732),('RFM input'!$O$270-'RFM input'!$O$324)/A48taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E733),('RFM input'!$P$270-'RFM input'!$P$324)-SUM($P733:P733),('RFM input'!$P$270-'RFM input'!$P$324)/A48taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"-SUM(H723:H734)","v":0},{"$f":"-SUM(I723:I734)","v":0},{"$f":"IF(COUNT($H735:I735)>='RFM input'!$AA$7,0, -SUM(J723:J734))","v":0},{"$f":"IF(COUNT($H735:J735)>='RFM input'!$AA$7,0, -SUM(K723:K734))","v":0},{"$f":"IF(COUNT($H735:K735)>='RFM input'!$AA$7,0, -SUM(L723:L734))","v":0},{"$f":"IF(COUNT($H735:L735)>='RFM input'!$AA$7,0, -SUM(M723:M734))","v":0},{"$f":"IF(COUNT($H735:M735)>='RFM input'!$AA$7,0, -SUM(N723:N734))","v":0},{"$f":"IF(COUNT($H735:N735)>='RFM input'!$AA$7,0, -SUM(O723:O734))","v":0},{"$f":"IF(COUNT($H735:O735)>='RFM input'!$AA$7,0, -SUM(P723:P734))","v":0},{"$f":"IF(COUNT($H735:P735)>='RFM input'!$AA$7,0, -SUM(Q723:Q734))","v":0}]
[null,{"$f":"Asset49","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A49taxremlife,A49taxvalue-SUM($F736:F736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(I$3>A49taxremlife,A49taxvalue-SUM($F736:H736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(J$3>A49taxremlife,A49taxvalue-SUM($F736:I736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(K$3>A49taxremlife,A49taxvalue-SUM($F736:J736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(L$3>A49taxremlife,A49taxvalue-SUM($F736:K736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(M$3>A49taxremlife,A49taxvalue-SUM($F736:L736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(N$3>A49taxremlife,A49taxvalue-SUM($F736:M736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(O$3>A49taxremlife,A49taxvalue-SUM($F736:N736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(P$3>A49taxremlife,A49taxvalue-SUM($F736:O736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(Q$3>A49taxremlife,A49taxvalue-SUM($F736:P736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:H738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:I738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:J738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:K738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:L738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:M738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:N738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:O738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:P738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:I739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:J739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:K739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:L739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:M739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:N739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:O739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:P739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:J740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:K740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:L740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:M740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:N740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:O740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:P740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:K741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:L741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:M741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:N741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:O741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:P741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:L742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:M742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:N742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:O742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:P742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E743),('RFM input'!$M$271-'RFM input'!$M$325)-SUM($M743:M743),('RFM input'!$M$271-'RFM input'!$M$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E743),('RFM input'!$M$271-'RFM input'!$M$325)-SUM($M743:N743),('RFM input'!$M$271-'RFM input'!$M$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E743),('RFM input'!$M$271-'RFM input'!$M$325)-SUM($M743:O743),('RFM input'!$M$271-'RFM input'!$M$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E743),('RFM input'!$M$271-'RFM input'!$M$325)-SUM($M743:P743),('RFM input'!$M$271-'RFM input'!$M$325)/A49taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E744),('RFM input'!$N$271-'RFM input'!$N$325)-SUM($N744:N744),('RFM input'!$N$271-'RFM input'!$N$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E744),('RFM input'!$N$271-'RFM input'!$N$325)-SUM($N744:O744),('RFM input'!$N$271-'RFM input'!$N$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E744),('RFM input'!$N$271-'RFM input'!$N$325)-SUM($N744:P744),('RFM input'!$N$271-'RFM input'!$N$325)/A49taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E745),('RFM input'!$O$271-'RFM input'!$O$325)-SUM($O745:O745),('RFM input'!$O$271-'RFM input'!$O$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E745),('RFM input'!$O$271-'RFM input'!$O$325)-SUM($O745:P745),('RFM input'!$O$271-'RFM input'!$O$325)/A49taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E746),('RFM input'!$P$271-'RFM input'!$P$325)-SUM($P746:P746),('RFM input'!$P$271-'RFM input'!$P$325)/A49taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"-SUM(H736:H747)","v":0},{"$f":"-SUM(I736:I747)","v":0},{"$f":"IF(COUNT($H748:I748)>='RFM input'!$AA$7,0, -SUM(J736:J747))","v":0},{"$f":"IF(COUNT($H748:J748)>='RFM input'!$AA$7,0, -SUM(K736:K747))","v":0},{"$f":"IF(COUNT($H748:K748)>='RFM input'!$AA$7,0, -SUM(L736:L747))","v":0},{"$f":"IF(COUNT($H748:L748)>='RFM input'!$AA$7,0, -SUM(M736:M747))","v":0},{"$f":"IF(COUNT($H748:M748)>='RFM input'!$AA$7,0, -SUM(N736:N747))","v":0},{"$f":"IF(COUNT($H748:N748)>='RFM input'!$AA$7,0, -SUM(O736:O747))","v":0},{"$f":"IF(COUNT($H748:O748)>='RFM input'!$AA$7,0, -SUM(P736:P747))","v":0},{"$f":"IF(COUNT($H748:P748)>='RFM input'!$AA$7,0, -SUM(Q736:Q747))","v":0}]
[null,{"$f":"Asset50","v":"Equity raising costs"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A50taxremlife,A50taxvalue-SUM($F749:F749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(I$3>A50taxremlife,A50taxvalue-SUM($F749:H749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(J$3>A50taxremlife,A50taxvalue-SUM($F749:I749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(K$3>A50taxremlife,A50taxvalue-SUM($F749:J749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(L$3>A50taxremlife,A50taxvalue-SUM($F749:K749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(M$3>A50taxremlife,A50taxvalue-SUM($F749:L749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(N$3>A50taxremlife,A50taxvalue-SUM($F749:M749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(O$3>A50taxremlife,A50taxvalue-SUM($F749:N749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(P$3>A50taxremlife,A50taxvalue-SUM($F749:O749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(Q$3>A50taxremlife,A50taxvalue-SUM($F749:P749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:H751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:I751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:J751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:K751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:L751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:M751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:N751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:O751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:P751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:I752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:J752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:K752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:L752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:M752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:N752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:O752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:P752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:J753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:K753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:L753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:M753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:N753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:O753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:P753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:K754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:L754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:M754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:N754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:O754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:P754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:L755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:M755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:N755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:O755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:P755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E756),('RFM input'!$M$272-'RFM input'!$M$326)-SUM($M756:M756),('RFM input'!$M$272-'RFM input'!$M$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E756),('RFM input'!$M$272-'RFM input'!$M$326)-SUM($M756:N756),('RFM input'!$M$272-'RFM input'!$M$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E756),('RFM input'!$M$272-'RFM input'!$M$326)-SUM($M756:O756),('RFM input'!$M$272-'RFM input'!$M$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E756),('RFM input'!$M$272-'RFM input'!$M$326)-SUM($M756:P756),('RFM input'!$M$272-'RFM input'!$M$326)/A50taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E757),('RFM input'!$N$272-'RFM input'!$N$326)-SUM($N757:N757),('RFM input'!$N$272-'RFM input'!$N$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E757),('RFM input'!$N$272-'RFM input'!$N$326)-SUM($N757:O757),('RFM input'!$N$272-'RFM input'!$N$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E757),('RFM input'!$N$272-'RFM input'!$N$326)-SUM($N757:P757),('RFM input'!$N$272-'RFM input'!$N$326)/A50taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E758),('RFM input'!$O$272-'RFM input'!$O$326)-SUM($O758:O758),('RFM input'!$O$272-'RFM input'!$O$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E758),('RFM input'!$O$272-'RFM input'!$O$326)-SUM($O758:P758),('RFM input'!$O$272-'RFM input'!$O$326)/A50taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E759),('RFM input'!$P$272-'RFM input'!$P$326)-SUM($P759:P759),('RFM input'!$P$272-'RFM input'!$P$326)/A50taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"-SUM(H749:H760)","v":0},{"$f":"-SUM(I749:I760)","v":0},{"$f":"IF(COUNT($H761:I761)>='RFM input'!$AA$7,0, -SUM(J749:J760))","v":0},{"$f":"IF(COUNT($H761:J761)>='RFM input'!$AA$7,0, -SUM(K749:K760))","v":0},{"$f":"IF(COUNT($H761:K761)>='RFM input'!$AA$7,0, -SUM(L749:L760))","v":0},{"$f":"IF(COUNT($H761:L761)>='RFM input'!$AA$7,0, -SUM(M749:M760))","v":0},{"$f":"IF(COUNT($H761:M761)>='RFM input'!$AA$7,0, -SUM(N749:N760))","v":0},{"$f":"IF(COUNT($H761:N761)>='RFM input'!$AA$7,0, -SUM(O749:O760))","v":0},{"$f":"IF(COUNT($H761:O761)>='RFM input'!$AA$7,0, -SUM(P749:P760))","v":0},{"$f":"IF(COUNT($H761:P761)>='RFM input'!$AA$7,0, -SUM(Q749:Q760))","v":0}]

{"sheet":"RAB remaining lives","index":10,"n_rows":2711,"n_cols":23,"rows_kept":2711,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Asset Lives Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"AusNet (T) - Asset Lives Roll Forward - TNSP RFM - version 3"}]
[]
[]
[null,"Weighted Average Remaining Asset Life - based on year-by-year tracked capex"]
[null,null,"Start value",{"$f":"C8","v":"2014-15"},{"$f":"IF(LEN(D6)>4,CONCATENATE(LEFT(D6,4)+1&\"-\"&IF(D6>\"2007-08\",,\"0\")&RIGHT(D6,2)+1),D6+1)","v":"2015-16"},{"$f":"IF(LEN(E6)>4,CONCATENATE(LEFT(E6,4)+1&\"-\"&IF(E6>\"2007-08\",,\"0\")&RIGHT(E6,2)+1),E6+1)","v":"2016-17"},"2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34"]
[]
[null,"First regulatory year",{"$f":"'RFM input'!Z7","v":"2014-15"}]
[null,"Actual CPI Inflation Rate",{"$f":"INDEX('RFM input'!$E$384:$Q$386,2,MATCH(D$6,'RFM input'!$E$384:$Q$384,0)-1)","v":2.74509803921568E-2},{"$f":"INDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(D$6,'RFM input'!$E$384:$Q$384,0))","v":2.3076923076923217E-2},{"$f":"INDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(E$6,'RFM input'!$E$384:$Q$384,0))","v":1.5037593984962294E-2},{"$f":"INDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(F$6,'RFM input'!$E$384:$Q$384,0))","v":2.35E-2},{"$f":"INDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(G$6,'RFM input'!$E$384:$Q$384,0))","v":2.4448319213573214E-2},{"$f":"INDEX('RFM input'!$E$384:$Q$392,MATCH($B9,'RFM input'!$E$384:$E$392,0),MATCH(H$6,'RFM input'!$E$384:$Q$384,0))","v":2.4448319213573214E-2}]
[null,"Actual CPI (one year lagged)",1,{"$f":"C10*(1+C9)","v":1.0274509803921568},{"$f":"D10*(1+D9)","v":1.0511613876319759},{"$f":"E10*(1+E9)","v":1.0669683257918552},1.0920420814479639,{"$f":"G10*(1+G9)","v":1.1187406748498585},1.146092003985796,1.146092003985796,1.146092003985796,1.146092003985796,1.146092003985796,1.146092003985796,1.146092003985796,1.146092003985796,1.146092003985796,1.146092003985796,1.146092003985796,1.146092003985796,1.146092003985796,1.146092003985796,1.146092003985796]
[null,"Nominal Vanilla WACC (fixed real time varying)",{"$f":"INDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(D$6,'RFM input'!$E$384:$Q$384,0)-1)","v":9.9259378183478963E-2},{"$f":"INDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(D$6,'RFM input'!$E$384:$Q$384,0))","v":7.7240199824530453E-2},{"$f":"INDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(E$6,'RFM input'!$E$384:$Q$384,0))","v":6.877525619992686E-2},{"$f":"INDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(F$6,'RFM input'!$E$384:$Q$384,0))","v":7.7685675095134687E-2},{"$f":"INDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(G$6,'RFM input'!$E$384:$Q$384,0))","v":9.4944762849060726E-2},{"$f":"INDEX('RFM input'!$E$384:$Q$392,MATCH($B11,'RFM input'!$E$384:$E$392,0),MATCH(H$6,'RFM input'!$E$384:$Q$384,0))","v":9.4944762849060726E-2}]
[]
["Asset Class 1",{"$f":"VLOOKUP($A13,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Secondary"}]
[{"$f":"VALUE(REPLACE(A13,1,12,\"\"))","v":1},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A14,0)","v":132.44142914738333},{"$f":"OFFSET('RFM input'!H$222,$A14,0)-OFFSET('RFM input'!H$276,$A14,0)","v":40.112395986908169},{"$f":"OFFSET('RFM input'!I$222,$A14,0)-OFFSET('RFM input'!I$276,$A14,0)","v":29.758079127640293},{"$f":"OFFSET('RFM input'!J$222,$A14,0)-OFFSET('RFM input'!J$276,$A14,0)","v":22.948498592767294},{"$f":"OFFSET('RFM input'!K$222,$A14,0)-OFFSET('RFM input'!K$276,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A14,0)-OFFSET('RFM input'!L$276,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A14,0)-OFFSET('RFM input'!M$276,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A14,0)-OFFSET('RFM input'!N$276,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A14,0)-OFFSET('RFM input'!O$276,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A14,0)-OFFSET('RFM input'!P$276,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A14,0)-OFFSET('RFM input'!Q$276,$A14,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A14,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":15}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A14,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A14,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A14,0),0)","v":18.174606250151914},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A14,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A14,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A14,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A14,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A14,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A14,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A14,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A14,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A14,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A14,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A14,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A14,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A14,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A14,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A14,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A14,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A14,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D16=0,C18=0),0,\nIF(AND(D16<>0,C18=0),(D16/D$10),\nIF(AND(D17<>0,C18<>0),(C18-(C18/C42))+(D16/D$10),\nIF(C42<1,0,(C18-(C18/C42))))))","v":0},{"$f":"IF(AND(E16=0,D18=0),0,\nIF(AND(E16<>0,D18=0),(E16/E$10),\nIF(AND(E17<>0,D18<>0),(D18-(D18/D42))+(E16/E$10),\nIF(D42<1,0,(D18-(D18/D42))))))","v":0},17.033876086868418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C14/C$10","v":132.44142914738333},{"$f":"IF(C43=\"n/a\",C19,IFERROR(IF((OFFSET($C19,0,$A19))<0,\nMIN(0,C19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19)))),\nMAX(0,C19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19))))),0))","v":0},{"$f":"IF(D43=\"n/a\",D19,IFERROR(IF((OFFSET($C19,0,$A19))<0,\nMIN(0,D19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19)))),\nMAX(0,D19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A20)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D14*((1+D$11)^0.5)/D$10)","v":40.520404207277437},{"$f":"IF(D44=\"n/a\",D20,IFERROR(IF((OFFSET($C20,0,$A20))<0,\nMIN(0,D20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20)))),\nMAX(0,D20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20))))),0))","v":37.819043926792276},{"$f":"IF(E44=\"n/a\",E20,IFERROR(IF((OFFSET($C20,0,$A20))<0,\nMIN(0,E20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20)))),\nMAX(0,E20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20))))),0))","v":35.117683646307114},32.416323365821953,29.714963085336791,27.013602804851629,24.312242524366468,21.610882243881306,18.909521963396145,16.208161682910983,13.506801402425822,10.80544112194066,8.1040808414554988,5.4027205609703364,2.701360280485174,1.1546319456101628E-14,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E14*((1+E$11)^0.5)/E$10)","v":29.267032512781643},{"$f":"IF(E45=\"n/a\",E21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,E21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,E21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":27.315897011929533},{"$f":"IF(F45=\"n/a\",F21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,F21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,F21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":25.364761511077422},{"$f":"IF(G45=\"n/a\",G21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,G21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,G21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":23.413626010225311},{"$f":"IF(H45=\"n/a\",H21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,H21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,H21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":21.4624905093732},{"$f":"IF(I45=\"n/a\",I21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,I21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,I21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":19.51135500852109},{"$f":"IF(J45=\"n/a\",J21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,J21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,J21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":17.560219507668979},{"$f":"IF(K45=\"n/a\",K21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,K21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,K21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":15.60908400681687},{"$f":"IF(L45=\"n/a\",L21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,L21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,L21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":13.657948505964761},{"$f":"IF(M45=\"n/a\",M21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,M21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,M21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":11.706813005112652},{"$f":"IF(N45=\"n/a\",N21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,N21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,N21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":9.755677504260543},{"$f":"IF(O45=\"n/a\",O21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,O21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,O21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":7.8045420034084332},{"$f":"IF(P45=\"n/a\",P21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,P21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,P21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":5.8534065025563233},{"$f":"IF(Q45=\"n/a\",Q21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,Q21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,Q21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":3.9022710017042135},{"$f":"IF(R45=\"n/a\",R21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,R21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,R21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":1.9511355008521039},{"$f":"IF(S45=\"n/a\",S21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,S21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,S21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":0},{"$f":"IF(T45=\"n/a\",T21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,T21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,T21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":0},{"$f":"IF(U45=\"n/a\",U21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,U21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,U21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":0},{"$f":"IF(V45=\"n/a\",V21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,V21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,V21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":0}]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F14*((1+F$11)^0.5)/F$10)","v":22.327947640112061},{"$f":"IF(F46=\"n/a\",F22,IFERROR(IF((OFFSET($C22,0,$A22))<0,\nMIN(0,F22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22)))),\nMAX(0,F22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22))))),0))","v":20.839417797437925},19.350887954763788,17.862358112089652,16.373828269415515,14.885298426741379,13.396768584067242,11.908238741393106,10.419708898718969,8.931179056044833,7.4426492133706956,5.9541193706965583,4.4655895280224209,2.9770596853482836,1.4885298426741462,8.8817841970012523E-15,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G14*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G47=\"n/a\",G23,IFERROR(IF((OFFSET($C23,0,$A23))<0,\nMIN(0,G23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23)))),\nMAX(0,G23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H14*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H48=\"n/a\",H24,IFERROR(IF((OFFSET($C24,0,$A24))<0,\nMIN(0,H24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24)))),\nMAX(0,H24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I14*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I49=\"n/a\",I25,IFERROR(IF((OFFSET($C25,0,$A25))<0,\nMIN(0,I25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25)))),\nMAX(0,I25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J14*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J50=\"n/a\",J26,IFERROR(IF((OFFSET($C26,0,$A26))<0,\nMIN(0,J26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26)))),\nMAX(0,J26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K14*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K51=\"n/a\",K27,IFERROR(IF((OFFSET($C27,0,$A27))<0,\nMIN(0,K27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27)))),\nMAX(0,K27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L14*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L52=\"n/a\",L28,IFERROR(IF((OFFSET($C28,0,$A28))<0,\nMIN(0,L28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28)))),\nMAX(0,L28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M14*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M53=\"n/a\",M29,IFERROR(IF((OFFSET($C29,0,$A29))<0,\nMIN(0,M29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29)))),\nMAX(0,M29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N14*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N54=\"n/a\",N30,IFERROR(IF((OFFSET($C30,0,$A30))<0,\nMIN(0,N30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30)))),\nMAX(0,N30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O14*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O55=\"n/a\",O31,IFERROR(IF((OFFSET($C31,0,$A31))<0,\nMIN(0,O31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31)))),\nMAX(0,O31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P14*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P56=\"n/a\",P32,IFERROR(IF((OFFSET($C32,0,$A32))<0,\nMIN(0,P32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32)))),\nMAX(0,P32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q14*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q57=\"n/a\",Q33,IFERROR(IF((OFFSET($C33,0,$A33))<0,\nMIN(0,Q33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33)))),\nMAX(0,Q33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R14*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R58=\"n/a\",R34,IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,R34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34)))),\nMAX(0,R34-(OFFSET($C34,0,$A34)/(OFFSET($C29,-$A33,$A34))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S14*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S59=\"n/a\",S35,IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,S35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35)))),\nMAX(0,S35-(OFFSET($C35,0,$A35)/(OFFSET($C30,-$A34,$A35))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T14*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T60=\"n/a\",T36,IFERROR(IF((OFFSET($C36,0,$A36))<0,\nMIN(0,T36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36)))),\nMAX(0,T36-(OFFSET($C36,0,$A36)/(OFFSET($C31,-$A35,$A36))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U14*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U61=\"n/a\",U37,IFERROR(IF((OFFSET($C37,0,$A37))<0,\nMIN(0,U37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37)))),\nMAX(0,U37-(OFFSET($C37,0,$A37)/(OFFSET($C32,-$A36,$A37))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V14*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V62=\"n/a\",V38,IFERROR(IF((OFFSET($C38,0,$A38))<0,\nMIN(0,V38-(OFFSET($C38,0,$A38)/(OFFSET($C33,-$A37,$A38)))),\nMAX(0,V38-(OFFSET($C38,0,$A38)/(OFFSET($C33,-$A37,$A38))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A39)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W14*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C42<1,D16=0),0,\nIF(D16=0,C42-1,\nIF(C42<1,D17,\n(((C42-1)*(C18-(C18/(C42))))+((D16/D$10)*D17))/(D18))))","v":0},{"$f":"IF(AND(D42<1,E16=0),0,\nIF(E16=0,D42-1,\nIF(D42<1,E17,\n(((D42-1)*(D18-(D18/(D42))))+((E16/E$10)*E17))/(E18))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Start RAB",{"$f":"C15","v":0},{"$f":"IF(C43=\"n/a\",\"n/a\",MAX(0,C43-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A20)","v":"RL Capex 2014-15"},null,{"$f":"D15","v":15},{"$f":"IF(D44=\"n/a\",\"n/a\",MAX(0,D44-1))","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E15","v":15},{"$f":"IF(E45=\"n/a\",\"n/a\",MAX(0,E45-1))","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F15","v":15},{"$f":"IF(F46=\"n/a\",\"n/a\",MAX(0,F46-1))","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G15","v":15},{"$f":"IF(G47=\"n/a\",\"n/a\",MAX(0,G47-1))","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H15","v":15},{"$f":"IF(H48=\"n/a\",\"n/a\",MAX(0,H48-1))","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I15","v":15},{"$f":"IF(I49=\"n/a\",\"n/a\",MAX(0,I49-1))","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J15","v":15},{"$f":"IF(J50=\"n/a\",\"n/a\",MAX(0,J50-1))","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K15","v":15},{"$f":"IF(K51=\"n/a\",\"n/a\",MAX(0,K51-1))","v":14},13,12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L15","v":15},{"$f":"IF(L52=\"n/a\",\"n/a\",MAX(0,L52-1))","v":14},13,12,11,10,9,8,7,6,5,4]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M15","v":15},{"$f":"IF(M53=\"n/a\",\"n/a\",MAX(0,M53-1))","v":14},13,12,11,10,9,8,7,6,5]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N15","v":0},{"$f":"IF(N54=\"n/a\",\"n/a\",MAX(0,N54-1))","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O15","v":0},{"$f":"IF(O55=\"n/a\",\"n/a\",MAX(0,O55-1))","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P15","v":0},{"$f":"IF(P56=\"n/a\",\"n/a\",MAX(0,P56-1))","v":0},0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q15","v":0},{"$f":"IF(Q57=\"n/a\",\"n/a\",MAX(0,Q57-1))","v":0},0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R15","v":0},{"$f":"IF(R58=\"n/a\",\"n/a\",MAX(0,R58-1))","v":0},0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S15","v":0},{"$f":"IF(S59=\"n/a\",\"n/a\",MAX(0,S59-1))","v":0},0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T15","v":0},{"$f":"IF(T60=\"n/a\",\"n/a\",MAX(0,T60-1))","v":0},0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U15","v":0},{"$f":"IF(U61=\"n/a\",\"n/a\",MAX(0,U61-1))","v":0},0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V15","v":0},{"$f":"IF(V62=\"n/a\",\"n/a\",MAX(0,V62-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W15","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C15<>\"n/a\",C15<>\"n/a\"),IF(SUM(C18:C40)=0,0,IF((SUMPRODUCT(C18:C40,C42:C64)/SUM(C18:C40))<0,1,(SUMPRODUCT(C18:C40,C42:C64)/SUM(C18:C40)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C15<>\"n/a\",D15<>\"n/a\"),IF(SUM(D18:D40)=0,0,IF((SUMPRODUCT(D18:D40,D42:D64)/SUM(D18:D40))<0,1,(SUMPRODUCT(D18:D40,D42:D64)/SUM(D18:D40)))),\"n/a\"))","v":15},{"$f":"(IF(OR($C15<>\"n/a\",E15<>\"n/a\"),IF(SUM(E18:E40)=0,0,IF((SUMPRODUCT(E18:E40,E42:E64)/SUM(E18:E40))<0,1,(SUMPRODUCT(E18:E40,E42:E64)/SUM(E18:E40)))),\"n/a\"))","v":14.436260906376649},11.531676378321439,12.852749535113785,11.857006761743373,10.862052180959836,9.8681270145832833,8.8755820995301704,7.8849481313542915,6.8970678645717385,5.9133650129353859,4.9364490998263557,3.9716747067810569,3.0320389839758337,2.1593815208663716,1.6040872110107236,1,0,0,0]
[]
["Asset Class 2",{"$f":"VLOOKUP($A67,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Switchgear"}]
[{"$f":"VALUE(REPLACE(A67,1,12,\"\"))","v":2},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A68,0)","v":568.85379627605039},{"$f":"OFFSET('RFM input'!H$222,$A68,0)-OFFSET('RFM input'!H$276,$A68,0)","v":38.119500725857442},{"$f":"OFFSET('RFM input'!I$222,$A68,0)-OFFSET('RFM input'!I$276,$A68,0)","v":43.867901598456996},{"$f":"OFFSET('RFM input'!J$222,$A68,0)-OFFSET('RFM input'!J$276,$A68,0)","v":52.053710524416161},{"$f":"OFFSET('RFM input'!K$222,$A68,0)-OFFSET('RFM input'!K$276,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A68,0)-OFFSET('RFM input'!L$276,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A68,0)-OFFSET('RFM input'!M$276,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A68,0)-OFFSET('RFM input'!N$276,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A68,0)-OFFSET('RFM input'!O$276,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A68,0)-OFFSET('RFM input'!P$276,$A68,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A68,0)-OFFSET('RFM input'!Q$276,$A68,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A68,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A68,0)","v":45}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A68,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A68,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A68,0),0)","v":25.222234286533443},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A68,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A68,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A68,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A68,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A68,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A68,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A68,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A68,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A68,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A68,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A68,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A68,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A68,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A68,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A68,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A68,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A68,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D70=0,C72=0),0,\nIF(AND(D70<>0,C72=0),(D70/D$10),\nIF(AND(D71<>0,C72<>0),(C72-(C72/C96))+(D70/D$10),\nIF(C96<1,0,(C72-(C72/C96))))))","v":0},{"$f":"IF(AND(E70=0,D72=0),0,\nIF(AND(E70<>0,D72=0),(E70/E$10),\nIF(AND(E71<>0,D72<>0),(D72-(D72/D96))+(E70/E$10),\nIF(D96<1,0,(D72-(D72/D96))))))","v":0},{"$f":"IF(AND(F70=0,E72=0),0,\nIF(AND(F70<>0,E72=0),(F70/F$10),\nIF(AND(F71<>0,E72<>0),(E72-(E72/E96))+(F70/F$10),\nIF(E96<1,0,(E72-(E72/E96))))))","v":23.639159361000385},{"$f":"IF(AND(G70=0,F72=0),0,\nIF(AND(G70<>0,F72=0),(G70/G$10),\nIF(AND(G71<>0,F72<>0),(F72-(F72/F96))+(G70/G$10),\nIF(F96<1,0,(F72-(F72/F96))))))","v":0},{"$f":"IF(AND(H70=0,G72=0),0,\nIF(AND(H70<>0,G72=0),(H70/H$10),\nIF(AND(H71<>0,G72<>0),(G72-(G72/G96))+(H70/H$10),\nIF(G96<1,0,(G72-(G72/G96))))))","v":0},{"$f":"IF(AND(I70=0,H72=0),0,\nIF(AND(I70<>0,H72=0),(I70/I$10),\nIF(AND(I71<>0,H72<>0),(H72-(H72/H96))+(I70/I$10),\nIF(H96<1,0,(H72-(H72/H96))))))","v":0},{"$f":"IF(AND(J70=0,I72=0),0,\nIF(AND(J70<>0,I72=0),(J70/J$10),\nIF(AND(J71<>0,I72<>0),(I72-(I72/I96))+(J70/J$10),\nIF(I96<1,0,(I72-(I72/I96))))))","v":0},{"$f":"IF(AND(K70=0,J72=0),0,\nIF(AND(K70<>0,J72=0),(K70/K$10),\nIF(AND(K71<>0,J72<>0),(J72-(J72/J96))+(K70/K$10),\nIF(J96<1,0,(J72-(J72/J96))))))","v":0},{"$f":"IF(AND(L70=0,K72=0),0,\nIF(AND(L70<>0,K72=0),(L70/L$10),\nIF(AND(L71<>0,K72<>0),(K72-(K72/K96))+(L70/L$10),\nIF(K96<1,0,(K72-(K72/K96))))))","v":0},{"$f":"IF(AND(M70=0,L72=0),0,\nIF(AND(M70<>0,L72=0),(M70/M$10),\nIF(AND(M71<>0,L72<>0),(L72-(L72/L96))+(M70/M$10),\nIF(L96<1,0,(L72-(L72/L96))))))","v":0},{"$f":"IF(AND(N70=0,M72=0),0,\nIF(AND(N70<>0,M72=0),(N70/N$10),\nIF(AND(N71<>0,M72<>0),(M72-(M72/M96))+(N70/N$10),\nIF(M96<1,0,(M72-(M72/M96))))))","v":0},{"$f":"IF(AND(O70=0,N72=0),0,\nIF(AND(O70<>0,N72=0),(O70/O$10),\nIF(AND(O71<>0,N72<>0),(N72-(N72/N96))+(O70/O$10),\nIF(N96<1,0,(N72-(N72/N96))))))","v":0},{"$f":"IF(AND(P70=0,O72=0),0,\nIF(AND(P70<>0,O72=0),(P70/P$10),\nIF(AND(P71<>0,O72<>0),(O72-(O72/O96))+(P70/P$10),\nIF(O96<1,0,(O72-(O72/O96))))))","v":0},{"$f":"IF(AND(Q70=0,P72=0),0,\nIF(AND(Q70<>0,P72=0),(Q70/Q$10),\nIF(AND(Q71<>0,P72<>0),(P72-(P72/P96))+(Q70/Q$10),\nIF(P96<1,0,(P72-(P72/P96))))))","v":0},{"$f":"IF(AND(R70=0,Q72=0),0,\nIF(AND(R70<>0,Q72=0),(R70/R$10),\nIF(AND(R71<>0,Q72<>0),(Q72-(Q72/Q96))+(R70/R$10),\nIF(Q96<1,0,(Q72-(Q72/Q96))))))","v":0},{"$f":"IF(AND(S70=0,R72=0),0,\nIF(AND(S70<>0,R72=0),(S70/S$10),\nIF(AND(S71<>0,R72<>0),(R72-(R72/R96))+(S70/S$10),\nIF(R96<1,0,(R72-(R72/R96))))))","v":0},{"$f":"IF(AND(T70=0,S72=0),0,\nIF(AND(T70<>0,S72=0),(T70/T$10),\nIF(AND(T71<>0,S72<>0),(S72-(S72/S96))+(T70/T$10),\nIF(S96<1,0,(S72-(S72/S96))))))","v":0},{"$f":"IF(AND(U70=0,T72=0),0,\nIF(AND(U70<>0,T72=0),(U70/U$10),\nIF(AND(U71<>0,T72<>0),(T72-(T72/T96))+(U70/U$10),\nIF(T96<1,0,(T72-(T72/T96))))))","v":0},{"$f":"IF(AND(V70=0,U72=0),0,\nIF(AND(V70<>0,U72=0),(V70/V$10),\nIF(AND(V71<>0,U72<>0),(U72-(U72/U96))+(V70/V$10),\nIF(U96<1,0,(U72-(U72/U96))))))","v":0},{"$f":"IF(AND(W70=0,V72=0),0,\nIF(AND(W70<>0,V72=0),(W70/W$10),\nIF(AND(W71<>0,V72<>0),(V72-(V72/V96))+(W70/W$10),\nIF(V96<1,0,(V72-(V72/V96))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C68/C$10","v":568.85379627605039},{"$f":"IF(C97=\"n/a\",C73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,C73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,C73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},{"$f":"IF(D97=\"n/a\",D73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,D73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,D73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},{"$f":"IF(E97=\"n/a\",E73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,E73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,E73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},{"$f":"IF(F97=\"n/a\",F73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,F73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,F73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},{"$f":"IF(G97=\"n/a\",G73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,G73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,G73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},{"$f":"IF(H97=\"n/a\",H73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},{"$f":"IF(I97=\"n/a\",I73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,I73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,I73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},{"$f":"IF(J97=\"n/a\",J73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,J73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,J73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},{"$f":"IF(K97=\"n/a\",K73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,K73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,K73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},{"$f":"IF(L97=\"n/a\",L73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,L73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,L73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},{"$f":"IF(M97=\"n/a\",M73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,M73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,M73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},{"$f":"IF(N97=\"n/a\",N73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,N73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,N73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},{"$f":"IF(O97=\"n/a\",O73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,O73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,O73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},{"$f":"IF(P97=\"n/a\",P73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,P73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,P73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},{"$f":"IF(Q97=\"n/a\",Q73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,Q73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,Q73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},{"$f":"IF(R97=\"n/a\",R73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,R73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,R73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},{"$f":"IF(S97=\"n/a\",S73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,S73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,S73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},{"$f":"IF(T97=\"n/a\",T73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,T73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,T73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},{"$f":"IF(U97=\"n/a\",U73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,U73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,U73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},{"$f":"IF(V97=\"n/a\",V73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,V73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,V73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A74)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D68*((1+D$11)^0.5)/D$10)","v":38.507237964430736},{"$f":"IF(D98=\"n/a\",D74,IFERROR(IF((OFFSET($C74,0,$A74))<0,\nMIN(0,D74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74)))),\nMAX(0,D74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74))))),0))","v":37.651521565221167},36.795805166011597,35.940088766802027,35.084372367592458,34.228655968382888,33.372939569173319,32.517223169963749,31.661506770754176,30.805790371544603,29.95007397233503,29.094357573125457,28.238641173915884,27.382924774706311,26.527208375496738,25.671491976287165,24.815775577077591,23.960059177868018,23.104342778658445,22.248626379448872]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E68*((1+E$11)^0.5)/E$10)","v":43.144024748460097},{"$f":"IF(E99=\"n/a\",E75,IFERROR(IF((OFFSET($C75,0,$A75))<0,\nMIN(0,E75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75)))),\nMAX(0,E75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75))))),0))","v":42.185268642938759},41.22651253741742,40.267756431896082,39.309000326374743,38.350244220853405,37.391488115332066,36.432732009810728,35.473975904289389,34.515219798768051,33.556463693246712,32.597707587725374,31.638951482204039,30.680195376682704,29.721439271161369,28.762683165640034,27.803927060118699,26.845170954597364,25.886414849076029]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F68*((1+F$11)^0.5)/F$10)","v":50.646124772146209},{"$f":"IF(F100=\"n/a\",F76,IFERROR(IF((OFFSET($C76,0,$A76))<0,\nMIN(0,F76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76)))),\nMAX(0,F76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76))))),0))","v":49.52065533276518},48.395185893384152,47.269716454003124,46.144247014622096,45.018777575241067,43.893308135860039,42.767838696479011,41.642369257097982,40.516899817716954,39.391430378335926,38.265960938954898,37.140491499573869,36.015022060192841,34.889552620811813,33.764083181430784,32.638613742049756,31.513144302668728]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G68*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G101=\"n/a\",G77,IFERROR(IF((OFFSET($C77,0,$A77))<0,\nMIN(0,G77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77)))),\nMAX(0,G77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H68*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H102=\"n/a\",H78,IFERROR(IF((OFFSET($C78,0,$A78))<0,\nMIN(0,H78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78)))),\nMAX(0,H78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I68*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I103=\"n/a\",I79,IFERROR(IF((OFFSET($C79,0,$A79))<0,\nMIN(0,I79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79)))),\nMAX(0,I79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J68*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J104=\"n/a\",J80,IFERROR(IF((OFFSET($C80,0,$A80))<0,\nMIN(0,J80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80)))),\nMAX(0,J80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K68*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K105=\"n/a\",K81,IFERROR(IF((OFFSET($C81,0,$A81))<0,\nMIN(0,K81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81)))),\nMAX(0,K81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L68*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L106=\"n/a\",L82,IFERROR(IF((OFFSET($C82,0,$A82))<0,\nMIN(0,L82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82)))),\nMAX(0,L82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M68*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M107=\"n/a\",M83,IFERROR(IF((OFFSET($C83,0,$A83))<0,\nMIN(0,M83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83)))),\nMAX(0,M83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N68*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N108=\"n/a\",N84,IFERROR(IF((OFFSET($C84,0,$A84))<0,\nMIN(0,N84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84)))),\nMAX(0,N84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O68*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O109=\"n/a\",O85,IFERROR(IF((OFFSET($C85,0,$A85))<0,\nMIN(0,O85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85)))),\nMAX(0,O85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P68*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P110=\"n/a\",P86,IFERROR(IF((OFFSET($C86,0,$A86))<0,\nMIN(0,P86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86)))),\nMAX(0,P86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q68*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q111=\"n/a\",Q87,IFERROR(IF((OFFSET($C87,0,$A87))<0,\nMIN(0,Q87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87)))),\nMAX(0,Q87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R68*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R112=\"n/a\",R88,IFERROR(IF((OFFSET($C88,0,$A88))<0,\nMIN(0,R88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88)))),\nMAX(0,R88-(OFFSET($C88,0,$A88)/(OFFSET($C83,-$A87,$A88))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S68*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S113=\"n/a\",S89,IFERROR(IF((OFFSET($C89,0,$A89))<0,\nMIN(0,S89-(OFFSET($C89,0,$A89)/(OFFSET($C84,-$A88,$A89)))),\nMAX(0,S89-(OFFSET($C89,0,$A89)/(OFFSET($C84,-$A88,$A89))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T68*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T114=\"n/a\",T90,IFERROR(IF((OFFSET($C90,0,$A90))<0,\nMIN(0,T90-(OFFSET($C90,0,$A90)/(OFFSET($C85,-$A89,$A90)))),\nMAX(0,T90-(OFFSET($C90,0,$A90)/(OFFSET($C85,-$A89,$A90))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U68*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U115=\"n/a\",U91,IFERROR(IF((OFFSET($C91,0,$A91))<0,\nMIN(0,U91-(OFFSET($C91,0,$A91)/(OFFSET($C86,-$A90,$A91)))),\nMAX(0,U91-(OFFSET($C91,0,$A91)/(OFFSET($C86,-$A90,$A91))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V68*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V116=\"n/a\",V92,IFERROR(IF((OFFSET($C92,0,$A92))<0,\nMIN(0,V92-(OFFSET($C92,0,$A92)/(OFFSET($C87,-$A91,$A92)))),\nMAX(0,V92-(OFFSET($C92,0,$A92)/(OFFSET($C87,-$A91,$A92))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A93)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W68*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C96<1,D70=0),0,\nIF(D70=0,C96-1,\nIF(C96<1,D71,\n(((C96-1)*(C72-(C72/(C96))))+((D70/D$10)*D71))/(D72))))","v":0},{"$f":"IF(AND(D96<1,E70=0),0,\nIF(E70=0,D96-1,\nIF(D96<1,E71,\n(((D96-1)*(D72-(D72/(D96))))+((E70/E$10)*E71))/(E72))))","v":0},{"$f":"IF(AND(E96<1,F70=0),0,\nIF(F70=0,E96-1,\nIF(E96<1,F71,\n(((E96-1)*(E72-(E72/(E96))))+((F70/F$10)*F71))/(F72))))","v":0},{"$f":"IF(AND(F96<1,G70=0),0,\nIF(G70=0,F96-1,\nIF(F96<1,G71,\n(((F96-1)*(F72-(F72/(F96))))+((G70/G$10)*G71))/(G72))))","v":0},{"$f":"IF(AND(G96<1,H70=0),0,\nIF(H70=0,G96-1,\nIF(G96<1,H71,\n(((G96-1)*(G72-(G72/(G96))))+((H70/H$10)*H71))/(H72))))","v":0},{"$f":"IF(AND(H96<1,I70=0),0,\nIF(I70=0,H96-1,\nIF(H96<1,I71,\n(((H96-1)*(H72-(H72/(H96))))+((I70/I$10)*I71))/(I72))))","v":0},{"$f":"IF(AND(I96<1,J70=0),0,\nIF(J70=0,I96-1,\nIF(I96<1,J71,\n(((I96-1)*(I72-(I72/(I96))))+((J70/J$10)*J71))/(J72))))","v":0},{"$f":"IF(AND(J96<1,K70=0),0,\nIF(K70=0,J96-1,\nIF(J96<1,K71,\n(((J96-1)*(J72-(J72/(J96))))+((K70/K$10)*K71))/(K72))))","v":0},{"$f":"IF(AND(K96<1,L70=0),0,\nIF(L70=0,K96-1,\nIF(K96<1,L71,\n(((K96-1)*(K72-(K72/(K96))))+((L70/L$10)*L71))/(L72))))","v":0},{"$f":"IF(AND(L96<1,M70=0),0,\nIF(M70=0,L96-1,\nIF(L96<1,M71,\n(((L96-1)*(L72-(L72/(L96))))+((M70/M$10)*M71))/(M72))))","v":0},{"$f":"IF(AND(M96<1,N70=0),0,\nIF(N70=0,M96-1,\nIF(M96<1,N71,\n(((M96-1)*(M72-(M72/(M96))))+((N70/N$10)*N71))/(N72))))","v":0},{"$f":"IF(AND(N96<1,O70=0),0,\nIF(O70=0,N96-1,\nIF(N96<1,O71,\n(((N96-1)*(N72-(N72/(N96))))+((O70/O$10)*O71))/(O72))))","v":0},{"$f":"IF(AND(O96<1,P70=0),0,\nIF(P70=0,O96-1,\nIF(O96<1,P71,\n(((O96-1)*(O72-(O72/(O96))))+((P70/P$10)*P71))/(P72))))","v":0},{"$f":"IF(AND(P96<1,Q70=0),0,\nIF(Q70=0,P96-1,\nIF(P96<1,Q71,\n(((P96-1)*(P72-(P72/(P96))))+((Q70/Q$10)*Q71))/(Q72))))","v":0},{"$f":"IF(AND(Q96<1,R70=0),0,\nIF(R70=0,Q96-1,\nIF(Q96<1,R71,\n(((Q96-1)*(Q72-(Q72/(Q96))))+((R70/R$10)*R71))/(R72))))","v":0},{"$f":"IF(AND(R96<1,S70=0),0,\nIF(S70=0,R96-1,\nIF(R96<1,S71,\n(((R96-1)*(R72-(R72/(R96))))+((S70/S$10)*S71))/(S72))))","v":0},{"$f":"IF(AND(S96<1,T70=0),0,\nIF(T70=0,S96-1,\nIF(S96<1,T71,\n(((S96-1)*(S72-(S72/(S96))))+((T70/T$10)*T71))/(T72))))","v":0},{"$f":"IF(AND(T96<1,U70=0),0,\nIF(U70=0,T96-1,\nIF(T96<1,U71,\n(((T96-1)*(T72-(T72/(T96))))+((U70/U$10)*U71))/(U72))))","v":0},{"$f":"IF(AND(U96<1,V70=0),0,\nIF(V70=0,U96-1,\nIF(U96<1,V71,\n(((U96-1)*(U72-(U72/(U96))))+((V70/V$10)*V71))/(V72))))","v":0},{"$f":"IF(AND(V96<1,W70=0),0,\nIF(W70=0,V96-1,\nIF(V96<1,W71,\n(((V96-1)*(V72-(V72/(V96))))+((W70/W$10)*W71))/(W72))))","v":0}]
[null,"RL Start RAB",{"$f":"C69","v":0},{"$f":"IF(C97=\"n/a\",\"n/a\",MAX(0,C97-1))","v":0},{"$f":"IF(D97=\"n/a\",\"n/a\",MAX(0,D97-1))","v":0},{"$f":"IF(E97=\"n/a\",\"n/a\",MAX(0,E97-1))","v":0},{"$f":"IF(F97=\"n/a\",\"n/a\",MAX(0,F97-1))","v":0},{"$f":"IF(G97=\"n/a\",\"n/a\",MAX(0,G97-1))","v":0},{"$f":"IF(H97=\"n/a\",\"n/a\",MAX(0,H97-1))","v":0},{"$f":"IF(I97=\"n/a\",\"n/a\",MAX(0,I97-1))","v":0},{"$f":"IF(J97=\"n/a\",\"n/a\",MAX(0,J97-1))","v":0},{"$f":"IF(K97=\"n/a\",\"n/a\",MAX(0,K97-1))","v":0},{"$f":"IF(L97=\"n/a\",\"n/a\",MAX(0,L97-1))","v":0},{"$f":"IF(M97=\"n/a\",\"n/a\",MAX(0,M97-1))","v":0},{"$f":"IF(N97=\"n/a\",\"n/a\",MAX(0,N97-1))","v":0},{"$f":"IF(O97=\"n/a\",\"n/a\",MAX(0,O97-1))","v":0},{"$f":"IF(P97=\"n/a\",\"n/a\",MAX(0,P97-1))","v":0},{"$f":"IF(Q97=\"n/a\",\"n/a\",MAX(0,Q97-1))","v":0},{"$f":"IF(R97=\"n/a\",\"n/a\",MAX(0,R97-1))","v":0},{"$f":"IF(S97=\"n/a\",\"n/a\",MAX(0,S97-1))","v":0},{"$f":"IF(T97=\"n/a\",\"n/a\",MAX(0,T97-1))","v":0},{"$f":"IF(U97=\"n/a\",\"n/a\",MAX(0,U97-1))","v":0},{"$f":"IF(V97=\"n/a\",\"n/a\",MAX(0,V97-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A74)","v":"RL Capex 2014-15"},null,{"$f":"D69","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2015-16",null,null,{"$f":"E69","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F69","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G69","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H69","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I69","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J69","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K69","v":45},44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L69","v":45},44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M69","v":45},44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N69","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O69","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P69","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q69","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R69","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S69","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T69","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U69","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V69","v":0},{"$f":"IF(V116=\"n/a\",\"n/a\",MAX(0,V116-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W69","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C69<>\"n/a\",C69<>\"n/a\"),IF(SUM(C72:C94)=0,0,IF((SUMPRODUCT(C72:C94,C96:C118)/SUM(C72:C94))<0,1,(SUMPRODUCT(C72:C94,C96:C118)/SUM(C72:C94)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C69<>\"n/a\",D69<>\"n/a\"),IF(SUM(D72:D94)=0,0,IF((SUMPRODUCT(D72:D94,D96:D118)/SUM(D72:D94))<0,1,(SUMPRODUCT(D72:D94,D96:D118)/SUM(D72:D94)))),\"n/a\"))","v":45},{"$f":"(IF(OR($C69<>\"n/a\",E69<>\"n/a\"),IF(SUM(E72:E94)=0,0,IF((SUMPRODUCT(E72:E94,E96:E118)/SUM(E72:E94))<0,1,(SUMPRODUCT(E72:E94,E96:E118)/SUM(E72:E94)))),\"n/a\"))","v":44.533990135804736},37.303992434754655,43.10719757398234,42.10756446359121,41.107949210291515,40.108353150299983,39.10877775655959,38.109224656686465,37.109695653819927,36.110192750938779,35.110718179335194,34.111274432099748,33.11186430367794,32.112490936822248,31.113157878604873,30.113869147598887,29.114629314915145,28.115443602547373,27.116318003497913]
[]
["Asset Class 3",{"$f":"VLOOKUP($A121,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Transformers"}]
[{"$f":"VALUE(REPLACE(A121,1,12,\"\"))","v":3},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A122,0)","v":256.8720966026417},{"$f":"OFFSET('RFM input'!H$222,$A122,0)-OFFSET('RFM input'!H$276,$A122,0)","v":10.467911740807915},{"$f":"OFFSET('RFM input'!I$222,$A122,0)-OFFSET('RFM input'!I$276,$A122,0)","v":29.323156404530874},{"$f":"OFFSET('RFM input'!J$222,$A122,0)-OFFSET('RFM input'!J$276,$A122,0)","v":27.458579687134208},{"$f":"OFFSET('RFM input'!K$222,$A122,0)-OFFSET('RFM input'!K$276,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A122,0)-OFFSET('RFM input'!L$276,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A122,0)-OFFSET('RFM input'!M$276,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A122,0)-OFFSET('RFM input'!N$276,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A122,0)-OFFSET('RFM input'!O$276,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A122,0)-OFFSET('RFM input'!P$276,$A122,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A122,0)-OFFSET('RFM input'!Q$276,$A122,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A122,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A122,0)","v":45}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A122,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A122,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A122,0),0)","v":33.871581409654169},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A122,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A122,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A122,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A122,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A122,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A122,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A122,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A122,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A122,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A122,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A122,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A122,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A122,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A122,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A122,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A122,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A122,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D124=0,C126=0),0,\nIF(AND(D124<>0,C126=0),(D124/D$10),\nIF(AND(D125<>0,C126<>0),(C126-(C126/C150))+(D124/D$10),\nIF(C150<1,0,(C126-(C126/C150))))))","v":0},{"$f":"IF(AND(E124=0,D126=0),0,\nIF(AND(E124<>0,D126=0),(E124/E$10),\nIF(AND(E125<>0,D126<>0),(D126-(D126/D150))+(E124/E$10),\nIF(D150<1,0,(D126-(D126/D150))))))","v":0},{"$f":"IF(AND(F124=0,E126=0),0,\nIF(AND(F124<>0,E126=0),(F124/F$10),\nIF(AND(F125<>0,E126<>0),(E126-(E126/E150))+(F124/F$10),\nIF(E150<1,0,(E126-(E126/E150))))))","v":31.745629735087242},{"$f":"IF(AND(G124=0,F126=0),0,\nIF(AND(G124<>0,F126=0),(G124/G$10),\nIF(AND(G125<>0,F126<>0),(F126-(F126/F150))+(G124/G$10),\nIF(F150<1,0,(F126-(F126/F150))))))","v":0},{"$f":"IF(AND(H124=0,G126=0),0,\nIF(AND(H124<>0,G126=0),(H124/H$10),\nIF(AND(H125<>0,G126<>0),(G126-(G126/G150))+(H124/H$10),\nIF(G150<1,0,(G126-(G126/G150))))))","v":0},{"$f":"IF(AND(I124=0,H126=0),0,\nIF(AND(I124<>0,H126=0),(I124/I$10),\nIF(AND(I125<>0,H126<>0),(H126-(H126/H150))+(I124/I$10),\nIF(H150<1,0,(H126-(H126/H150))))))","v":0},{"$f":"IF(AND(J124=0,I126=0),0,\nIF(AND(J124<>0,I126=0),(J124/J$10),\nIF(AND(J125<>0,I126<>0),(I126-(I126/I150))+(J124/J$10),\nIF(I150<1,0,(I126-(I126/I150))))))","v":0},{"$f":"IF(AND(K124=0,J126=0),0,\nIF(AND(K124<>0,J126=0),(K124/K$10),\nIF(AND(K125<>0,J126<>0),(J126-(J126/J150))+(K124/K$10),\nIF(J150<1,0,(J126-(J126/J150))))))","v":0},{"$f":"IF(AND(L124=0,K126=0),0,\nIF(AND(L124<>0,K126=0),(L124/L$10),\nIF(AND(L125<>0,K126<>0),(K126-(K126/K150))+(L124/L$10),\nIF(K150<1,0,(K126-(K126/K150))))))","v":0},{"$f":"IF(AND(M124=0,L126=0),0,\nIF(AND(M124<>0,L126=0),(M124/M$10),\nIF(AND(M125<>0,L126<>0),(L126-(L126/L150))+(M124/M$10),\nIF(L150<1,0,(L126-(L126/L150))))))","v":0},{"$f":"IF(AND(N124=0,M126=0),0,\nIF(AND(N124<>0,M126=0),(N124/N$10),\nIF(AND(N125<>0,M126<>0),(M126-(M126/M150))+(N124/N$10),\nIF(M150<1,0,(M126-(M126/M150))))))","v":0},{"$f":"IF(AND(O124=0,N126=0),0,\nIF(AND(O124<>0,N126=0),(O124/O$10),\nIF(AND(O125<>0,N126<>0),(N126-(N126/N150))+(O124/O$10),\nIF(N150<1,0,(N126-(N126/N150))))))","v":0},{"$f":"IF(AND(P124=0,O126=0),0,\nIF(AND(P124<>0,O126=0),(P124/P$10),\nIF(AND(P125<>0,O126<>0),(O126-(O126/O150))+(P124/P$10),\nIF(O150<1,0,(O126-(O126/O150))))))","v":0},{"$f":"IF(AND(Q124=0,P126=0),0,\nIF(AND(Q124<>0,P126=0),(Q124/Q$10),\nIF(AND(Q125<>0,P126<>0),(P126-(P126/P150))+(Q124/Q$10),\nIF(P150<1,0,(P126-(P126/P150))))))","v":0},{"$f":"IF(AND(R124=0,Q126=0),0,\nIF(AND(R124<>0,Q126=0),(R124/R$10),\nIF(AND(R125<>0,Q126<>0),(Q126-(Q126/Q150))+(R124/R$10),\nIF(Q150<1,0,(Q126-(Q126/Q150))))))","v":0},{"$f":"IF(AND(S124=0,R126=0),0,\nIF(AND(S124<>0,R126=0),(S124/S$10),\nIF(AND(S125<>0,R126<>0),(R126-(R126/R150))+(S124/S$10),\nIF(R150<1,0,(R126-(R126/R150))))))","v":0},{"$f":"IF(AND(T124=0,S126=0),0,\nIF(AND(T124<>0,S126=0),(T124/T$10),\nIF(AND(T125<>0,S126<>0),(S126-(S126/S150))+(T124/T$10),\nIF(S150<1,0,(S126-(S126/S150))))))","v":0},{"$f":"IF(AND(U124=0,T126=0),0,\nIF(AND(U124<>0,T126=0),(U124/U$10),\nIF(AND(U125<>0,T126<>0),(T126-(T126/T150))+(U124/U$10),\nIF(T150<1,0,(T126-(T126/T150))))))","v":0},{"$f":"IF(AND(V124=0,U126=0),0,\nIF(AND(V124<>0,U126=0),(V124/V$10),\nIF(AND(V125<>0,U126<>0),(U126-(U126/U150))+(V124/V$10),\nIF(U150<1,0,(U126-(U126/U150))))))","v":0},{"$f":"IF(AND(W124=0,V126=0),0,\nIF(AND(W124<>0,V126=0),(W124/W$10),\nIF(AND(W125<>0,V126<>0),(V126-(V126/V150))+(W124/W$10),\nIF(V150<1,0,(V126-(V126/V150))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C122/C$10","v":256.8720966026417},{"$f":"IF(C151=\"n/a\",C127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,C127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,C127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},{"$f":"IF(D151=\"n/a\",D127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,D127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,D127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},{"$f":"IF(E151=\"n/a\",E127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,E127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,E127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},{"$f":"IF(F151=\"n/a\",F127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,F127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,F127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},{"$f":"IF(G151=\"n/a\",G127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,G127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,G127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},{"$f":"IF(H151=\"n/a\",H127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},{"$f":"IF(I151=\"n/a\",I127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,I127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,I127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},{"$f":"IF(J151=\"n/a\",J127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,J127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,J127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},{"$f":"IF(K151=\"n/a\",K127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,K127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,K127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},{"$f":"IF(L151=\"n/a\",L127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,L127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,L127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},{"$f":"IF(M151=\"n/a\",M127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,M127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,M127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},{"$f":"IF(N151=\"n/a\",N127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,N127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,N127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},{"$f":"IF(O151=\"n/a\",O127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,O127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,O127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},{"$f":"IF(P151=\"n/a\",P127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,P127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,P127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},{"$f":"IF(Q151=\"n/a\",Q127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,Q127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,Q127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},{"$f":"IF(R151=\"n/a\",R127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,R127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,R127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},{"$f":"IF(S151=\"n/a\",S127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,S127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,S127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},{"$f":"IF(T151=\"n/a\",T127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,T127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,T127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},{"$f":"IF(U151=\"n/a\",U127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,U127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,U127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},{"$f":"IF(V151=\"n/a\",V127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,V127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,V127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A128)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D122*((1+D$11)^0.5)/D$10)","v":10.574387405880218},{"$f":"IF(D152=\"n/a\",D128,IFERROR(IF((OFFSET($C128,0,$A128))<0,\nMIN(0,D128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128)))),\nMAX(0,D128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128))))),0))","v":10.33940101908288},10.104414632285541,9.8694282454882032,9.6344418586908649,9.3994554718935266,9.1644690850961883,8.92948269829885,8.6944963115015117,8.4595099247041734,8.2245235379068351,7.9895371511094968,7.7545507643121585,7.5195643775148202,7.2845779907174819,7.0495916039201436,6.8146052171228053,6.579618830325467,6.3446324435281287,6.1096460567307904]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E122*((1+E$11)^0.5)/E$10)","v":28.839286574504065},{"$f":"IF(E153=\"n/a\",E129,IFERROR(IF((OFFSET($C129,0,$A129))<0,\nMIN(0,E129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129)))),\nMAX(0,E129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129))))),0))","v":28.198413539515087},27.557540504526109,26.916667469537131,26.275794434548153,25.634921399559175,24.994048364570197,24.353175329581219,23.712302294592241,23.071429259603264,22.430556224614286,21.789683189625308,21.14881015463633,20.507937119647352,19.867064084658374,19.226191049669396,18.585318014680418,17.94444497969144,17.303571944702462]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F122*((1+F$11)^0.5)/F$10)","v":26.716071513253883},{"$f":"IF(F154=\"n/a\",F130,IFERROR(IF((OFFSET($C130,0,$A130))<0,\nMIN(0,F130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130)))),\nMAX(0,F130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130))))),0))","v":26.122381035181576},25.528690557109268,24.935000079036961,24.341309600964653,23.747619122892345,23.153928644820038,22.56023816674773,21.966547688675423,21.372857210603115,20.779166732530808,20.1854762544585,19.591785776386192,18.998095298313885,18.404404820241577,17.81071434216927,17.217023864096962,16.623333386024655]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G122*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G155=\"n/a\",G131,IFERROR(IF((OFFSET($C131,0,$A131))<0,\nMIN(0,G131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131)))),\nMAX(0,G131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H122*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H156=\"n/a\",H132,IFERROR(IF((OFFSET($C132,0,$A132))<0,\nMIN(0,H132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132)))),\nMAX(0,H132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I122*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I157=\"n/a\",I133,IFERROR(IF((OFFSET($C133,0,$A133))<0,\nMIN(0,I133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133)))),\nMAX(0,I133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J122*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J158=\"n/a\",J134,IFERROR(IF((OFFSET($C134,0,$A134))<0,\nMIN(0,J134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134)))),\nMAX(0,J134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K122*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K159=\"n/a\",K135,IFERROR(IF((OFFSET($C135,0,$A135))<0,\nMIN(0,K135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135)))),\nMAX(0,K135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L122*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L160=\"n/a\",L136,IFERROR(IF((OFFSET($C136,0,$A136))<0,\nMIN(0,L136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136)))),\nMAX(0,L136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M122*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M161=\"n/a\",M137,IFERROR(IF((OFFSET($C137,0,$A137))<0,\nMIN(0,M137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137)))),\nMAX(0,M137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N122*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N162=\"n/a\",N138,IFERROR(IF((OFFSET($C138,0,$A138))<0,\nMIN(0,N138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138)))),\nMAX(0,N138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O122*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O163=\"n/a\",O139,IFERROR(IF((OFFSET($C139,0,$A139))<0,\nMIN(0,O139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139)))),\nMAX(0,O139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P122*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P164=\"n/a\",P140,IFERROR(IF((OFFSET($C140,0,$A140))<0,\nMIN(0,P140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140)))),\nMAX(0,P140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q122*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q165=\"n/a\",Q141,IFERROR(IF((OFFSET($C141,0,$A141))<0,\nMIN(0,Q141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141)))),\nMAX(0,Q141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R122*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R166=\"n/a\",R142,IFERROR(IF((OFFSET($C142,0,$A142))<0,\nMIN(0,R142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142)))),\nMAX(0,R142-(OFFSET($C142,0,$A142)/(OFFSET($C137,-$A141,$A142))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S122*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S167=\"n/a\",S143,IFERROR(IF((OFFSET($C143,0,$A143))<0,\nMIN(0,S143-(OFFSET($C143,0,$A143)/(OFFSET($C138,-$A142,$A143)))),\nMAX(0,S143-(OFFSET($C143,0,$A143)/(OFFSET($C138,-$A142,$A143))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T122*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T168=\"n/a\",T144,IFERROR(IF((OFFSET($C144,0,$A144))<0,\nMIN(0,T144-(OFFSET($C144,0,$A144)/(OFFSET($C139,-$A143,$A144)))),\nMAX(0,T144-(OFFSET($C144,0,$A144)/(OFFSET($C139,-$A143,$A144))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U122*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U169=\"n/a\",U145,IFERROR(IF((OFFSET($C145,0,$A145))<0,\nMIN(0,U145-(OFFSET($C145,0,$A145)/(OFFSET($C140,-$A144,$A145)))),\nMAX(0,U145-(OFFSET($C145,0,$A145)/(OFFSET($C140,-$A144,$A145))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V122*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V170=\"n/a\",V146,IFERROR(IF((OFFSET($C146,0,$A146))<0,\nMIN(0,V146-(OFFSET($C146,0,$A146)/(OFFSET($C141,-$A145,$A146)))),\nMAX(0,V146-(OFFSET($C146,0,$A146)/(OFFSET($C141,-$A145,$A146))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A147)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W122*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C150<1,D124=0),0,\nIF(D124=0,C150-1,\nIF(C150<1,D125,\n(((C150-1)*(C126-(C126/(C150))))+((D124/D$10)*D125))/(D126))))","v":0},{"$f":"IF(AND(D150<1,E124=0),0,\nIF(E124=0,D150-1,\nIF(D150<1,E125,\n(((D150-1)*(D126-(D126/(D150))))+((E124/E$10)*E125))/(E126))))","v":0},{"$f":"IF(AND(E150<1,F124=0),0,\nIF(F124=0,E150-1,\nIF(E150<1,F125,\n(((E150-1)*(E126-(E126/(E150))))+((F124/F$10)*F125))/(F126))))","v":0},{"$f":"IF(AND(F150<1,G124=0),0,\nIF(G124=0,F150-1,\nIF(F150<1,G125,\n(((F150-1)*(F126-(F126/(F150))))+((G124/G$10)*G125))/(G126))))","v":0},{"$f":"IF(AND(G150<1,H124=0),0,\nIF(H124=0,G150-1,\nIF(G150<1,H125,\n(((G150-1)*(G126-(G126/(G150))))+((H124/H$10)*H125))/(H126))))","v":0},{"$f":"IF(AND(H150<1,I124=0),0,\nIF(I124=0,H150-1,\nIF(H150<1,I125,\n(((H150-1)*(H126-(H126/(H150))))+((I124/I$10)*I125))/(I126))))","v":0},{"$f":"IF(AND(I150<1,J124=0),0,\nIF(J124=0,I150-1,\nIF(I150<1,J125,\n(((I150-1)*(I126-(I126/(I150))))+((J124/J$10)*J125))/(J126))))","v":0},{"$f":"IF(AND(J150<1,K124=0),0,\nIF(K124=0,J150-1,\nIF(J150<1,K125,\n(((J150-1)*(J126-(J126/(J150))))+((K124/K$10)*K125))/(K126))))","v":0},{"$f":"IF(AND(K150<1,L124=0),0,\nIF(L124=0,K150-1,\nIF(K150<1,L125,\n(((K150-1)*(K126-(K126/(K150))))+((L124/L$10)*L125))/(L126))))","v":0},{"$f":"IF(AND(L150<1,M124=0),0,\nIF(M124=0,L150-1,\nIF(L150<1,M125,\n(((L150-1)*(L126-(L126/(L150))))+((M124/M$10)*M125))/(M126))))","v":0},{"$f":"IF(AND(M150<1,N124=0),0,\nIF(N124=0,M150-1,\nIF(M150<1,N125,\n(((M150-1)*(M126-(M126/(M150))))+((N124/N$10)*N125))/(N126))))","v":0},{"$f":"IF(AND(N150<1,O124=0),0,\nIF(O124=0,N150-1,\nIF(N150<1,O125,\n(((N150-1)*(N126-(N126/(N150))))+((O124/O$10)*O125))/(O126))))","v":0},{"$f":"IF(AND(O150<1,P124=0),0,\nIF(P124=0,O150-1,\nIF(O150<1,P125,\n(((O150-1)*(O126-(O126/(O150))))+((P124/P$10)*P125))/(P126))))","v":0},{"$f":"IF(AND(P150<1,Q124=0),0,\nIF(Q124=0,P150-1,\nIF(P150<1,Q125,\n(((P150-1)*(P126-(P126/(P150))))+((Q124/Q$10)*Q125))/(Q126))))","v":0},{"$f":"IF(AND(Q150<1,R124=0),0,\nIF(R124=0,Q150-1,\nIF(Q150<1,R125,\n(((Q150-1)*(Q126-(Q126/(Q150))))+((R124/R$10)*R125))/(R126))))","v":0},{"$f":"IF(AND(R150<1,S124=0),0,\nIF(S124=0,R150-1,\nIF(R150<1,S125,\n(((R150-1)*(R126-(R126/(R150))))+((S124/S$10)*S125))/(S126))))","v":0},{"$f":"IF(AND(S150<1,T124=0),0,\nIF(T124=0,S150-1,\nIF(S150<1,T125,\n(((S150-1)*(S126-(S126/(S150))))+((T124/T$10)*T125))/(T126))))","v":0},{"$f":"IF(AND(T150<1,U124=0),0,\nIF(U124=0,T150-1,\nIF(T150<1,U125,\n(((T150-1)*(T126-(T126/(T150))))+((U124/U$10)*U125))/(U126))))","v":0},{"$f":"IF(AND(U150<1,V124=0),0,\nIF(V124=0,U150-1,\nIF(U150<1,V125,\n(((U150-1)*(U126-(U126/(U150))))+((V124/V$10)*V125))/(V126))))","v":0},{"$f":"IF(AND(V150<1,W124=0),0,\nIF(W124=0,V150-1,\nIF(V150<1,W125,\n(((V150-1)*(V126-(V126/(V150))))+((W124/W$10)*W125))/(W126))))","v":0}]
[null,"RL Start RAB",{"$f":"C123","v":0},{"$f":"IF(C151=\"n/a\",\"n/a\",MAX(0,C151-1))","v":0},{"$f":"IF(D151=\"n/a\",\"n/a\",MAX(0,D151-1))","v":0},{"$f":"IF(E151=\"n/a\",\"n/a\",MAX(0,E151-1))","v":0},{"$f":"IF(F151=\"n/a\",\"n/a\",MAX(0,F151-1))","v":0},{"$f":"IF(G151=\"n/a\",\"n/a\",MAX(0,G151-1))","v":0},{"$f":"IF(H151=\"n/a\",\"n/a\",MAX(0,H151-1))","v":0},{"$f":"IF(I151=\"n/a\",\"n/a\",MAX(0,I151-1))","v":0},{"$f":"IF(J151=\"n/a\",\"n/a\",MAX(0,J151-1))","v":0},{"$f":"IF(K151=\"n/a\",\"n/a\",MAX(0,K151-1))","v":0},{"$f":"IF(L151=\"n/a\",\"n/a\",MAX(0,L151-1))","v":0},{"$f":"IF(M151=\"n/a\",\"n/a\",MAX(0,M151-1))","v":0},{"$f":"IF(N151=\"n/a\",\"n/a\",MAX(0,N151-1))","v":0},{"$f":"IF(O151=\"n/a\",\"n/a\",MAX(0,O151-1))","v":0},{"$f":"IF(P151=\"n/a\",\"n/a\",MAX(0,P151-1))","v":0},{"$f":"IF(Q151=\"n/a\",\"n/a\",MAX(0,Q151-1))","v":0},{"$f":"IF(R151=\"n/a\",\"n/a\",MAX(0,R151-1))","v":0},{"$f":"IF(S151=\"n/a\",\"n/a\",MAX(0,S151-1))","v":0},{"$f":"IF(T151=\"n/a\",\"n/a\",MAX(0,T151-1))","v":0},{"$f":"IF(U151=\"n/a\",\"n/a\",MAX(0,U151-1))","v":0},{"$f":"IF(V151=\"n/a\",\"n/a\",MAX(0,V151-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A128)","v":"RL Capex 2014-15"},null,{"$f":"D123","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2015-16",null,null,{"$f":"E123","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F123","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G123","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H123","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I123","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J123","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K123","v":45},44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L123","v":45},44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M123","v":45},44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N123","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O123","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P123","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q123","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R123","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S123","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T123","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U123","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V123","v":0},{"$f":"IF(V170=\"n/a\",\"n/a\",MAX(0,V170-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W123","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C123<>\"n/a\",C123<>\"n/a\"),IF(SUM(C126:C148)=0,0,IF((SUMPRODUCT(C126:C148,C150:C172)/SUM(C126:C148))<0,1,(SUMPRODUCT(C126:C148,C150:C172)/SUM(C126:C148)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C123<>\"n/a\",D123<>\"n/a\"),IF(SUM(D126:D148)=0,0,IF((SUMPRODUCT(D126:D148,D150:D172)/SUM(D126:D148))<0,1,(SUMPRODUCT(D126:D148,D150:D172)/SUM(D126:D148)))),\"n/a\"))","v":45},{"$f":"(IF(OR($C123<>\"n/a\",E123<>\"n/a\"),IF(SUM(E126:E148)=0,0,IF((SUMPRODUCT(E126:E148,E150:E172)/SUM(E126:E148))<0,1,(SUMPRODUCT(E126:E148,E150:E172)/SUM(E126:E148)))),\"n/a\"))","v":44.73609628973955},29.736549748821705,43.255753250735538,42.25602931594134,41.256318768044444,40.256622604972485,39.2569419263681,38.257277946886951,37.257632011638272,36.258005614181279,35.258400417585534,34.258818279181213,33.259261279776439,32.259731758311325,31.260232353166952,30.26076605166941,29.261336249750549,28.26194682428271,27.262602221343862]
[]
["Asset Class 4",{"$f":"VLOOKUP($A175,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Reactive"}]
[{"$f":"VALUE(REPLACE(A175,1,12,\"\"))","v":4},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A176,0)","v":80.987069121386128},{"$f":"OFFSET('RFM input'!H$222,$A176,0)-OFFSET('RFM input'!H$276,$A176,0)","v":4.9508591996196181},{"$f":"OFFSET('RFM input'!I$222,$A176,0)-OFFSET('RFM input'!I$276,$A176,0)","v":3.15989480491907},{"$f":"OFFSET('RFM input'!J$222,$A176,0)-OFFSET('RFM input'!J$276,$A176,0)","v":10.613927758101818},{"$f":"OFFSET('RFM input'!K$222,$A176,0)-OFFSET('RFM input'!K$276,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A176,0)-OFFSET('RFM input'!L$276,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A176,0)-OFFSET('RFM input'!M$276,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A176,0)-OFFSET('RFM input'!N$276,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A176,0)-OFFSET('RFM input'!O$276,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A176,0)-OFFSET('RFM input'!P$276,$A176,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A176,0)-OFFSET('RFM input'!Q$276,$A176,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A176,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A176,0)","v":40}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A176,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A176,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A176,0),0)","v":0.88447972032703259},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A176,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A176,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A176,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A176,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A176,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A176,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A176,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A176,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A176,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A176,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A176,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A176,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A176,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A176,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A176,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A176,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A176,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D178=0,C180=0),0,\nIF(AND(D178<>0,C180=0),(D178/D$10),\nIF(AND(D179<>0,C180<>0),(C180-(C180/C204))+(D178/D$10),\nIF(C204<1,0,(C180-(C180/C204))))))","v":0},{"$f":"IF(AND(E178=0,D180=0),0,\nIF(AND(E178<>0,D180=0),(E178/E$10),\nIF(AND(E179<>0,D180<>0),(D180-(D180/D204))+(E178/E$10),\nIF(D204<1,0,(D180-(D180/D204))))))","v":0},{"$f":"IF(AND(F178=0,E180=0),0,\nIF(AND(F178<>0,E180=0),(F178/F$10),\nIF(AND(F179<>0,E180<>0),(E180-(E180/E204))+(F178/F$10),\nIF(E204<1,0,(E180-(E180/E204))))))","v":0.82896530191804163},{"$f":"IF(AND(G178=0,F180=0),0,\nIF(AND(G178<>0,F180=0),(G178/G$10),\nIF(AND(G179<>0,F180<>0),(F180-(F180/F204))+(G178/G$10),\nIF(F204<1,0,(F180-(F180/F204))))))","v":0},{"$f":"IF(AND(H178=0,G180=0),0,\nIF(AND(H178<>0,G180=0),(H178/H$10),\nIF(AND(H179<>0,G180<>0),(G180-(G180/G204))+(H178/H$10),\nIF(G204<1,0,(G180-(G180/G204))))))","v":0},{"$f":"IF(AND(I178=0,H180=0),0,\nIF(AND(I178<>0,H180=0),(I178/I$10),\nIF(AND(I179<>0,H180<>0),(H180-(H180/H204))+(I178/I$10),\nIF(H204<1,0,(H180-(H180/H204))))))","v":0},{"$f":"IF(AND(J178=0,I180=0),0,\nIF(AND(J178<>0,I180=0),(J178/J$10),\nIF(AND(J179<>0,I180<>0),(I180-(I180/I204))+(J178/J$10),\nIF(I204<1,0,(I180-(I180/I204))))))","v":0},{"$f":"IF(AND(K178=0,J180=0),0,\nIF(AND(K178<>0,J180=0),(K178/K$10),\nIF(AND(K179<>0,J180<>0),(J180-(J180/J204))+(K178/K$10),\nIF(J204<1,0,(J180-(J180/J204))))))","v":0},{"$f":"IF(AND(L178=0,K180=0),0,\nIF(AND(L178<>0,K180=0),(L178/L$10),\nIF(AND(L179<>0,K180<>0),(K180-(K180/K204))+(L178/L$10),\nIF(K204<1,0,(K180-(K180/K204))))))","v":0},{"$f":"IF(AND(M178=0,L180=0),0,\nIF(AND(M178<>0,L180=0),(M178/M$10),\nIF(AND(M179<>0,L180<>0),(L180-(L180/L204))+(M178/M$10),\nIF(L204<1,0,(L180-(L180/L204))))))","v":0},{"$f":"IF(AND(N178=0,M180=0),0,\nIF(AND(N178<>0,M180=0),(N178/N$10),\nIF(AND(N179<>0,M180<>0),(M180-(M180/M204))+(N178/N$10),\nIF(M204<1,0,(M180-(M180/M204))))))","v":0},{"$f":"IF(AND(O178=0,N180=0),0,\nIF(AND(O178<>0,N180=0),(O178/O$10),\nIF(AND(O179<>0,N180<>0),(N180-(N180/N204))+(O178/O$10),\nIF(N204<1,0,(N180-(N180/N204))))))","v":0},{"$f":"IF(AND(P178=0,O180=0),0,\nIF(AND(P178<>0,O180=0),(P178/P$10),\nIF(AND(P179<>0,O180<>0),(O180-(O180/O204))+(P178/P$10),\nIF(O204<1,0,(O180-(O180/O204))))))","v":0},{"$f":"IF(AND(Q178=0,P180=0),0,\nIF(AND(Q178<>0,P180=0),(Q178/Q$10),\nIF(AND(Q179<>0,P180<>0),(P180-(P180/P204))+(Q178/Q$10),\nIF(P204<1,0,(P180-(P180/P204))))))","v":0},{"$f":"IF(AND(R178=0,Q180=0),0,\nIF(AND(R178<>0,Q180=0),(R178/R$10),\nIF(AND(R179<>0,Q180<>0),(Q180-(Q180/Q204))+(R178/R$10),\nIF(Q204<1,0,(Q180-(Q180/Q204))))))","v":0},{"$f":"IF(AND(S178=0,R180=0),0,\nIF(AND(S178<>0,R180=0),(S178/S$10),\nIF(AND(S179<>0,R180<>0),(R180-(R180/R204))+(S178/S$10),\nIF(R204<1,0,(R180-(R180/R204))))))","v":0},{"$f":"IF(AND(T178=0,S180=0),0,\nIF(AND(T178<>0,S180=0),(T178/T$10),\nIF(AND(T179<>0,S180<>0),(S180-(S180/S204))+(T178/T$10),\nIF(S204<1,0,(S180-(S180/S204))))))","v":0},{"$f":"IF(AND(U178=0,T180=0),0,\nIF(AND(U178<>0,T180=0),(U178/U$10),\nIF(AND(U179<>0,T180<>0),(T180-(T180/T204))+(U178/U$10),\nIF(T204<1,0,(T180-(T180/T204))))))","v":0},{"$f":"IF(AND(V178=0,U180=0),0,\nIF(AND(V178<>0,U180=0),(V178/V$10),\nIF(AND(V179<>0,U180<>0),(U180-(U180/U204))+(V178/V$10),\nIF(U204<1,0,(U180-(U180/U204))))))","v":0},{"$f":"IF(AND(W178=0,V180=0),0,\nIF(AND(W178<>0,V180=0),(W178/W$10),\nIF(AND(W179<>0,V180<>0),(V180-(V180/V204))+(W178/W$10),\nIF(V204<1,0,(V180-(V180/V204))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C176/C$10","v":80.987069121386128},{"$f":"IF(C205=\"n/a\",C181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,C181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,C181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},{"$f":"IF(D205=\"n/a\",D181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,D181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,D181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},{"$f":"IF(E205=\"n/a\",E181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,E181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,E181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},{"$f":"IF(F205=\"n/a\",F181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,F181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,F181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},{"$f":"IF(G205=\"n/a\",G181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,G181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,G181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},{"$f":"IF(H205=\"n/a\",H181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},{"$f":"IF(I205=\"n/a\",I181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,I181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,I181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},{"$f":"IF(J205=\"n/a\",J181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,J181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,J181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},{"$f":"IF(K205=\"n/a\",K181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,K181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,K181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},{"$f":"IF(L205=\"n/a\",L181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,L181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,L181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},{"$f":"IF(M205=\"n/a\",M181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,M181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,M181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},{"$f":"IF(N205=\"n/a\",N181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,N181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,N181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},{"$f":"IF(O205=\"n/a\",O181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,O181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,O181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},{"$f":"IF(P205=\"n/a\",P181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,P181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,P181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},{"$f":"IF(Q205=\"n/a\",Q181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,Q181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,Q181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},{"$f":"IF(R205=\"n/a\",R181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,R181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,R181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},{"$f":"IF(S205=\"n/a\",S181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,S181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,S181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},{"$f":"IF(T205=\"n/a\",T181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,T181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,T181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},{"$f":"IF(U205=\"n/a\",U181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,U181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,U181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},{"$f":"IF(V205=\"n/a\",V181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,V181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,V181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A182)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D176*((1+D$11)^0.5)/D$10)","v":5.0012174791897266},{"$f":"IF(D206=\"n/a\",D182,IFERROR(IF((OFFSET($C182,0,$A182))<0,\nMIN(0,D182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182)))),\nMAX(0,D182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182))))),0))","v":4.8761870422099838},4.751156605230241,4.6261261682504982,4.5010957312707554,4.3760652942910125,4.2510348573112697,4.1260044203315269,4.0009739833517841,3.8759435463720409,3.7509131093922976,3.6258826724125544,3.5008522354328111,3.3758217984530678,3.2507913614733246,3.1257609244935813,3.0007304875138381,2.8757000505340948,2.7506696135543516,2.6256391765746083]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E176*((1+E$11)^0.5)/E$10)","v":3.1077524727272148},{"$f":"IF(E207=\"n/a\",E183,IFERROR(IF((OFFSET($C183,0,$A183))<0,\nMIN(0,E183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183)))),\nMAX(0,E183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183))))),0))","v":3.0300586609090345},2.9523648490908543,2.874671037272674,2.7969772254544938,2.7192834136363135,2.6415896018181333,2.563895789999953,2.4862019781817728,2.4085081663635926,2.3308143545454123,2.2531205427272321,2.1754267309090518,2.0977329190908716,2.0200391072726913,1.9423452954545108,1.8646514836363304,1.7869576718181499,1.7092638599999694]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F176*((1+F$11)^0.5)/F$10)","v":10.326916259067202},{"$f":"IF(F208=\"n/a\",F184,IFERROR(IF((OFFSET($C184,0,$A184))<0,\nMIN(0,F184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184)))),\nMAX(0,F184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184))))),0))","v":10.068743352590522},9.8105704461138412,9.5523975396371608,9.2942246331604803,9.0360517266837999,8.7778788202071194,8.519705913730439,8.2615330072537585,8.003360100777078,7.7451871943003976,7.4870142878237171,7.2288413813470367,6.9706684748703562,6.7124955683936758,6.4543226619169953,6.1961497554403149,5.9379768489636344]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G176*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G209=\"n/a\",G185,IFERROR(IF((OFFSET($C185,0,$A185))<0,\nMIN(0,G185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185)))),\nMAX(0,G185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H176*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H210=\"n/a\",H186,IFERROR(IF((OFFSET($C186,0,$A186))<0,\nMIN(0,H186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186)))),\nMAX(0,H186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I176*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I211=\"n/a\",I187,IFERROR(IF((OFFSET($C187,0,$A187))<0,\nMIN(0,I187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187)))),\nMAX(0,I187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J176*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J212=\"n/a\",J188,IFERROR(IF((OFFSET($C188,0,$A188))<0,\nMIN(0,J188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188)))),\nMAX(0,J188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K176*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K213=\"n/a\",K189,IFERROR(IF((OFFSET($C189,0,$A189))<0,\nMIN(0,K189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189)))),\nMAX(0,K189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L176*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L214=\"n/a\",L190,IFERROR(IF((OFFSET($C190,0,$A190))<0,\nMIN(0,L190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190)))),\nMAX(0,L190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M176*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M215=\"n/a\",M191,IFERROR(IF((OFFSET($C191,0,$A191))<0,\nMIN(0,M191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191)))),\nMAX(0,M191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N176*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N216=\"n/a\",N192,IFERROR(IF((OFFSET($C192,0,$A192))<0,\nMIN(0,N192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192)))),\nMAX(0,N192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O176*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O217=\"n/a\",O193,IFERROR(IF((OFFSET($C193,0,$A193))<0,\nMIN(0,O193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193)))),\nMAX(0,O193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P176*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P218=\"n/a\",P194,IFERROR(IF((OFFSET($C194,0,$A194))<0,\nMIN(0,P194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194)))),\nMAX(0,P194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q176*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q219=\"n/a\",Q195,IFERROR(IF((OFFSET($C195,0,$A195))<0,\nMIN(0,Q195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195)))),\nMAX(0,Q195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R176*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R220=\"n/a\",R196,IFERROR(IF((OFFSET($C196,0,$A196))<0,\nMIN(0,R196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196)))),\nMAX(0,R196-(OFFSET($C196,0,$A196)/(OFFSET($C191,-$A195,$A196))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S176*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S221=\"n/a\",S197,IFERROR(IF((OFFSET($C197,0,$A197))<0,\nMIN(0,S197-(OFFSET($C197,0,$A197)/(OFFSET($C192,-$A196,$A197)))),\nMAX(0,S197-(OFFSET($C197,0,$A197)/(OFFSET($C192,-$A196,$A197))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T176*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T222=\"n/a\",T198,IFERROR(IF((OFFSET($C198,0,$A198))<0,\nMIN(0,T198-(OFFSET($C198,0,$A198)/(OFFSET($C193,-$A197,$A198)))),\nMAX(0,T198-(OFFSET($C198,0,$A198)/(OFFSET($C193,-$A197,$A198))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U176*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U223=\"n/a\",U199,IFERROR(IF((OFFSET($C199,0,$A199))<0,\nMIN(0,U199-(OFFSET($C199,0,$A199)/(OFFSET($C194,-$A198,$A199)))),\nMAX(0,U199-(OFFSET($C199,0,$A199)/(OFFSET($C194,-$A198,$A199))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V176*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V224=\"n/a\",V200,IFERROR(IF((OFFSET($C200,0,$A200))<0,\nMIN(0,V200-(OFFSET($C200,0,$A200)/(OFFSET($C195,-$A199,$A200)))),\nMAX(0,V200-(OFFSET($C200,0,$A200)/(OFFSET($C195,-$A199,$A200))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A201)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W176*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C204<1,D178=0),0,\nIF(D178=0,C204-1,\nIF(C204<1,D179,\n(((C204-1)*(C180-(C180/(C204))))+((D178/D$10)*D179))/(D180))))","v":0},{"$f":"IF(AND(D204<1,E178=0),0,\nIF(E178=0,D204-1,\nIF(D204<1,E179,\n(((D204-1)*(D180-(D180/(D204))))+((E178/E$10)*E179))/(E180))))","v":0},{"$f":"IF(AND(E204<1,F178=0),0,\nIF(F178=0,E204-1,\nIF(E204<1,F179,\n(((E204-1)*(E180-(E180/(E204))))+((F178/F$10)*F179))/(F180))))","v":0},{"$f":"IF(AND(F204<1,G178=0),0,\nIF(G178=0,F204-1,\nIF(F204<1,G179,\n(((F204-1)*(F180-(F180/(F204))))+((G178/G$10)*G179))/(G180))))","v":0},{"$f":"IF(AND(G204<1,H178=0),0,\nIF(H178=0,G204-1,\nIF(G204<1,H179,\n(((G204-1)*(G180-(G180/(G204))))+((H178/H$10)*H179))/(H180))))","v":0},{"$f":"IF(AND(H204<1,I178=0),0,\nIF(I178=0,H204-1,\nIF(H204<1,I179,\n(((H204-1)*(H180-(H180/(H204))))+((I178/I$10)*I179))/(I180))))","v":0},{"$f":"IF(AND(I204<1,J178=0),0,\nIF(J178=0,I204-1,\nIF(I204<1,J179,\n(((I204-1)*(I180-(I180/(I204))))+((J178/J$10)*J179))/(J180))))","v":0},{"$f":"IF(AND(J204<1,K178=0),0,\nIF(K178=0,J204-1,\nIF(J204<1,K179,\n(((J204-1)*(J180-(J180/(J204))))+((K178/K$10)*K179))/(K180))))","v":0},{"$f":"IF(AND(K204<1,L178=0),0,\nIF(L178=0,K204-1,\nIF(K204<1,L179,\n(((K204-1)*(K180-(K180/(K204))))+((L178/L$10)*L179))/(L180))))","v":0},{"$f":"IF(AND(L204<1,M178=0),0,\nIF(M178=0,L204-1,\nIF(L204<1,M179,\n(((L204-1)*(L180-(L180/(L204))))+((M178/M$10)*M179))/(M180))))","v":0},{"$f":"IF(AND(M204<1,N178=0),0,\nIF(N178=0,M204-1,\nIF(M204<1,N179,\n(((M204-1)*(M180-(M180/(M204))))+((N178/N$10)*N179))/(N180))))","v":0},{"$f":"IF(AND(N204<1,O178=0),0,\nIF(O178=0,N204-1,\nIF(N204<1,O179,\n(((N204-1)*(N180-(N180/(N204))))+((O178/O$10)*O179))/(O180))))","v":0},{"$f":"IF(AND(O204<1,P178=0),0,\nIF(P178=0,O204-1,\nIF(O204<1,P179,\n(((O204-1)*(O180-(O180/(O204))))+((P178/P$10)*P179))/(P180))))","v":0},{"$f":"IF(AND(P204<1,Q178=0),0,\nIF(Q178=0,P204-1,\nIF(P204<1,Q179,\n(((P204-1)*(P180-(P180/(P204))))+((Q178/Q$10)*Q179))/(Q180))))","v":0},{"$f":"IF(AND(Q204<1,R178=0),0,\nIF(R178=0,Q204-1,\nIF(Q204<1,R179,\n(((Q204-1)*(Q180-(Q180/(Q204))))+((R178/R$10)*R179))/(R180))))","v":0},{"$f":"IF(AND(R204<1,S178=0),0,\nIF(S178=0,R204-1,\nIF(R204<1,S179,\n(((R204-1)*(R180-(R180/(R204))))+((S178/S$10)*S179))/(S180))))","v":0},{"$f":"IF(AND(S204<1,T178=0),0,\nIF(T178=0,S204-1,\nIF(S204<1,T179,\n(((S204-1)*(S180-(S180/(S204))))+((T178/T$10)*T179))/(T180))))","v":0},{"$f":"IF(AND(T204<1,U178=0),0,\nIF(U178=0,T204-1,\nIF(T204<1,U179,\n(((T204-1)*(T180-(T180/(T204))))+((U178/U$10)*U179))/(U180))))","v":0},{"$f":"IF(AND(U204<1,V178=0),0,\nIF(V178=0,U204-1,\nIF(U204<1,V179,\n(((U204-1)*(U180-(U180/(U204))))+((V178/V$10)*V179))/(V180))))","v":0},{"$f":"IF(AND(V204<1,W178=0),0,\nIF(W178=0,V204-1,\nIF(V204<1,W179,\n(((V204-1)*(V180-(V180/(V204))))+((W178/W$10)*W179))/(W180))))","v":0}]
[null,"RL Start RAB",{"$f":"C177","v":0},{"$f":"IF(C205=\"n/a\",\"n/a\",MAX(0,C205-1))","v":0},{"$f":"IF(D205=\"n/a\",\"n/a\",MAX(0,D205-1))","v":0},{"$f":"IF(E205=\"n/a\",\"n/a\",MAX(0,E205-1))","v":0},{"$f":"IF(F205=\"n/a\",\"n/a\",MAX(0,F205-1))","v":0},{"$f":"IF(G205=\"n/a\",\"n/a\",MAX(0,G205-1))","v":0},{"$f":"IF(H205=\"n/a\",\"n/a\",MAX(0,H205-1))","v":0},{"$f":"IF(I205=\"n/a\",\"n/a\",MAX(0,I205-1))","v":0},{"$f":"IF(J205=\"n/a\",\"n/a\",MAX(0,J205-1))","v":0},{"$f":"IF(K205=\"n/a\",\"n/a\",MAX(0,K205-1))","v":0},{"$f":"IF(L205=\"n/a\",\"n/a\",MAX(0,L205-1))","v":0},{"$f":"IF(M205=\"n/a\",\"n/a\",MAX(0,M205-1))","v":0},{"$f":"IF(N205=\"n/a\",\"n/a\",MAX(0,N205-1))","v":0},{"$f":"IF(O205=\"n/a\",\"n/a\",MAX(0,O205-1))","v":0},{"$f":"IF(P205=\"n/a\",\"n/a\",MAX(0,P205-1))","v":0},{"$f":"IF(Q205=\"n/a\",\"n/a\",MAX(0,Q205-1))","v":0},{"$f":"IF(R205=\"n/a\",\"n/a\",MAX(0,R205-1))","v":0},{"$f":"IF(S205=\"n/a\",\"n/a\",MAX(0,S205-1))","v":0},{"$f":"IF(T205=\"n/a\",\"n/a\",MAX(0,T205-1))","v":0},{"$f":"IF(U205=\"n/a\",\"n/a\",MAX(0,U205-1))","v":0},{"$f":"IF(V205=\"n/a\",\"n/a\",MAX(0,V205-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A182)","v":"RL Capex 2014-15"},null,{"$f":"D177","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"E177","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F177","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G177","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H177","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I177","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J177","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K177","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L177","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M177","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N177","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O177","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P177","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q177","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R177","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S177","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T177","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U177","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V177","v":0},{"$f":"IF(V224=\"n/a\",\"n/a\",MAX(0,V224-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W177","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C177<>\"n/a\",C177<>\"n/a\"),IF(SUM(C180:C202)=0,0,IF((SUMPRODUCT(C180:C202,C204:C226)/SUM(C180:C202))<0,1,(SUMPRODUCT(C180:C202,C204:C226)/SUM(C180:C202)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C177<>\"n/a\",D177<>\"n/a\"),IF(SUM(D180:D202)=0,0,IF((SUMPRODUCT(D180:D202,D204:D226)/SUM(D180:D202))<0,1,(SUMPRODUCT(D180:D202,D204:D226)/SUM(D180:D202)))),\"n/a\"))","v":40},{"$f":"(IF(OR($C177<>\"n/a\",E177<>\"n/a\"),IF(SUM(E180:E202)=0,0,IF((SUMPRODUCT(E180:E202,E204:E226)/SUM(E180:E202))<0,1,(SUMPRODUCT(E180:E202,E204:E226)/SUM(E180:E202)))),\"n/a\"))","v":39.3892505030772},37.587223407832724,38.308411905811901,37.308935792922469,36.309488553184124,35.310072641179204,34.310690797831555,33.311346093415153,32.312041978554639,31.312782345005818,30.313571598476315,29.314414746363955,28.315317504104275,27.316286424900618,26.317329059062942,25.318454151151169,24.319671885818135,23.320994196990053,22.322435160275941]
[]
["Asset Class 5",{"$f":"VLOOKUP($A229,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Towers and Conductor"}]
[{"$f":"VALUE(REPLACE(A229,1,12,\"\"))","v":5},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A230,0)","v":1089.4047294776162},{"$f":"OFFSET('RFM input'!H$222,$A230,0)-OFFSET('RFM input'!H$276,$A230,0)","v":24.244524439198948},{"$f":"OFFSET('RFM input'!I$222,$A230,0)-OFFSET('RFM input'!I$276,$A230,0)","v":23.469053904893062},{"$f":"OFFSET('RFM input'!J$222,$A230,0)-OFFSET('RFM input'!J$276,$A230,0)","v":11.024387464316847},{"$f":"OFFSET('RFM input'!K$222,$A230,0)-OFFSET('RFM input'!K$276,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A230,0)-OFFSET('RFM input'!L$276,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A230,0)-OFFSET('RFM input'!M$276,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A230,0)-OFFSET('RFM input'!N$276,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A230,0)-OFFSET('RFM input'!O$276,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A230,0)-OFFSET('RFM input'!P$276,$A230,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A230,0)-OFFSET('RFM input'!Q$276,$A230,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A230,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":60},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A230,0)","v":60}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A230,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A230,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A230,0),0)","v":7.2057208856768202},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A230,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A230,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A230,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A230,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A230,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A230,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A230,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A230,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A230,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A230,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A230,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A230,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A230,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A230,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A230,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A230,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A230,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D232=0,C234=0),0,\nIF(AND(D232<>0,C234=0),(D232/D$10),\nIF(AND(D233<>0,C234<>0),(C234-(C234/C258))+(D232/D$10),\nIF(C258<1,0,(C234-(C234/C258))))))","v":0},{"$f":"IF(AND(E232=0,D234=0),0,\nIF(AND(E232<>0,D234=0),(E232/E$10),\nIF(AND(E233<>0,D234<>0),(D234-(D234/D258))+(E232/E$10),\nIF(D258<1,0,(D234-(D234/D258))))))","v":0},{"$f":"IF(AND(F232=0,E234=0),0,\nIF(AND(F232<>0,E234=0),(F232/F$10),\nIF(AND(F233<>0,E234<>0),(E234-(E234/E258))+(F232/F$10),\nIF(E258<1,0,(E234-(E234/E258))))))","v":6.7534534170253488},{"$f":"IF(AND(G232=0,F234=0),0,\nIF(AND(G232<>0,F234=0),(G232/G$10),\nIF(AND(G233<>0,F234<>0),(F234-(F234/F258))+(G232/G$10),\nIF(F258<1,0,(F234-(F234/F258))))))","v":0},{"$f":"IF(AND(H232=0,G234=0),0,\nIF(AND(H232<>0,G234=0),(H232/H$10),\nIF(AND(H233<>0,G234<>0),(G234-(G234/G258))+(H232/H$10),\nIF(G258<1,0,(G234-(G234/G258))))))","v":0},{"$f":"IF(AND(I232=0,H234=0),0,\nIF(AND(I232<>0,H234=0),(I232/I$10),\nIF(AND(I233<>0,H234<>0),(H234-(H234/H258))+(I232/I$10),\nIF(H258<1,0,(H234-(H234/H258))))))","v":0},{"$f":"IF(AND(J232=0,I234=0),0,\nIF(AND(J232<>0,I234=0),(J232/J$10),\nIF(AND(J233<>0,I234<>0),(I234-(I234/I258))+(J232/J$10),\nIF(I258<1,0,(I234-(I234/I258))))))","v":0},{"$f":"IF(AND(K232=0,J234=0),0,\nIF(AND(K232<>0,J234=0),(K232/K$10),\nIF(AND(K233<>0,J234<>0),(J234-(J234/J258))+(K232/K$10),\nIF(J258<1,0,(J234-(J234/J258))))))","v":0},{"$f":"IF(AND(L232=0,K234=0),0,\nIF(AND(L232<>0,K234=0),(L232/L$10),\nIF(AND(L233<>0,K234<>0),(K234-(K234/K258))+(L232/L$10),\nIF(K258<1,0,(K234-(K234/K258))))))","v":0},{"$f":"IF(AND(M232=0,L234=0),0,\nIF(AND(M232<>0,L234=0),(M232/M$10),\nIF(AND(M233<>0,L234<>0),(L234-(L234/L258))+(M232/M$10),\nIF(L258<1,0,(L234-(L234/L258))))))","v":0},{"$f":"IF(AND(N232=0,M234=0),0,\nIF(AND(N232<>0,M234=0),(N232/N$10),\nIF(AND(N233<>0,M234<>0),(M234-(M234/M258))+(N232/N$10),\nIF(M258<1,0,(M234-(M234/M258))))))","v":0},{"$f":"IF(AND(O232=0,N234=0),0,\nIF(AND(O232<>0,N234=0),(O232/O$10),\nIF(AND(O233<>0,N234<>0),(N234-(N234/N258))+(O232/O$10),\nIF(N258<1,0,(N234-(N234/N258))))))","v":0},{"$f":"IF(AND(P232=0,O234=0),0,\nIF(AND(P232<>0,O234=0),(P232/P$10),\nIF(AND(P233<>0,O234<>0),(O234-(O234/O258))+(P232/P$10),\nIF(O258<1,0,(O234-(O234/O258))))))","v":0},{"$f":"IF(AND(Q232=0,P234=0),0,\nIF(AND(Q232<>0,P234=0),(Q232/Q$10),\nIF(AND(Q233<>0,P234<>0),(P234-(P234/P258))+(Q232/Q$10),\nIF(P258<1,0,(P234-(P234/P258))))))","v":0},{"$f":"IF(AND(R232=0,Q234=0),0,\nIF(AND(R232<>0,Q234=0),(R232/R$10),\nIF(AND(R233<>0,Q234<>0),(Q234-(Q234/Q258))+(R232/R$10),\nIF(Q258<1,0,(Q234-(Q234/Q258))))))","v":0},{"$f":"IF(AND(S232=0,R234=0),0,\nIF(AND(S232<>0,R234=0),(S232/S$10),\nIF(AND(S233<>0,R234<>0),(R234-(R234/R258))+(S232/S$10),\nIF(R258<1,0,(R234-(R234/R258))))))","v":0},{"$f":"IF(AND(T232=0,S234=0),0,\nIF(AND(T232<>0,S234=0),(T232/T$10),\nIF(AND(T233<>0,S234<>0),(S234-(S234/S258))+(T232/T$10),\nIF(S258<1,0,(S234-(S234/S258))))))","v":0},{"$f":"IF(AND(U232=0,T234=0),0,\nIF(AND(U232<>0,T234=0),(U232/U$10),\nIF(AND(U233<>0,T234<>0),(T234-(T234/T258))+(U232/U$10),\nIF(T258<1,0,(T234-(T234/T258))))))","v":0},{"$f":"IF(AND(V232=0,U234=0),0,\nIF(AND(V232<>0,U234=0),(V232/V$10),\nIF(AND(V233<>0,U234<>0),(U234-(U234/U258))+(V232/V$10),\nIF(U258<1,0,(U234-(U234/U258))))))","v":0},{"$f":"IF(AND(W232=0,V234=0),0,\nIF(AND(W232<>0,V234=0),(W232/W$10),\nIF(AND(W233<>0,V234<>0),(V234-(V234/V258))+(W232/W$10),\nIF(V258<1,0,(V234-(V234/V258))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C230/C$10","v":1089.4047294776162},{"$f":"IF(C259=\"n/a\",C235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,C235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,C235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},{"$f":"IF(D259=\"n/a\",D235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,D235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,D235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},{"$f":"IF(E259=\"n/a\",E235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,E235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,E235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},{"$f":"IF(F259=\"n/a\",F235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,F235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,F235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},{"$f":"IF(G259=\"n/a\",G235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,G235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,G235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},{"$f":"IF(H259=\"n/a\",H235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},{"$f":"IF(I259=\"n/a\",I235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,I235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,I235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},{"$f":"IF(J259=\"n/a\",J235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,J235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,J235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},{"$f":"IF(K259=\"n/a\",K235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,K235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,K235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},{"$f":"IF(L259=\"n/a\",L235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,L235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,L235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},{"$f":"IF(M259=\"n/a\",M235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,M235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,M235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},{"$f":"IF(N259=\"n/a\",N235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,N235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,N235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},{"$f":"IF(O259=\"n/a\",O235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,O235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,O235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},{"$f":"IF(P259=\"n/a\",P235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,P235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,P235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},{"$f":"IF(Q259=\"n/a\",Q235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,Q235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,Q235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},{"$f":"IF(R259=\"n/a\",R235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,R235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,R235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},{"$f":"IF(S259=\"n/a\",S235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,S235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,S235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},{"$f":"IF(T259=\"n/a\",T235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,T235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,T235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},{"$f":"IF(U259=\"n/a\",U235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,U235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,U235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},{"$f":"IF(V259=\"n/a\",V235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,V235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,V235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A236)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D230*((1+D$11)^0.5)/D$10)","v":24.491130632291114},{"$f":"IF(D260=\"n/a\",D236,IFERROR(IF((OFFSET($C236,0,$A236))<0,\nMIN(0,D236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236)))),\nMAX(0,D236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236))))),0))","v":24.082945121752928},23.674759611214743,23.266574100676557,22.858388590138372,22.450203079600186,22.042017569062001,21.633832058523815,21.22564654798563,20.817461037447444,20.409275526909259,20.001090016371073,19.592904505832887,19.184718995294702,18.776533484756516,18.368347974218331,17.960162463680145,17.55197695314196,17.143791442603774,16.735605932065589]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E230*((1+E$11)^0.5)/E$10)","v":23.081784302426392},{"$f":"IF(E261=\"n/a\",E237,IFERROR(IF((OFFSET($C237,0,$A237))<0,\nMIN(0,E237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237)))),\nMAX(0,E237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237))))),0))","v":22.697087897385952},22.312391492345512,21.927695087305072,21.542998682264631,21.158302277224191,20.773605872183751,20.388909467143311,20.00421306210287,19.61951665706243,19.23482025202199,18.85012384698155,18.46542744194111,18.080731036900669,17.696034631860229,17.311338226819789,16.926641821779349,16.541945416738908,16.157249011698468]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F230*((1+F$11)^0.5)/F$10)","v":10.726276713595299},{"$f":"IF(F262=\"n/a\",F238,IFERROR(IF((OFFSET($C238,0,$A238))<0,\nMIN(0,F238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238)))),\nMAX(0,F238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238))))),0))","v":10.547505435035378},10.368734156475456,10.189962877915535,10.011191599355614,9.8324203207956931,9.6536490422357719,9.4748777636758508,9.2961064851159296,9.1173352065560085,8.9385639279960873,8.7597926494361662,8.5810213708762451,8.4022500923163239,8.2234788137564028,8.0447075351964816,7.8659362566365596,7.6871649780766376]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G230*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G263=\"n/a\",G239,IFERROR(IF((OFFSET($C239,0,$A239))<0,\nMIN(0,G239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239)))),\nMAX(0,G239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H230*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H264=\"n/a\",H240,IFERROR(IF((OFFSET($C240,0,$A240))<0,\nMIN(0,H240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240)))),\nMAX(0,H240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I230*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I265=\"n/a\",I241,IFERROR(IF((OFFSET($C241,0,$A241))<0,\nMIN(0,I241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241)))),\nMAX(0,I241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J230*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J266=\"n/a\",J242,IFERROR(IF((OFFSET($C242,0,$A242))<0,\nMIN(0,J242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242)))),\nMAX(0,J242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K230*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K267=\"n/a\",K243,IFERROR(IF((OFFSET($C243,0,$A243))<0,\nMIN(0,K243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243)))),\nMAX(0,K243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L230*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L268=\"n/a\",L244,IFERROR(IF((OFFSET($C244,0,$A244))<0,\nMIN(0,L244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244)))),\nMAX(0,L244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M230*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M269=\"n/a\",M245,IFERROR(IF((OFFSET($C245,0,$A245))<0,\nMIN(0,M245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245)))),\nMAX(0,M245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N230*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N270=\"n/a\",N246,IFERROR(IF((OFFSET($C246,0,$A246))<0,\nMIN(0,N246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246)))),\nMAX(0,N246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O230*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O271=\"n/a\",O247,IFERROR(IF((OFFSET($C247,0,$A247))<0,\nMIN(0,O247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247)))),\nMAX(0,O247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P230*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P272=\"n/a\",P248,IFERROR(IF((OFFSET($C248,0,$A248))<0,\nMIN(0,P248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248)))),\nMAX(0,P248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q230*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q273=\"n/a\",Q249,IFERROR(IF((OFFSET($C249,0,$A249))<0,\nMIN(0,Q249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249)))),\nMAX(0,Q249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R230*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R274=\"n/a\",R250,IFERROR(IF((OFFSET($C250,0,$A250))<0,\nMIN(0,R250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250)))),\nMAX(0,R250-(OFFSET($C250,0,$A250)/(OFFSET($C245,-$A249,$A250))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S230*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S275=\"n/a\",S251,IFERROR(IF((OFFSET($C251,0,$A251))<0,\nMIN(0,S251-(OFFSET($C251,0,$A251)/(OFFSET($C246,-$A250,$A251)))),\nMAX(0,S251-(OFFSET($C251,0,$A251)/(OFFSET($C246,-$A250,$A251))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T230*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T276=\"n/a\",T252,IFERROR(IF((OFFSET($C252,0,$A252))<0,\nMIN(0,T252-(OFFSET($C252,0,$A252)/(OFFSET($C247,-$A251,$A252)))),\nMAX(0,T252-(OFFSET($C252,0,$A252)/(OFFSET($C247,-$A251,$A252))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U230*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U277=\"n/a\",U253,IFERROR(IF((OFFSET($C253,0,$A253))<0,\nMIN(0,U253-(OFFSET($C253,0,$A253)/(OFFSET($C248,-$A252,$A253)))),\nMAX(0,U253-(OFFSET($C253,0,$A253)/(OFFSET($C248,-$A252,$A253))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V230*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V278=\"n/a\",V254,IFERROR(IF((OFFSET($C254,0,$A254))<0,\nMIN(0,V254-(OFFSET($C254,0,$A254)/(OFFSET($C249,-$A253,$A254)))),\nMAX(0,V254-(OFFSET($C254,0,$A254)/(OFFSET($C249,-$A253,$A254))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A255)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W230*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C258<1,D232=0),0,\nIF(D232=0,C258-1,\nIF(C258<1,D233,\n(((C258-1)*(C234-(C234/(C258))))+((D232/D$10)*D233))/(D234))))","v":0},{"$f":"IF(AND(D258<1,E232=0),0,\nIF(E232=0,D258-1,\nIF(D258<1,E233,\n(((D258-1)*(D234-(D234/(D258))))+((E232/E$10)*E233))/(E234))))","v":0},{"$f":"IF(AND(E258<1,F232=0),0,\nIF(F232=0,E258-1,\nIF(E258<1,F233,\n(((E258-1)*(E234-(E234/(E258))))+((F232/F$10)*F233))/(F234))))","v":0},{"$f":"IF(AND(F258<1,G232=0),0,\nIF(G232=0,F258-1,\nIF(F258<1,G233,\n(((F258-1)*(F234-(F234/(F258))))+((G232/G$10)*G233))/(G234))))","v":0},{"$f":"IF(AND(G258<1,H232=0),0,\nIF(H232=0,G258-1,\nIF(G258<1,H233,\n(((G258-1)*(G234-(G234/(G258))))+((H232/H$10)*H233))/(H234))))","v":0},{"$f":"IF(AND(H258<1,I232=0),0,\nIF(I232=0,H258-1,\nIF(H258<1,I233,\n(((H258-1)*(H234-(H234/(H258))))+((I232/I$10)*I233))/(I234))))","v":0},{"$f":"IF(AND(I258<1,J232=0),0,\nIF(J232=0,I258-1,\nIF(I258<1,J233,\n(((I258-1)*(I234-(I234/(I258))))+((J232/J$10)*J233))/(J234))))","v":0},{"$f":"IF(AND(J258<1,K232=0),0,\nIF(K232=0,J258-1,\nIF(J258<1,K233,\n(((J258-1)*(J234-(J234/(J258))))+((K232/K$10)*K233))/(K234))))","v":0},{"$f":"IF(AND(K258<1,L232=0),0,\nIF(L232=0,K258-1,\nIF(K258<1,L233,\n(((K258-1)*(K234-(K234/(K258))))+((L232/L$10)*L233))/(L234))))","v":0},{"$f":"IF(AND(L258<1,M232=0),0,\nIF(M232=0,L258-1,\nIF(L258<1,M233,\n(((L258-1)*(L234-(L234/(L258))))+((M232/M$10)*M233))/(M234))))","v":0},{"$f":"IF(AND(M258<1,N232=0),0,\nIF(N232=0,M258-1,\nIF(M258<1,N233,\n(((M258-1)*(M234-(M234/(M258))))+((N232/N$10)*N233))/(N234))))","v":0},{"$f":"IF(AND(N258<1,O232=0),0,\nIF(O232=0,N258-1,\nIF(N258<1,O233,\n(((N258-1)*(N234-(N234/(N258))))+((O232/O$10)*O233))/(O234))))","v":0},{"$f":"IF(AND(O258<1,P232=0),0,\nIF(P232=0,O258-1,\nIF(O258<1,P233,\n(((O258-1)*(O234-(O234/(O258))))+((P232/P$10)*P233))/(P234))))","v":0},{"$f":"IF(AND(P258<1,Q232=0),0,\nIF(Q232=0,P258-1,\nIF(P258<1,Q233,\n(((P258-1)*(P234-(P234/(P258))))+((Q232/Q$10)*Q233))/(Q234))))","v":0},{"$f":"IF(AND(Q258<1,R232=0),0,\nIF(R232=0,Q258-1,\nIF(Q258<1,R233,\n(((Q258-1)*(Q234-(Q234/(Q258))))+((R232/R$10)*R233))/(R234))))","v":0},{"$f":"IF(AND(R258<1,S232=0),0,\nIF(S232=0,R258-1,\nIF(R258<1,S233,\n(((R258-1)*(R234-(R234/(R258))))+((S232/S$10)*S233))/(S234))))","v":0},{"$f":"IF(AND(S258<1,T232=0),0,\nIF(T232=0,S258-1,\nIF(S258<1,T233,\n(((S258-1)*(S234-(S234/(S258))))+((T232/T$10)*T233))/(T234))))","v":0},{"$f":"IF(AND(T258<1,U232=0),0,\nIF(U232=0,T258-1,\nIF(T258<1,U233,\n(((T258-1)*(T234-(T234/(T258))))+((U232/U$10)*U233))/(U234))))","v":0},{"$f":"IF(AND(U258<1,V232=0),0,\nIF(V232=0,U258-1,\nIF(U258<1,V233,\n(((U258-1)*(U234-(U234/(U258))))+((V232/V$10)*V233))/(V234))))","v":0},{"$f":"IF(AND(V258<1,W232=0),0,\nIF(W232=0,V258-1,\nIF(V258<1,W233,\n(((V258-1)*(V234-(V234/(V258))))+((W232/W$10)*W233))/(W234))))","v":0}]
[null,"RL Start RAB",{"$f":"C231","v":0},{"$f":"IF(C259=\"n/a\",\"n/a\",MAX(0,C259-1))","v":0},{"$f":"IF(D259=\"n/a\",\"n/a\",MAX(0,D259-1))","v":0},{"$f":"IF(E259=\"n/a\",\"n/a\",MAX(0,E259-1))","v":0},{"$f":"IF(F259=\"n/a\",\"n/a\",MAX(0,F259-1))","v":0},{"$f":"IF(G259=\"n/a\",\"n/a\",MAX(0,G259-1))","v":0},{"$f":"IF(H259=\"n/a\",\"n/a\",MAX(0,H259-1))","v":0},{"$f":"IF(I259=\"n/a\",\"n/a\",MAX(0,I259-1))","v":0},{"$f":"IF(J259=\"n/a\",\"n/a\",MAX(0,J259-1))","v":0},{"$f":"IF(K259=\"n/a\",\"n/a\",MAX(0,K259-1))","v":0},{"$f":"IF(L259=\"n/a\",\"n/a\",MAX(0,L259-1))","v":0},{"$f":"IF(M259=\"n/a\",\"n/a\",MAX(0,M259-1))","v":0},{"$f":"IF(N259=\"n/a\",\"n/a\",MAX(0,N259-1))","v":0},{"$f":"IF(O259=\"n/a\",\"n/a\",MAX(0,O259-1))","v":0},{"$f":"IF(P259=\"n/a\",\"n/a\",MAX(0,P259-1))","v":0},{"$f":"IF(Q259=\"n/a\",\"n/a\",MAX(0,Q259-1))","v":0},{"$f":"IF(R259=\"n/a\",\"n/a\",MAX(0,R259-1))","v":0},{"$f":"IF(S259=\"n/a\",\"n/a\",MAX(0,S259-1))","v":0},{"$f":"IF(T259=\"n/a\",\"n/a\",MAX(0,T259-1))","v":0},{"$f":"IF(U259=\"n/a\",\"n/a\",MAX(0,U259-1))","v":0},{"$f":"IF(V259=\"n/a\",\"n/a\",MAX(0,V259-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A236)","v":"RL Capex 2014-15"},null,{"$f":"D231","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41]
[null,"RL Capex 2015-16",null,null,{"$f":"E231","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F231","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G231","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H231","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46,45]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I231","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47,46]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J231","v":60},59,58,57,56,55,54,53,52,51,50,49,48,47]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K231","v":60},59,58,57,56,55,54,53,52,51,50,49,48]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L231","v":60},59,58,57,56,55,54,53,52,51,50,49]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M231","v":60},59,58,57,56,55,54,53,52,51,50]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N231","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O231","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P231","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q231","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R231","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S231","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T231","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U231","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V231","v":0},{"$f":"IF(V278=\"n/a\",\"n/a\",MAX(0,V278-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W231","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C231<>\"n/a\",C231<>\"n/a\"),IF(SUM(C234:C256)=0,0,IF((SUMPRODUCT(C234:C256,C258:C280)/SUM(C234:C256))<0,1,(SUMPRODUCT(C234:C256,C258:C280)/SUM(C234:C256)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C231<>\"n/a\",D231<>\"n/a\"),IF(SUM(D234:D256)=0,0,IF((SUMPRODUCT(D234:D256,D258:D280)/SUM(D234:D256))<0,1,(SUMPRODUCT(D234:D256,D258:D280)/SUM(D234:D256)))),\"n/a\"))","v":60},{"$f":"(IF(OR($C231<>\"n/a\",E231<>\"n/a\"),IF(SUM(E234:E256)=0,0,IF((SUMPRODUCT(E234:E256,E258:E280)/SUM(E234:E256))<0,1,(SUMPRODUCT(E234:E256,E258:E280)/SUM(E234:E256)))),\"n/a\"))","v":59.489386551862495},52.556897891753771,57.773385562415235,56.773552793315879,55.773726022036684,54.773905577141967,53.774091811641,52.774285105304521,51.774485867249588,50.774694538830182,49.774911596876088,48.775137557330432,47.775372979344155,46.775618469895768,45.775874689016831,44.776142355717838,43.776422254726498,42.776715244171498,41.777022264370082]
[]
["Asset Class 6",{"$f":"VLOOKUP($A283,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Establishment"}]
[{"$f":"VALUE(REPLACE(A283,1,12,\"\"))","v":6},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A284,0)","v":173.32554283112128},{"$f":"OFFSET('RFM input'!H$222,$A284,0)-OFFSET('RFM input'!H$276,$A284,0)","v":29.315772846734461},{"$f":"OFFSET('RFM input'!I$222,$A284,0)-OFFSET('RFM input'!I$276,$A284,0)","v":6.6765044066210981},{"$f":"OFFSET('RFM input'!J$222,$A284,0)-OFFSET('RFM input'!J$276,$A284,0)","v":14.595581028404371},{"$f":"OFFSET('RFM input'!K$222,$A284,0)-OFFSET('RFM input'!K$276,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A284,0)-OFFSET('RFM input'!L$276,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A284,0)-OFFSET('RFM input'!M$276,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A284,0)-OFFSET('RFM input'!N$276,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A284,0)-OFFSET('RFM input'!O$276,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A284,0)-OFFSET('RFM input'!P$276,$A284,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A284,0)-OFFSET('RFM input'!Q$276,$A284,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A284,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":45},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A284,0)","v":45}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A284,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A284,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A284,0),0)","v":6.7400004628256962},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A284,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A284,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A284,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A284,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A284,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A284,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A284,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A284,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A284,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A284,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A284,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A284,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A284,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A284,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A284,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A284,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A284,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D286=0,C288=0),0,\nIF(AND(D286<>0,C288=0),(D286/D$10),\nIF(AND(D287<>0,C288<>0),(C288-(C288/C312))+(D286/D$10),\nIF(C312<1,0,(C288-(C288/C312))))))","v":0},{"$f":"IF(AND(E286=0,D288=0),0,\nIF(AND(E286<>0,D288=0),(E286/E$10),\nIF(AND(E287<>0,D288<>0),(D288-(D288/D312))+(E286/E$10),\nIF(D312<1,0,(D288-(D288/D312))))))","v":0},{"$f":"IF(AND(F286=0,E288=0),0,\nIF(AND(F286<>0,E288=0),(F286/F$10),\nIF(AND(F287<>0,E288<>0),(E288-(E288/E312))+(F286/F$10),\nIF(E312<1,0,(E288-(E288/E312))))))","v":6.316963962190326},{"$f":"IF(AND(G286=0,F288=0),0,\nIF(AND(G286<>0,F288=0),(G286/G$10),\nIF(AND(G287<>0,F288<>0),(F288-(F288/F312))+(G286/G$10),\nIF(F312<1,0,(F288-(F288/F312))))))","v":0},{"$f":"IF(AND(H286=0,G288=0),0,\nIF(AND(H286<>0,G288=0),(H286/H$10),\nIF(AND(H287<>0,G288<>0),(G288-(G288/G312))+(H286/H$10),\nIF(G312<1,0,(G288-(G288/G312))))))","v":0},{"$f":"IF(AND(I286=0,H288=0),0,\nIF(AND(I286<>0,H288=0),(I286/I$10),\nIF(AND(I287<>0,H288<>0),(H288-(H288/H312))+(I286/I$10),\nIF(H312<1,0,(H288-(H288/H312))))))","v":0},{"$f":"IF(AND(J286=0,I288=0),0,\nIF(AND(J286<>0,I288=0),(J286/J$10),\nIF(AND(J287<>0,I288<>0),(I288-(I288/I312))+(J286/J$10),\nIF(I312<1,0,(I288-(I288/I312))))))","v":0},{"$f":"IF(AND(K286=0,J288=0),0,\nIF(AND(K286<>0,J288=0),(K286/K$10),\nIF(AND(K287<>0,J288<>0),(J288-(J288/J312))+(K286/K$10),\nIF(J312<1,0,(J288-(J288/J312))))))","v":0},{"$f":"IF(AND(L286=0,K288=0),0,\nIF(AND(L286<>0,K288=0),(L286/L$10),\nIF(AND(L287<>0,K288<>0),(K288-(K288/K312))+(L286/L$10),\nIF(K312<1,0,(K288-(K288/K312))))))","v":0},{"$f":"IF(AND(M286=0,L288=0),0,\nIF(AND(M286<>0,L288=0),(M286/M$10),\nIF(AND(M287<>0,L288<>0),(L288-(L288/L312))+(M286/M$10),\nIF(L312<1,0,(L288-(L288/L312))))))","v":0},{"$f":"IF(AND(N286=0,M288=0),0,\nIF(AND(N286<>0,M288=0),(N286/N$10),\nIF(AND(N287<>0,M288<>0),(M288-(M288/M312))+(N286/N$10),\nIF(M312<1,0,(M288-(M288/M312))))))","v":0},{"$f":"IF(AND(O286=0,N288=0),0,\nIF(AND(O286<>0,N288=0),(O286/O$10),\nIF(AND(O287<>0,N288<>0),(N288-(N288/N312))+(O286/O$10),\nIF(N312<1,0,(N288-(N288/N312))))))","v":0},{"$f":"IF(AND(P286=0,O288=0),0,\nIF(AND(P286<>0,O288=0),(P286/P$10),\nIF(AND(P287<>0,O288<>0),(O288-(O288/O312))+(P286/P$10),\nIF(O312<1,0,(O288-(O288/O312))))))","v":0},{"$f":"IF(AND(Q286=0,P288=0),0,\nIF(AND(Q286<>0,P288=0),(Q286/Q$10),\nIF(AND(Q287<>0,P288<>0),(P288-(P288/P312))+(Q286/Q$10),\nIF(P312<1,0,(P288-(P288/P312))))))","v":0},{"$f":"IF(AND(R286=0,Q288=0),0,\nIF(AND(R286<>0,Q288=0),(R286/R$10),\nIF(AND(R287<>0,Q288<>0),(Q288-(Q288/Q312))+(R286/R$10),\nIF(Q312<1,0,(Q288-(Q288/Q312))))))","v":0},{"$f":"IF(AND(S286=0,R288=0),0,\nIF(AND(S286<>0,R288=0),(S286/S$10),\nIF(AND(S287<>0,R288<>0),(R288-(R288/R312))+(S286/S$10),\nIF(R312<1,0,(R288-(R288/R312))))))","v":0},{"$f":"IF(AND(T286=0,S288=0),0,\nIF(AND(T286<>0,S288=0),(T286/T$10),\nIF(AND(T287<>0,S288<>0),(S288-(S288/S312))+(T286/T$10),\nIF(S312<1,0,(S288-(S288/S312))))))","v":0},{"$f":"IF(AND(U286=0,T288=0),0,\nIF(AND(U286<>0,T288=0),(U286/U$10),\nIF(AND(U287<>0,T288<>0),(T288-(T288/T312))+(U286/U$10),\nIF(T312<1,0,(T288-(T288/T312))))))","v":0},{"$f":"IF(AND(V286=0,U288=0),0,\nIF(AND(V286<>0,U288=0),(V286/V$10),\nIF(AND(V287<>0,U288<>0),(U288-(U288/U312))+(V286/V$10),\nIF(U312<1,0,(U288-(U288/U312))))))","v":0},{"$f":"IF(AND(W286=0,V288=0),0,\nIF(AND(W286<>0,V288=0),(W286/W$10),\nIF(AND(W287<>0,V288<>0),(V288-(V288/V312))+(W286/W$10),\nIF(V312<1,0,(V288-(V288/V312))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C284/C$10","v":173.32554283112128},{"$f":"IF(C313=\"n/a\",C289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,C289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,C289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},{"$f":"IF(D313=\"n/a\",D289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,D289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,D289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},{"$f":"IF(E313=\"n/a\",E289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,E289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,E289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},{"$f":"IF(F313=\"n/a\",F289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,F289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,F289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},{"$f":"IF(G313=\"n/a\",G289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,G289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,G289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},{"$f":"IF(H313=\"n/a\",H289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},{"$f":"IF(I313=\"n/a\",I289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,I289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,I289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},{"$f":"IF(J313=\"n/a\",J289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,J289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,J289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},{"$f":"IF(K313=\"n/a\",K289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,K289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,K289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},{"$f":"IF(L313=\"n/a\",L289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,L289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,L289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},{"$f":"IF(M313=\"n/a\",M289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,M289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,M289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},{"$f":"IF(N313=\"n/a\",N289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,N289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,N289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},{"$f":"IF(O313=\"n/a\",O289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,O289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,O289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},{"$f":"IF(P313=\"n/a\",P289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,P289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,P289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},{"$f":"IF(Q313=\"n/a\",Q289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,Q289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,Q289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},{"$f":"IF(R313=\"n/a\",R289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,R289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,R289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},{"$f":"IF(S313=\"n/a\",S289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,S289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,S289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},{"$f":"IF(T313=\"n/a\",T289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,T289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,T289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},{"$f":"IF(U313=\"n/a\",U289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,U289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,U289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},{"$f":"IF(V313=\"n/a\",V289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,V289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,V289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A290)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D284*((1+D$11)^0.5)/D$10)","v":29.613961873185282},{"$f":"IF(D314=\"n/a\",D290,IFERROR(IF((OFFSET($C290,0,$A290))<0,\nMIN(0,D290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290)))),\nMAX(0,D290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290))))),0))","v":28.955873831558943},28.297785789932604,27.639697748306265,26.981609706679926,26.323521665053587,25.665433623427248,25.007345581800909,24.34925754017457,23.691169498548231,23.033081456921892,22.374993415295553,21.716905373669213,21.058817332042874,20.400729290416535,19.742641248790196,19.084553207163857,18.426465165537518,17.768377123911179,17.11028908228484]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E284*((1+E$11)^0.5)/E$10)","v":6.566333488871404},{"$f":"IF(E315=\"n/a\",E291,IFERROR(IF((OFFSET($C291,0,$A291))<0,\nMIN(0,E291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291)))),\nMAX(0,E291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291))))),0))","v":6.4204149668964838},6.2744964449215637,6.1285779229466435,5.9826594009717233,5.8367408789968032,5.690822357021883,5.5449038350469628,5.3989853130720427,5.2530667910971225,5.1071482691222023,4.9612297471472822,4.815311225172362,4.6693927031974418,4.5234741812225217,4.3775556592476015,4.2316371372726813,4.0857186152977611,3.939800093322841]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F284*((1+F$11)^0.5)/F$10)","v":14.20090153880205},{"$f":"IF(F316=\"n/a\",F292,IFERROR(IF((OFFSET($C292,0,$A292))<0,\nMIN(0,F292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292)))),\nMAX(0,F292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292))))),0))","v":13.885325949050893},13.569750359299736,13.254174769548579,12.938599179797421,12.623023590046264,12.307448000295107,11.99187241054395,11.676296820792793,11.360721231041635,11.045145641290478,10.729570051539321,10.413994461788164,10.098418872037007,9.7828432822858495,9.4672676925346924,9.1516921027835352,8.836116513032378]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G284*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G317=\"n/a\",G293,IFERROR(IF((OFFSET($C293,0,$A293))<0,\nMIN(0,G293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293)))),\nMAX(0,G293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H284*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H318=\"n/a\",H294,IFERROR(IF((OFFSET($C294,0,$A294))<0,\nMIN(0,H294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294)))),\nMAX(0,H294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I284*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I319=\"n/a\",I295,IFERROR(IF((OFFSET($C295,0,$A295))<0,\nMIN(0,I295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295)))),\nMAX(0,I295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J284*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J320=\"n/a\",J296,IFERROR(IF((OFFSET($C296,0,$A296))<0,\nMIN(0,J296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296)))),\nMAX(0,J296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K284*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K321=\"n/a\",K297,IFERROR(IF((OFFSET($C297,0,$A297))<0,\nMIN(0,K297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297)))),\nMAX(0,K297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L284*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L322=\"n/a\",L298,IFERROR(IF((OFFSET($C298,0,$A298))<0,\nMIN(0,L298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298)))),\nMAX(0,L298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M284*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M323=\"n/a\",M299,IFERROR(IF((OFFSET($C299,0,$A299))<0,\nMIN(0,M299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299)))),\nMAX(0,M299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N284*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N324=\"n/a\",N300,IFERROR(IF((OFFSET($C300,0,$A300))<0,\nMIN(0,N300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300)))),\nMAX(0,N300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O284*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O325=\"n/a\",O301,IFERROR(IF((OFFSET($C301,0,$A301))<0,\nMIN(0,O301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301)))),\nMAX(0,O301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P284*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P326=\"n/a\",P302,IFERROR(IF((OFFSET($C302,0,$A302))<0,\nMIN(0,P302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302)))),\nMAX(0,P302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q284*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q327=\"n/a\",Q303,IFERROR(IF((OFFSET($C303,0,$A303))<0,\nMIN(0,Q303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303)))),\nMAX(0,Q303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R284*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R328=\"n/a\",R304,IFERROR(IF((OFFSET($C304,0,$A304))<0,\nMIN(0,R304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304)))),\nMAX(0,R304-(OFFSET($C304,0,$A304)/(OFFSET($C299,-$A303,$A304))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S284*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S329=\"n/a\",S305,IFERROR(IF((OFFSET($C305,0,$A305))<0,\nMIN(0,S305-(OFFSET($C305,0,$A305)/(OFFSET($C300,-$A304,$A305)))),\nMAX(0,S305-(OFFSET($C305,0,$A305)/(OFFSET($C300,-$A304,$A305))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T284*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T330=\"n/a\",T306,IFERROR(IF((OFFSET($C306,0,$A306))<0,\nMIN(0,T306-(OFFSET($C306,0,$A306)/(OFFSET($C301,-$A305,$A306)))),\nMAX(0,T306-(OFFSET($C306,0,$A306)/(OFFSET($C301,-$A305,$A306))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U284*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U331=\"n/a\",U307,IFERROR(IF((OFFSET($C307,0,$A307))<0,\nMIN(0,U307-(OFFSET($C307,0,$A307)/(OFFSET($C302,-$A306,$A307)))),\nMAX(0,U307-(OFFSET($C307,0,$A307)/(OFFSET($C302,-$A306,$A307))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V284*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V332=\"n/a\",V308,IFERROR(IF((OFFSET($C308,0,$A308))<0,\nMIN(0,V308-(OFFSET($C308,0,$A308)/(OFFSET($C303,-$A307,$A308)))),\nMAX(0,V308-(OFFSET($C308,0,$A308)/(OFFSET($C303,-$A307,$A308))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A309)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W284*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C312<1,D286=0),0,\nIF(D286=0,C312-1,\nIF(C312<1,D287,\n(((C312-1)*(C288-(C288/(C312))))+((D286/D$10)*D287))/(D288))))","v":0},{"$f":"IF(AND(D312<1,E286=0),0,\nIF(E286=0,D312-1,\nIF(D312<1,E287,\n(((D312-1)*(D288-(D288/(D312))))+((E286/E$10)*E287))/(E288))))","v":0},{"$f":"IF(AND(E312<1,F286=0),0,\nIF(F286=0,E312-1,\nIF(E312<1,F287,\n(((E312-1)*(E288-(E288/(E312))))+((F286/F$10)*F287))/(F288))))","v":0},{"$f":"IF(AND(F312<1,G286=0),0,\nIF(G286=0,F312-1,\nIF(F312<1,G287,\n(((F312-1)*(F288-(F288/(F312))))+((G286/G$10)*G287))/(G288))))","v":0},{"$f":"IF(AND(G312<1,H286=0),0,\nIF(H286=0,G312-1,\nIF(G312<1,H287,\n(((G312-1)*(G288-(G288/(G312))))+((H286/H$10)*H287))/(H288))))","v":0},{"$f":"IF(AND(H312<1,I286=0),0,\nIF(I286=0,H312-1,\nIF(H312<1,I287,\n(((H312-1)*(H288-(H288/(H312))))+((I286/I$10)*I287))/(I288))))","v":0},{"$f":"IF(AND(I312<1,J286=0),0,\nIF(J286=0,I312-1,\nIF(I312<1,J287,\n(((I312-1)*(I288-(I288/(I312))))+((J286/J$10)*J287))/(J288))))","v":0},{"$f":"IF(AND(J312<1,K286=0),0,\nIF(K286=0,J312-1,\nIF(J312<1,K287,\n(((J312-1)*(J288-(J288/(J312))))+((K286/K$10)*K287))/(K288))))","v":0},{"$f":"IF(AND(K312<1,L286=0),0,\nIF(L286=0,K312-1,\nIF(K312<1,L287,\n(((K312-1)*(K288-(K288/(K312))))+((L286/L$10)*L287))/(L288))))","v":0},{"$f":"IF(AND(L312<1,M286=0),0,\nIF(M286=0,L312-1,\nIF(L312<1,M287,\n(((L312-1)*(L288-(L288/(L312))))+((M286/M$10)*M287))/(M288))))","v":0},{"$f":"IF(AND(M312<1,N286=0),0,\nIF(N286=0,M312-1,\nIF(M312<1,N287,\n(((M312-1)*(M288-(M288/(M312))))+((N286/N$10)*N287))/(N288))))","v":0},{"$f":"IF(AND(N312<1,O286=0),0,\nIF(O286=0,N312-1,\nIF(N312<1,O287,\n(((N312-1)*(N288-(N288/(N312))))+((O286/O$10)*O287))/(O288))))","v":0},{"$f":"IF(AND(O312<1,P286=0),0,\nIF(P286=0,O312-1,\nIF(O312<1,P287,\n(((O312-1)*(O288-(O288/(O312))))+((P286/P$10)*P287))/(P288))))","v":0},{"$f":"IF(AND(P312<1,Q286=0),0,\nIF(Q286=0,P312-1,\nIF(P312<1,Q287,\n(((P312-1)*(P288-(P288/(P312))))+((Q286/Q$10)*Q287))/(Q288))))","v":0},{"$f":"IF(AND(Q312<1,R286=0),0,\nIF(R286=0,Q312-1,\nIF(Q312<1,R287,\n(((Q312-1)*(Q288-(Q288/(Q312))))+((R286/R$10)*R287))/(R288))))","v":0},{"$f":"IF(AND(R312<1,S286=0),0,\nIF(S286=0,R312-1,\nIF(R312<1,S287,\n(((R312-1)*(R288-(R288/(R312))))+((S286/S$10)*S287))/(S288))))","v":0},{"$f":"IF(AND(S312<1,T286=0),0,\nIF(T286=0,S312-1,\nIF(S312<1,T287,\n(((S312-1)*(S288-(S288/(S312))))+((T286/T$10)*T287))/(T288))))","v":0},{"$f":"IF(AND(T312<1,U286=0),0,\nIF(U286=0,T312-1,\nIF(T312<1,U287,\n(((T312-1)*(T288-(T288/(T312))))+((U286/U$10)*U287))/(U288))))","v":0},{"$f":"IF(AND(U312<1,V286=0),0,\nIF(V286=0,U312-1,\nIF(U312<1,V287,\n(((U312-1)*(U288-(U288/(U312))))+((V286/V$10)*V287))/(V288))))","v":0},{"$f":"IF(AND(V312<1,W286=0),0,\nIF(W286=0,V312-1,\nIF(V312<1,W287,\n(((V312-1)*(V288-(V288/(V312))))+((W286/W$10)*W287))/(W288))))","v":0}]
[null,"RL Start RAB",{"$f":"C285","v":0},{"$f":"IF(C313=\"n/a\",\"n/a\",MAX(0,C313-1))","v":0},{"$f":"IF(D313=\"n/a\",\"n/a\",MAX(0,D313-1))","v":0},{"$f":"IF(E313=\"n/a\",\"n/a\",MAX(0,E313-1))","v":0},{"$f":"IF(F313=\"n/a\",\"n/a\",MAX(0,F313-1))","v":0},{"$f":"IF(G313=\"n/a\",\"n/a\",MAX(0,G313-1))","v":0},{"$f":"IF(H313=\"n/a\",\"n/a\",MAX(0,H313-1))","v":0},{"$f":"IF(I313=\"n/a\",\"n/a\",MAX(0,I313-1))","v":0},{"$f":"IF(J313=\"n/a\",\"n/a\",MAX(0,J313-1))","v":0},{"$f":"IF(K313=\"n/a\",\"n/a\",MAX(0,K313-1))","v":0},{"$f":"IF(L313=\"n/a\",\"n/a\",MAX(0,L313-1))","v":0},{"$f":"IF(M313=\"n/a\",\"n/a\",MAX(0,M313-1))","v":0},{"$f":"IF(N313=\"n/a\",\"n/a\",MAX(0,N313-1))","v":0},{"$f":"IF(O313=\"n/a\",\"n/a\",MAX(0,O313-1))","v":0},{"$f":"IF(P313=\"n/a\",\"n/a\",MAX(0,P313-1))","v":0},{"$f":"IF(Q313=\"n/a\",\"n/a\",MAX(0,Q313-1))","v":0},{"$f":"IF(R313=\"n/a\",\"n/a\",MAX(0,R313-1))","v":0},{"$f":"IF(S313=\"n/a\",\"n/a\",MAX(0,S313-1))","v":0},{"$f":"IF(T313=\"n/a\",\"n/a\",MAX(0,T313-1))","v":0},{"$f":"IF(U313=\"n/a\",\"n/a\",MAX(0,U313-1))","v":0},{"$f":"IF(V313=\"n/a\",\"n/a\",MAX(0,V313-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A290)","v":"RL Capex 2014-15"},null,{"$f":"D285","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2015-16",null,null,{"$f":"E285","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F285","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G285","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H285","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I285","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J285","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K285","v":45},44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L285","v":45},44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M285","v":45},44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N285","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O285","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P285","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q285","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R285","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S285","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T285","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U285","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V285","v":0},{"$f":"IF(V332=\"n/a\",\"n/a\",MAX(0,V332-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W285","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C285<>\"n/a\",C285<>\"n/a\"),IF(SUM(C288:C310)=0,0,IF((SUMPRODUCT(C288:C310,C312:C334)/SUM(C288:C310))<0,1,(SUMPRODUCT(C288:C310,C312:C334)/SUM(C288:C310)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C285<>\"n/a\",D285<>\"n/a\"),IF(SUM(D288:D310)=0,0,IF((SUMPRODUCT(D288:D310,D312:D334)/SUM(D288:D310))<0,1,(SUMPRODUCT(D288:D310,D312:D334)/SUM(D288:D310)))),\"n/a\"))","v":45},{"$f":"(IF(OR($C285<>\"n/a\",E285<>\"n/a\"),IF(SUM(E288:E310)=0,0,IF((SUMPRODUCT(E288:E310,E312:E334)/SUM(E288:E310))<0,1,(SUMPRODUCT(E288:E310,E312:E334)/SUM(E288:E310)))),\"n/a\"))","v":44.184851505134226},38.712815043266204,42.712248747303015,41.712684722277018,40.713142124203948,39.71362257249087,38.714127853951062,37.714659945009927,36.715221037541873,35.715813569050297,34.716440258066804,33.717104145854179,32.71780864576256,31.718557601929298,30.71935535945331,29.720206848748841,28.721117687537888,27.722094304939489,26.723144093450525]
[]
["Asset Class 7",{"$f":"VLOOKUP($A337,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Communications"}]
[{"$f":"VALUE(REPLACE(A337,1,12,\"\"))","v":7},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A338,0)","v":26.21199108403621},{"$f":"OFFSET('RFM input'!H$222,$A338,0)-OFFSET('RFM input'!H$276,$A338,0)","v":19.610147351293612},{"$f":"OFFSET('RFM input'!I$222,$A338,0)-OFFSET('RFM input'!I$276,$A338,0)","v":7.599078291231069},{"$f":"OFFSET('RFM input'!J$222,$A338,0)-OFFSET('RFM input'!J$276,$A338,0)","v":15.348953923201742},{"$f":"OFFSET('RFM input'!K$222,$A338,0)-OFFSET('RFM input'!K$276,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A338,0)-OFFSET('RFM input'!L$276,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A338,0)-OFFSET('RFM input'!M$276,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A338,0)-OFFSET('RFM input'!N$276,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A338,0)-OFFSET('RFM input'!O$276,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A338,0)-OFFSET('RFM input'!P$276,$A338,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A338,0)-OFFSET('RFM input'!Q$276,$A338,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A338,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":15},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A338,0)","v":15}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A338,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A338,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A338,0),0)","v":3.7587015472392551},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A338,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A338,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A338,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A338,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A338,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A338,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A338,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A338,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A338,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A338,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A338,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A338,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A338,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A338,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A338,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A338,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A338,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D340=0,C342=0),0,\nIF(AND(D340<>0,C342=0),(D340/D$10),\nIF(AND(D341<>0,C342<>0),(C342-(C342/C366))+(D340/D$10),\nIF(C366<1,0,(C342-(C342/C366))))))","v":0},{"$f":"IF(AND(E340=0,D342=0),0,\nIF(AND(E340<>0,D342=0),(E340/E$10),\nIF(AND(E341<>0,D342<>0),(D342-(D342/D366))+(E340/E$10),\nIF(D366<1,0,(D342-(D342/D366))))))","v":0},{"$f":"IF(AND(F340=0,E342=0),0,\nIF(AND(F340<>0,E342=0),(F340/F$10),\nIF(AND(F341<>0,E342<>0),(E342-(E342/E366))+(F340/F$10),\nIF(E366<1,0,(E342-(E342/E366))))))","v":3.5227864374040516},{"$f":"IF(AND(G340=0,F342=0),0,\nIF(AND(G340<>0,F342=0),(G340/G$10),\nIF(AND(G341<>0,F342<>0),(F342-(F342/F366))+(G340/G$10),\nIF(F366<1,0,(F342-(F342/F366))))))","v":0},{"$f":"IF(AND(H340=0,G342=0),0,\nIF(AND(H340<>0,G342=0),(H340/H$10),\nIF(AND(H341<>0,G342<>0),(G342-(G342/G366))+(H340/H$10),\nIF(G366<1,0,(G342-(G342/G366))))))","v":0},{"$f":"IF(AND(I340=0,H342=0),0,\nIF(AND(I340<>0,H342=0),(I340/I$10),\nIF(AND(I341<>0,H342<>0),(H342-(H342/H366))+(I340/I$10),\nIF(H366<1,0,(H342-(H342/H366))))))","v":0},{"$f":"IF(AND(J340=0,I342=0),0,\nIF(AND(J340<>0,I342=0),(J340/J$10),\nIF(AND(J341<>0,I342<>0),(I342-(I342/I366))+(J340/J$10),\nIF(I366<1,0,(I342-(I342/I366))))))","v":0},{"$f":"IF(AND(K340=0,J342=0),0,\nIF(AND(K340<>0,J342=0),(K340/K$10),\nIF(AND(K341<>0,J342<>0),(J342-(J342/J366))+(K340/K$10),\nIF(J366<1,0,(J342-(J342/J366))))))","v":0},{"$f":"IF(AND(L340=0,K342=0),0,\nIF(AND(L340<>0,K342=0),(L340/L$10),\nIF(AND(L341<>0,K342<>0),(K342-(K342/K366))+(L340/L$10),\nIF(K366<1,0,(K342-(K342/K366))))))","v":0},{"$f":"IF(AND(M340=0,L342=0),0,\nIF(AND(M340<>0,L342=0),(M340/M$10),\nIF(AND(M341<>0,L342<>0),(L342-(L342/L366))+(M340/M$10),\nIF(L366<1,0,(L342-(L342/L366))))))","v":0},{"$f":"IF(AND(N340=0,M342=0),0,\nIF(AND(N340<>0,M342=0),(N340/N$10),\nIF(AND(N341<>0,M342<>0),(M342-(M342/M366))+(N340/N$10),\nIF(M366<1,0,(M342-(M342/M366))))))","v":0},{"$f":"IF(AND(O340=0,N342=0),0,\nIF(AND(O340<>0,N342=0),(O340/O$10),\nIF(AND(O341<>0,N342<>0),(N342-(N342/N366))+(O340/O$10),\nIF(N366<1,0,(N342-(N342/N366))))))","v":0},{"$f":"IF(AND(P340=0,O342=0),0,\nIF(AND(P340<>0,O342=0),(P340/P$10),\nIF(AND(P341<>0,O342<>0),(O342-(O342/O366))+(P340/P$10),\nIF(O366<1,0,(O342-(O342/O366))))))","v":0},{"$f":"IF(AND(Q340=0,P342=0),0,\nIF(AND(Q340<>0,P342=0),(Q340/Q$10),\nIF(AND(Q341<>0,P342<>0),(P342-(P342/P366))+(Q340/Q$10),\nIF(P366<1,0,(P342-(P342/P366))))))","v":0},{"$f":"IF(AND(R340=0,Q342=0),0,\nIF(AND(R340<>0,Q342=0),(R340/R$10),\nIF(AND(R341<>0,Q342<>0),(Q342-(Q342/Q366))+(R340/R$10),\nIF(Q366<1,0,(Q342-(Q342/Q366))))))","v":0},{"$f":"IF(AND(S340=0,R342=0),0,\nIF(AND(S340<>0,R342=0),(S340/S$10),\nIF(AND(S341<>0,R342<>0),(R342-(R342/R366))+(S340/S$10),\nIF(R366<1,0,(R342-(R342/R366))))))","v":0},{"$f":"IF(AND(T340=0,S342=0),0,\nIF(AND(T340<>0,S342=0),(T340/T$10),\nIF(AND(T341<>0,S342<>0),(S342-(S342/S366))+(T340/T$10),\nIF(S366<1,0,(S342-(S342/S366))))))","v":0},{"$f":"IF(AND(U340=0,T342=0),0,\nIF(AND(U340<>0,T342=0),(U340/U$10),\nIF(AND(U341<>0,T342<>0),(T342-(T342/T366))+(U340/U$10),\nIF(T366<1,0,(T342-(T342/T366))))))","v":0},{"$f":"IF(AND(V340=0,U342=0),0,\nIF(AND(V340<>0,U342=0),(V340/V$10),\nIF(AND(V341<>0,U342<>0),(U342-(U342/U366))+(V340/V$10),\nIF(U366<1,0,(U342-(U342/U366))))))","v":0},{"$f":"IF(AND(W340=0,V342=0),0,\nIF(AND(W340<>0,V342=0),(W340/W$10),\nIF(AND(W341<>0,V342<>0),(V342-(V342/V366))+(W340/W$10),\nIF(V366<1,0,(V342-(V342/V366))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C338/C$10","v":26.21199108403621},{"$f":"IF(C367=\"n/a\",C343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,C343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,C343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(D367=\"n/a\",D343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,D343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,D343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(E367=\"n/a\",E343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,E343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,E343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(F367=\"n/a\",F343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,F343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,F343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(G367=\"n/a\",G343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,G343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,G343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(H367=\"n/a\",H343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(I367=\"n/a\",I343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,I343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,I343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(J367=\"n/a\",J343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,J343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,J343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(K367=\"n/a\",K343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,K343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,K343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(L367=\"n/a\",L343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,L343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,L343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(M367=\"n/a\",M343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,M343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,M343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(N367=\"n/a\",N343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,N343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,N343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(O367=\"n/a\",O343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,O343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,O343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(P367=\"n/a\",P343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,P343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,P343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(Q367=\"n/a\",Q343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,Q343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,Q343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(R367=\"n/a\",R343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,R343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,R343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(S367=\"n/a\",S343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,S343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,S343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(T367=\"n/a\",T343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,T343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,T343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(U367=\"n/a\",U343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,U343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,U343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},{"$f":"IF(V367=\"n/a\",V343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,V343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,V343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A344)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D338*((1+D$11)^0.5)/D$10)","v":19.809614401942788},{"$f":"IF(D368=\"n/a\",D344,IFERROR(IF((OFFSET($C344,0,$A344))<0,\nMIN(0,D344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344)))),\nMAX(0,D344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344))))),0))","v":18.488973441813268},17.168332481683748,15.847691521554228,14.527050561424709,13.206409601295189,11.885768641165669,10.565127681036149,9.2444867209066288,7.9238457607771098,6.6032048006475907,5.2825638405180717,3.9619228803885527,2.6412819202590336,1.3206409601295144,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E338*((1+E$11)^0.5)/E$10)","v":7.4736837167039472},{"$f":"IF(E369=\"n/a\",E345,IFERROR(IF((OFFSET($C345,0,$A345))<0,\nMIN(0,E345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345)))),\nMAX(0,E345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345))))),0))","v":6.975438135590351},6.4771925544767548,5.9789469733631586,5.4807013922495624,4.9824558111359663,4.4842102300223701,3.9859646489087734,3.4877190677951768,2.9894734866815802,2.4912279055679836,1.9929823244543872,1.4947367433407908,0.99649116222719436,0.4982455811135979,1.4432899320127035E-15,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F338*((1+F$11)^0.5)/F$10)","v":14.933902457381398},{"$f":"IF(F370=\"n/a\",F346,IFERROR(IF((OFFSET($C346,0,$A346))<0,\nMIN(0,F346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346)))),\nMAX(0,F346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346))))),0))","v":13.938308960222638},12.942715463063879,11.947121965905119,10.951528468746359,9.9559349715875989,8.960341474428839,7.9647479772700791,6.9691544801113192,5.9735609829525593,4.9779674857937994,3.9823739886350396,2.9867804914762797,1.9911869943175198,0.99559349715875989,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G338*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G371=\"n/a\",G347,IFERROR(IF((OFFSET($C347,0,$A347))<0,\nMIN(0,G347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347)))),\nMAX(0,G347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H338*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H372=\"n/a\",H348,IFERROR(IF((OFFSET($C348,0,$A348))<0,\nMIN(0,H348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348)))),\nMAX(0,H348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I338*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I373=\"n/a\",I349,IFERROR(IF((OFFSET($C349,0,$A349))<0,\nMIN(0,I349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349)))),\nMAX(0,I349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J338*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J374=\"n/a\",J350,IFERROR(IF((OFFSET($C350,0,$A350))<0,\nMIN(0,J350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350)))),\nMAX(0,J350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K338*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K375=\"n/a\",K351,IFERROR(IF((OFFSET($C351,0,$A351))<0,\nMIN(0,K351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351)))),\nMAX(0,K351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L338*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L376=\"n/a\",L352,IFERROR(IF((OFFSET($C352,0,$A352))<0,\nMIN(0,L352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352)))),\nMAX(0,L352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M338*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M377=\"n/a\",M353,IFERROR(IF((OFFSET($C353,0,$A353))<0,\nMIN(0,M353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353)))),\nMAX(0,M353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N338*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N378=\"n/a\",N354,IFERROR(IF((OFFSET($C354,0,$A354))<0,\nMIN(0,N354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354)))),\nMAX(0,N354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O338*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O379=\"n/a\",O355,IFERROR(IF((OFFSET($C355,0,$A355))<0,\nMIN(0,O355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355)))),\nMAX(0,O355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P338*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P380=\"n/a\",P356,IFERROR(IF((OFFSET($C356,0,$A356))<0,\nMIN(0,P356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356)))),\nMAX(0,P356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q338*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q381=\"n/a\",Q357,IFERROR(IF((OFFSET($C357,0,$A357))<0,\nMIN(0,Q357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357)))),\nMAX(0,Q357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R338*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R382=\"n/a\",R358,IFERROR(IF((OFFSET($C358,0,$A358))<0,\nMIN(0,R358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358)))),\nMAX(0,R358-(OFFSET($C358,0,$A358)/(OFFSET($C353,-$A357,$A358))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S338*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S383=\"n/a\",S359,IFERROR(IF((OFFSET($C359,0,$A359))<0,\nMIN(0,S359-(OFFSET($C359,0,$A359)/(OFFSET($C354,-$A358,$A359)))),\nMAX(0,S359-(OFFSET($C359,0,$A359)/(OFFSET($C354,-$A358,$A359))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T338*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T384=\"n/a\",T360,IFERROR(IF((OFFSET($C360,0,$A360))<0,\nMIN(0,T360-(OFFSET($C360,0,$A360)/(OFFSET($C355,-$A359,$A360)))),\nMAX(0,T360-(OFFSET($C360,0,$A360)/(OFFSET($C355,-$A359,$A360))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U338*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U385=\"n/a\",U361,IFERROR(IF((OFFSET($C361,0,$A361))<0,\nMIN(0,U361-(OFFSET($C361,0,$A361)/(OFFSET($C356,-$A360,$A361)))),\nMAX(0,U361-(OFFSET($C361,0,$A361)/(OFFSET($C356,-$A360,$A361))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V338*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V386=\"n/a\",V362,IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,V362-(OFFSET($C362,0,$A362)/(OFFSET($C357,-$A361,$A362)))),\nMAX(0,V362-(OFFSET($C362,0,$A362)/(OFFSET($C357,-$A361,$A362))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A363)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W338*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C366<1,D340=0),0,\nIF(D340=0,C366-1,\nIF(C366<1,D341,\n(((C366-1)*(C342-(C342/(C366))))+((D340/D$10)*D341))/(D342))))","v":0},{"$f":"IF(AND(D366<1,E340=0),0,\nIF(E340=0,D366-1,\nIF(D366<1,E341,\n(((D366-1)*(D342-(D342/(D366))))+((E340/E$10)*E341))/(E342))))","v":0},{"$f":"IF(AND(E366<1,F340=0),0,\nIF(F340=0,E366-1,\nIF(E366<1,F341,\n(((E366-1)*(E342-(E342/(E366))))+((F340/F$10)*F341))/(F342))))","v":0},{"$f":"IF(AND(F366<1,G340=0),0,\nIF(G340=0,F366-1,\nIF(F366<1,G341,\n(((F366-1)*(F342-(F342/(F366))))+((G340/G$10)*G341))/(G342))))","v":0},{"$f":"IF(AND(G366<1,H340=0),0,\nIF(H340=0,G366-1,\nIF(G366<1,H341,\n(((G366-1)*(G342-(G342/(G366))))+((H340/H$10)*H341))/(H342))))","v":0},{"$f":"IF(AND(H366<1,I340=0),0,\nIF(I340=0,H366-1,\nIF(H366<1,I341,\n(((H366-1)*(H342-(H342/(H366))))+((I340/I$10)*I341))/(I342))))","v":0},{"$f":"IF(AND(I366<1,J340=0),0,\nIF(J340=0,I366-1,\nIF(I366<1,J341,\n(((I366-1)*(I342-(I342/(I366))))+((J340/J$10)*J341))/(J342))))","v":0},{"$f":"IF(AND(J366<1,K340=0),0,\nIF(K340=0,J366-1,\nIF(J366<1,K341,\n(((J366-1)*(J342-(J342/(J366))))+((K340/K$10)*K341))/(K342))))","v":0},{"$f":"IF(AND(K366<1,L340=0),0,\nIF(L340=0,K366-1,\nIF(K366<1,L341,\n(((K366-1)*(K342-(K342/(K366))))+((L340/L$10)*L341))/(L342))))","v":0},{"$f":"IF(AND(L366<1,M340=0),0,\nIF(M340=0,L366-1,\nIF(L366<1,M341,\n(((L366-1)*(L342-(L342/(L366))))+((M340/M$10)*M341))/(M342))))","v":0},{"$f":"IF(AND(M366<1,N340=0),0,\nIF(N340=0,M366-1,\nIF(M366<1,N341,\n(((M366-1)*(M342-(M342/(M366))))+((N340/N$10)*N341))/(N342))))","v":0},{"$f":"IF(AND(N366<1,O340=0),0,\nIF(O340=0,N366-1,\nIF(N366<1,O341,\n(((N366-1)*(N342-(N342/(N366))))+((O340/O$10)*O341))/(O342))))","v":0},{"$f":"IF(AND(O366<1,P340=0),0,\nIF(P340=0,O366-1,\nIF(O366<1,P341,\n(((O366-1)*(O342-(O342/(O366))))+((P340/P$10)*P341))/(P342))))","v":0},{"$f":"IF(AND(P366<1,Q340=0),0,\nIF(Q340=0,P366-1,\nIF(P366<1,Q341,\n(((P366-1)*(P342-(P342/(P366))))+((Q340/Q$10)*Q341))/(Q342))))","v":0},{"$f":"IF(AND(Q366<1,R340=0),0,\nIF(R340=0,Q366-1,\nIF(Q366<1,R341,\n(((Q366-1)*(Q342-(Q342/(Q366))))+((R340/R$10)*R341))/(R342))))","v":0},{"$f":"IF(AND(R366<1,S340=0),0,\nIF(S340=0,R366-1,\nIF(R366<1,S341,\n(((R366-1)*(R342-(R342/(R366))))+((S340/S$10)*S341))/(S342))))","v":0},{"$f":"IF(AND(S366<1,T340=0),0,\nIF(T340=0,S366-1,\nIF(S366<1,T341,\n(((S366-1)*(S342-(S342/(S366))))+((T340/T$10)*T341))/(T342))))","v":0},{"$f":"IF(AND(T366<1,U340=0),0,\nIF(U340=0,T366-1,\nIF(T366<1,U341,\n(((T366-1)*(T342-(T342/(T366))))+((U340/U$10)*U341))/(U342))))","v":0},{"$f":"IF(AND(U366<1,V340=0),0,\nIF(V340=0,U366-1,\nIF(U366<1,V341,\n(((U366-1)*(U342-(U342/(U366))))+((V340/V$10)*V341))/(V342))))","v":0},{"$f":"IF(AND(V366<1,W340=0),0,\nIF(W340=0,V366-1,\nIF(V366<1,W341,\n(((V366-1)*(V342-(V342/(V366))))+((W340/W$10)*W341))/(W342))))","v":0}]
[null,"RL Start RAB",{"$f":"C339","v":0},{"$f":"IF(C367=\"n/a\",\"n/a\",MAX(0,C367-1))","v":0},{"$f":"IF(D367=\"n/a\",\"n/a\",MAX(0,D367-1))","v":0},{"$f":"IF(E367=\"n/a\",\"n/a\",MAX(0,E367-1))","v":0},{"$f":"IF(F367=\"n/a\",\"n/a\",MAX(0,F367-1))","v":0},{"$f":"IF(G367=\"n/a\",\"n/a\",MAX(0,G367-1))","v":0},{"$f":"IF(H367=\"n/a\",\"n/a\",MAX(0,H367-1))","v":0},{"$f":"IF(I367=\"n/a\",\"n/a\",MAX(0,I367-1))","v":0},{"$f":"IF(J367=\"n/a\",\"n/a\",MAX(0,J367-1))","v":0},{"$f":"IF(K367=\"n/a\",\"n/a\",MAX(0,K367-1))","v":0},{"$f":"IF(L367=\"n/a\",\"n/a\",MAX(0,L367-1))","v":0},{"$f":"IF(M367=\"n/a\",\"n/a\",MAX(0,M367-1))","v":0},{"$f":"IF(N367=\"n/a\",\"n/a\",MAX(0,N367-1))","v":0},{"$f":"IF(O367=\"n/a\",\"n/a\",MAX(0,O367-1))","v":0},{"$f":"IF(P367=\"n/a\",\"n/a\",MAX(0,P367-1))","v":0},{"$f":"IF(Q367=\"n/a\",\"n/a\",MAX(0,Q367-1))","v":0},{"$f":"IF(R367=\"n/a\",\"n/a\",MAX(0,R367-1))","v":0},{"$f":"IF(S367=\"n/a\",\"n/a\",MAX(0,S367-1))","v":0},{"$f":"IF(T367=\"n/a\",\"n/a\",MAX(0,T367-1))","v":0},{"$f":"IF(U367=\"n/a\",\"n/a\",MAX(0,U367-1))","v":0},{"$f":"IF(V367=\"n/a\",\"n/a\",MAX(0,V367-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A344)","v":"RL Capex 2014-15"},null,{"$f":"D339","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E339","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F339","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G339","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H339","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I339","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J339","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K339","v":15},14,13,12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L339","v":15},14,13,12,11,10,9,8,7,6,5,4]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M339","v":15},14,13,12,11,10,9,8,7,6,5]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N339","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O339","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P339","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q339","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R339","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S339","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T339","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U339","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V339","v":0},{"$f":"IF(V386=\"n/a\",\"n/a\",MAX(0,V386-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W339","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C339<>\"n/a\",C339<>\"n/a\"),IF(SUM(C342:C364)=0,0,IF((SUMPRODUCT(C342:C364,C366:C388)/SUM(C342:C364))<0,1,(SUMPRODUCT(C342:C364,C366:C388)/SUM(C342:C364)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C339<>\"n/a\",D339<>\"n/a\"),IF(SUM(D342:D364)=0,0,IF((SUMPRODUCT(D342:D364,D366:D388)/SUM(D342:D364))<0,1,(SUMPRODUCT(D342:D364,D366:D388)/SUM(D342:D364)))),\"n/a\"))","v":15},{"$f":"(IF(OR($C339<>\"n/a\",E339<>\"n/a\"),IF(SUM(E342:E364)=0,0,IF((SUMPRODUCT(E342:E364,E366:E388)/SUM(E342:E364))<0,1,(SUMPRODUCT(E342:E364,E366:E388)/SUM(E342:E364)))),\"n/a\"))","v":14.287862820476066},12.789838402250917,12.94734654062529,11.952633899592414,10.958892796922418,9.9664180995758418,8.9756374300609476,7.9871953540158662,7.0021109391091487,6.0220959651387824,5.0502640149019307,4.0929348245567168,3.1651918213153714,2.3141340464398588,1.7998557639074388,0.99999999999999856,0,0,0]
[]
["Asset Class 8",{"$f":"VLOOKUP($A391,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Inventory"}]
[{"$f":"VALUE(REPLACE(A391,1,12,\"\"))","v":8},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A392,0)","v":8.6366927213280285},{"$f":"OFFSET('RFM input'!H$222,$A392,0)-OFFSET('RFM input'!H$276,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A392,0)-OFFSET('RFM input'!I$276,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A392,0)-OFFSET('RFM input'!J$276,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A392,0)-OFFSET('RFM input'!K$276,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A392,0)-OFFSET('RFM input'!L$276,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A392,0)-OFFSET('RFM input'!M$276,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A392,0)-OFFSET('RFM input'!N$276,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A392,0)-OFFSET('RFM input'!O$276,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A392,0)-OFFSET('RFM input'!P$276,$A392,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A392,0)-OFFSET('RFM input'!Q$276,$A392,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A392,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A392,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A392,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A392,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A392,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A392,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A392,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A392,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A392,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A392,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A392,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A392,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A392,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A392,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A392,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A392,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A392,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A392,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A392,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A392,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A392,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A392,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D394=0,C396=0),0,\nIF(AND(D394<>0,C396=0),(D394/D$10),\nIF(AND(D395<>0,C396<>0),(C396-(C396/C420))+(D394/D$10),\nIF(C420<1,0,(C396-(C396/C420))))))","v":0},{"$f":"IF(AND(E394=0,D396=0),0,\nIF(AND(E394<>0,D396=0),(E394/E$10),\nIF(AND(E395<>0,D396<>0),(D396-(D396/D420))+(E394/E$10),\nIF(D420<1,0,(D396-(D396/D420))))))","v":0},{"$f":"IF(AND(F394=0,E396=0),0,\nIF(AND(F394<>0,E396=0),(F394/F$10),\nIF(AND(F395<>0,E396<>0),(E396-(E396/E420))+(F394/F$10),\nIF(E420<1,0,(E396-(E396/E420))))))","v":0},{"$f":"IF(AND(G394=0,F396=0),0,\nIF(AND(G394<>0,F396=0),(G394/G$10),\nIF(AND(G395<>0,F396<>0),(F396-(F396/F420))+(G394/G$10),\nIF(F420<1,0,(F396-(F396/F420))))))","v":0},{"$f":"IF(AND(H394=0,G396=0),0,\nIF(AND(H394<>0,G396=0),(H394/H$10),\nIF(AND(H395<>0,G396<>0),(G396-(G396/G420))+(H394/H$10),\nIF(G420<1,0,(G396-(G396/G420))))))","v":0},{"$f":"IF(AND(I394=0,H396=0),0,\nIF(AND(I394<>0,H396=0),(I394/I$10),\nIF(AND(I395<>0,H396<>0),(H396-(H396/H420))+(I394/I$10),\nIF(H420<1,0,(H396-(H396/H420))))))","v":0},{"$f":"IF(AND(J394=0,I396=0),0,\nIF(AND(J394<>0,I396=0),(J394/J$10),\nIF(AND(J395<>0,I396<>0),(I396-(I396/I420))+(J394/J$10),\nIF(I420<1,0,(I396-(I396/I420))))))","v":0},{"$f":"IF(AND(K394=0,J396=0),0,\nIF(AND(K394<>0,J396=0),(K394/K$10),\nIF(AND(K395<>0,J396<>0),(J396-(J396/J420))+(K394/K$10),\nIF(J420<1,0,(J396-(J396/J420))))))","v":0},{"$f":"IF(AND(L394=0,K396=0),0,\nIF(AND(L394<>0,K396=0),(L394/L$10),\nIF(AND(L395<>0,K396<>0),(K396-(K396/K420))+(L394/L$10),\nIF(K420<1,0,(K396-(K396/K420))))))","v":0},{"$f":"IF(AND(M394=0,L396=0),0,\nIF(AND(M394<>0,L396=0),(M394/M$10),\nIF(AND(M395<>0,L396<>0),(L396-(L396/L420))+(M394/M$10),\nIF(L420<1,0,(L396-(L396/L420))))))","v":0},{"$f":"IF(AND(N394=0,M396=0),0,\nIF(AND(N394<>0,M396=0),(N394/N$10),\nIF(AND(N395<>0,M396<>0),(M396-(M396/M420))+(N394/N$10),\nIF(M420<1,0,(M396-(M396/M420))))))","v":0},{"$f":"IF(AND(O394=0,N396=0),0,\nIF(AND(O394<>0,N396=0),(O394/O$10),\nIF(AND(O395<>0,N396<>0),(N396-(N396/N420))+(O394/O$10),\nIF(N420<1,0,(N396-(N396/N420))))))","v":0},{"$f":"IF(AND(P394=0,O396=0),0,\nIF(AND(P394<>0,O396=0),(P394/P$10),\nIF(AND(P395<>0,O396<>0),(O396-(O396/O420))+(P394/P$10),\nIF(O420<1,0,(O396-(O396/O420))))))","v":0},{"$f":"IF(AND(Q394=0,P396=0),0,\nIF(AND(Q394<>0,P396=0),(Q394/Q$10),\nIF(AND(Q395<>0,P396<>0),(P396-(P396/P420))+(Q394/Q$10),\nIF(P420<1,0,(P396-(P396/P420))))))","v":0},{"$f":"IF(AND(R394=0,Q396=0),0,\nIF(AND(R394<>0,Q396=0),(R394/R$10),\nIF(AND(R395<>0,Q396<>0),(Q396-(Q396/Q420))+(R394/R$10),\nIF(Q420<1,0,(Q396-(Q396/Q420))))))","v":0},{"$f":"IF(AND(S394=0,R396=0),0,\nIF(AND(S394<>0,R396=0),(S394/S$10),\nIF(AND(S395<>0,R396<>0),(R396-(R396/R420))+(S394/S$10),\nIF(R420<1,0,(R396-(R396/R420))))))","v":0},{"$f":"IF(AND(T394=0,S396=0),0,\nIF(AND(T394<>0,S396=0),(T394/T$10),\nIF(AND(T395<>0,S396<>0),(S396-(S396/S420))+(T394/T$10),\nIF(S420<1,0,(S396-(S396/S420))))))","v":0},{"$f":"IF(AND(U394=0,T396=0),0,\nIF(AND(U394<>0,T396=0),(U394/U$10),\nIF(AND(U395<>0,T396<>0),(T396-(T396/T420))+(U394/U$10),\nIF(T420<1,0,(T396-(T396/T420))))))","v":0},{"$f":"IF(AND(V394=0,U396=0),0,\nIF(AND(V394<>0,U396=0),(V394/V$10),\nIF(AND(V395<>0,U396<>0),(U396-(U396/U420))+(V394/V$10),\nIF(U420<1,0,(U396-(U396/U420))))))","v":0},{"$f":"IF(AND(W394=0,V396=0),0,\nIF(AND(W394<>0,V396=0),(W394/W$10),\nIF(AND(W395<>0,V396<>0),(V396-(V396/V420))+(W394/W$10),\nIF(V420<1,0,(V396-(V396/V420))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C392/C$10","v":8.6366927213280285},{"$f":"IF(C421=\"n/a\",C397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,C397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,C397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(D421=\"n/a\",D397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,D397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,D397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(E421=\"n/a\",E397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,E397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,E397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(F421=\"n/a\",F397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,F397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,F397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(G421=\"n/a\",G397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,G397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,G397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(H421=\"n/a\",H397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(I421=\"n/a\",I397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,I397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,I397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(J421=\"n/a\",J397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,J397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,J397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(K421=\"n/a\",K397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,K397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,K397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(L421=\"n/a\",L397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,L397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,L397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(M421=\"n/a\",M397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,M397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,M397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(N421=\"n/a\",N397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,N397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,N397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(O421=\"n/a\",O397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,O397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,O397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(P421=\"n/a\",P397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,P397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,P397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(Q421=\"n/a\",Q397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,Q397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,Q397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(R421=\"n/a\",R397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,R397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,R397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(S421=\"n/a\",S397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,S397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,S397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(T421=\"n/a\",T397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,T397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,T397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(U421=\"n/a\",U397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,U397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,U397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},{"$f":"IF(V421=\"n/a\",V397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,V397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,V397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A398)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D392*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D422=\"n/a\",D398,IFERROR(IF((OFFSET($C398,0,$A398))<0,\nMIN(0,D398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398)))),\nMAX(0,D398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E392*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E423=\"n/a\",E399,IFERROR(IF((OFFSET($C399,0,$A399))<0,\nMIN(0,E399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399)))),\nMAX(0,E399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F392*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F424=\"n/a\",F400,IFERROR(IF((OFFSET($C400,0,$A400))<0,\nMIN(0,F400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400)))),\nMAX(0,F400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G392*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G425=\"n/a\",G401,IFERROR(IF((OFFSET($C401,0,$A401))<0,\nMIN(0,G401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401)))),\nMAX(0,G401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H392*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H426=\"n/a\",H402,IFERROR(IF((OFFSET($C402,0,$A402))<0,\nMIN(0,H402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402)))),\nMAX(0,H402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I392*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I427=\"n/a\",I403,IFERROR(IF((OFFSET($C403,0,$A403))<0,\nMIN(0,I403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403)))),\nMAX(0,I403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J392*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J428=\"n/a\",J404,IFERROR(IF((OFFSET($C404,0,$A404))<0,\nMIN(0,J404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404)))),\nMAX(0,J404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K392*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K429=\"n/a\",K405,IFERROR(IF((OFFSET($C405,0,$A405))<0,\nMIN(0,K405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405)))),\nMAX(0,K405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L392*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L430=\"n/a\",L406,IFERROR(IF((OFFSET($C406,0,$A406))<0,\nMIN(0,L406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406)))),\nMAX(0,L406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M392*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M431=\"n/a\",M407,IFERROR(IF((OFFSET($C407,0,$A407))<0,\nMIN(0,M407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407)))),\nMAX(0,M407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N392*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N432=\"n/a\",N408,IFERROR(IF((OFFSET($C408,0,$A408))<0,\nMIN(0,N408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408)))),\nMAX(0,N408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O392*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O433=\"n/a\",O409,IFERROR(IF((OFFSET($C409,0,$A409))<0,\nMIN(0,O409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409)))),\nMAX(0,O409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P392*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P434=\"n/a\",P410,IFERROR(IF((OFFSET($C410,0,$A410))<0,\nMIN(0,P410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410)))),\nMAX(0,P410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q392*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q435=\"n/a\",Q411,IFERROR(IF((OFFSET($C411,0,$A411))<0,\nMIN(0,Q411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411)))),\nMAX(0,Q411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R392*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R436=\"n/a\",R412,IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,R412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412)))),\nMAX(0,R412-(OFFSET($C412,0,$A412)/(OFFSET($C407,-$A411,$A412))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S392*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S437=\"n/a\",S413,IFERROR(IF((OFFSET($C413,0,$A413))<0,\nMIN(0,S413-(OFFSET($C413,0,$A413)/(OFFSET($C408,-$A412,$A413)))),\nMAX(0,S413-(OFFSET($C413,0,$A413)/(OFFSET($C408,-$A412,$A413))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T392*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T438=\"n/a\",T414,IFERROR(IF((OFFSET($C414,0,$A414))<0,\nMIN(0,T414-(OFFSET($C414,0,$A414)/(OFFSET($C409,-$A413,$A414)))),\nMAX(0,T414-(OFFSET($C414,0,$A414)/(OFFSET($C409,-$A413,$A414))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U392*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U439=\"n/a\",U415,IFERROR(IF((OFFSET($C415,0,$A415))<0,\nMIN(0,U415-(OFFSET($C415,0,$A415)/(OFFSET($C410,-$A414,$A415)))),\nMAX(0,U415-(OFFSET($C415,0,$A415)/(OFFSET($C410,-$A414,$A415))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V392*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V440=\"n/a\",V416,IFERROR(IF((OFFSET($C416,0,$A416))<0,\nMIN(0,V416-(OFFSET($C416,0,$A416)/(OFFSET($C411,-$A415,$A416)))),\nMAX(0,V416-(OFFSET($C416,0,$A416)/(OFFSET($C411,-$A415,$A416))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A417)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W392*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C420<1,D394=0),0,\nIF(D394=0,C420-1,\nIF(C420<1,D395,\n(((C420-1)*(C396-(C396/(C420))))+((D394/D$10)*D395))/(D396))))","v":0},{"$f":"IF(AND(D420<1,E394=0),0,\nIF(E394=0,D420-1,\nIF(D420<1,E395,\n(((D420-1)*(D396-(D396/(D420))))+((E394/E$10)*E395))/(E396))))","v":0},{"$f":"IF(AND(E420<1,F394=0),0,\nIF(F394=0,E420-1,\nIF(E420<1,F395,\n(((E420-1)*(E396-(E396/(E420))))+((F394/F$10)*F395))/(F396))))","v":0},{"$f":"IF(AND(F420<1,G394=0),0,\nIF(G394=0,F420-1,\nIF(F420<1,G395,\n(((F420-1)*(F396-(F396/(F420))))+((G394/G$10)*G395))/(G396))))","v":0},{"$f":"IF(AND(G420<1,H394=0),0,\nIF(H394=0,G420-1,\nIF(G420<1,H395,\n(((G420-1)*(G396-(G396/(G420))))+((H394/H$10)*H395))/(H396))))","v":0},{"$f":"IF(AND(H420<1,I394=0),0,\nIF(I394=0,H420-1,\nIF(H420<1,I395,\n(((H420-1)*(H396-(H396/(H420))))+((I394/I$10)*I395))/(I396))))","v":0},{"$f":"IF(AND(I420<1,J394=0),0,\nIF(J394=0,I420-1,\nIF(I420<1,J395,\n(((I420-1)*(I396-(I396/(I420))))+((J394/J$10)*J395))/(J396))))","v":0},{"$f":"IF(AND(J420<1,K394=0),0,\nIF(K394=0,J420-1,\nIF(J420<1,K395,\n(((J420-1)*(J396-(J396/(J420))))+((K394/K$10)*K395))/(K396))))","v":0},{"$f":"IF(AND(K420<1,L394=0),0,\nIF(L394=0,K420-1,\nIF(K420<1,L395,\n(((K420-1)*(K396-(K396/(K420))))+((L394/L$10)*L395))/(L396))))","v":0},{"$f":"IF(AND(L420<1,M394=0),0,\nIF(M394=0,L420-1,\nIF(L420<1,M395,\n(((L420-1)*(L396-(L396/(L420))))+((M394/M$10)*M395))/(M396))))","v":0},{"$f":"IF(AND(M420<1,N394=0),0,\nIF(N394=0,M420-1,\nIF(M420<1,N395,\n(((M420-1)*(M396-(M396/(M420))))+((N394/N$10)*N395))/(N396))))","v":0},{"$f":"IF(AND(N420<1,O394=0),0,\nIF(O394=0,N420-1,\nIF(N420<1,O395,\n(((N420-1)*(N396-(N396/(N420))))+((O394/O$10)*O395))/(O396))))","v":0},{"$f":"IF(AND(O420<1,P394=0),0,\nIF(P394=0,O420-1,\nIF(O420<1,P395,\n(((O420-1)*(O396-(O396/(O420))))+((P394/P$10)*P395))/(P396))))","v":0},{"$f":"IF(AND(P420<1,Q394=0),0,\nIF(Q394=0,P420-1,\nIF(P420<1,Q395,\n(((P420-1)*(P396-(P396/(P420))))+((Q394/Q$10)*Q395))/(Q396))))","v":0},{"$f":"IF(AND(Q420<1,R394=0),0,\nIF(R394=0,Q420-1,\nIF(Q420<1,R395,\n(((Q420-1)*(Q396-(Q396/(Q420))))+((R394/R$10)*R395))/(R396))))","v":0},{"$f":"IF(AND(R420<1,S394=0),0,\nIF(S394=0,R420-1,\nIF(R420<1,S395,\n(((R420-1)*(R396-(R396/(R420))))+((S394/S$10)*S395))/(S396))))","v":0},{"$f":"IF(AND(S420<1,T394=0),0,\nIF(T394=0,S420-1,\nIF(S420<1,T395,\n(((S420-1)*(S396-(S396/(S420))))+((T394/T$10)*T395))/(T396))))","v":0},{"$f":"IF(AND(T420<1,U394=0),0,\nIF(U394=0,T420-1,\nIF(T420<1,U395,\n(((T420-1)*(T396-(T396/(T420))))+((U394/U$10)*U395))/(U396))))","v":0},{"$f":"IF(AND(U420<1,V394=0),0,\nIF(V394=0,U420-1,\nIF(U420<1,V395,\n(((U420-1)*(U396-(U396/(U420))))+((V394/V$10)*V395))/(V396))))","v":0},{"$f":"IF(AND(V420<1,W394=0),0,\nIF(W394=0,V420-1,\nIF(V420<1,W395,\n(((V420-1)*(V396-(V396/(V420))))+((W394/W$10)*W395))/(W396))))","v":0}]
[null,"RL Start RAB",{"$f":"C393","v":0},{"$f":"IF(C421=\"n/a\",\"n/a\",MAX(0,C421-1))","v":0},{"$f":"IF(D421=\"n/a\",\"n/a\",MAX(0,D421-1))","v":0},{"$f":"IF(E421=\"n/a\",\"n/a\",MAX(0,E421-1))","v":0},{"$f":"IF(F421=\"n/a\",\"n/a\",MAX(0,F421-1))","v":0},{"$f":"IF(G421=\"n/a\",\"n/a\",MAX(0,G421-1))","v":0},{"$f":"IF(H421=\"n/a\",\"n/a\",MAX(0,H421-1))","v":0},{"$f":"IF(I421=\"n/a\",\"n/a\",MAX(0,I421-1))","v":0},{"$f":"IF(J421=\"n/a\",\"n/a\",MAX(0,J421-1))","v":0},{"$f":"IF(K421=\"n/a\",\"n/a\",MAX(0,K421-1))","v":0},{"$f":"IF(L421=\"n/a\",\"n/a\",MAX(0,L421-1))","v":0},{"$f":"IF(M421=\"n/a\",\"n/a\",MAX(0,M421-1))","v":0},{"$f":"IF(N421=\"n/a\",\"n/a\",MAX(0,N421-1))","v":0},{"$f":"IF(O421=\"n/a\",\"n/a\",MAX(0,O421-1))","v":0},{"$f":"IF(P421=\"n/a\",\"n/a\",MAX(0,P421-1))","v":0},{"$f":"IF(Q421=\"n/a\",\"n/a\",MAX(0,Q421-1))","v":0},{"$f":"IF(R421=\"n/a\",\"n/a\",MAX(0,R421-1))","v":0},{"$f":"IF(S421=\"n/a\",\"n/a\",MAX(0,S421-1))","v":0},{"$f":"IF(T421=\"n/a\",\"n/a\",MAX(0,T421-1))","v":0},{"$f":"IF(U421=\"n/a\",\"n/a\",MAX(0,U421-1))","v":0},{"$f":"IF(V421=\"n/a\",\"n/a\",MAX(0,V421-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A398)","v":"RL Capex 2014-15"},null,{"$f":"D393","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"E393","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F393","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G393","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H393","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I393","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J393","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K393","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L393","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M393","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N393","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O393","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P393","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q393","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R393","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S393","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T393","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U393","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V393","v":0},{"$f":"IF(V440=\"n/a\",\"n/a\",MAX(0,V440-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W393","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C393<>\"n/a\",C393<>\"n/a\"),IF(SUM(C396:C418)=0,0,IF((SUMPRODUCT(C396:C418,C420:C442)/SUM(C396:C418))<0,1,(SUMPRODUCT(C396:C418,C420:C442)/SUM(C396:C418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",D393<>\"n/a\"),IF(SUM(D396:D418)=0,0,IF((SUMPRODUCT(D396:D418,D420:D442)/SUM(D396:D418))<0,1,(SUMPRODUCT(D396:D418,D420:D442)/SUM(D396:D418)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C393<>\"n/a\",E393<>\"n/a\"),IF(SUM(E396:E418)=0,0,IF((SUMPRODUCT(E396:E418,E420:E442)/SUM(E396:E418))<0,1,(SUMPRODUCT(E396:E418,E420:E442)/SUM(E396:E418)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 9",{"$f":"VLOOKUP($A445,'RFM input'!$E$7:$F$56,2,FALSE)","v":"IT"}]
[{"$f":"VALUE(REPLACE(A445,1,12,\"\"))","v":9},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A446,0)","v":51.980009809686841},{"$f":"OFFSET('RFM input'!H$222,$A446,0)-OFFSET('RFM input'!H$276,$A446,0)","v":3.8037088043039446},{"$f":"OFFSET('RFM input'!I$222,$A446,0)-OFFSET('RFM input'!I$276,$A446,0)","v":32.908704547772217},{"$f":"OFFSET('RFM input'!J$222,$A446,0)-OFFSET('RFM input'!J$276,$A446,0)","v":19.488253484733761},{"$f":"OFFSET('RFM input'!K$222,$A446,0)-OFFSET('RFM input'!K$276,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A446,0)-OFFSET('RFM input'!L$276,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A446,0)-OFFSET('RFM input'!M$276,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A446,0)-OFFSET('RFM input'!N$276,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A446,0)-OFFSET('RFM input'!O$276,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A446,0)-OFFSET('RFM input'!P$276,$A446,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A446,0)-OFFSET('RFM input'!Q$276,$A446,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A446,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":5},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A446,0)","v":5}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A446,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A446,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A446,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A446,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A446,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A446,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A446,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A446,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A446,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A446,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A446,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A446,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A446,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A446,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A446,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A446,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A446,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A446,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A446,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A446,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D448=0,C450=0),0,\nIF(AND(D448<>0,C450=0),(D448/D$10),\nIF(AND(D449<>0,C450<>0),(C450-(C450/C474))+(D448/D$10),\nIF(C474<1,0,(C450-(C450/C474))))))","v":0},{"$f":"IF(AND(E448=0,D450=0),0,\nIF(AND(E448<>0,D450=0),(E448/E$10),\nIF(AND(E449<>0,D450<>0),(D450-(D450/D474))+(E448/E$10),\nIF(D474<1,0,(D450-(D450/D474))))))","v":0},{"$f":"IF(AND(F448=0,E450=0),0,\nIF(AND(F448<>0,E450=0),(F448/F$10),\nIF(AND(F449<>0,E450<>0),(E450-(E450/E474))+(F448/F$10),\nIF(E474<1,0,(E450-(E450/E474))))))","v":0},{"$f":"IF(AND(G448=0,F450=0),0,\nIF(AND(G448<>0,F450=0),(G448/G$10),\nIF(AND(G449<>0,F450<>0),(F450-(F450/F474))+(G448/G$10),\nIF(F474<1,0,(F450-(F450/F474))))))","v":0},{"$f":"IF(AND(H448=0,G450=0),0,\nIF(AND(H448<>0,G450=0),(H448/H$10),\nIF(AND(H449<>0,G450<>0),(G450-(G450/G474))+(H448/H$10),\nIF(G474<1,0,(G450-(G450/G474))))))","v":0},{"$f":"IF(AND(I448=0,H450=0),0,\nIF(AND(I448<>0,H450=0),(I448/I$10),\nIF(AND(I449<>0,H450<>0),(H450-(H450/H474))+(I448/I$10),\nIF(H474<1,0,(H450-(H450/H474))))))","v":0},{"$f":"IF(AND(J448=0,I450=0),0,\nIF(AND(J448<>0,I450=0),(J448/J$10),\nIF(AND(J449<>0,I450<>0),(I450-(I450/I474))+(J448/J$10),\nIF(I474<1,0,(I450-(I450/I474))))))","v":0},{"$f":"IF(AND(K448=0,J450=0),0,\nIF(AND(K448<>0,J450=0),(K448/K$10),\nIF(AND(K449<>0,J450<>0),(J450-(J450/J474))+(K448/K$10),\nIF(J474<1,0,(J450-(J450/J474))))))","v":0},{"$f":"IF(AND(L448=0,K450=0),0,\nIF(AND(L448<>0,K450=0),(L448/L$10),\nIF(AND(L449<>0,K450<>0),(K450-(K450/K474))+(L448/L$10),\nIF(K474<1,0,(K450-(K450/K474))))))","v":0},{"$f":"IF(AND(M448=0,L450=0),0,\nIF(AND(M448<>0,L450=0),(M448/M$10),\nIF(AND(M449<>0,L450<>0),(L450-(L450/L474))+(M448/M$10),\nIF(L474<1,0,(L450-(L450/L474))))))","v":0},{"$f":"IF(AND(N448=0,M450=0),0,\nIF(AND(N448<>0,M450=0),(N448/N$10),\nIF(AND(N449<>0,M450<>0),(M450-(M450/M474))+(N448/N$10),\nIF(M474<1,0,(M450-(M450/M474))))))","v":0},{"$f":"IF(AND(O448=0,N450=0),0,\nIF(AND(O448<>0,N450=0),(O448/O$10),\nIF(AND(O449<>0,N450<>0),(N450-(N450/N474))+(O448/O$10),\nIF(N474<1,0,(N450-(N450/N474))))))","v":0},{"$f":"IF(AND(P448=0,O450=0),0,\nIF(AND(P448<>0,O450=0),(P448/P$10),\nIF(AND(P449<>0,O450<>0),(O450-(O450/O474))+(P448/P$10),\nIF(O474<1,0,(O450-(O450/O474))))))","v":0},{"$f":"IF(AND(Q448=0,P450=0),0,\nIF(AND(Q448<>0,P450=0),(Q448/Q$10),\nIF(AND(Q449<>0,P450<>0),(P450-(P450/P474))+(Q448/Q$10),\nIF(P474<1,0,(P450-(P450/P474))))))","v":0},{"$f":"IF(AND(R448=0,Q450=0),0,\nIF(AND(R448<>0,Q450=0),(R448/R$10),\nIF(AND(R449<>0,Q450<>0),(Q450-(Q450/Q474))+(R448/R$10),\nIF(Q474<1,0,(Q450-(Q450/Q474))))))","v":0},{"$f":"IF(AND(S448=0,R450=0),0,\nIF(AND(S448<>0,R450=0),(S448/S$10),\nIF(AND(S449<>0,R450<>0),(R450-(R450/R474))+(S448/S$10),\nIF(R474<1,0,(R450-(R450/R474))))))","v":0},{"$f":"IF(AND(T448=0,S450=0),0,\nIF(AND(T448<>0,S450=0),(T448/T$10),\nIF(AND(T449<>0,S450<>0),(S450-(S450/S474))+(T448/T$10),\nIF(S474<1,0,(S450-(S450/S474))))))","v":0},{"$f":"IF(AND(U448=0,T450=0),0,\nIF(AND(U448<>0,T450=0),(U448/U$10),\nIF(AND(U449<>0,T450<>0),(T450-(T450/T474))+(U448/U$10),\nIF(T474<1,0,(T450-(T450/T474))))))","v":0},{"$f":"IF(AND(V448=0,U450=0),0,\nIF(AND(V448<>0,U450=0),(V448/V$10),\nIF(AND(V449<>0,U450<>0),(U450-(U450/U474))+(V448/V$10),\nIF(U474<1,0,(U450-(U450/U474))))))","v":0},{"$f":"IF(AND(W448=0,V450=0),0,\nIF(AND(W448<>0,V450=0),(W448/W$10),\nIF(AND(W449<>0,V450<>0),(V450-(V450/V474))+(W448/W$10),\nIF(V474<1,0,(V450-(V450/V474))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C446/C$10","v":51.980009809686841},{"$f":"IF(C475=\"n/a\",C451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,C451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,C451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(D475=\"n/a\",D451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,D451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,D451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(E475=\"n/a\",E451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,E451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,E451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(F475=\"n/a\",F451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,F451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,F451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(G475=\"n/a\",G451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,G451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,G451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(H475=\"n/a\",H451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(I475=\"n/a\",I451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,I451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,I451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(J475=\"n/a\",J451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,J451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,J451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(K475=\"n/a\",K451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,K451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,K451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(L475=\"n/a\",L451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,L451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,L451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(M475=\"n/a\",M451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,M451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,M451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(N475=\"n/a\",N451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,N451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,N451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(O475=\"n/a\",O451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,O451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,O451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(P475=\"n/a\",P451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,P451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,P451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(Q475=\"n/a\",Q451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,Q451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,Q451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(R475=\"n/a\",R451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,R451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,R451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(S475=\"n/a\",S451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,S451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,S451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(T475=\"n/a\",T451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,T451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,T451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(U475=\"n/a\",U451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,U451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,U451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},{"$f":"IF(V475=\"n/a\",V451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,V451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,V451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A452)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D446*((1+D$11)^0.5)/D$10)","v":3.8423987010768399},{"$f":"IF(D476=\"n/a\",D452,IFERROR(IF((OFFSET($C452,0,$A452))<0,\nMIN(0,D452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452)))),\nMAX(0,D452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452))))),0))","v":3.0739189608614721},2.3054392206461038,1.5369594804307358,0.7684797402153678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E446*((1+E$11)^0.5)/E$10)","v":32.365668557503696},{"$f":"IF(E477=\"n/a\",E453,IFERROR(IF((OFFSET($C453,0,$A453))<0,\nMIN(0,E453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453)))),\nMAX(0,E453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453))))),0))","v":25.892534846002956},19.419401134502216,12.946267423001476,6.4731337115007372,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F446*((1+F$11)^0.5)/F$10)","v":18.961271110847665},{"$f":"IF(F478=\"n/a\",F454,IFERROR(IF((OFFSET($C454,0,$A454))<0,\nMIN(0,F454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454)))),\nMAX(0,F454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454))))),0))","v":15.169016888678133},11.376762666508601,7.5845084443390673,3.7922542221695341,8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G446*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G479=\"n/a\",G455,IFERROR(IF((OFFSET($C455,0,$A455))<0,\nMIN(0,G455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455)))),\nMAX(0,G455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H446*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H480=\"n/a\",H456,IFERROR(IF((OFFSET($C456,0,$A456))<0,\nMIN(0,H456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456)))),\nMAX(0,H456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I446*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I481=\"n/a\",I457,IFERROR(IF((OFFSET($C457,0,$A457))<0,\nMIN(0,I457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457)))),\nMAX(0,I457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J446*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J482=\"n/a\",J458,IFERROR(IF((OFFSET($C458,0,$A458))<0,\nMIN(0,J458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458)))),\nMAX(0,J458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K446*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K483=\"n/a\",K459,IFERROR(IF((OFFSET($C459,0,$A459))<0,\nMIN(0,K459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459)))),\nMAX(0,K459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L446*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L484=\"n/a\",L460,IFERROR(IF((OFFSET($C460,0,$A460))<0,\nMIN(0,L460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460)))),\nMAX(0,L460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M446*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M485=\"n/a\",M461,IFERROR(IF((OFFSET($C461,0,$A461))<0,\nMIN(0,M461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461)))),\nMAX(0,M461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N446*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N486=\"n/a\",N462,IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,N462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462)))),\nMAX(0,N462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O446*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O487=\"n/a\",O463,IFERROR(IF((OFFSET($C463,0,$A463))<0,\nMIN(0,O463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463)))),\nMAX(0,O463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P446*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P488=\"n/a\",P464,IFERROR(IF((OFFSET($C464,0,$A464))<0,\nMIN(0,P464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464)))),\nMAX(0,P464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q446*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q489=\"n/a\",Q465,IFERROR(IF((OFFSET($C465,0,$A465))<0,\nMIN(0,Q465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465)))),\nMAX(0,Q465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R446*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R490=\"n/a\",R466,IFERROR(IF((OFFSET($C466,0,$A466))<0,\nMIN(0,R466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466)))),\nMAX(0,R466-(OFFSET($C466,0,$A466)/(OFFSET($C461,-$A465,$A466))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S446*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S491=\"n/a\",S467,IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,S467-(OFFSET($C467,0,$A467)/(OFFSET($C462,-$A466,$A467)))),\nMAX(0,S467-(OFFSET($C467,0,$A467)/(OFFSET($C462,-$A466,$A467))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T446*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T492=\"n/a\",T468,IFERROR(IF((OFFSET($C468,0,$A468))<0,\nMIN(0,T468-(OFFSET($C468,0,$A468)/(OFFSET($C463,-$A467,$A468)))),\nMAX(0,T468-(OFFSET($C468,0,$A468)/(OFFSET($C463,-$A467,$A468))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U446*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U493=\"n/a\",U469,IFERROR(IF((OFFSET($C469,0,$A469))<0,\nMIN(0,U469-(OFFSET($C469,0,$A469)/(OFFSET($C464,-$A468,$A469)))),\nMAX(0,U469-(OFFSET($C469,0,$A469)/(OFFSET($C464,-$A468,$A469))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V446*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V494=\"n/a\",V470,IFERROR(IF((OFFSET($C470,0,$A470))<0,\nMIN(0,V470-(OFFSET($C470,0,$A470)/(OFFSET($C465,-$A469,$A470)))),\nMAX(0,V470-(OFFSET($C470,0,$A470)/(OFFSET($C465,-$A469,$A470))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A471)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W446*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C474<1,D448=0),0,\nIF(D448=0,C474-1,\nIF(C474<1,D449,\n(((C474-1)*(C450-(C450/(C474))))+((D448/D$10)*D449))/(D450))))","v":0},{"$f":"IF(AND(D474<1,E448=0),0,\nIF(E448=0,D474-1,\nIF(D474<1,E449,\n(((D474-1)*(D450-(D450/(D474))))+((E448/E$10)*E449))/(E450))))","v":0},{"$f":"IF(AND(E474<1,F448=0),0,\nIF(F448=0,E474-1,\nIF(E474<1,F449,\n(((E474-1)*(E450-(E450/(E474))))+((F448/F$10)*F449))/(F450))))","v":0},{"$f":"IF(AND(F474<1,G448=0),0,\nIF(G448=0,F474-1,\nIF(F474<1,G449,\n(((F474-1)*(F450-(F450/(F474))))+((G448/G$10)*G449))/(G450))))","v":0},{"$f":"IF(AND(G474<1,H448=0),0,\nIF(H448=0,G474-1,\nIF(G474<1,H449,\n(((G474-1)*(G450-(G450/(G474))))+((H448/H$10)*H449))/(H450))))","v":0},{"$f":"IF(AND(H474<1,I448=0),0,\nIF(I448=0,H474-1,\nIF(H474<1,I449,\n(((H474-1)*(H450-(H450/(H474))))+((I448/I$10)*I449))/(I450))))","v":0},{"$f":"IF(AND(I474<1,J448=0),0,\nIF(J448=0,I474-1,\nIF(I474<1,J449,\n(((I474-1)*(I450-(I450/(I474))))+((J448/J$10)*J449))/(J450))))","v":0},{"$f":"IF(AND(J474<1,K448=0),0,\nIF(K448=0,J474-1,\nIF(J474<1,K449,\n(((J474-1)*(J450-(J450/(J474))))+((K448/K$10)*K449))/(K450))))","v":0},{"$f":"IF(AND(K474<1,L448=0),0,\nIF(L448=0,K474-1,\nIF(K474<1,L449,\n(((K474-1)*(K450-(K450/(K474))))+((L448/L$10)*L449))/(L450))))","v":0},{"$f":"IF(AND(L474<1,M448=0),0,\nIF(M448=0,L474-1,\nIF(L474<1,M449,\n(((L474-1)*(L450-(L450/(L474))))+((M448/M$10)*M449))/(M450))))","v":0},{"$f":"IF(AND(M474<1,N448=0),0,\nIF(N448=0,M474-1,\nIF(M474<1,N449,\n(((M474-1)*(M450-(M450/(M474))))+((N448/N$10)*N449))/(N450))))","v":0},{"$f":"IF(AND(N474<1,O448=0),0,\nIF(O448=0,N474-1,\nIF(N474<1,O449,\n(((N474-1)*(N450-(N450/(N474))))+((O448/O$10)*O449))/(O450))))","v":0},{"$f":"IF(AND(O474<1,P448=0),0,\nIF(P448=0,O474-1,\nIF(O474<1,P449,\n(((O474-1)*(O450-(O450/(O474))))+((P448/P$10)*P449))/(P450))))","v":0},{"$f":"IF(AND(P474<1,Q448=0),0,\nIF(Q448=0,P474-1,\nIF(P474<1,Q449,\n(((P474-1)*(P450-(P450/(P474))))+((Q448/Q$10)*Q449))/(Q450))))","v":0},{"$f":"IF(AND(Q474<1,R448=0),0,\nIF(R448=0,Q474-1,\nIF(Q474<1,R449,\n(((Q474-1)*(Q450-(Q450/(Q474))))+((R448/R$10)*R449))/(R450))))","v":0},{"$f":"IF(AND(R474<1,S448=0),0,\nIF(S448=0,R474-1,\nIF(R474<1,S449,\n(((R474-1)*(R450-(R450/(R474))))+((S448/S$10)*S449))/(S450))))","v":0},{"$f":"IF(AND(S474<1,T448=0),0,\nIF(T448=0,S474-1,\nIF(S474<1,T449,\n(((S474-1)*(S450-(S450/(S474))))+((T448/T$10)*T449))/(T450))))","v":0},{"$f":"IF(AND(T474<1,U448=0),0,\nIF(U448=0,T474-1,\nIF(T474<1,U449,\n(((T474-1)*(T450-(T450/(T474))))+((U448/U$10)*U449))/(U450))))","v":0},{"$f":"IF(AND(U474<1,V448=0),0,\nIF(V448=0,U474-1,\nIF(U474<1,V449,\n(((U474-1)*(U450-(U450/(U474))))+((V448/V$10)*V449))/(V450))))","v":0},{"$f":"IF(AND(V474<1,W448=0),0,\nIF(W448=0,V474-1,\nIF(V474<1,W449,\n(((V474-1)*(V450-(V450/(V474))))+((W448/W$10)*W449))/(W450))))","v":0}]
[null,"RL Start RAB",{"$f":"C447","v":0},{"$f":"IF(C475=\"n/a\",\"n/a\",MAX(0,C475-1))","v":0},{"$f":"IF(D475=\"n/a\",\"n/a\",MAX(0,D475-1))","v":0},{"$f":"IF(E475=\"n/a\",\"n/a\",MAX(0,E475-1))","v":0},{"$f":"IF(F475=\"n/a\",\"n/a\",MAX(0,F475-1))","v":0},{"$f":"IF(G475=\"n/a\",\"n/a\",MAX(0,G475-1))","v":0},{"$f":"IF(H475=\"n/a\",\"n/a\",MAX(0,H475-1))","v":0},{"$f":"IF(I475=\"n/a\",\"n/a\",MAX(0,I475-1))","v":0},{"$f":"IF(J475=\"n/a\",\"n/a\",MAX(0,J475-1))","v":0},{"$f":"IF(K475=\"n/a\",\"n/a\",MAX(0,K475-1))","v":0},{"$f":"IF(L475=\"n/a\",\"n/a\",MAX(0,L475-1))","v":0},{"$f":"IF(M475=\"n/a\",\"n/a\",MAX(0,M475-1))","v":0},{"$f":"IF(N475=\"n/a\",\"n/a\",MAX(0,N475-1))","v":0},{"$f":"IF(O475=\"n/a\",\"n/a\",MAX(0,O475-1))","v":0},{"$f":"IF(P475=\"n/a\",\"n/a\",MAX(0,P475-1))","v":0},{"$f":"IF(Q475=\"n/a\",\"n/a\",MAX(0,Q475-1))","v":0},{"$f":"IF(R475=\"n/a\",\"n/a\",MAX(0,R475-1))","v":0},{"$f":"IF(S475=\"n/a\",\"n/a\",MAX(0,S475-1))","v":0},{"$f":"IF(T475=\"n/a\",\"n/a\",MAX(0,T475-1))","v":0},{"$f":"IF(U475=\"n/a\",\"n/a\",MAX(0,U475-1))","v":0},{"$f":"IF(V475=\"n/a\",\"n/a\",MAX(0,V475-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A452)","v":"RL Capex 2014-15"},null,{"$f":"D447","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E447","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F447","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G447","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H447","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I447","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J447","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K447","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L447","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M447","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N447","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O447","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P447","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q447","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R447","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S447","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T447","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U447","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V447","v":0},{"$f":"IF(V494=\"n/a\",\"n/a\",MAX(0,V494-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C447<>\"n/a\",C447<>\"n/a\"),IF(SUM(C450:C472)=0,0,IF((SUMPRODUCT(C450:C472,C474:C496)/SUM(C450:C472))<0,1,(SUMPRODUCT(C450:C472,C474:C496)/SUM(C450:C472)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C447<>\"n/a\",D447<>\"n/a\"),IF(SUM(D450:D472)=0,0,IF((SUMPRODUCT(D450:D472,D474:D496)/SUM(D450:D472))<0,1,(SUMPRODUCT(D450:D472,D474:D496)/SUM(D450:D472)))),\"n/a\"))","v":5},{"$f":"(IF(OR($C447<>\"n/a\",E447<>\"n/a\"),IF(SUM(E450:E472)=0,0,IF((SUMPRODUCT(E450:E472,E474:E496)/SUM(E450:E472))<0,1,(SUMPRODUCT(E450:E472,E474:E496)/SUM(E450:E472)))),\"n/a\"))","v":4.9132631281538321},4.3531827497983215,3.3773540472174925,2.4227837622479695,1.5395292012884481,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 10",{"$f":"VLOOKUP($A499,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Vehicles"}]
[{"$f":"VALUE(REPLACE(A499,1,12,\"\"))","v":10},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A500,0)","v":4.2031665495994881},{"$f":"OFFSET('RFM input'!H$222,$A500,0)-OFFSET('RFM input'!H$276,$A500,0)","v":0.59148575391744718},{"$f":"OFFSET('RFM input'!I$222,$A500,0)-OFFSET('RFM input'!I$276,$A500,0)","v":1.3747690869274809},{"$f":"OFFSET('RFM input'!J$222,$A500,0)-OFFSET('RFM input'!J$276,$A500,0)","v":0.89180710357048498},{"$f":"OFFSET('RFM input'!K$222,$A500,0)-OFFSET('RFM input'!K$276,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A500,0)-OFFSET('RFM input'!L$276,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A500,0)-OFFSET('RFM input'!M$276,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A500,0)-OFFSET('RFM input'!N$276,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A500,0)-OFFSET('RFM input'!O$276,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A500,0)-OFFSET('RFM input'!P$276,$A500,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A500,0)-OFFSET('RFM input'!Q$276,$A500,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A500,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":7},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":7},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":7},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":7},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":7},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":7},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":7},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":7},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":7},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A500,0)","v":7}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A500,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A500,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A500,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A500,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A500,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A500,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A500,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A500,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A500,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A500,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A500,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A500,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A500,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A500,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A500,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A500,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A500,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A500,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A500,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A500,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D502=0,C504=0),0,\nIF(AND(D502<>0,C504=0),(D502/D$10),\nIF(AND(D503<>0,C504<>0),(C504-(C504/C528))+(D502/D$10),\nIF(C528<1,0,(C504-(C504/C528))))))","v":0},{"$f":"IF(AND(E502=0,D504=0),0,\nIF(AND(E502<>0,D504=0),(E502/E$10),\nIF(AND(E503<>0,D504<>0),(D504-(D504/D528))+(E502/E$10),\nIF(D528<1,0,(D504-(D504/D528))))))","v":0},{"$f":"IF(AND(F502=0,E504=0),0,\nIF(AND(F502<>0,E504=0),(F502/F$10),\nIF(AND(F503<>0,E504<>0),(E504-(E504/E528))+(F502/F$10),\nIF(E528<1,0,(E504-(E504/E528))))))","v":0},{"$f":"IF(AND(G502=0,F504=0),0,\nIF(AND(G502<>0,F504=0),(G502/G$10),\nIF(AND(G503<>0,F504<>0),(F504-(F504/F528))+(G502/G$10),\nIF(F528<1,0,(F504-(F504/F528))))))","v":0},{"$f":"IF(AND(H502=0,G504=0),0,\nIF(AND(H502<>0,G504=0),(H502/H$10),\nIF(AND(H503<>0,G504<>0),(G504-(G504/G528))+(H502/H$10),\nIF(G528<1,0,(G504-(G504/G528))))))","v":0},{"$f":"IF(AND(I502=0,H504=0),0,\nIF(AND(I502<>0,H504=0),(I502/I$10),\nIF(AND(I503<>0,H504<>0),(H504-(H504/H528))+(I502/I$10),\nIF(H528<1,0,(H504-(H504/H528))))))","v":0},{"$f":"IF(AND(J502=0,I504=0),0,\nIF(AND(J502<>0,I504=0),(J502/J$10),\nIF(AND(J503<>0,I504<>0),(I504-(I504/I528))+(J502/J$10),\nIF(I528<1,0,(I504-(I504/I528))))))","v":0},{"$f":"IF(AND(K502=0,J504=0),0,\nIF(AND(K502<>0,J504=0),(K502/K$10),\nIF(AND(K503<>0,J504<>0),(J504-(J504/J528))+(K502/K$10),\nIF(J528<1,0,(J504-(J504/J528))))))","v":0},{"$f":"IF(AND(L502=0,K504=0),0,\nIF(AND(L502<>0,K504=0),(L502/L$10),\nIF(AND(L503<>0,K504<>0),(K504-(K504/K528))+(L502/L$10),\nIF(K528<1,0,(K504-(K504/K528))))))","v":0},{"$f":"IF(AND(M502=0,L504=0),0,\nIF(AND(M502<>0,L504=0),(M502/M$10),\nIF(AND(M503<>0,L504<>0),(L504-(L504/L528))+(M502/M$10),\nIF(L528<1,0,(L504-(L504/L528))))))","v":0},{"$f":"IF(AND(N502=0,M504=0),0,\nIF(AND(N502<>0,M504=0),(N502/N$10),\nIF(AND(N503<>0,M504<>0),(M504-(M504/M528))+(N502/N$10),\nIF(M528<1,0,(M504-(M504/M528))))))","v":0},{"$f":"IF(AND(O502=0,N504=0),0,\nIF(AND(O502<>0,N504=0),(O502/O$10),\nIF(AND(O503<>0,N504<>0),(N504-(N504/N528))+(O502/O$10),\nIF(N528<1,0,(N504-(N504/N528))))))","v":0},{"$f":"IF(AND(P502=0,O504=0),0,\nIF(AND(P502<>0,O504=0),(P502/P$10),\nIF(AND(P503<>0,O504<>0),(O504-(O504/O528))+(P502/P$10),\nIF(O528<1,0,(O504-(O504/O528))))))","v":0},{"$f":"IF(AND(Q502=0,P504=0),0,\nIF(AND(Q502<>0,P504=0),(Q502/Q$10),\nIF(AND(Q503<>0,P504<>0),(P504-(P504/P528))+(Q502/Q$10),\nIF(P528<1,0,(P504-(P504/P528))))))","v":0},{"$f":"IF(AND(R502=0,Q504=0),0,\nIF(AND(R502<>0,Q504=0),(R502/R$10),\nIF(AND(R503<>0,Q504<>0),(Q504-(Q504/Q528))+(R502/R$10),\nIF(Q528<1,0,(Q504-(Q504/Q528))))))","v":0},{"$f":"IF(AND(S502=0,R504=0),0,\nIF(AND(S502<>0,R504=0),(S502/S$10),\nIF(AND(S503<>0,R504<>0),(R504-(R504/R528))+(S502/S$10),\nIF(R528<1,0,(R504-(R504/R528))))))","v":0},{"$f":"IF(AND(T502=0,S504=0),0,\nIF(AND(T502<>0,S504=0),(T502/T$10),\nIF(AND(T503<>0,S504<>0),(S504-(S504/S528))+(T502/T$10),\nIF(S528<1,0,(S504-(S504/S528))))))","v":0},{"$f":"IF(AND(U502=0,T504=0),0,\nIF(AND(U502<>0,T504=0),(U502/U$10),\nIF(AND(U503<>0,T504<>0),(T504-(T504/T528))+(U502/U$10),\nIF(T528<1,0,(T504-(T504/T528))))))","v":0},{"$f":"IF(AND(V502=0,U504=0),0,\nIF(AND(V502<>0,U504=0),(V502/V$10),\nIF(AND(V503<>0,U504<>0),(U504-(U504/U528))+(V502/V$10),\nIF(U528<1,0,(U504-(U504/U528))))))","v":0},{"$f":"IF(AND(W502=0,V504=0),0,\nIF(AND(W502<>0,V504=0),(W502/W$10),\nIF(AND(W503<>0,V504<>0),(V504-(V504/V528))+(W502/W$10),\nIF(V528<1,0,(V504-(V504/V528))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C500/C$10","v":4.2031665495994881},{"$f":"IF(C529=\"n/a\",C505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,C505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,C505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(D529=\"n/a\",D505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,D505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,D505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(E529=\"n/a\",E505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,E505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,E505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(F529=\"n/a\",F505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,F505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,F505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(G529=\"n/a\",G505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,G505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,G505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(H529=\"n/a\",H505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(I529=\"n/a\",I505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,I505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,I505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(J529=\"n/a\",J505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,J505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,J505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(K529=\"n/a\",K505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,K505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,K505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(L529=\"n/a\",L505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,L505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,L505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(M529=\"n/a\",M505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,M505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,M505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(N529=\"n/a\",N505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,N505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,N505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(O529=\"n/a\",O505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,O505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,O505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(P529=\"n/a\",P505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,P505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,P505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(Q529=\"n/a\",Q505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,Q505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,Q505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(R529=\"n/a\",R505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,R505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,R505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(S529=\"n/a\",S505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,S505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,S505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(T529=\"n/a\",T505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,T505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,T505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(U529=\"n/a\",U505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,U505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,U505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},{"$f":"IF(V529=\"n/a\",V505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,V505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,V505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A506)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D500*((1+D$11)^0.5)/D$10)","v":0.59750212476471343},{"$f":"IF(D530=\"n/a\",D506,IFERROR(IF((OFFSET($C506,0,$A506))<0,\nMIN(0,D506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506)))),\nMAX(0,D506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506))))),0))","v":0.51214467836975441},0.42678723197479534,0.34142978557983628,0.25607233918487721,0.17071489278991814,8.5357446394959083E-2,2.7755575615628914E-17,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E500*((1+E$11)^0.5)/E$10)","v":1.3520836271754426},{"$f":"IF(E531=\"n/a\",E507,IFERROR(IF((OFFSET($C507,0,$A507))<0,\nMIN(0,E507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507)))),\nMAX(0,E507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507))))),0))","v":1.1589288232932364},0.96577401941103036,0.77261921552882429,0.57946441164661822,0.38630960776441214,0.19315480388220604,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F500*((1+F$11)^0.5)/F$10)","v":0.86769172428027774},{"$f":"IF(F532=\"n/a\",F508,IFERROR(IF((OFFSET($C508,0,$A508))<0,\nMIN(0,F508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508)))),\nMAX(0,F508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508))))),0))","v":0.74373576366880945},0.61977980305734115,0.49582384244587291,0.37186788183440467,0.24791192122293643,0.12395596061146817,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G500*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G533=\"n/a\",G509,IFERROR(IF((OFFSET($C509,0,$A509))<0,\nMIN(0,G509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509)))),\nMAX(0,G509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H500*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H534=\"n/a\",H510,IFERROR(IF((OFFSET($C510,0,$A510))<0,\nMIN(0,H510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510)))),\nMAX(0,H510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I500*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I535=\"n/a\",I511,IFERROR(IF((OFFSET($C511,0,$A511))<0,\nMIN(0,I511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511)))),\nMAX(0,I511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J500*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J536=\"n/a\",J512,IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,J512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512)))),\nMAX(0,J512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K500*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K537=\"n/a\",K513,IFERROR(IF((OFFSET($C513,0,$A513))<0,\nMIN(0,K513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513)))),\nMAX(0,K513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L500*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L538=\"n/a\",L514,IFERROR(IF((OFFSET($C514,0,$A514))<0,\nMIN(0,L514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514)))),\nMAX(0,L514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M500*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M539=\"n/a\",M515,IFERROR(IF((OFFSET($C515,0,$A515))<0,\nMIN(0,M515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515)))),\nMAX(0,M515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N500*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N540=\"n/a\",N516,IFERROR(IF((OFFSET($C516,0,$A516))<0,\nMIN(0,N516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516)))),\nMAX(0,N516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O500*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O541=\"n/a\",O517,IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,O517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517)))),\nMAX(0,O517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P500*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P542=\"n/a\",P518,IFERROR(IF((OFFSET($C518,0,$A518))<0,\nMIN(0,P518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518)))),\nMAX(0,P518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q500*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q543=\"n/a\",Q519,IFERROR(IF((OFFSET($C519,0,$A519))<0,\nMIN(0,Q519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519)))),\nMAX(0,Q519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R500*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R544=\"n/a\",R520,IFERROR(IF((OFFSET($C520,0,$A520))<0,\nMIN(0,R520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520)))),\nMAX(0,R520-(OFFSET($C520,0,$A520)/(OFFSET($C515,-$A519,$A520))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S500*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S545=\"n/a\",S521,IFERROR(IF((OFFSET($C521,0,$A521))<0,\nMIN(0,S521-(OFFSET($C521,0,$A521)/(OFFSET($C516,-$A520,$A521)))),\nMAX(0,S521-(OFFSET($C521,0,$A521)/(OFFSET($C516,-$A520,$A521))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T500*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T546=\"n/a\",T522,IFERROR(IF((OFFSET($C522,0,$A522))<0,\nMIN(0,T522-(OFFSET($C522,0,$A522)/(OFFSET($C517,-$A521,$A522)))),\nMAX(0,T522-(OFFSET($C522,0,$A522)/(OFFSET($C517,-$A521,$A522))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U500*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U547=\"n/a\",U523,IFERROR(IF((OFFSET($C523,0,$A523))<0,\nMIN(0,U523-(OFFSET($C523,0,$A523)/(OFFSET($C518,-$A522,$A523)))),\nMAX(0,U523-(OFFSET($C523,0,$A523)/(OFFSET($C518,-$A522,$A523))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V500*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V548=\"n/a\",V524,IFERROR(IF((OFFSET($C524,0,$A524))<0,\nMIN(0,V524-(OFFSET($C524,0,$A524)/(OFFSET($C519,-$A523,$A524)))),\nMAX(0,V524-(OFFSET($C524,0,$A524)/(OFFSET($C519,-$A523,$A524))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A525)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W500*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C528<1,D502=0),0,\nIF(D502=0,C528-1,\nIF(C528<1,D503,\n(((C528-1)*(C504-(C504/(C528))))+((D502/D$10)*D503))/(D504))))","v":0},{"$f":"IF(AND(D528<1,E502=0),0,\nIF(E502=0,D528-1,\nIF(D528<1,E503,\n(((D528-1)*(D504-(D504/(D528))))+((E502/E$10)*E503))/(E504))))","v":0},{"$f":"IF(AND(E528<1,F502=0),0,\nIF(F502=0,E528-1,\nIF(E528<1,F503,\n(((E528-1)*(E504-(E504/(E528))))+((F502/F$10)*F503))/(F504))))","v":0},{"$f":"IF(AND(F528<1,G502=0),0,\nIF(G502=0,F528-1,\nIF(F528<1,G503,\n(((F528-1)*(F504-(F504/(F528))))+((G502/G$10)*G503))/(G504))))","v":0},{"$f":"IF(AND(G528<1,H502=0),0,\nIF(H502=0,G528-1,\nIF(G528<1,H503,\n(((G528-1)*(G504-(G504/(G528))))+((H502/H$10)*H503))/(H504))))","v":0},{"$f":"IF(AND(H528<1,I502=0),0,\nIF(I502=0,H528-1,\nIF(H528<1,I503,\n(((H528-1)*(H504-(H504/(H528))))+((I502/I$10)*I503))/(I504))))","v":0},{"$f":"IF(AND(I528<1,J502=0),0,\nIF(J502=0,I528-1,\nIF(I528<1,J503,\n(((I528-1)*(I504-(I504/(I528))))+((J502/J$10)*J503))/(J504))))","v":0},{"$f":"IF(AND(J528<1,K502=0),0,\nIF(K502=0,J528-1,\nIF(J528<1,K503,\n(((J528-1)*(J504-(J504/(J528))))+((K502/K$10)*K503))/(K504))))","v":0},{"$f":"IF(AND(K528<1,L502=0),0,\nIF(L502=0,K528-1,\nIF(K528<1,L503,\n(((K528-1)*(K504-(K504/(K528))))+((L502/L$10)*L503))/(L504))))","v":0},{"$f":"IF(AND(L528<1,M502=0),0,\nIF(M502=0,L528-1,\nIF(L528<1,M503,\n(((L528-1)*(L504-(L504/(L528))))+((M502/M$10)*M503))/(M504))))","v":0},{"$f":"IF(AND(M528<1,N502=0),0,\nIF(N502=0,M528-1,\nIF(M528<1,N503,\n(((M528-1)*(M504-(M504/(M528))))+((N502/N$10)*N503))/(N504))))","v":0},{"$f":"IF(AND(N528<1,O502=0),0,\nIF(O502=0,N528-1,\nIF(N528<1,O503,\n(((N528-1)*(N504-(N504/(N528))))+((O502/O$10)*O503))/(O504))))","v":0},{"$f":"IF(AND(O528<1,P502=0),0,\nIF(P502=0,O528-1,\nIF(O528<1,P503,\n(((O528-1)*(O504-(O504/(O528))))+((P502/P$10)*P503))/(P504))))","v":0},{"$f":"IF(AND(P528<1,Q502=0),0,\nIF(Q502=0,P528-1,\nIF(P528<1,Q503,\n(((P528-1)*(P504-(P504/(P528))))+((Q502/Q$10)*Q503))/(Q504))))","v":0},{"$f":"IF(AND(Q528<1,R502=0),0,\nIF(R502=0,Q528-1,\nIF(Q528<1,R503,\n(((Q528-1)*(Q504-(Q504/(Q528))))+((R502/R$10)*R503))/(R504))))","v":0},{"$f":"IF(AND(R528<1,S502=0),0,\nIF(S502=0,R528-1,\nIF(R528<1,S503,\n(((R528-1)*(R504-(R504/(R528))))+((S502/S$10)*S503))/(S504))))","v":0},{"$f":"IF(AND(S528<1,T502=0),0,\nIF(T502=0,S528-1,\nIF(S528<1,T503,\n(((S528-1)*(S504-(S504/(S528))))+((T502/T$10)*T503))/(T504))))","v":0},{"$f":"IF(AND(T528<1,U502=0),0,\nIF(U502=0,T528-1,\nIF(T528<1,U503,\n(((T528-1)*(T504-(T504/(T528))))+((U502/U$10)*U503))/(U504))))","v":0},{"$f":"IF(AND(U528<1,V502=0),0,\nIF(V502=0,U528-1,\nIF(U528<1,V503,\n(((U528-1)*(U504-(U504/(U528))))+((V502/V$10)*V503))/(V504))))","v":0},{"$f":"IF(AND(V528<1,W502=0),0,\nIF(W502=0,V528-1,\nIF(V528<1,W503,\n(((V528-1)*(V504-(V504/(V528))))+((W502/W$10)*W503))/(W504))))","v":0}]
[null,"RL Start RAB",{"$f":"C501","v":0},{"$f":"IF(C529=\"n/a\",\"n/a\",MAX(0,C529-1))","v":0},{"$f":"IF(D529=\"n/a\",\"n/a\",MAX(0,D529-1))","v":0},{"$f":"IF(E529=\"n/a\",\"n/a\",MAX(0,E529-1))","v":0},{"$f":"IF(F529=\"n/a\",\"n/a\",MAX(0,F529-1))","v":0},{"$f":"IF(G529=\"n/a\",\"n/a\",MAX(0,G529-1))","v":0},{"$f":"IF(H529=\"n/a\",\"n/a\",MAX(0,H529-1))","v":0},{"$f":"IF(I529=\"n/a\",\"n/a\",MAX(0,I529-1))","v":0},{"$f":"IF(J529=\"n/a\",\"n/a\",MAX(0,J529-1))","v":0},{"$f":"IF(K529=\"n/a\",\"n/a\",MAX(0,K529-1))","v":0},{"$f":"IF(L529=\"n/a\",\"n/a\",MAX(0,L529-1))","v":0},{"$f":"IF(M529=\"n/a\",\"n/a\",MAX(0,M529-1))","v":0},{"$f":"IF(N529=\"n/a\",\"n/a\",MAX(0,N529-1))","v":0},{"$f":"IF(O529=\"n/a\",\"n/a\",MAX(0,O529-1))","v":0},{"$f":"IF(P529=\"n/a\",\"n/a\",MAX(0,P529-1))","v":0},{"$f":"IF(Q529=\"n/a\",\"n/a\",MAX(0,Q529-1))","v":0},{"$f":"IF(R529=\"n/a\",\"n/a\",MAX(0,R529-1))","v":0},{"$f":"IF(S529=\"n/a\",\"n/a\",MAX(0,S529-1))","v":0},{"$f":"IF(T529=\"n/a\",\"n/a\",MAX(0,T529-1))","v":0},{"$f":"IF(U529=\"n/a\",\"n/a\",MAX(0,U529-1))","v":0},{"$f":"IF(V529=\"n/a\",\"n/a\",MAX(0,V529-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A506)","v":"RL Capex 2014-15"},null,{"$f":"D501","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E501","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F501","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G501","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H501","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I501","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J501","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K501","v":7},6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L501","v":7},6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M501","v":7},6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N501","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O501","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P501","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q501","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R501","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S501","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T501","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U501","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V501","v":0},{"$f":"IF(V548=\"n/a\",\"n/a\",MAX(0,V548-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W501","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C501<>\"n/a\",C501<>\"n/a\"),IF(SUM(C504:C526)=0,0,IF((SUMPRODUCT(C504:C526,C528:C550)/SUM(C504:C526))<0,1,(SUMPRODUCT(C504:C526,C528:C550)/SUM(C504:C526)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C501<>\"n/a\",D501<>\"n/a\"),IF(SUM(D504:D526)=0,0,IF((SUMPRODUCT(D504:D526,D528:D550)/SUM(D504:D526))<0,1,(SUMPRODUCT(D504:D526,D528:D550)/SUM(D504:D526)))),\"n/a\"))","v":7},{"$f":"(IF(OR($C501<>\"n/a\",E501<>\"n/a\"),IF(SUM(E504:E526)=0,0,IF((SUMPRODUCT(E504:E526,E528:E550)/SUM(E504:E526))<0,1,(SUMPRODUCT(E504:E526,E528:E550)/SUM(E504:E526)))),\"n/a\"))","v":6.7252779196376506},6.1797110516975104,5.1961569147314686,4.2206331715488501,3.2609214514982576,2.3396544982477878,1.5620735075035157,1,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 11",{"$f":"VLOOKUP($A553,'RFM input'!$E$7:$F$56,2,FALSE)","v":"other"}]
[{"$f":"VALUE(REPLACE(A553,1,12,\"\"))","v":11},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A554,0)","v":17.672810738957299},{"$f":"OFFSET('RFM input'!H$222,$A554,0)-OFFSET('RFM input'!H$276,$A554,0)","v":13.746847403426395},{"$f":"OFFSET('RFM input'!I$222,$A554,0)-OFFSET('RFM input'!I$276,$A554,0)","v":2.0243370101221263},{"$f":"OFFSET('RFM input'!J$222,$A554,0)-OFFSET('RFM input'!J$276,$A554,0)","v":2.5827785121314366},{"$f":"OFFSET('RFM input'!K$222,$A554,0)-OFFSET('RFM input'!K$276,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A554,0)-OFFSET('RFM input'!L$276,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A554,0)-OFFSET('RFM input'!M$276,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A554,0)-OFFSET('RFM input'!N$276,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A554,0)-OFFSET('RFM input'!O$276,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A554,0)-OFFSET('RFM input'!P$276,$A554,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A554,0)-OFFSET('RFM input'!Q$276,$A554,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A554,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A554,0)","v":10}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A554,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A554,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A554,0),0)","v":3.1515871929299197},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A554,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A554,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A554,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A554,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A554,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A554,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A554,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A554,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A554,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A554,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A554,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A554,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A554,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A554,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A554,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A554,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A554,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D556=0,C558=0),0,\nIF(AND(D556<>0,C558=0),(D556/D$10),\nIF(AND(D557<>0,C558<>0),(C558-(C558/C582))+(D556/D$10),\nIF(C582<1,0,(C558-(C558/C582))))))","v":0},{"$f":"IF(AND(E556=0,D558=0),0,\nIF(AND(E556<>0,D558=0),(E556/E$10),\nIF(AND(E557<>0,D558<>0),(D558-(D558/D582))+(E556/E$10),\nIF(D582<1,0,(D558-(D558/D582))))))","v":0},{"$f":"IF(AND(F556=0,E558=0),0,\nIF(AND(F556<>0,E558=0),(F556/F$10),\nIF(AND(F557<>0,E558<>0),(E558-(E558/E582))+(F556/F$10),\nIF(E582<1,0,(E558-(E558/E582))))))","v":2.953777649014047},{"$f":"IF(AND(G556=0,F558=0),0,\nIF(AND(G556<>0,F558=0),(G556/G$10),\nIF(AND(G557<>0,F558<>0),(F558-(F558/F582))+(G556/G$10),\nIF(F582<1,0,(F558-(F558/F582))))))","v":0},{"$f":"IF(AND(H556=0,G558=0),0,\nIF(AND(H556<>0,G558=0),(H556/H$10),\nIF(AND(H557<>0,G558<>0),(G558-(G558/G582))+(H556/H$10),\nIF(G582<1,0,(G558-(G558/G582))))))","v":0},{"$f":"IF(AND(I556=0,H558=0),0,\nIF(AND(I556<>0,H558=0),(I556/I$10),\nIF(AND(I557<>0,H558<>0),(H558-(H558/H582))+(I556/I$10),\nIF(H582<1,0,(H558-(H558/H582))))))","v":0},{"$f":"IF(AND(J556=0,I558=0),0,\nIF(AND(J556<>0,I558=0),(J556/J$10),\nIF(AND(J557<>0,I558<>0),(I558-(I558/I582))+(J556/J$10),\nIF(I582<1,0,(I558-(I558/I582))))))","v":0},{"$f":"IF(AND(K556=0,J558=0),0,\nIF(AND(K556<>0,J558=0),(K556/K$10),\nIF(AND(K557<>0,J558<>0),(J558-(J558/J582))+(K556/K$10),\nIF(J582<1,0,(J558-(J558/J582))))))","v":0},{"$f":"IF(AND(L556=0,K558=0),0,\nIF(AND(L556<>0,K558=0),(L556/L$10),\nIF(AND(L557<>0,K558<>0),(K558-(K558/K582))+(L556/L$10),\nIF(K582<1,0,(K558-(K558/K582))))))","v":0},{"$f":"IF(AND(M556=0,L558=0),0,\nIF(AND(M556<>0,L558=0),(M556/M$10),\nIF(AND(M557<>0,L558<>0),(L558-(L558/L582))+(M556/M$10),\nIF(L582<1,0,(L558-(L558/L582))))))","v":0},{"$f":"IF(AND(N556=0,M558=0),0,\nIF(AND(N556<>0,M558=0),(N556/N$10),\nIF(AND(N557<>0,M558<>0),(M558-(M558/M582))+(N556/N$10),\nIF(M582<1,0,(M558-(M558/M582))))))","v":0},{"$f":"IF(AND(O556=0,N558=0),0,\nIF(AND(O556<>0,N558=0),(O556/O$10),\nIF(AND(O557<>0,N558<>0),(N558-(N558/N582))+(O556/O$10),\nIF(N582<1,0,(N558-(N558/N582))))))","v":0},{"$f":"IF(AND(P556=0,O558=0),0,\nIF(AND(P556<>0,O558=0),(P556/P$10),\nIF(AND(P557<>0,O558<>0),(O558-(O558/O582))+(P556/P$10),\nIF(O582<1,0,(O558-(O558/O582))))))","v":0},{"$f":"IF(AND(Q556=0,P558=0),0,\nIF(AND(Q556<>0,P558=0),(Q556/Q$10),\nIF(AND(Q557<>0,P558<>0),(P558-(P558/P582))+(Q556/Q$10),\nIF(P582<1,0,(P558-(P558/P582))))))","v":0},{"$f":"IF(AND(R556=0,Q558=0),0,\nIF(AND(R556<>0,Q558=0),(R556/R$10),\nIF(AND(R557<>0,Q558<>0),(Q558-(Q558/Q582))+(R556/R$10),\nIF(Q582<1,0,(Q558-(Q558/Q582))))))","v":0},{"$f":"IF(AND(S556=0,R558=0),0,\nIF(AND(S556<>0,R558=0),(S556/S$10),\nIF(AND(S557<>0,R558<>0),(R558-(R558/R582))+(S556/S$10),\nIF(R582<1,0,(R558-(R558/R582))))))","v":0},{"$f":"IF(AND(T556=0,S558=0),0,\nIF(AND(T556<>0,S558=0),(T556/T$10),\nIF(AND(T557<>0,S558<>0),(S558-(S558/S582))+(T556/T$10),\nIF(S582<1,0,(S558-(S558/S582))))))","v":0},{"$f":"IF(AND(U556=0,T558=0),0,\nIF(AND(U556<>0,T558=0),(U556/U$10),\nIF(AND(U557<>0,T558<>0),(T558-(T558/T582))+(U556/U$10),\nIF(T582<1,0,(T558-(T558/T582))))))","v":0},{"$f":"IF(AND(V556=0,U558=0),0,\nIF(AND(V556<>0,U558=0),(V556/V$10),\nIF(AND(V557<>0,U558<>0),(U558-(U558/U582))+(V556/V$10),\nIF(U582<1,0,(U558-(U558/U582))))))","v":0},{"$f":"IF(AND(W556=0,V558=0),0,\nIF(AND(W556<>0,V558=0),(W556/W$10),\nIF(AND(W557<>0,V558<>0),(V558-(V558/V582))+(W556/W$10),\nIF(V582<1,0,(V558-(V558/V582))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C554/C$10","v":17.672810738957299},{"$f":"IF(C583=\"n/a\",C559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,C559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,C559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(D583=\"n/a\",D559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,D559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,D559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(E583=\"n/a\",E559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,E559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,E559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(F583=\"n/a\",F559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,F559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,F559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(G583=\"n/a\",G559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,G559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,G559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(H583=\"n/a\",H559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(I583=\"n/a\",I559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,I559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,I559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(J583=\"n/a\",J559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,J559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,J559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(K583=\"n/a\",K559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,K559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,K559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(L583=\"n/a\",L559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,L559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,L559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(M583=\"n/a\",M559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,M559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,M559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(N583=\"n/a\",N559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,N559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,N559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(O583=\"n/a\",O559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,O559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,O559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(P583=\"n/a\",P559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,P559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,P559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(Q583=\"n/a\",Q559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,Q559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,Q559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(R583=\"n/a\",R559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,R559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,R559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(S583=\"n/a\",S559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,S559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,S559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(T583=\"n/a\",T559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,T559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,T559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(U583=\"n/a\",U559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,U559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,U559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},{"$f":"IF(V583=\"n/a\",V559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,V559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,V559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A560)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D554*((1+D$11)^0.5)/D$10)","v":13.886675170049724},{"$f":"IF(D584=\"n/a\",D560,IFERROR(IF((OFFSET($C560,0,$A560))<0,\nMIN(0,D560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560)))),\nMAX(0,D560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560))))),0))","v":12.498007653044752},11.10934013603978,9.7206726190348078,8.3320051020298358,6.9433375850248638,5.5546700680198917,4.1660025510149197,2.7773350340099472,1.3886675170049747,2.2204460492503131E-15,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E554*((1+E$11)^0.5)/E$10)","v":1.9909328434119755},{"$f":"IF(E585=\"n/a\",E561,IFERROR(IF((OFFSET($C561,0,$A561))<0,\nMIN(0,E561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561)))),\nMAX(0,E561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561))))),0))","v":1.7918395590707781},1.5927462747295804,1.3936529903883828,1.1945597060471851,0.99546642170598754,0.79637313736478998,0.59727985302359243,0.39818656868239488,0.19909328434119733,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F554*((1+F$11)^0.5)/F$10)","v":2.5129375306083239},{"$f":"IF(F586=\"n/a\",F562,IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,F562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562)))),\nMAX(0,F562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562))))),0))","v":2.2616437775474916},2.0103500244866592,1.7590562714258269,1.5077625183649945,1.2564687653041622,1.0051750122433298,0.75388125918249749,0.50258750612166514,0.25129375306083274,3.3306690738754696E-16,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G554*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G587=\"n/a\",G563,IFERROR(IF((OFFSET($C563,0,$A563))<0,\nMIN(0,G563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563)))),\nMAX(0,G563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H554*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H588=\"n/a\",H564,IFERROR(IF((OFFSET($C564,0,$A564))<0,\nMIN(0,H564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564)))),\nMAX(0,H564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I554*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I589=\"n/a\",I565,IFERROR(IF((OFFSET($C565,0,$A565))<0,\nMIN(0,I565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565)))),\nMAX(0,I565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J554*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J590=\"n/a\",J566,IFERROR(IF((OFFSET($C566,0,$A566))<0,\nMIN(0,J566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566)))),\nMAX(0,J566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K554*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K591=\"n/a\",K567,IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,K567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567)))),\nMAX(0,K567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L554*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L592=\"n/a\",L568,IFERROR(IF((OFFSET($C568,0,$A568))<0,\nMIN(0,L568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568)))),\nMAX(0,L568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M554*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M593=\"n/a\",M569,IFERROR(IF((OFFSET($C569,0,$A569))<0,\nMIN(0,M569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569)))),\nMAX(0,M569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N554*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N594=\"n/a\",N570,IFERROR(IF((OFFSET($C570,0,$A570))<0,\nMIN(0,N570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570)))),\nMAX(0,N570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O554*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O595=\"n/a\",O571,IFERROR(IF((OFFSET($C571,0,$A571))<0,\nMIN(0,O571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571)))),\nMAX(0,O571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P554*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P596=\"n/a\",P572,IFERROR(IF((OFFSET($C572,0,$A572))<0,\nMIN(0,P572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572)))),\nMAX(0,P572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q554*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q597=\"n/a\",Q573,IFERROR(IF((OFFSET($C573,0,$A573))<0,\nMIN(0,Q573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573)))),\nMAX(0,Q573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R554*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R598=\"n/a\",R574,IFERROR(IF((OFFSET($C574,0,$A574))<0,\nMIN(0,R574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574)))),\nMAX(0,R574-(OFFSET($C574,0,$A574)/(OFFSET($C569,-$A573,$A574))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S554*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S599=\"n/a\",S575,IFERROR(IF((OFFSET($C575,0,$A575))<0,\nMIN(0,S575-(OFFSET($C575,0,$A575)/(OFFSET($C570,-$A574,$A575)))),\nMAX(0,S575-(OFFSET($C575,0,$A575)/(OFFSET($C570,-$A574,$A575))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T554*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T600=\"n/a\",T576,IFERROR(IF((OFFSET($C576,0,$A576))<0,\nMIN(0,T576-(OFFSET($C576,0,$A576)/(OFFSET($C571,-$A575,$A576)))),\nMAX(0,T576-(OFFSET($C576,0,$A576)/(OFFSET($C571,-$A575,$A576))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U554*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U601=\"n/a\",U577,IFERROR(IF((OFFSET($C577,0,$A577))<0,\nMIN(0,U577-(OFFSET($C577,0,$A577)/(OFFSET($C572,-$A576,$A577)))),\nMAX(0,U577-(OFFSET($C577,0,$A577)/(OFFSET($C572,-$A576,$A577))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V554*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V602=\"n/a\",V578,IFERROR(IF((OFFSET($C578,0,$A578))<0,\nMIN(0,V578-(OFFSET($C578,0,$A578)/(OFFSET($C573,-$A577,$A578)))),\nMAX(0,V578-(OFFSET($C578,0,$A578)/(OFFSET($C573,-$A577,$A578))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A579)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W554*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C582<1,D556=0),0,\nIF(D556=0,C582-1,\nIF(C582<1,D557,\n(((C582-1)*(C558-(C558/(C582))))+((D556/D$10)*D557))/(D558))))","v":0},{"$f":"IF(AND(D582<1,E556=0),0,\nIF(E556=0,D582-1,\nIF(D582<1,E557,\n(((D582-1)*(D558-(D558/(D582))))+((E556/E$10)*E557))/(E558))))","v":0},{"$f":"IF(AND(E582<1,F556=0),0,\nIF(F556=0,E582-1,\nIF(E582<1,F557,\n(((E582-1)*(E558-(E558/(E582))))+((F556/F$10)*F557))/(F558))))","v":0},{"$f":"IF(AND(F582<1,G556=0),0,\nIF(G556=0,F582-1,\nIF(F582<1,G557,\n(((F582-1)*(F558-(F558/(F582))))+((G556/G$10)*G557))/(G558))))","v":0},{"$f":"IF(AND(G582<1,H556=0),0,\nIF(H556=0,G582-1,\nIF(G582<1,H557,\n(((G582-1)*(G558-(G558/(G582))))+((H556/H$10)*H557))/(H558))))","v":0},{"$f":"IF(AND(H582<1,I556=0),0,\nIF(I556=0,H582-1,\nIF(H582<1,I557,\n(((H582-1)*(H558-(H558/(H582))))+((I556/I$10)*I557))/(I558))))","v":0},{"$f":"IF(AND(I582<1,J556=0),0,\nIF(J556=0,I582-1,\nIF(I582<1,J557,\n(((I582-1)*(I558-(I558/(I582))))+((J556/J$10)*J557))/(J558))))","v":0},{"$f":"IF(AND(J582<1,K556=0),0,\nIF(K556=0,J582-1,\nIF(J582<1,K557,\n(((J582-1)*(J558-(J558/(J582))))+((K556/K$10)*K557))/(K558))))","v":0},{"$f":"IF(AND(K582<1,L556=0),0,\nIF(L556=0,K582-1,\nIF(K582<1,L557,\n(((K582-1)*(K558-(K558/(K582))))+((L556/L$10)*L557))/(L558))))","v":0},{"$f":"IF(AND(L582<1,M556=0),0,\nIF(M556=0,L582-1,\nIF(L582<1,M557,\n(((L582-1)*(L558-(L558/(L582))))+((M556/M$10)*M557))/(M558))))","v":0},{"$f":"IF(AND(M582<1,N556=0),0,\nIF(N556=0,M582-1,\nIF(M582<1,N557,\n(((M582-1)*(M558-(M558/(M582))))+((N556/N$10)*N557))/(N558))))","v":0},{"$f":"IF(AND(N582<1,O556=0),0,\nIF(O556=0,N582-1,\nIF(N582<1,O557,\n(((N582-1)*(N558-(N558/(N582))))+((O556/O$10)*O557))/(O558))))","v":0},{"$f":"IF(AND(O582<1,P556=0),0,\nIF(P556=0,O582-1,\nIF(O582<1,P557,\n(((O582-1)*(O558-(O558/(O582))))+((P556/P$10)*P557))/(P558))))","v":0},{"$f":"IF(AND(P582<1,Q556=0),0,\nIF(Q556=0,P582-1,\nIF(P582<1,Q557,\n(((P582-1)*(P558-(P558/(P582))))+((Q556/Q$10)*Q557))/(Q558))))","v":0},{"$f":"IF(AND(Q582<1,R556=0),0,\nIF(R556=0,Q582-1,\nIF(Q582<1,R557,\n(((Q582-1)*(Q558-(Q558/(Q582))))+((R556/R$10)*R557))/(R558))))","v":0},{"$f":"IF(AND(R582<1,S556=0),0,\nIF(S556=0,R582-1,\nIF(R582<1,S557,\n(((R582-1)*(R558-(R558/(R582))))+((S556/S$10)*S557))/(S558))))","v":0},{"$f":"IF(AND(S582<1,T556=0),0,\nIF(T556=0,S582-1,\nIF(S582<1,T557,\n(((S582-1)*(S558-(S558/(S582))))+((T556/T$10)*T557))/(T558))))","v":0},{"$f":"IF(AND(T582<1,U556=0),0,\nIF(U556=0,T582-1,\nIF(T582<1,U557,\n(((T582-1)*(T558-(T558/(T582))))+((U556/U$10)*U557))/(U558))))","v":0},{"$f":"IF(AND(U582<1,V556=0),0,\nIF(V556=0,U582-1,\nIF(U582<1,V557,\n(((U582-1)*(U558-(U558/(U582))))+((V556/V$10)*V557))/(V558))))","v":0},{"$f":"IF(AND(V582<1,W556=0),0,\nIF(W556=0,V582-1,\nIF(V582<1,W557,\n(((V582-1)*(V558-(V558/(V582))))+((W556/W$10)*W557))/(W558))))","v":0}]
[null,"RL Start RAB",{"$f":"C555","v":0},{"$f":"IF(C583=\"n/a\",\"n/a\",MAX(0,C583-1))","v":0},{"$f":"IF(D583=\"n/a\",\"n/a\",MAX(0,D583-1))","v":0},{"$f":"IF(E583=\"n/a\",\"n/a\",MAX(0,E583-1))","v":0},{"$f":"IF(F583=\"n/a\",\"n/a\",MAX(0,F583-1))","v":0},{"$f":"IF(G583=\"n/a\",\"n/a\",MAX(0,G583-1))","v":0},{"$f":"IF(H583=\"n/a\",\"n/a\",MAX(0,H583-1))","v":0},{"$f":"IF(I583=\"n/a\",\"n/a\",MAX(0,I583-1))","v":0},{"$f":"IF(J583=\"n/a\",\"n/a\",MAX(0,J583-1))","v":0},{"$f":"IF(K583=\"n/a\",\"n/a\",MAX(0,K583-1))","v":0},{"$f":"IF(L583=\"n/a\",\"n/a\",MAX(0,L583-1))","v":0},{"$f":"IF(M583=\"n/a\",\"n/a\",MAX(0,M583-1))","v":0},{"$f":"IF(N583=\"n/a\",\"n/a\",MAX(0,N583-1))","v":0},{"$f":"IF(O583=\"n/a\",\"n/a\",MAX(0,O583-1))","v":0},{"$f":"IF(P583=\"n/a\",\"n/a\",MAX(0,P583-1))","v":0},{"$f":"IF(Q583=\"n/a\",\"n/a\",MAX(0,Q583-1))","v":0},{"$f":"IF(R583=\"n/a\",\"n/a\",MAX(0,R583-1))","v":0},{"$f":"IF(S583=\"n/a\",\"n/a\",MAX(0,S583-1))","v":0},{"$f":"IF(T583=\"n/a\",\"n/a\",MAX(0,T583-1))","v":0},{"$f":"IF(U583=\"n/a\",\"n/a\",MAX(0,U583-1))","v":0},{"$f":"IF(V583=\"n/a\",\"n/a\",MAX(0,V583-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A560)","v":"RL Capex 2014-15"},null,{"$f":"D555","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E555","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F555","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G555","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H555","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I555","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J555","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K555","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L555","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M555","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N555","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O555","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P555","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q555","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R555","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S555","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T555","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U555","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V555","v":0},{"$f":"IF(V602=\"n/a\",\"n/a\",MAX(0,V602-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W555","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C555<>\"n/a\",C555<>\"n/a\"),IF(SUM(C558:C580)=0,0,IF((SUMPRODUCT(C558:C580,C582:C604)/SUM(C558:C580))<0,1,(SUMPRODUCT(C558:C580,C582:C604)/SUM(C558:C580)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C555<>\"n/a\",D555<>\"n/a\"),IF(SUM(D558:D580)=0,0,IF((SUMPRODUCT(D558:D580,D582:D604)/SUM(D558:D580))<0,1,(SUMPRODUCT(D558:D580,D582:D604)/SUM(D558:D580)))),\"n/a\"))","v":10},{"$f":"(IF(OR($C555<>\"n/a\",E555<>\"n/a\"),IF(SUM(E558:E580)=0,0,IF((SUMPRODUCT(E558:E580,E582:E604)/SUM(E558:E580))<0,1,(SUMPRODUCT(E558:E580,E582:E604)/SUM(E558:E580)))),\"n/a\"))","v":9.1374105196925104},7.0846797258758034,7.4505344820801129,6.4613453727560666,5.4761740286178942,4.4977713737052998,3.5321423767099964,2.595377846307374,1.7501564816248147,1.7162623132238382,1,0,0,0,0,0,0,0,0]
[]
["Asset Class 12",{"$f":"VLOOKUP($A607,'RFM input'!$E$7:$F$56,2,FALSE)","v":"premises"}]
[{"$f":"VALUE(REPLACE(A607,1,12,\"\"))","v":12},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A608,0)","v":2.5733450091456369},{"$f":"OFFSET('RFM input'!H$222,$A608,0)-OFFSET('RFM input'!H$276,$A608,0)","v":0.44467737042457034},{"$f":"OFFSET('RFM input'!I$222,$A608,0)-OFFSET('RFM input'!I$276,$A608,0)","v":2.7199622810353037},{"$f":"OFFSET('RFM input'!J$222,$A608,0)-OFFSET('RFM input'!J$276,$A608,0)","v":0.52905572927433209},{"$f":"OFFSET('RFM input'!K$222,$A608,0)-OFFSET('RFM input'!K$276,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A608,0)-OFFSET('RFM input'!L$276,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A608,0)-OFFSET('RFM input'!M$276,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A608,0)-OFFSET('RFM input'!N$276,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A608,0)-OFFSET('RFM input'!O$276,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A608,0)-OFFSET('RFM input'!P$276,$A608,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A608,0)-OFFSET('RFM input'!Q$276,$A608,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A608,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":10},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A608,0)","v":10}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A608,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A608,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A608,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A608,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A608,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A608,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A608,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A608,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A608,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A608,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A608,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A608,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A608,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A608,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A608,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A608,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A608,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A608,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A608,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A608,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D610=0,C612=0),0,\nIF(AND(D610<>0,C612=0),(D610/D$10),\nIF(AND(D611<>0,C612<>0),(C612-(C612/C636))+(D610/D$10),\nIF(C636<1,0,(C612-(C612/C636))))))","v":0},{"$f":"IF(AND(E610=0,D612=0),0,\nIF(AND(E610<>0,D612=0),(E610/E$10),\nIF(AND(E611<>0,D612<>0),(D612-(D612/D636))+(E610/E$10),\nIF(D636<1,0,(D612-(D612/D636))))))","v":0},{"$f":"IF(AND(F610=0,E612=0),0,\nIF(AND(F610<>0,E612=0),(F610/F$10),\nIF(AND(F611<>0,E612<>0),(E612-(E612/E636))+(F610/F$10),\nIF(E636<1,0,(E612-(E612/E636))))))","v":0},{"$f":"IF(AND(G610=0,F612=0),0,\nIF(AND(G610<>0,F612=0),(G610/G$10),\nIF(AND(G611<>0,F612<>0),(F612-(F612/F636))+(G610/G$10),\nIF(F636<1,0,(F612-(F612/F636))))))","v":0},{"$f":"IF(AND(H610=0,G612=0),0,\nIF(AND(H610<>0,G612=0),(H610/H$10),\nIF(AND(H611<>0,G612<>0),(G612-(G612/G636))+(H610/H$10),\nIF(G636<1,0,(G612-(G612/G636))))))","v":0},{"$f":"IF(AND(I610=0,H612=0),0,\nIF(AND(I610<>0,H612=0),(I610/I$10),\nIF(AND(I611<>0,H612<>0),(H612-(H612/H636))+(I610/I$10),\nIF(H636<1,0,(H612-(H612/H636))))))","v":0},{"$f":"IF(AND(J610=0,I612=0),0,\nIF(AND(J610<>0,I612=0),(J610/J$10),\nIF(AND(J611<>0,I612<>0),(I612-(I612/I636))+(J610/J$10),\nIF(I636<1,0,(I612-(I612/I636))))))","v":0},{"$f":"IF(AND(K610=0,J612=0),0,\nIF(AND(K610<>0,J612=0),(K610/K$10),\nIF(AND(K611<>0,J612<>0),(J612-(J612/J636))+(K610/K$10),\nIF(J636<1,0,(J612-(J612/J636))))))","v":0},{"$f":"IF(AND(L610=0,K612=0),0,\nIF(AND(L610<>0,K612=0),(L610/L$10),\nIF(AND(L611<>0,K612<>0),(K612-(K612/K636))+(L610/L$10),\nIF(K636<1,0,(K612-(K612/K636))))))","v":0},{"$f":"IF(AND(M610=0,L612=0),0,\nIF(AND(M610<>0,L612=0),(M610/M$10),\nIF(AND(M611<>0,L612<>0),(L612-(L612/L636))+(M610/M$10),\nIF(L636<1,0,(L612-(L612/L636))))))","v":0},{"$f":"IF(AND(N610=0,M612=0),0,\nIF(AND(N610<>0,M612=0),(N610/N$10),\nIF(AND(N611<>0,M612<>0),(M612-(M612/M636))+(N610/N$10),\nIF(M636<1,0,(M612-(M612/M636))))))","v":0},{"$f":"IF(AND(O610=0,N612=0),0,\nIF(AND(O610<>0,N612=0),(O610/O$10),\nIF(AND(O611<>0,N612<>0),(N612-(N612/N636))+(O610/O$10),\nIF(N636<1,0,(N612-(N612/N636))))))","v":0},{"$f":"IF(AND(P610=0,O612=0),0,\nIF(AND(P610<>0,O612=0),(P610/P$10),\nIF(AND(P611<>0,O612<>0),(O612-(O612/O636))+(P610/P$10),\nIF(O636<1,0,(O612-(O612/O636))))))","v":0},{"$f":"IF(AND(Q610=0,P612=0),0,\nIF(AND(Q610<>0,P612=0),(Q610/Q$10),\nIF(AND(Q611<>0,P612<>0),(P612-(P612/P636))+(Q610/Q$10),\nIF(P636<1,0,(P612-(P612/P636))))))","v":0},{"$f":"IF(AND(R610=0,Q612=0),0,\nIF(AND(R610<>0,Q612=0),(R610/R$10),\nIF(AND(R611<>0,Q612<>0),(Q612-(Q612/Q636))+(R610/R$10),\nIF(Q636<1,0,(Q612-(Q612/Q636))))))","v":0},{"$f":"IF(AND(S610=0,R612=0),0,\nIF(AND(S610<>0,R612=0),(S610/S$10),\nIF(AND(S611<>0,R612<>0),(R612-(R612/R636))+(S610/S$10),\nIF(R636<1,0,(R612-(R612/R636))))))","v":0},{"$f":"IF(AND(T610=0,S612=0),0,\nIF(AND(T610<>0,S612=0),(T610/T$10),\nIF(AND(T611<>0,S612<>0),(S612-(S612/S636))+(T610/T$10),\nIF(S636<1,0,(S612-(S612/S636))))))","v":0},{"$f":"IF(AND(U610=0,T612=0),0,\nIF(AND(U610<>0,T612=0),(U610/U$10),\nIF(AND(U611<>0,T612<>0),(T612-(T612/T636))+(U610/U$10),\nIF(T636<1,0,(T612-(T612/T636))))))","v":0},{"$f":"IF(AND(V610=0,U612=0),0,\nIF(AND(V610<>0,U612=0),(V610/V$10),\nIF(AND(V611<>0,U612<>0),(U612-(U612/U636))+(V610/V$10),\nIF(U636<1,0,(U612-(U612/U636))))))","v":0},{"$f":"IF(AND(W610=0,V612=0),0,\nIF(AND(W610<>0,V612=0),(W610/W$10),\nIF(AND(W611<>0,V612<>0),(V612-(V612/V636))+(W610/W$10),\nIF(V636<1,0,(V612-(V612/V636))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C608/C$10","v":2.5733450091456369},{"$f":"IF(C637=\"n/a\",C613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,C613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,C613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(D637=\"n/a\",D613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,D613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,D613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(E637=\"n/a\",E613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,E613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,E613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(F637=\"n/a\",F613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,F613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,F613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(G637=\"n/a\",G613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,G613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,G613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(H637=\"n/a\",H613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(I637=\"n/a\",I613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,I613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,I613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(J637=\"n/a\",J613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,J613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,J613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(K637=\"n/a\",K613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,K613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,K613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(L637=\"n/a\",L613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,L613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,L613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(M637=\"n/a\",M613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,M613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,M613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(N637=\"n/a\",N613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,N613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,N613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(O637=\"n/a\",O613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,O613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,O613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(P637=\"n/a\",P613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,P613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,P613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(Q637=\"n/a\",Q613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,Q613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,Q613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(R637=\"n/a\",R613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,R613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,R613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(S637=\"n/a\",S613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,S613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,S613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(T637=\"n/a\",T613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,T613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,T613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(U637=\"n/a\",U613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,U613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,U613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},{"$f":"IF(V637=\"n/a\",V613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,V613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,V613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A614)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D608*((1+D$11)^0.5)/D$10)","v":0.44920046155591614},{"$f":"IF(D638=\"n/a\",D614,IFERROR(IF((OFFSET($C614,0,$A614))<0,\nMIN(0,D614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614)))),\nMAX(0,D614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614))))),0))","v":0.40428041540032456},0.35936036924473291,0.31444032308914127,0.26952027693354963,0.22460023077795802,0.1796801846223664,0.13476013846677479,8.9840092311183173E-2,4.4920046155591559E-2,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E608*((1+E$11)^0.5)/E$10)","v":2.6750794018374653},{"$f":"IF(E639=\"n/a\",E615,IFERROR(IF((OFFSET($C615,0,$A615))<0,\nMIN(0,E615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615)))),\nMAX(0,E615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615))))),0))","v":2.4075714616537187},2.1400635214699721,1.8725555812862256,1.605047641102479,1.3375397009187324,1.0700317607349858,0.80252382055123928,0.5350158803674927,0.26750794018374618,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F608*((1+F$11)^0.5)/F$10)","v":0.51474951941568936},{"$f":"IF(F640=\"n/a\",F616,IFERROR(IF((OFFSET($C616,0,$A616))<0,\nMIN(0,F616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616)))),\nMAX(0,F616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616))))),0))","v":0.46327456747412044},0.41179961553255151,0.36032466359098259,0.30884971164941366,0.25737475970784474,0.20589980776627581,0.15442485582470689,0.10294990388313795,5.1474951941569008E-2,6.9388939039072284E-17,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G608*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G641=\"n/a\",G617,IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,G617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617)))),\nMAX(0,G617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H608*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H642=\"n/a\",H618,IFERROR(IF((OFFSET($C618,0,$A618))<0,\nMIN(0,H618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618)))),\nMAX(0,H618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I608*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I643=\"n/a\",I619,IFERROR(IF((OFFSET($C619,0,$A619))<0,\nMIN(0,I619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619)))),\nMAX(0,I619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J608*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J644=\"n/a\",J620,IFERROR(IF((OFFSET($C620,0,$A620))<0,\nMIN(0,J620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620)))),\nMAX(0,J620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K608*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K645=\"n/a\",K621,IFERROR(IF((OFFSET($C621,0,$A621))<0,\nMIN(0,K621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621)))),\nMAX(0,K621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L608*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L646=\"n/a\",L622,IFERROR(IF((OFFSET($C622,0,$A622))<0,\nMIN(0,L622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622)))),\nMAX(0,L622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M608*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M647=\"n/a\",M623,IFERROR(IF((OFFSET($C623,0,$A623))<0,\nMIN(0,M623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623)))),\nMAX(0,M623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N608*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N648=\"n/a\",N624,IFERROR(IF((OFFSET($C624,0,$A624))<0,\nMIN(0,N624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624)))),\nMAX(0,N624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O608*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O649=\"n/a\",O625,IFERROR(IF((OFFSET($C625,0,$A625))<0,\nMIN(0,O625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625)))),\nMAX(0,O625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P608*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P650=\"n/a\",P626,IFERROR(IF((OFFSET($C626,0,$A626))<0,\nMIN(0,P626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626)))),\nMAX(0,P626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q608*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q651=\"n/a\",Q627,IFERROR(IF((OFFSET($C627,0,$A627))<0,\nMIN(0,Q627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627)))),\nMAX(0,Q627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R608*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R652=\"n/a\",R628,IFERROR(IF((OFFSET($C628,0,$A628))<0,\nMIN(0,R628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628)))),\nMAX(0,R628-(OFFSET($C628,0,$A628)/(OFFSET($C623,-$A627,$A628))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S608*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S653=\"n/a\",S629,IFERROR(IF((OFFSET($C629,0,$A629))<0,\nMIN(0,S629-(OFFSET($C629,0,$A629)/(OFFSET($C624,-$A628,$A629)))),\nMAX(0,S629-(OFFSET($C629,0,$A629)/(OFFSET($C624,-$A628,$A629))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T608*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T654=\"n/a\",T630,IFERROR(IF((OFFSET($C630,0,$A630))<0,\nMIN(0,T630-(OFFSET($C630,0,$A630)/(OFFSET($C625,-$A629,$A630)))),\nMAX(0,T630-(OFFSET($C630,0,$A630)/(OFFSET($C625,-$A629,$A630))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U608*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U655=\"n/a\",U631,IFERROR(IF((OFFSET($C631,0,$A631))<0,\nMIN(0,U631-(OFFSET($C631,0,$A631)/(OFFSET($C626,-$A630,$A631)))),\nMAX(0,U631-(OFFSET($C631,0,$A631)/(OFFSET($C626,-$A630,$A631))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V608*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V656=\"n/a\",V632,IFERROR(IF((OFFSET($C632,0,$A632))<0,\nMIN(0,V632-(OFFSET($C632,0,$A632)/(OFFSET($C627,-$A631,$A632)))),\nMAX(0,V632-(OFFSET($C632,0,$A632)/(OFFSET($C627,-$A631,$A632))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A633)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W608*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C636<1,D610=0),0,\nIF(D610=0,C636-1,\nIF(C636<1,D611,\n(((C636-1)*(C612-(C612/(C636))))+((D610/D$10)*D611))/(D612))))","v":0},{"$f":"IF(AND(D636<1,E610=0),0,\nIF(E610=0,D636-1,\nIF(D636<1,E611,\n(((D636-1)*(D612-(D612/(D636))))+((E610/E$10)*E611))/(E612))))","v":0},{"$f":"IF(AND(E636<1,F610=0),0,\nIF(F610=0,E636-1,\nIF(E636<1,F611,\n(((E636-1)*(E612-(E612/(E636))))+((F610/F$10)*F611))/(F612))))","v":0},{"$f":"IF(AND(F636<1,G610=0),0,\nIF(G610=0,F636-1,\nIF(F636<1,G611,\n(((F636-1)*(F612-(F612/(F636))))+((G610/G$10)*G611))/(G612))))","v":0},{"$f":"IF(AND(G636<1,H610=0),0,\nIF(H610=0,G636-1,\nIF(G636<1,H611,\n(((G636-1)*(G612-(G612/(G636))))+((H610/H$10)*H611))/(H612))))","v":0},{"$f":"IF(AND(H636<1,I610=0),0,\nIF(I610=0,H636-1,\nIF(H636<1,I611,\n(((H636-1)*(H612-(H612/(H636))))+((I610/I$10)*I611))/(I612))))","v":0},{"$f":"IF(AND(I636<1,J610=0),0,\nIF(J610=0,I636-1,\nIF(I636<1,J611,\n(((I636-1)*(I612-(I612/(I636))))+((J610/J$10)*J611))/(J612))))","v":0},{"$f":"IF(AND(J636<1,K610=0),0,\nIF(K610=0,J636-1,\nIF(J636<1,K611,\n(((J636-1)*(J612-(J612/(J636))))+((K610/K$10)*K611))/(K612))))","v":0},{"$f":"IF(AND(K636<1,L610=0),0,\nIF(L610=0,K636-1,\nIF(K636<1,L611,\n(((K636-1)*(K612-(K612/(K636))))+((L610/L$10)*L611))/(L612))))","v":0},{"$f":"IF(AND(L636<1,M610=0),0,\nIF(M610=0,L636-1,\nIF(L636<1,M611,\n(((L636-1)*(L612-(L612/(L636))))+((M610/M$10)*M611))/(M612))))","v":0},{"$f":"IF(AND(M636<1,N610=0),0,\nIF(N610=0,M636-1,\nIF(M636<1,N611,\n(((M636-1)*(M612-(M612/(M636))))+((N610/N$10)*N611))/(N612))))","v":0},{"$f":"IF(AND(N636<1,O610=0),0,\nIF(O610=0,N636-1,\nIF(N636<1,O611,\n(((N636-1)*(N612-(N612/(N636))))+((O610/O$10)*O611))/(O612))))","v":0},{"$f":"IF(AND(O636<1,P610=0),0,\nIF(P610=0,O636-1,\nIF(O636<1,P611,\n(((O636-1)*(O612-(O612/(O636))))+((P610/P$10)*P611))/(P612))))","v":0},{"$f":"IF(AND(P636<1,Q610=0),0,\nIF(Q610=0,P636-1,\nIF(P636<1,Q611,\n(((P636-1)*(P612-(P612/(P636))))+((Q610/Q$10)*Q611))/(Q612))))","v":0},{"$f":"IF(AND(Q636<1,R610=0),0,\nIF(R610=0,Q636-1,\nIF(Q636<1,R611,\n(((Q636-1)*(Q612-(Q612/(Q636))))+((R610/R$10)*R611))/(R612))))","v":0},{"$f":"IF(AND(R636<1,S610=0),0,\nIF(S610=0,R636-1,\nIF(R636<1,S611,\n(((R636-1)*(R612-(R612/(R636))))+((S610/S$10)*S611))/(S612))))","v":0},{"$f":"IF(AND(S636<1,T610=0),0,\nIF(T610=0,S636-1,\nIF(S636<1,T611,\n(((S636-1)*(S612-(S612/(S636))))+((T610/T$10)*T611))/(T612))))","v":0},{"$f":"IF(AND(T636<1,U610=0),0,\nIF(U610=0,T636-1,\nIF(T636<1,U611,\n(((T636-1)*(T612-(T612/(T636))))+((U610/U$10)*U611))/(U612))))","v":0},{"$f":"IF(AND(U636<1,V610=0),0,\nIF(V610=0,U636-1,\nIF(U636<1,V611,\n(((U636-1)*(U612-(U612/(U636))))+((V610/V$10)*V611))/(V612))))","v":0},{"$f":"IF(AND(V636<1,W610=0),0,\nIF(W610=0,V636-1,\nIF(V636<1,W611,\n(((V636-1)*(V612-(V612/(V636))))+((W610/W$10)*W611))/(W612))))","v":0}]
[null,"RL Start RAB",{"$f":"C609","v":0},{"$f":"IF(C637=\"n/a\",\"n/a\",MAX(0,C637-1))","v":0},{"$f":"IF(D637=\"n/a\",\"n/a\",MAX(0,D637-1))","v":0},{"$f":"IF(E637=\"n/a\",\"n/a\",MAX(0,E637-1))","v":0},{"$f":"IF(F637=\"n/a\",\"n/a\",MAX(0,F637-1))","v":0},{"$f":"IF(G637=\"n/a\",\"n/a\",MAX(0,G637-1))","v":0},{"$f":"IF(H637=\"n/a\",\"n/a\",MAX(0,H637-1))","v":0},{"$f":"IF(I637=\"n/a\",\"n/a\",MAX(0,I637-1))","v":0},{"$f":"IF(J637=\"n/a\",\"n/a\",MAX(0,J637-1))","v":0},{"$f":"IF(K637=\"n/a\",\"n/a\",MAX(0,K637-1))","v":0},{"$f":"IF(L637=\"n/a\",\"n/a\",MAX(0,L637-1))","v":0},{"$f":"IF(M637=\"n/a\",\"n/a\",MAX(0,M637-1))","v":0},{"$f":"IF(N637=\"n/a\",\"n/a\",MAX(0,N637-1))","v":0},{"$f":"IF(O637=\"n/a\",\"n/a\",MAX(0,O637-1))","v":0},{"$f":"IF(P637=\"n/a\",\"n/a\",MAX(0,P637-1))","v":0},{"$f":"IF(Q637=\"n/a\",\"n/a\",MAX(0,Q637-1))","v":0},{"$f":"IF(R637=\"n/a\",\"n/a\",MAX(0,R637-1))","v":0},{"$f":"IF(S637=\"n/a\",\"n/a\",MAX(0,S637-1))","v":0},{"$f":"IF(T637=\"n/a\",\"n/a\",MAX(0,T637-1))","v":0},{"$f":"IF(U637=\"n/a\",\"n/a\",MAX(0,U637-1))","v":0},{"$f":"IF(V637=\"n/a\",\"n/a\",MAX(0,V637-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A614)","v":"RL Capex 2014-15"},null,{"$f":"D609","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E609","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F609","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G609","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H609","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I609","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J609","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K609","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L609","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M609","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N609","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O609","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P609","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q609","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R609","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S609","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T609","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U609","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V609","v":0},{"$f":"IF(V656=\"n/a\",\"n/a\",MAX(0,V656-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W609","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C609<>\"n/a\",C609<>\"n/a\"),IF(SUM(C612:C634)=0,0,IF((SUMPRODUCT(C612:C634,C636:C658)/SUM(C612:C634))<0,1,(SUMPRODUCT(C612:C634,C636:C658)/SUM(C612:C634)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C609<>\"n/a\",D609<>\"n/a\"),IF(SUM(D612:D634)=0,0,IF((SUMPRODUCT(D612:D634,D636:D658)/SUM(D612:D634))<0,1,(SUMPRODUCT(D612:D634,D636:D658)/SUM(D612:D634)))),\"n/a\"))","v":10},{"$f":"(IF(OR($C609<>\"n/a\",E609<>\"n/a\"),IF(SUM(E612:E634)=0,0,IF((SUMPRODUCT(E612:E634,E636:E658)/SUM(E612:E634))<0,1,(SUMPRODUCT(E612:E634,E636:E658)/SUM(E612:E634)))),\"n/a\"))","v":9.8687128366301256},9.0473504687333772,8.051009440528853,7.0557111496082285,6.0619754040814069,5.0707363658130991,4.0838581706770061,3.1056756344356478,2.149115819228558,1.2778991065567797,1,0,0,0,0,0,0,0,0]
[]
["Asset Class 13",{"$f":"VLOOKUP($A661,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Land"}]
[{"$f":"VALUE(REPLACE(A661,1,12,\"\"))","v":13},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A662,0)","v":109.02587503640578},{"$f":"OFFSET('RFM input'!H$222,$A662,0)-OFFSET('RFM input'!H$276,$A662,0)","v":-7.34},{"$f":"OFFSET('RFM input'!I$222,$A662,0)-OFFSET('RFM input'!I$276,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A662,0)-OFFSET('RFM input'!J$276,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A662,0)-OFFSET('RFM input'!K$276,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A662,0)-OFFSET('RFM input'!L$276,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A662,0)-OFFSET('RFM input'!M$276,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A662,0)-OFFSET('RFM input'!N$276,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A662,0)-OFFSET('RFM input'!O$276,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A662,0)-OFFSET('RFM input'!P$276,$A662,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A662,0)-OFFSET('RFM input'!Q$276,$A662,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A662,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A662,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A662,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A662,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A662,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A662,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A662,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A662,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A662,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A662,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A662,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A662,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A662,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A662,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A662,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A662,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A662,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A662,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A662,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A662,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A662,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A662,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D664=0,C666=0),0,\nIF(AND(D664<>0,C666=0),(D664/D$10),\nIF(AND(D665<>0,C666<>0),(C666-(C666/C690))+(D664/D$10),\nIF(C690<1,0,(C666-(C666/C690))))))","v":0},{"$f":"IF(AND(E664=0,D666=0),0,\nIF(AND(E664<>0,D666=0),(E664/E$10),\nIF(AND(E665<>0,D666<>0),(D666-(D666/D690))+(E664/E$10),\nIF(D690<1,0,(D666-(D666/D690))))))","v":0},{"$f":"IF(AND(F664=0,E666=0),0,\nIF(AND(F664<>0,E666=0),(F664/F$10),\nIF(AND(F665<>0,E666<>0),(E666-(E666/E690))+(F664/F$10),\nIF(E690<1,0,(E666-(E666/E690))))))","v":0},{"$f":"IF(AND(G664=0,F666=0),0,\nIF(AND(G664<>0,F666=0),(G664/G$10),\nIF(AND(G665<>0,F666<>0),(F666-(F666/F690))+(G664/G$10),\nIF(F690<1,0,(F666-(F666/F690))))))","v":0},{"$f":"IF(AND(H664=0,G666=0),0,\nIF(AND(H664<>0,G666=0),(H664/H$10),\nIF(AND(H665<>0,G666<>0),(G666-(G666/G690))+(H664/H$10),\nIF(G690<1,0,(G666-(G666/G690))))))","v":0},{"$f":"IF(AND(I664=0,H666=0),0,\nIF(AND(I664<>0,H666=0),(I664/I$10),\nIF(AND(I665<>0,H666<>0),(H666-(H666/H690))+(I664/I$10),\nIF(H690<1,0,(H666-(H666/H690))))))","v":0},{"$f":"IF(AND(J664=0,I666=0),0,\nIF(AND(J664<>0,I666=0),(J664/J$10),\nIF(AND(J665<>0,I666<>0),(I666-(I666/I690))+(J664/J$10),\nIF(I690<1,0,(I666-(I666/I690))))))","v":0},{"$f":"IF(AND(K664=0,J666=0),0,\nIF(AND(K664<>0,J666=0),(K664/K$10),\nIF(AND(K665<>0,J666<>0),(J666-(J666/J690))+(K664/K$10),\nIF(J690<1,0,(J666-(J666/J690))))))","v":0},{"$f":"IF(AND(L664=0,K666=0),0,\nIF(AND(L664<>0,K666=0),(L664/L$10),\nIF(AND(L665<>0,K666<>0),(K666-(K666/K690))+(L664/L$10),\nIF(K690<1,0,(K666-(K666/K690))))))","v":0},{"$f":"IF(AND(M664=0,L666=0),0,\nIF(AND(M664<>0,L666=0),(M664/M$10),\nIF(AND(M665<>0,L666<>0),(L666-(L666/L690))+(M664/M$10),\nIF(L690<1,0,(L666-(L666/L690))))))","v":0},{"$f":"IF(AND(N664=0,M666=0),0,\nIF(AND(N664<>0,M666=0),(N664/N$10),\nIF(AND(N665<>0,M666<>0),(M666-(M666/M690))+(N664/N$10),\nIF(M690<1,0,(M666-(M666/M690))))))","v":0},{"$f":"IF(AND(O664=0,N666=0),0,\nIF(AND(O664<>0,N666=0),(O664/O$10),\nIF(AND(O665<>0,N666<>0),(N666-(N666/N690))+(O664/O$10),\nIF(N690<1,0,(N666-(N666/N690))))))","v":0},{"$f":"IF(AND(P664=0,O666=0),0,\nIF(AND(P664<>0,O666=0),(P664/P$10),\nIF(AND(P665<>0,O666<>0),(O666-(O666/O690))+(P664/P$10),\nIF(O690<1,0,(O666-(O666/O690))))))","v":0},{"$f":"IF(AND(Q664=0,P666=0),0,\nIF(AND(Q664<>0,P666=0),(Q664/Q$10),\nIF(AND(Q665<>0,P666<>0),(P666-(P666/P690))+(Q664/Q$10),\nIF(P690<1,0,(P666-(P666/P690))))))","v":0},{"$f":"IF(AND(R664=0,Q666=0),0,\nIF(AND(R664<>0,Q666=0),(R664/R$10),\nIF(AND(R665<>0,Q666<>0),(Q666-(Q666/Q690))+(R664/R$10),\nIF(Q690<1,0,(Q666-(Q666/Q690))))))","v":0},{"$f":"IF(AND(S664=0,R666=0),0,\nIF(AND(S664<>0,R666=0),(S664/S$10),\nIF(AND(S665<>0,R666<>0),(R666-(R666/R690))+(S664/S$10),\nIF(R690<1,0,(R666-(R666/R690))))))","v":0},{"$f":"IF(AND(T664=0,S666=0),0,\nIF(AND(T664<>0,S666=0),(T664/T$10),\nIF(AND(T665<>0,S666<>0),(S666-(S666/S690))+(T664/T$10),\nIF(S690<1,0,(S666-(S666/S690))))))","v":0},{"$f":"IF(AND(U664=0,T666=0),0,\nIF(AND(U664<>0,T666=0),(U664/U$10),\nIF(AND(U665<>0,T666<>0),(T666-(T666/T690))+(U664/U$10),\nIF(T690<1,0,(T666-(T666/T690))))))","v":0},{"$f":"IF(AND(V664=0,U666=0),0,\nIF(AND(V664<>0,U666=0),(V664/V$10),\nIF(AND(V665<>0,U666<>0),(U666-(U666/U690))+(V664/V$10),\nIF(U690<1,0,(U666-(U666/U690))))))","v":0},{"$f":"IF(AND(W664=0,V666=0),0,\nIF(AND(W664<>0,V666=0),(W664/W$10),\nIF(AND(W665<>0,V666<>0),(V666-(V666/V690))+(W664/W$10),\nIF(V690<1,0,(V666-(V666/V690))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C662/C$10","v":109.02587503640578},{"$f":"IF(C691=\"n/a\",C667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,C667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,C667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(D691=\"n/a\",D667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,D667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,D667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(E691=\"n/a\",E667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,E667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,E667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(F691=\"n/a\",F667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,F667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,F667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(G691=\"n/a\",G667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,G667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,G667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(H691=\"n/a\",H667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(I691=\"n/a\",I667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,I667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,I667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(J691=\"n/a\",J667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,J667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,J667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(K691=\"n/a\",K667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,K667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,K667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(L691=\"n/a\",L667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,L667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,L667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(M691=\"n/a\",M667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,M667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,M667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(N691=\"n/a\",N667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,N667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,N667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(O691=\"n/a\",O667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,O667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,O667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(P691=\"n/a\",P667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,P667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,P667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(Q691=\"n/a\",Q667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,Q667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,Q667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(R691=\"n/a\",R667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,R667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,R667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(S691=\"n/a\",S667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,S667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,S667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(T691=\"n/a\",T667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,T667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,T667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(U691=\"n/a\",U667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,U667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,U667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},{"$f":"IF(V691=\"n/a\",V667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,V667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,V667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A668)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D662*((1+D$11)^0.5)/D$10)","v":-7.4146597221090431},{"$f":"IF(D692=\"n/a\",D668,IFERROR(IF((OFFSET($C668,0,$A668))<0,\nMIN(0,D668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668)))),\nMAX(0,D668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668))))),0))","v":-7.4146597221090431},-7.4146597221090431,-7.4146597221090431,-7.4146597221090431,-7.4146597221090431,-7.4146597221090431,-7.4146597221090431,-7.4146597221090431,-7.4146597221090431,-7.4146597221090431,-7.4146597221090431,-7.4146597221090431,-7.4146597221090431,-7.4146597221090431,-7.4146597221090431,-7.4146597221090431,-7.4146597221090431,-7.4146597221090431,-7.4146597221090431]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E662*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E693=\"n/a\",E669,IFERROR(IF((OFFSET($C669,0,$A669))<0,\nMIN(0,E669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669)))),\nMAX(0,E669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F662*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F694=\"n/a\",F670,IFERROR(IF((OFFSET($C670,0,$A670))<0,\nMIN(0,F670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670)))),\nMAX(0,F670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G662*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G695=\"n/a\",G671,IFERROR(IF((OFFSET($C671,0,$A671))<0,\nMIN(0,G671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671)))),\nMAX(0,G671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H662*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H696=\"n/a\",H672,IFERROR(IF((OFFSET($C672,0,$A672))<0,\nMIN(0,H672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672)))),\nMAX(0,H672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I662*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I697=\"n/a\",I673,IFERROR(IF((OFFSET($C673,0,$A673))<0,\nMIN(0,I673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673)))),\nMAX(0,I673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J662*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J698=\"n/a\",J674,IFERROR(IF((OFFSET($C674,0,$A674))<0,\nMIN(0,J674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674)))),\nMAX(0,J674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K662*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K699=\"n/a\",K675,IFERROR(IF((OFFSET($C675,0,$A675))<0,\nMIN(0,K675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675)))),\nMAX(0,K675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L662*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L700=\"n/a\",L676,IFERROR(IF((OFFSET($C676,0,$A676))<0,\nMIN(0,L676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676)))),\nMAX(0,L676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M662*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M701=\"n/a\",M677,IFERROR(IF((OFFSET($C677,0,$A677))<0,\nMIN(0,M677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677)))),\nMAX(0,M677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N662*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N702=\"n/a\",N678,IFERROR(IF((OFFSET($C678,0,$A678))<0,\nMIN(0,N678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678)))),\nMAX(0,N678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O662*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O703=\"n/a\",O679,IFERROR(IF((OFFSET($C679,0,$A679))<0,\nMIN(0,O679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679)))),\nMAX(0,O679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P662*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P704=\"n/a\",P680,IFERROR(IF((OFFSET($C680,0,$A680))<0,\nMIN(0,P680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680)))),\nMAX(0,P680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q662*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q705=\"n/a\",Q681,IFERROR(IF((OFFSET($C681,0,$A681))<0,\nMIN(0,Q681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681)))),\nMAX(0,Q681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R662*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R706=\"n/a\",R682,IFERROR(IF((OFFSET($C682,0,$A682))<0,\nMIN(0,R682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682)))),\nMAX(0,R682-(OFFSET($C682,0,$A682)/(OFFSET($C677,-$A681,$A682))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S662*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S707=\"n/a\",S683,IFERROR(IF((OFFSET($C683,0,$A683))<0,\nMIN(0,S683-(OFFSET($C683,0,$A683)/(OFFSET($C678,-$A682,$A683)))),\nMAX(0,S683-(OFFSET($C683,0,$A683)/(OFFSET($C678,-$A682,$A683))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T662*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T708=\"n/a\",T684,IFERROR(IF((OFFSET($C684,0,$A684))<0,\nMIN(0,T684-(OFFSET($C684,0,$A684)/(OFFSET($C679,-$A683,$A684)))),\nMAX(0,T684-(OFFSET($C684,0,$A684)/(OFFSET($C679,-$A683,$A684))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U662*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U709=\"n/a\",U685,IFERROR(IF((OFFSET($C685,0,$A685))<0,\nMIN(0,U685-(OFFSET($C685,0,$A685)/(OFFSET($C680,-$A684,$A685)))),\nMAX(0,U685-(OFFSET($C685,0,$A685)/(OFFSET($C680,-$A684,$A685))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V662*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V710=\"n/a\",V686,IFERROR(IF((OFFSET($C686,0,$A686))<0,\nMIN(0,V686-(OFFSET($C686,0,$A686)/(OFFSET($C681,-$A685,$A686)))),\nMAX(0,V686-(OFFSET($C686,0,$A686)/(OFFSET($C681,-$A685,$A686))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A687)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W662*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C690<1,D664=0),0,\nIF(D664=0,C690-1,\nIF(C690<1,D665,\n(((C690-1)*(C666-(C666/(C690))))+((D664/D$10)*D665))/(D666))))","v":0},{"$f":"IF(AND(D690<1,E664=0),0,\nIF(E664=0,D690-1,\nIF(D690<1,E665,\n(((D690-1)*(D666-(D666/(D690))))+((E664/E$10)*E665))/(E666))))","v":0},{"$f":"IF(AND(E690<1,F664=0),0,\nIF(F664=0,E690-1,\nIF(E690<1,F665,\n(((E690-1)*(E666-(E666/(E690))))+((F664/F$10)*F665))/(F666))))","v":0},{"$f":"IF(AND(F690<1,G664=0),0,\nIF(G664=0,F690-1,\nIF(F690<1,G665,\n(((F690-1)*(F666-(F666/(F690))))+((G664/G$10)*G665))/(G666))))","v":0},{"$f":"IF(AND(G690<1,H664=0),0,\nIF(H664=0,G690-1,\nIF(G690<1,H665,\n(((G690-1)*(G666-(G666/(G690))))+((H664/H$10)*H665))/(H666))))","v":0},{"$f":"IF(AND(H690<1,I664=0),0,\nIF(I664=0,H690-1,\nIF(H690<1,I665,\n(((H690-1)*(H666-(H666/(H690))))+((I664/I$10)*I665))/(I666))))","v":0},{"$f":"IF(AND(I690<1,J664=0),0,\nIF(J664=0,I690-1,\nIF(I690<1,J665,\n(((I690-1)*(I666-(I666/(I690))))+((J664/J$10)*J665))/(J666))))","v":0},{"$f":"IF(AND(J690<1,K664=0),0,\nIF(K664=0,J690-1,\nIF(J690<1,K665,\n(((J690-1)*(J666-(J666/(J690))))+((K664/K$10)*K665))/(K666))))","v":0},{"$f":"IF(AND(K690<1,L664=0),0,\nIF(L664=0,K690-1,\nIF(K690<1,L665,\n(((K690-1)*(K666-(K666/(K690))))+((L664/L$10)*L665))/(L666))))","v":0},{"$f":"IF(AND(L690<1,M664=0),0,\nIF(M664=0,L690-1,\nIF(L690<1,M665,\n(((L690-1)*(L666-(L666/(L690))))+((M664/M$10)*M665))/(M666))))","v":0},{"$f":"IF(AND(M690<1,N664=0),0,\nIF(N664=0,M690-1,\nIF(M690<1,N665,\n(((M690-1)*(M666-(M666/(M690))))+((N664/N$10)*N665))/(N666))))","v":0},{"$f":"IF(AND(N690<1,O664=0),0,\nIF(O664=0,N690-1,\nIF(N690<1,O665,\n(((N690-1)*(N666-(N666/(N690))))+((O664/O$10)*O665))/(O666))))","v":0},{"$f":"IF(AND(O690<1,P664=0),0,\nIF(P664=0,O690-1,\nIF(O690<1,P665,\n(((O690-1)*(O666-(O666/(O690))))+((P664/P$10)*P665))/(P666))))","v":0},{"$f":"IF(AND(P690<1,Q664=0),0,\nIF(Q664=0,P690-1,\nIF(P690<1,Q665,\n(((P690-1)*(P666-(P666/(P690))))+((Q664/Q$10)*Q665))/(Q666))))","v":0},{"$f":"IF(AND(Q690<1,R664=0),0,\nIF(R664=0,Q690-1,\nIF(Q690<1,R665,\n(((Q690-1)*(Q666-(Q666/(Q690))))+((R664/R$10)*R665))/(R666))))","v":0},{"$f":"IF(AND(R690<1,S664=0),0,\nIF(S664=0,R690-1,\nIF(R690<1,S665,\n(((R690-1)*(R666-(R666/(R690))))+((S664/S$10)*S665))/(S666))))","v":0},{"$f":"IF(AND(S690<1,T664=0),0,\nIF(T664=0,S690-1,\nIF(S690<1,T665,\n(((S690-1)*(S666-(S666/(S690))))+((T664/T$10)*T665))/(T666))))","v":0},{"$f":"IF(AND(T690<1,U664=0),0,\nIF(U664=0,T690-1,\nIF(T690<1,U665,\n(((T690-1)*(T666-(T666/(T690))))+((U664/U$10)*U665))/(U666))))","v":0},{"$f":"IF(AND(U690<1,V664=0),0,\nIF(V664=0,U690-1,\nIF(U690<1,V665,\n(((U690-1)*(U666-(U666/(U690))))+((V664/V$10)*V665))/(V666))))","v":0},{"$f":"IF(AND(V690<1,W664=0),0,\nIF(W664=0,V690-1,\nIF(V690<1,W665,\n(((V690-1)*(V666-(V666/(V690))))+((W664/W$10)*W665))/(W666))))","v":0}]
[null,"RL Start RAB",{"$f":"C663","v":0},{"$f":"IF(C691=\"n/a\",\"n/a\",MAX(0,C691-1))","v":0},{"$f":"IF(D691=\"n/a\",\"n/a\",MAX(0,D691-1))","v":0},{"$f":"IF(E691=\"n/a\",\"n/a\",MAX(0,E691-1))","v":0},{"$f":"IF(F691=\"n/a\",\"n/a\",MAX(0,F691-1))","v":0},{"$f":"IF(G691=\"n/a\",\"n/a\",MAX(0,G691-1))","v":0},{"$f":"IF(H691=\"n/a\",\"n/a\",MAX(0,H691-1))","v":0},{"$f":"IF(I691=\"n/a\",\"n/a\",MAX(0,I691-1))","v":0},{"$f":"IF(J691=\"n/a\",\"n/a\",MAX(0,J691-1))","v":0},{"$f":"IF(K691=\"n/a\",\"n/a\",MAX(0,K691-1))","v":0},{"$f":"IF(L691=\"n/a\",\"n/a\",MAX(0,L691-1))","v":0},{"$f":"IF(M691=\"n/a\",\"n/a\",MAX(0,M691-1))","v":0},{"$f":"IF(N691=\"n/a\",\"n/a\",MAX(0,N691-1))","v":0},{"$f":"IF(O691=\"n/a\",\"n/a\",MAX(0,O691-1))","v":0},{"$f":"IF(P691=\"n/a\",\"n/a\",MAX(0,P691-1))","v":0},{"$f":"IF(Q691=\"n/a\",\"n/a\",MAX(0,Q691-1))","v":0},{"$f":"IF(R691=\"n/a\",\"n/a\",MAX(0,R691-1))","v":0},{"$f":"IF(S691=\"n/a\",\"n/a\",MAX(0,S691-1))","v":0},{"$f":"IF(T691=\"n/a\",\"n/a\",MAX(0,T691-1))","v":0},{"$f":"IF(U691=\"n/a\",\"n/a\",MAX(0,U691-1))","v":0},{"$f":"IF(V691=\"n/a\",\"n/a\",MAX(0,V691-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A668)","v":"RL Capex 2014-15"},null,{"$f":"D663","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"E663","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F663","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G663","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H663","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I663","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J663","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K663","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L663","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M663","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N663","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O663","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P663","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q663","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R663","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S663","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T663","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U663","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V663","v":0},{"$f":"IF(V710=\"n/a\",\"n/a\",MAX(0,V710-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W663","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C663<>\"n/a\",C663<>\"n/a\"),IF(SUM(C666:C688)=0,0,IF((SUMPRODUCT(C666:C688,C690:C712)/SUM(C666:C688))<0,1,(SUMPRODUCT(C666:C688,C690:C712)/SUM(C666:C688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",D663<>\"n/a\"),IF(SUM(D666:D688)=0,0,IF((SUMPRODUCT(D666:D688,D690:D712)/SUM(D666:D688))<0,1,(SUMPRODUCT(D666:D688,D690:D712)/SUM(D666:D688)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C663<>\"n/a\",E663<>\"n/a\"),IF(SUM(E666:E688)=0,0,IF((SUMPRODUCT(E666:E688,E690:E712)/SUM(E666:E688))<0,1,(SUMPRODUCT(E666:E688,E690:E712)/SUM(E666:E688)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 14",{"$f":"VLOOKUP($A715,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Easements"}]
[{"$f":"VALUE(REPLACE(A715,1,12,\"\"))","v":14},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A716,0)","v":128.22829305881598},{"$f":"OFFSET('RFM input'!H$222,$A716,0)-OFFSET('RFM input'!H$276,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A716,0)-OFFSET('RFM input'!I$276,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A716,0)-OFFSET('RFM input'!J$276,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A716,0)-OFFSET('RFM input'!K$276,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A716,0)-OFFSET('RFM input'!L$276,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A716,0)-OFFSET('RFM input'!M$276,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A716,0)-OFFSET('RFM input'!N$276,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A716,0)-OFFSET('RFM input'!O$276,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A716,0)-OFFSET('RFM input'!P$276,$A716,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A716,0)-OFFSET('RFM input'!Q$276,$A716,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A716,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A716,0)","v":"n/a"}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A716,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A716,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A716,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A716,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A716,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A716,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A716,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A716,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A716,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A716,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A716,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A716,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A716,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A716,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A716,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A716,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A716,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A716,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A716,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A716,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D718=0,C720=0),0,\nIF(AND(D718<>0,C720=0),(D718/D$10),\nIF(AND(D719<>0,C720<>0),(C720-(C720/C744))+(D718/D$10),\nIF(C744<1,0,(C720-(C720/C744))))))","v":0},{"$f":"IF(AND(E718=0,D720=0),0,\nIF(AND(E718<>0,D720=0),(E718/E$10),\nIF(AND(E719<>0,D720<>0),(D720-(D720/D744))+(E718/E$10),\nIF(D744<1,0,(D720-(D720/D744))))))","v":0},{"$f":"IF(AND(F718=0,E720=0),0,\nIF(AND(F718<>0,E720=0),(F718/F$10),\nIF(AND(F719<>0,E720<>0),(E720-(E720/E744))+(F718/F$10),\nIF(E744<1,0,(E720-(E720/E744))))))","v":0},{"$f":"IF(AND(G718=0,F720=0),0,\nIF(AND(G718<>0,F720=0),(G718/G$10),\nIF(AND(G719<>0,F720<>0),(F720-(F720/F744))+(G718/G$10),\nIF(F744<1,0,(F720-(F720/F744))))))","v":0},{"$f":"IF(AND(H718=0,G720=0),0,\nIF(AND(H718<>0,G720=0),(H718/H$10),\nIF(AND(H719<>0,G720<>0),(G720-(G720/G744))+(H718/H$10),\nIF(G744<1,0,(G720-(G720/G744))))))","v":0},{"$f":"IF(AND(I718=0,H720=0),0,\nIF(AND(I718<>0,H720=0),(I718/I$10),\nIF(AND(I719<>0,H720<>0),(H720-(H720/H744))+(I718/I$10),\nIF(H744<1,0,(H720-(H720/H744))))))","v":0},{"$f":"IF(AND(J718=0,I720=0),0,\nIF(AND(J718<>0,I720=0),(J718/J$10),\nIF(AND(J719<>0,I720<>0),(I720-(I720/I744))+(J718/J$10),\nIF(I744<1,0,(I720-(I720/I744))))))","v":0},{"$f":"IF(AND(K718=0,J720=0),0,\nIF(AND(K718<>0,J720=0),(K718/K$10),\nIF(AND(K719<>0,J720<>0),(J720-(J720/J744))+(K718/K$10),\nIF(J744<1,0,(J720-(J720/J744))))))","v":0},{"$f":"IF(AND(L718=0,K720=0),0,\nIF(AND(L718<>0,K720=0),(L718/L$10),\nIF(AND(L719<>0,K720<>0),(K720-(K720/K744))+(L718/L$10),\nIF(K744<1,0,(K720-(K720/K744))))))","v":0},{"$f":"IF(AND(M718=0,L720=0),0,\nIF(AND(M718<>0,L720=0),(M718/M$10),\nIF(AND(M719<>0,L720<>0),(L720-(L720/L744))+(M718/M$10),\nIF(L744<1,0,(L720-(L720/L744))))))","v":0},{"$f":"IF(AND(N718=0,M720=0),0,\nIF(AND(N718<>0,M720=0),(N718/N$10),\nIF(AND(N719<>0,M720<>0),(M720-(M720/M744))+(N718/N$10),\nIF(M744<1,0,(M720-(M720/M744))))))","v":0},{"$f":"IF(AND(O718=0,N720=0),0,\nIF(AND(O718<>0,N720=0),(O718/O$10),\nIF(AND(O719<>0,N720<>0),(N720-(N720/N744))+(O718/O$10),\nIF(N744<1,0,(N720-(N720/N744))))))","v":0},{"$f":"IF(AND(P718=0,O720=0),0,\nIF(AND(P718<>0,O720=0),(P718/P$10),\nIF(AND(P719<>0,O720<>0),(O720-(O720/O744))+(P718/P$10),\nIF(O744<1,0,(O720-(O720/O744))))))","v":0},{"$f":"IF(AND(Q718=0,P720=0),0,\nIF(AND(Q718<>0,P720=0),(Q718/Q$10),\nIF(AND(Q719<>0,P720<>0),(P720-(P720/P744))+(Q718/Q$10),\nIF(P744<1,0,(P720-(P720/P744))))))","v":0},{"$f":"IF(AND(R718=0,Q720=0),0,\nIF(AND(R718<>0,Q720=0),(R718/R$10),\nIF(AND(R719<>0,Q720<>0),(Q720-(Q720/Q744))+(R718/R$10),\nIF(Q744<1,0,(Q720-(Q720/Q744))))))","v":0},{"$f":"IF(AND(S718=0,R720=0),0,\nIF(AND(S718<>0,R720=0),(S718/S$10),\nIF(AND(S719<>0,R720<>0),(R720-(R720/R744))+(S718/S$10),\nIF(R744<1,0,(R720-(R720/R744))))))","v":0},{"$f":"IF(AND(T718=0,S720=0),0,\nIF(AND(T718<>0,S720=0),(T718/T$10),\nIF(AND(T719<>0,S720<>0),(S720-(S720/S744))+(T718/T$10),\nIF(S744<1,0,(S720-(S720/S744))))))","v":0},{"$f":"IF(AND(U718=0,T720=0),0,\nIF(AND(U718<>0,T720=0),(U718/U$10),\nIF(AND(U719<>0,T720<>0),(T720-(T720/T744))+(U718/U$10),\nIF(T744<1,0,(T720-(T720/T744))))))","v":0},{"$f":"IF(AND(V718=0,U720=0),0,\nIF(AND(V718<>0,U720=0),(V718/V$10),\nIF(AND(V719<>0,U720<>0),(U720-(U720/U744))+(V718/V$10),\nIF(U744<1,0,(U720-(U720/U744))))))","v":0},{"$f":"IF(AND(W718=0,V720=0),0,\nIF(AND(W718<>0,V720=0),(W718/W$10),\nIF(AND(W719<>0,V720<>0),(V720-(V720/V744))+(W718/W$10),\nIF(V744<1,0,(V720-(V720/V744))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C716/C$10","v":128.22829305881598},{"$f":"IF(C745=\"n/a\",C721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,C721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,C721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(D745=\"n/a\",D721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,D721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,D721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(E745=\"n/a\",E721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,E721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,E721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(F745=\"n/a\",F721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,F721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,F721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(G745=\"n/a\",G721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,G721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,G721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(H745=\"n/a\",H721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(I745=\"n/a\",I721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,I721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,I721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(J745=\"n/a\",J721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,J721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,J721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(K745=\"n/a\",K721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,K721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,K721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(L745=\"n/a\",L721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,L721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,L721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(M745=\"n/a\",M721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,M721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,M721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(N745=\"n/a\",N721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,N721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,N721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(O745=\"n/a\",O721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,O721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,O721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(P745=\"n/a\",P721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,P721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,P721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(Q745=\"n/a\",Q721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,Q721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,Q721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(R745=\"n/a\",R721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,R721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,R721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(S745=\"n/a\",S721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,S721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,S721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(T745=\"n/a\",T721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,T721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,T721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(U745=\"n/a\",U721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,U721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,U721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},{"$f":"IF(V745=\"n/a\",V721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,V721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,V721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A722)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D716*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D746=\"n/a\",D722,IFERROR(IF((OFFSET($C722,0,$A722))<0,\nMIN(0,D722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722)))),\nMAX(0,D722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E716*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E747=\"n/a\",E723,IFERROR(IF((OFFSET($C723,0,$A723))<0,\nMIN(0,E723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723)))),\nMAX(0,E723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F716*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F748=\"n/a\",F724,IFERROR(IF((OFFSET($C724,0,$A724))<0,\nMIN(0,F724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724)))),\nMAX(0,F724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G716*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G749=\"n/a\",G725,IFERROR(IF((OFFSET($C725,0,$A725))<0,\nMIN(0,G725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725)))),\nMAX(0,G725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H716*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H750=\"n/a\",H726,IFERROR(IF((OFFSET($C726,0,$A726))<0,\nMIN(0,H726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726)))),\nMAX(0,H726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I716*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I751=\"n/a\",I727,IFERROR(IF((OFFSET($C727,0,$A727))<0,\nMIN(0,I727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727)))),\nMAX(0,I727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J716*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J752=\"n/a\",J728,IFERROR(IF((OFFSET($C728,0,$A728))<0,\nMIN(0,J728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728)))),\nMAX(0,J728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K716*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K753=\"n/a\",K729,IFERROR(IF((OFFSET($C729,0,$A729))<0,\nMIN(0,K729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729)))),\nMAX(0,K729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L716*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L754=\"n/a\",L730,IFERROR(IF((OFFSET($C730,0,$A730))<0,\nMIN(0,L730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730)))),\nMAX(0,L730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M716*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M755=\"n/a\",M731,IFERROR(IF((OFFSET($C731,0,$A731))<0,\nMIN(0,M731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731)))),\nMAX(0,M731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N716*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N756=\"n/a\",N732,IFERROR(IF((OFFSET($C732,0,$A732))<0,\nMIN(0,N732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732)))),\nMAX(0,N732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O716*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O757=\"n/a\",O733,IFERROR(IF((OFFSET($C733,0,$A733))<0,\nMIN(0,O733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733)))),\nMAX(0,O733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P716*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P758=\"n/a\",P734,IFERROR(IF((OFFSET($C734,0,$A734))<0,\nMIN(0,P734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734)))),\nMAX(0,P734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q716*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q759=\"n/a\",Q735,IFERROR(IF((OFFSET($C735,0,$A735))<0,\nMIN(0,Q735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735)))),\nMAX(0,Q735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R716*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R760=\"n/a\",R736,IFERROR(IF((OFFSET($C736,0,$A736))<0,\nMIN(0,R736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736)))),\nMAX(0,R736-(OFFSET($C736,0,$A736)/(OFFSET($C731,-$A735,$A736))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S716*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S761=\"n/a\",S737,IFERROR(IF((OFFSET($C737,0,$A737))<0,\nMIN(0,S737-(OFFSET($C737,0,$A737)/(OFFSET($C732,-$A736,$A737)))),\nMAX(0,S737-(OFFSET($C737,0,$A737)/(OFFSET($C732,-$A736,$A737))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T716*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T762=\"n/a\",T738,IFERROR(IF((OFFSET($C738,0,$A738))<0,\nMIN(0,T738-(OFFSET($C738,0,$A738)/(OFFSET($C733,-$A737,$A738)))),\nMAX(0,T738-(OFFSET($C738,0,$A738)/(OFFSET($C733,-$A737,$A738))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U716*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U763=\"n/a\",U739,IFERROR(IF((OFFSET($C739,0,$A739))<0,\nMIN(0,U739-(OFFSET($C739,0,$A739)/(OFFSET($C734,-$A738,$A739)))),\nMAX(0,U739-(OFFSET($C739,0,$A739)/(OFFSET($C734,-$A738,$A739))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V716*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V764=\"n/a\",V740,IFERROR(IF((OFFSET($C740,0,$A740))<0,\nMIN(0,V740-(OFFSET($C740,0,$A740)/(OFFSET($C735,-$A739,$A740)))),\nMAX(0,V740-(OFFSET($C740,0,$A740)/(OFFSET($C735,-$A739,$A740))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A741)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W716*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C744<1,D718=0),0,\nIF(D718=0,C744-1,\nIF(C744<1,D719,\n(((C744-1)*(C720-(C720/(C744))))+((D718/D$10)*D719))/(D720))))","v":0},{"$f":"IF(AND(D744<1,E718=0),0,\nIF(E718=0,D744-1,\nIF(D744<1,E719,\n(((D744-1)*(D720-(D720/(D744))))+((E718/E$10)*E719))/(E720))))","v":0},{"$f":"IF(AND(E744<1,F718=0),0,\nIF(F718=0,E744-1,\nIF(E744<1,F719,\n(((E744-1)*(E720-(E720/(E744))))+((F718/F$10)*F719))/(F720))))","v":0},{"$f":"IF(AND(F744<1,G718=0),0,\nIF(G718=0,F744-1,\nIF(F744<1,G719,\n(((F744-1)*(F720-(F720/(F744))))+((G718/G$10)*G719))/(G720))))","v":0},{"$f":"IF(AND(G744<1,H718=0),0,\nIF(H718=0,G744-1,\nIF(G744<1,H719,\n(((G744-1)*(G720-(G720/(G744))))+((H718/H$10)*H719))/(H720))))","v":0},{"$f":"IF(AND(H744<1,I718=0),0,\nIF(I718=0,H744-1,\nIF(H744<1,I719,\n(((H744-1)*(H720-(H720/(H744))))+((I718/I$10)*I719))/(I720))))","v":0},{"$f":"IF(AND(I744<1,J718=0),0,\nIF(J718=0,I744-1,\nIF(I744<1,J719,\n(((I744-1)*(I720-(I720/(I744))))+((J718/J$10)*J719))/(J720))))","v":0},{"$f":"IF(AND(J744<1,K718=0),0,\nIF(K718=0,J744-1,\nIF(J744<1,K719,\n(((J744-1)*(J720-(J720/(J744))))+((K718/K$10)*K719))/(K720))))","v":0},{"$f":"IF(AND(K744<1,L718=0),0,\nIF(L718=0,K744-1,\nIF(K744<1,L719,\n(((K744-1)*(K720-(K720/(K744))))+((L718/L$10)*L719))/(L720))))","v":0},{"$f":"IF(AND(L744<1,M718=0),0,\nIF(M718=0,L744-1,\nIF(L744<1,M719,\n(((L744-1)*(L720-(L720/(L744))))+((M718/M$10)*M719))/(M720))))","v":0},{"$f":"IF(AND(M744<1,N718=0),0,\nIF(N718=0,M744-1,\nIF(M744<1,N719,\n(((M744-1)*(M720-(M720/(M744))))+((N718/N$10)*N719))/(N720))))","v":0},{"$f":"IF(AND(N744<1,O718=0),0,\nIF(O718=0,N744-1,\nIF(N744<1,O719,\n(((N744-1)*(N720-(N720/(N744))))+((O718/O$10)*O719))/(O720))))","v":0},{"$f":"IF(AND(O744<1,P718=0),0,\nIF(P718=0,O744-1,\nIF(O744<1,P719,\n(((O744-1)*(O720-(O720/(O744))))+((P718/P$10)*P719))/(P720))))","v":0},{"$f":"IF(AND(P744<1,Q718=0),0,\nIF(Q718=0,P744-1,\nIF(P744<1,Q719,\n(((P744-1)*(P720-(P720/(P744))))+((Q718/Q$10)*Q719))/(Q720))))","v":0},{"$f":"IF(AND(Q744<1,R718=0),0,\nIF(R718=0,Q744-1,\nIF(Q744<1,R719,\n(((Q744-1)*(Q720-(Q720/(Q744))))+((R718/R$10)*R719))/(R720))))","v":0},{"$f":"IF(AND(R744<1,S718=0),0,\nIF(S718=0,R744-1,\nIF(R744<1,S719,\n(((R744-1)*(R720-(R720/(R744))))+((S718/S$10)*S719))/(S720))))","v":0},{"$f":"IF(AND(S744<1,T718=0),0,\nIF(T718=0,S744-1,\nIF(S744<1,T719,\n(((S744-1)*(S720-(S720/(S744))))+((T718/T$10)*T719))/(T720))))","v":0},{"$f":"IF(AND(T744<1,U718=0),0,\nIF(U718=0,T744-1,\nIF(T744<1,U719,\n(((T744-1)*(T720-(T720/(T744))))+((U718/U$10)*U719))/(U720))))","v":0},{"$f":"IF(AND(U744<1,V718=0),0,\nIF(V718=0,U744-1,\nIF(U744<1,V719,\n(((U744-1)*(U720-(U720/(U744))))+((V718/V$10)*V719))/(V720))))","v":0},{"$f":"IF(AND(V744<1,W718=0),0,\nIF(W718=0,V744-1,\nIF(V744<1,W719,\n(((V744-1)*(V720-(V720/(V744))))+((W718/W$10)*W719))/(W720))))","v":0}]
[null,"RL Start RAB",{"$f":"C717","v":0},{"$f":"IF(C745=\"n/a\",\"n/a\",MAX(0,C745-1))","v":0},{"$f":"IF(D745=\"n/a\",\"n/a\",MAX(0,D745-1))","v":0},{"$f":"IF(E745=\"n/a\",\"n/a\",MAX(0,E745-1))","v":0},{"$f":"IF(F745=\"n/a\",\"n/a\",MAX(0,F745-1))","v":0},{"$f":"IF(G745=\"n/a\",\"n/a\",MAX(0,G745-1))","v":0},{"$f":"IF(H745=\"n/a\",\"n/a\",MAX(0,H745-1))","v":0},{"$f":"IF(I745=\"n/a\",\"n/a\",MAX(0,I745-1))","v":0},{"$f":"IF(J745=\"n/a\",\"n/a\",MAX(0,J745-1))","v":0},{"$f":"IF(K745=\"n/a\",\"n/a\",MAX(0,K745-1))","v":0},{"$f":"IF(L745=\"n/a\",\"n/a\",MAX(0,L745-1))","v":0},{"$f":"IF(M745=\"n/a\",\"n/a\",MAX(0,M745-1))","v":0},{"$f":"IF(N745=\"n/a\",\"n/a\",MAX(0,N745-1))","v":0},{"$f":"IF(O745=\"n/a\",\"n/a\",MAX(0,O745-1))","v":0},{"$f":"IF(P745=\"n/a\",\"n/a\",MAX(0,P745-1))","v":0},{"$f":"IF(Q745=\"n/a\",\"n/a\",MAX(0,Q745-1))","v":0},{"$f":"IF(R745=\"n/a\",\"n/a\",MAX(0,R745-1))","v":0},{"$f":"IF(S745=\"n/a\",\"n/a\",MAX(0,S745-1))","v":0},{"$f":"IF(T745=\"n/a\",\"n/a\",MAX(0,T745-1))","v":0},{"$f":"IF(U745=\"n/a\",\"n/a\",MAX(0,U745-1))","v":0},{"$f":"IF(V745=\"n/a\",\"n/a\",MAX(0,V745-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A722)","v":"RL Capex 2014-15"},null,{"$f":"D717","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"E717","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F717","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G717","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H717","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I717","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J717","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K717","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L717","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M717","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N717","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O717","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P717","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q717","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R717","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S717","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T717","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U717","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V717","v":0},{"$f":"IF(V764=\"n/a\",\"n/a\",MAX(0,V764-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W717","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C717<>\"n/a\",C717<>\"n/a\"),IF(SUM(C720:C742)=0,0,IF((SUMPRODUCT(C720:C742,C744:C766)/SUM(C720:C742))<0,1,(SUMPRODUCT(C720:C742,C744:C766)/SUM(C720:C742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",D717<>\"n/a\"),IF(SUM(D720:D742)=0,0,IF((SUMPRODUCT(D720:D742,D744:D766)/SUM(D720:D742))<0,1,(SUMPRODUCT(D720:D742,D744:D766)/SUM(D720:D742)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C717<>\"n/a\",E717<>\"n/a\"),IF(SUM(E720:E742)=0,0,IF((SUMPRODUCT(E720:E742,E744:E766)/SUM(E720:E742))<0,1,(SUMPRODUCT(E720:E742,E744:E766)/SUM(E720:E742)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 15",{"$f":"VLOOKUP($A769,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Equity raising costs (2003-08)"}]
[{"$f":"VALUE(REPLACE(A769,1,12,\"\"))","v":15},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A770,0)","v":53.4},{"$f":"OFFSET('RFM input'!H$222,$A770,0)-OFFSET('RFM input'!H$276,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A770,0)-OFFSET('RFM input'!I$276,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A770,0)-OFFSET('RFM input'!J$276,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A770,0)-OFFSET('RFM input'!K$276,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A770,0)-OFFSET('RFM input'!L$276,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A770,0)-OFFSET('RFM input'!M$276,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A770,0)-OFFSET('RFM input'!N$276,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A770,0)-OFFSET('RFM input'!O$276,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A770,0)-OFFSET('RFM input'!P$276,$A770,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A770,0)-OFFSET('RFM input'!Q$276,$A770,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A770,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":27.570707579950131},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":27.570707579950131},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":27.570707579950131},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":27.570707579950131},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":27.570707579950131},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":27.570707579950131},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":27.570707579950131},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":27.570707579950131},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":27.570707579950131},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A770,0)","v":27.570707579950131}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A770,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A770,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A770,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A770,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A770,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A770,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A770,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A770,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A770,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A770,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A770,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A770,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A770,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A770,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A770,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A770,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A770,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A770,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A770,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A770,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D772=0,C774=0),0,\nIF(AND(D772<>0,C774=0),(D772/D$10),\nIF(AND(D773<>0,C774<>0),(C774-(C774/C798))+(D772/D$10),\nIF(C798<1,0,(C774-(C774/C798))))))","v":0},{"$f":"IF(AND(E772=0,D774=0),0,\nIF(AND(E772<>0,D774=0),(E772/E$10),\nIF(AND(E773<>0,D774<>0),(D774-(D774/D798))+(E772/E$10),\nIF(D798<1,0,(D774-(D774/D798))))))","v":0},{"$f":"IF(AND(F772=0,E774=0),0,\nIF(AND(F772<>0,E774=0),(F772/F$10),\nIF(AND(F773<>0,E774<>0),(E774-(E774/E798))+(F772/F$10),\nIF(E798<1,0,(E774-(E774/E798))))))","v":0},{"$f":"IF(AND(G772=0,F774=0),0,\nIF(AND(G772<>0,F774=0),(G772/G$10),\nIF(AND(G773<>0,F774<>0),(F774-(F774/F798))+(G772/G$10),\nIF(F798<1,0,(F774-(F774/F798))))))","v":0},{"$f":"IF(AND(H772=0,G774=0),0,\nIF(AND(H772<>0,G774=0),(H772/H$10),\nIF(AND(H773<>0,G774<>0),(G774-(G774/G798))+(H772/H$10),\nIF(G798<1,0,(G774-(G774/G798))))))","v":0},{"$f":"IF(AND(I772=0,H774=0),0,\nIF(AND(I772<>0,H774=0),(I772/I$10),\nIF(AND(I773<>0,H774<>0),(H774-(H774/H798))+(I772/I$10),\nIF(H798<1,0,(H774-(H774/H798))))))","v":0},{"$f":"IF(AND(J772=0,I774=0),0,\nIF(AND(J772<>0,I774=0),(J772/J$10),\nIF(AND(J773<>0,I774<>0),(I774-(I774/I798))+(J772/J$10),\nIF(I798<1,0,(I774-(I774/I798))))))","v":0},{"$f":"IF(AND(K772=0,J774=0),0,\nIF(AND(K772<>0,J774=0),(K772/K$10),\nIF(AND(K773<>0,J774<>0),(J774-(J774/J798))+(K772/K$10),\nIF(J798<1,0,(J774-(J774/J798))))))","v":0},{"$f":"IF(AND(L772=0,K774=0),0,\nIF(AND(L772<>0,K774=0),(L772/L$10),\nIF(AND(L773<>0,K774<>0),(K774-(K774/K798))+(L772/L$10),\nIF(K798<1,0,(K774-(K774/K798))))))","v":0},{"$f":"IF(AND(M772=0,L774=0),0,\nIF(AND(M772<>0,L774=0),(M772/M$10),\nIF(AND(M773<>0,L774<>0),(L774-(L774/L798))+(M772/M$10),\nIF(L798<1,0,(L774-(L774/L798))))))","v":0},{"$f":"IF(AND(N772=0,M774=0),0,\nIF(AND(N772<>0,M774=0),(N772/N$10),\nIF(AND(N773<>0,M774<>0),(M774-(M774/M798))+(N772/N$10),\nIF(M798<1,0,(M774-(M774/M798))))))","v":0},{"$f":"IF(AND(O772=0,N774=0),0,\nIF(AND(O772<>0,N774=0),(O772/O$10),\nIF(AND(O773<>0,N774<>0),(N774-(N774/N798))+(O772/O$10),\nIF(N798<1,0,(N774-(N774/N798))))))","v":0},{"$f":"IF(AND(P772=0,O774=0),0,\nIF(AND(P772<>0,O774=0),(P772/P$10),\nIF(AND(P773<>0,O774<>0),(O774-(O774/O798))+(P772/P$10),\nIF(O798<1,0,(O774-(O774/O798))))))","v":0},{"$f":"IF(AND(Q772=0,P774=0),0,\nIF(AND(Q772<>0,P774=0),(Q772/Q$10),\nIF(AND(Q773<>0,P774<>0),(P774-(P774/P798))+(Q772/Q$10),\nIF(P798<1,0,(P774-(P774/P798))))))","v":0},{"$f":"IF(AND(R772=0,Q774=0),0,\nIF(AND(R772<>0,Q774=0),(R772/R$10),\nIF(AND(R773<>0,Q774<>0),(Q774-(Q774/Q798))+(R772/R$10),\nIF(Q798<1,0,(Q774-(Q774/Q798))))))","v":0},{"$f":"IF(AND(S772=0,R774=0),0,\nIF(AND(S772<>0,R774=0),(S772/S$10),\nIF(AND(S773<>0,R774<>0),(R774-(R774/R798))+(S772/S$10),\nIF(R798<1,0,(R774-(R774/R798))))))","v":0},{"$f":"IF(AND(T772=0,S774=0),0,\nIF(AND(T772<>0,S774=0),(T772/T$10),\nIF(AND(T773<>0,S774<>0),(S774-(S774/S798))+(T772/T$10),\nIF(S798<1,0,(S774-(S774/S798))))))","v":0},{"$f":"IF(AND(U772=0,T774=0),0,\nIF(AND(U772<>0,T774=0),(U772/U$10),\nIF(AND(U773<>0,T774<>0),(T774-(T774/T798))+(U772/U$10),\nIF(T798<1,0,(T774-(T774/T798))))))","v":0},{"$f":"IF(AND(V772=0,U774=0),0,\nIF(AND(V772<>0,U774=0),(V772/V$10),\nIF(AND(V773<>0,U774<>0),(U774-(U774/U798))+(V772/V$10),\nIF(U798<1,0,(U774-(U774/U798))))))","v":0},{"$f":"IF(AND(W772=0,V774=0),0,\nIF(AND(W772<>0,V774=0),(W772/W$10),\nIF(AND(W773<>0,V774<>0),(V774-(V774/V798))+(W772/W$10),\nIF(V798<1,0,(V774-(V774/V798))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C770/C$10","v":53.4},{"$f":"IF(C799=\"n/a\",C775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,C775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,C775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(D799=\"n/a\",D775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,D775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,D775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(E799=\"n/a\",E775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,E775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,E775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(F799=\"n/a\",F775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,F775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,F775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(G799=\"n/a\",G775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,G775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,G775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(H799=\"n/a\",H775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(I799=\"n/a\",I775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,I775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,I775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(J799=\"n/a\",J775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,J775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,J775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(K799=\"n/a\",K775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,K775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,K775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(L799=\"n/a\",L775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,L775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,L775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(M799=\"n/a\",M775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,M775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,M775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(N799=\"n/a\",N775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,N775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,N775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(O799=\"n/a\",O775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,O775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,O775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(P799=\"n/a\",P775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,P775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,P775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(Q799=\"n/a\",Q775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,Q775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,Q775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(R799=\"n/a\",R775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,R775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,R775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(S799=\"n/a\",S775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,S775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,S775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(T799=\"n/a\",T775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,T775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,T775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(U799=\"n/a\",U775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,U775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,U775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},{"$f":"IF(V799=\"n/a\",V775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,V775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,V775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A776)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D770*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D800=\"n/a\",D776,IFERROR(IF((OFFSET($C776,0,$A776))<0,\nMIN(0,D776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776)))),\nMAX(0,D776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E770*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E801=\"n/a\",E777,IFERROR(IF((OFFSET($C777,0,$A777))<0,\nMIN(0,E777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777)))),\nMAX(0,E777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F770*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F802=\"n/a\",F778,IFERROR(IF((OFFSET($C778,0,$A778))<0,\nMIN(0,F778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778)))),\nMAX(0,F778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G770*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G803=\"n/a\",G779,IFERROR(IF((OFFSET($C779,0,$A779))<0,\nMIN(0,G779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779)))),\nMAX(0,G779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H770*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H804=\"n/a\",H780,IFERROR(IF((OFFSET($C780,0,$A780))<0,\nMIN(0,H780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780)))),\nMAX(0,H780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I770*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I805=\"n/a\",I781,IFERROR(IF((OFFSET($C781,0,$A781))<0,\nMIN(0,I781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781)))),\nMAX(0,I781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J770*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J806=\"n/a\",J782,IFERROR(IF((OFFSET($C782,0,$A782))<0,\nMIN(0,J782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782)))),\nMAX(0,J782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K770*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K807=\"n/a\",K783,IFERROR(IF((OFFSET($C783,0,$A783))<0,\nMIN(0,K783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783)))),\nMAX(0,K783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L770*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L808=\"n/a\",L784,IFERROR(IF((OFFSET($C784,0,$A784))<0,\nMIN(0,L784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784)))),\nMAX(0,L784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M770*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M809=\"n/a\",M785,IFERROR(IF((OFFSET($C785,0,$A785))<0,\nMIN(0,M785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785)))),\nMAX(0,M785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N770*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N810=\"n/a\",N786,IFERROR(IF((OFFSET($C786,0,$A786))<0,\nMIN(0,N786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786)))),\nMAX(0,N786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O770*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O811=\"n/a\",O787,IFERROR(IF((OFFSET($C787,0,$A787))<0,\nMIN(0,O787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787)))),\nMAX(0,O787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P770*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P812=\"n/a\",P788,IFERROR(IF((OFFSET($C788,0,$A788))<0,\nMIN(0,P788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788)))),\nMAX(0,P788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q770*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q813=\"n/a\",Q789,IFERROR(IF((OFFSET($C789,0,$A789))<0,\nMIN(0,Q789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789)))),\nMAX(0,Q789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R770*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R814=\"n/a\",R790,IFERROR(IF((OFFSET($C790,0,$A790))<0,\nMIN(0,R790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790)))),\nMAX(0,R790-(OFFSET($C790,0,$A790)/(OFFSET($C785,-$A789,$A790))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S770*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S815=\"n/a\",S791,IFERROR(IF((OFFSET($C791,0,$A791))<0,\nMIN(0,S791-(OFFSET($C791,0,$A791)/(OFFSET($C786,-$A790,$A791)))),\nMAX(0,S791-(OFFSET($C791,0,$A791)/(OFFSET($C786,-$A790,$A791))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T770*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T816=\"n/a\",T792,IFERROR(IF((OFFSET($C792,0,$A792))<0,\nMIN(0,T792-(OFFSET($C792,0,$A792)/(OFFSET($C787,-$A791,$A792)))),\nMAX(0,T792-(OFFSET($C792,0,$A792)/(OFFSET($C787,-$A791,$A792))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U770*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U817=\"n/a\",U793,IFERROR(IF((OFFSET($C793,0,$A793))<0,\nMIN(0,U793-(OFFSET($C793,0,$A793)/(OFFSET($C788,-$A792,$A793)))),\nMAX(0,U793-(OFFSET($C793,0,$A793)/(OFFSET($C788,-$A792,$A793))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V770*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V818=\"n/a\",V794,IFERROR(IF((OFFSET($C794,0,$A794))<0,\nMIN(0,V794-(OFFSET($C794,0,$A794)/(OFFSET($C789,-$A793,$A794)))),\nMAX(0,V794-(OFFSET($C794,0,$A794)/(OFFSET($C789,-$A793,$A794))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A795)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W770*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C798<1,D772=0),0,\nIF(D772=0,C798-1,\nIF(C798<1,D773,\n(((C798-1)*(C774-(C774/(C798))))+((D772/D$10)*D773))/(D774))))","v":0},{"$f":"IF(AND(D798<1,E772=0),0,\nIF(E772=0,D798-1,\nIF(D798<1,E773,\n(((D798-1)*(D774-(D774/(D798))))+((E772/E$10)*E773))/(E774))))","v":0},{"$f":"IF(AND(E798<1,F772=0),0,\nIF(F772=0,E798-1,\nIF(E798<1,F773,\n(((E798-1)*(E774-(E774/(E798))))+((F772/F$10)*F773))/(F774))))","v":0},{"$f":"IF(AND(F798<1,G772=0),0,\nIF(G772=0,F798-1,\nIF(F798<1,G773,\n(((F798-1)*(F774-(F774/(F798))))+((G772/G$10)*G773))/(G774))))","v":0},{"$f":"IF(AND(G798<1,H772=0),0,\nIF(H772=0,G798-1,\nIF(G798<1,H773,\n(((G798-1)*(G774-(G774/(G798))))+((H772/H$10)*H773))/(H774))))","v":0},{"$f":"IF(AND(H798<1,I772=0),0,\nIF(I772=0,H798-1,\nIF(H798<1,I773,\n(((H798-1)*(H774-(H774/(H798))))+((I772/I$10)*I773))/(I774))))","v":0},{"$f":"IF(AND(I798<1,J772=0),0,\nIF(J772=0,I798-1,\nIF(I798<1,J773,\n(((I798-1)*(I774-(I774/(I798))))+((J772/J$10)*J773))/(J774))))","v":0},{"$f":"IF(AND(J798<1,K772=0),0,\nIF(K772=0,J798-1,\nIF(J798<1,K773,\n(((J798-1)*(J774-(J774/(J798))))+((K772/K$10)*K773))/(K774))))","v":0},{"$f":"IF(AND(K798<1,L772=0),0,\nIF(L772=0,K798-1,\nIF(K798<1,L773,\n(((K798-1)*(K774-(K774/(K798))))+((L772/L$10)*L773))/(L774))))","v":0},{"$f":"IF(AND(L798<1,M772=0),0,\nIF(M772=0,L798-1,\nIF(L798<1,M773,\n(((L798-1)*(L774-(L774/(L798))))+((M772/M$10)*M773))/(M774))))","v":0},{"$f":"IF(AND(M798<1,N772=0),0,\nIF(N772=0,M798-1,\nIF(M798<1,N773,\n(((M798-1)*(M774-(M774/(M798))))+((N772/N$10)*N773))/(N774))))","v":0},{"$f":"IF(AND(N798<1,O772=0),0,\nIF(O772=0,N798-1,\nIF(N798<1,O773,\n(((N798-1)*(N774-(N774/(N798))))+((O772/O$10)*O773))/(O774))))","v":0},{"$f":"IF(AND(O798<1,P772=0),0,\nIF(P772=0,O798-1,\nIF(O798<1,P773,\n(((O798-1)*(O774-(O774/(O798))))+((P772/P$10)*P773))/(P774))))","v":0},{"$f":"IF(AND(P798<1,Q772=0),0,\nIF(Q772=0,P798-1,\nIF(P798<1,Q773,\n(((P798-1)*(P774-(P774/(P798))))+((Q772/Q$10)*Q773))/(Q774))))","v":0},{"$f":"IF(AND(Q798<1,R772=0),0,\nIF(R772=0,Q798-1,\nIF(Q798<1,R773,\n(((Q798-1)*(Q774-(Q774/(Q798))))+((R772/R$10)*R773))/(R774))))","v":0},{"$f":"IF(AND(R798<1,S772=0),0,\nIF(S772=0,R798-1,\nIF(R798<1,S773,\n(((R798-1)*(R774-(R774/(R798))))+((S772/S$10)*S773))/(S774))))","v":0},{"$f":"IF(AND(S798<1,T772=0),0,\nIF(T772=0,S798-1,\nIF(S798<1,T773,\n(((S798-1)*(S774-(S774/(S798))))+((T772/T$10)*T773))/(T774))))","v":0},{"$f":"IF(AND(T798<1,U772=0),0,\nIF(U772=0,T798-1,\nIF(T798<1,U773,\n(((T798-1)*(T774-(T774/(T798))))+((U772/U$10)*U773))/(U774))))","v":0},{"$f":"IF(AND(U798<1,V772=0),0,\nIF(V772=0,U798-1,\nIF(U798<1,V773,\n(((U798-1)*(U774-(U774/(U798))))+((V772/V$10)*V773))/(V774))))","v":0},{"$f":"IF(AND(V798<1,W772=0),0,\nIF(W772=0,V798-1,\nIF(V798<1,W773,\n(((V798-1)*(V774-(V774/(V798))))+((W772/W$10)*W773))/(W774))))","v":0}]
[null,"RL Start RAB",{"$f":"C771","v":0},{"$f":"IF(C799=\"n/a\",\"n/a\",MAX(0,C799-1))","v":0},{"$f":"IF(D799=\"n/a\",\"n/a\",MAX(0,D799-1))","v":0},{"$f":"IF(E799=\"n/a\",\"n/a\",MAX(0,E799-1))","v":0},{"$f":"IF(F799=\"n/a\",\"n/a\",MAX(0,F799-1))","v":0},{"$f":"IF(G799=\"n/a\",\"n/a\",MAX(0,G799-1))","v":0},{"$f":"IF(H799=\"n/a\",\"n/a\",MAX(0,H799-1))","v":0},{"$f":"IF(I799=\"n/a\",\"n/a\",MAX(0,I799-1))","v":0},{"$f":"IF(J799=\"n/a\",\"n/a\",MAX(0,J799-1))","v":0},{"$f":"IF(K799=\"n/a\",\"n/a\",MAX(0,K799-1))","v":0},{"$f":"IF(L799=\"n/a\",\"n/a\",MAX(0,L799-1))","v":0},{"$f":"IF(M799=\"n/a\",\"n/a\",MAX(0,M799-1))","v":0},{"$f":"IF(N799=\"n/a\",\"n/a\",MAX(0,N799-1))","v":0},{"$f":"IF(O799=\"n/a\",\"n/a\",MAX(0,O799-1))","v":0},{"$f":"IF(P799=\"n/a\",\"n/a\",MAX(0,P799-1))","v":0},{"$f":"IF(Q799=\"n/a\",\"n/a\",MAX(0,Q799-1))","v":0},{"$f":"IF(R799=\"n/a\",\"n/a\",MAX(0,R799-1))","v":0},{"$f":"IF(S799=\"n/a\",\"n/a\",MAX(0,S799-1))","v":0},{"$f":"IF(T799=\"n/a\",\"n/a\",MAX(0,T799-1))","v":0},{"$f":"IF(U799=\"n/a\",\"n/a\",MAX(0,U799-1))","v":0},{"$f":"IF(V799=\"n/a\",\"n/a\",MAX(0,V799-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A776)","v":"RL Capex 2014-15"},null,{"$f":"D771","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131,16.570707579950131,15.570707579950131,14.570707579950131,13.570707579950131,12.570707579950131,11.570707579950131,10.570707579950131,9.5707075799501311,8.5707075799501311]
[null,"RL Capex 2015-16",null,null,{"$f":"E771","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131,16.570707579950131,15.570707579950131,14.570707579950131,13.570707579950131,12.570707579950131,11.570707579950131,10.570707579950131,9.5707075799501311]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F771","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131,16.570707579950131,15.570707579950131,14.570707579950131,13.570707579950131,12.570707579950131,11.570707579950131,10.570707579950131]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G771","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131,16.570707579950131,15.570707579950131,14.570707579950131,13.570707579950131,12.570707579950131,11.570707579950131]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H771","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131,16.570707579950131,15.570707579950131,14.570707579950131,13.570707579950131,12.570707579950131]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I771","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131,16.570707579950131,15.570707579950131,14.570707579950131,13.570707579950131]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J771","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131,16.570707579950131,15.570707579950131,14.570707579950131]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K771","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131,16.570707579950131,15.570707579950131]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L771","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131,16.570707579950131]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M771","v":27.570707579950131},26.570707579950131,25.570707579950131,24.570707579950131,23.570707579950131,22.570707579950131,21.570707579950131,20.570707579950131,19.570707579950131,18.570707579950131,17.570707579950131]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N771","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O771","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P771","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q771","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R771","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S771","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T771","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U771","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V771","v":0},{"$f":"IF(V818=\"n/a\",\"n/a\",MAX(0,V818-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W771","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C771<>\"n/a\",C771<>\"n/a\"),IF(SUM(C774:C796)=0,0,IF((SUMPRODUCT(C774:C796,C798:C820)/SUM(C774:C796))<0,1,(SUMPRODUCT(C774:C796,C798:C820)/SUM(C774:C796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",D771<>\"n/a\"),IF(SUM(D774:D796)=0,0,IF((SUMPRODUCT(D774:D796,D798:D820)/SUM(D774:D796))<0,1,(SUMPRODUCT(D774:D796,D798:D820)/SUM(D774:D796)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C771<>\"n/a\",E771<>\"n/a\"),IF(SUM(E774:E796)=0,0,IF((SUMPRODUCT(E774:E796,E798:E820)/SUM(E774:E796))<0,1,(SUMPRODUCT(E774:E796,E798:E820)/SUM(E774:E796)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 16",{"$f":"VLOOKUP($A823,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A823,1,12,\"\"))","v":16},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A824,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A824,0)-OFFSET('RFM input'!H$276,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A824,0)-OFFSET('RFM input'!I$276,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A824,0)-OFFSET('RFM input'!J$276,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A824,0)-OFFSET('RFM input'!K$276,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A824,0)-OFFSET('RFM input'!L$276,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A824,0)-OFFSET('RFM input'!M$276,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A824,0)-OFFSET('RFM input'!N$276,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A824,0)-OFFSET('RFM input'!O$276,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A824,0)-OFFSET('RFM input'!P$276,$A824,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A824,0)-OFFSET('RFM input'!Q$276,$A824,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A824,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A824,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A824,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A824,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A824,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A824,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A824,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A824,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A824,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A824,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A824,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A824,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A824,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A824,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A824,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A824,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A824,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A824,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A824,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A824,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A824,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D826=0,C828=0),0,\nIF(AND(D826<>0,C828=0),(D826/D$10),\nIF(AND(D827<>0,C828<>0),(C828-(C828/C852))+(D826/D$10),\nIF(C852<1,0,(C828-(C828/C852))))))","v":0},{"$f":"IF(AND(E826=0,D828=0),0,\nIF(AND(E826<>0,D828=0),(E826/E$10),\nIF(AND(E827<>0,D828<>0),(D828-(D828/D852))+(E826/E$10),\nIF(D852<1,0,(D828-(D828/D852))))))","v":0},{"$f":"IF(AND(F826=0,E828=0),0,\nIF(AND(F826<>0,E828=0),(F826/F$10),\nIF(AND(F827<>0,E828<>0),(E828-(E828/E852))+(F826/F$10),\nIF(E852<1,0,(E828-(E828/E852))))))","v":0},{"$f":"IF(AND(G826=0,F828=0),0,\nIF(AND(G826<>0,F828=0),(G826/G$10),\nIF(AND(G827<>0,F828<>0),(F828-(F828/F852))+(G826/G$10),\nIF(F852<1,0,(F828-(F828/F852))))))","v":0},{"$f":"IF(AND(H826=0,G828=0),0,\nIF(AND(H826<>0,G828=0),(H826/H$10),\nIF(AND(H827<>0,G828<>0),(G828-(G828/G852))+(H826/H$10),\nIF(G852<1,0,(G828-(G828/G852))))))","v":0},{"$f":"IF(AND(I826=0,H828=0),0,\nIF(AND(I826<>0,H828=0),(I826/I$10),\nIF(AND(I827<>0,H828<>0),(H828-(H828/H852))+(I826/I$10),\nIF(H852<1,0,(H828-(H828/H852))))))","v":0},{"$f":"IF(AND(J826=0,I828=0),0,\nIF(AND(J826<>0,I828=0),(J826/J$10),\nIF(AND(J827<>0,I828<>0),(I828-(I828/I852))+(J826/J$10),\nIF(I852<1,0,(I828-(I828/I852))))))","v":0},{"$f":"IF(AND(K826=0,J828=0),0,\nIF(AND(K826<>0,J828=0),(K826/K$10),\nIF(AND(K827<>0,J828<>0),(J828-(J828/J852))+(K826/K$10),\nIF(J852<1,0,(J828-(J828/J852))))))","v":0},{"$f":"IF(AND(L826=0,K828=0),0,\nIF(AND(L826<>0,K828=0),(L826/L$10),\nIF(AND(L827<>0,K828<>0),(K828-(K828/K852))+(L826/L$10),\nIF(K852<1,0,(K828-(K828/K852))))))","v":0},{"$f":"IF(AND(M826=0,L828=0),0,\nIF(AND(M826<>0,L828=0),(M826/M$10),\nIF(AND(M827<>0,L828<>0),(L828-(L828/L852))+(M826/M$10),\nIF(L852<1,0,(L828-(L828/L852))))))","v":0},{"$f":"IF(AND(N826=0,M828=0),0,\nIF(AND(N826<>0,M828=0),(N826/N$10),\nIF(AND(N827<>0,M828<>0),(M828-(M828/M852))+(N826/N$10),\nIF(M852<1,0,(M828-(M828/M852))))))","v":0},{"$f":"IF(AND(O826=0,N828=0),0,\nIF(AND(O826<>0,N828=0),(O826/O$10),\nIF(AND(O827<>0,N828<>0),(N828-(N828/N852))+(O826/O$10),\nIF(N852<1,0,(N828-(N828/N852))))))","v":0},{"$f":"IF(AND(P826=0,O828=0),0,\nIF(AND(P826<>0,O828=0),(P826/P$10),\nIF(AND(P827<>0,O828<>0),(O828-(O828/O852))+(P826/P$10),\nIF(O852<1,0,(O828-(O828/O852))))))","v":0},{"$f":"IF(AND(Q826=0,P828=0),0,\nIF(AND(Q826<>0,P828=0),(Q826/Q$10),\nIF(AND(Q827<>0,P828<>0),(P828-(P828/P852))+(Q826/Q$10),\nIF(P852<1,0,(P828-(P828/P852))))))","v":0},{"$f":"IF(AND(R826=0,Q828=0),0,\nIF(AND(R826<>0,Q828=0),(R826/R$10),\nIF(AND(R827<>0,Q828<>0),(Q828-(Q828/Q852))+(R826/R$10),\nIF(Q852<1,0,(Q828-(Q828/Q852))))))","v":0},{"$f":"IF(AND(S826=0,R828=0),0,\nIF(AND(S826<>0,R828=0),(S826/S$10),\nIF(AND(S827<>0,R828<>0),(R828-(R828/R852))+(S826/S$10),\nIF(R852<1,0,(R828-(R828/R852))))))","v":0},{"$f":"IF(AND(T826=0,S828=0),0,\nIF(AND(T826<>0,S828=0),(T826/T$10),\nIF(AND(T827<>0,S828<>0),(S828-(S828/S852))+(T826/T$10),\nIF(S852<1,0,(S828-(S828/S852))))))","v":0},{"$f":"IF(AND(U826=0,T828=0),0,\nIF(AND(U826<>0,T828=0),(U826/U$10),\nIF(AND(U827<>0,T828<>0),(T828-(T828/T852))+(U826/U$10),\nIF(T852<1,0,(T828-(T828/T852))))))","v":0},{"$f":"IF(AND(V826=0,U828=0),0,\nIF(AND(V826<>0,U828=0),(V826/V$10),\nIF(AND(V827<>0,U828<>0),(U828-(U828/U852))+(V826/V$10),\nIF(U852<1,0,(U828-(U828/U852))))))","v":0},{"$f":"IF(AND(W826=0,V828=0),0,\nIF(AND(W826<>0,V828=0),(W826/W$10),\nIF(AND(W827<>0,V828<>0),(V828-(V828/V852))+(W826/W$10),\nIF(V852<1,0,(V828-(V828/V852))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C824/C$10","v":0},{"$f":"IF(C853=\"n/a\",C829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,C829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,C829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(D853=\"n/a\",D829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,D829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,D829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(E853=\"n/a\",E829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,E829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,E829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(F853=\"n/a\",F829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,F829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,F829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(G853=\"n/a\",G829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,G829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,G829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(H853=\"n/a\",H829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(I853=\"n/a\",I829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,I829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,I829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(J853=\"n/a\",J829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,J829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,J829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(K853=\"n/a\",K829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,K829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,K829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(L853=\"n/a\",L829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,L829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,L829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(M853=\"n/a\",M829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,M829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,M829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(N853=\"n/a\",N829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,N829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,N829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(O853=\"n/a\",O829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,O829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,O829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(P853=\"n/a\",P829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,P829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,P829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(Q853=\"n/a\",Q829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,Q829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,Q829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(R853=\"n/a\",R829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,R829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,R829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(S853=\"n/a\",S829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,S829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,S829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(T853=\"n/a\",T829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,T829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,T829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(U853=\"n/a\",U829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,U829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,U829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},{"$f":"IF(V853=\"n/a\",V829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,V829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,V829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A830)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D824*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D854=\"n/a\",D830,IFERROR(IF((OFFSET($C830,0,$A830))<0,\nMIN(0,D830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830)))),\nMAX(0,D830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E824*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E855=\"n/a\",E831,IFERROR(IF((OFFSET($C831,0,$A831))<0,\nMIN(0,E831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831)))),\nMAX(0,E831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F824*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F856=\"n/a\",F832,IFERROR(IF((OFFSET($C832,0,$A832))<0,\nMIN(0,F832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832)))),\nMAX(0,F832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G824*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G857=\"n/a\",G833,IFERROR(IF((OFFSET($C833,0,$A833))<0,\nMIN(0,G833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833)))),\nMAX(0,G833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H824*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H858=\"n/a\",H834,IFERROR(IF((OFFSET($C834,0,$A834))<0,\nMIN(0,H834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834)))),\nMAX(0,H834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I824*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I859=\"n/a\",I835,IFERROR(IF((OFFSET($C835,0,$A835))<0,\nMIN(0,I835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835)))),\nMAX(0,I835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J824*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J860=\"n/a\",J836,IFERROR(IF((OFFSET($C836,0,$A836))<0,\nMIN(0,J836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836)))),\nMAX(0,J836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K824*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K861=\"n/a\",K837,IFERROR(IF((OFFSET($C837,0,$A837))<0,\nMIN(0,K837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837)))),\nMAX(0,K837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L824*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L862=\"n/a\",L838,IFERROR(IF((OFFSET($C838,0,$A838))<0,\nMIN(0,L838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838)))),\nMAX(0,L838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M824*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M863=\"n/a\",M839,IFERROR(IF((OFFSET($C839,0,$A839))<0,\nMIN(0,M839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839)))),\nMAX(0,M839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N824*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N864=\"n/a\",N840,IFERROR(IF((OFFSET($C840,0,$A840))<0,\nMIN(0,N840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840)))),\nMAX(0,N840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O824*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O865=\"n/a\",O841,IFERROR(IF((OFFSET($C841,0,$A841))<0,\nMIN(0,O841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841)))),\nMAX(0,O841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P824*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P866=\"n/a\",P842,IFERROR(IF((OFFSET($C842,0,$A842))<0,\nMIN(0,P842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842)))),\nMAX(0,P842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q824*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q867=\"n/a\",Q843,IFERROR(IF((OFFSET($C843,0,$A843))<0,\nMIN(0,Q843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843)))),\nMAX(0,Q843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R824*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R868=\"n/a\",R844,IFERROR(IF((OFFSET($C844,0,$A844))<0,\nMIN(0,R844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844)))),\nMAX(0,R844-(OFFSET($C844,0,$A844)/(OFFSET($C839,-$A843,$A844))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S824*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S869=\"n/a\",S845,IFERROR(IF((OFFSET($C845,0,$A845))<0,\nMIN(0,S845-(OFFSET($C845,0,$A845)/(OFFSET($C840,-$A844,$A845)))),\nMAX(0,S845-(OFFSET($C845,0,$A845)/(OFFSET($C840,-$A844,$A845))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T824*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T870=\"n/a\",T846,IFERROR(IF((OFFSET($C846,0,$A846))<0,\nMIN(0,T846-(OFFSET($C846,0,$A846)/(OFFSET($C841,-$A845,$A846)))),\nMAX(0,T846-(OFFSET($C846,0,$A846)/(OFFSET($C841,-$A845,$A846))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U824*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U871=\"n/a\",U847,IFERROR(IF((OFFSET($C847,0,$A847))<0,\nMIN(0,U847-(OFFSET($C847,0,$A847)/(OFFSET($C842,-$A846,$A847)))),\nMAX(0,U847-(OFFSET($C847,0,$A847)/(OFFSET($C842,-$A846,$A847))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V824*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V872=\"n/a\",V848,IFERROR(IF((OFFSET($C848,0,$A848))<0,\nMIN(0,V848-(OFFSET($C848,0,$A848)/(OFFSET($C843,-$A847,$A848)))),\nMAX(0,V848-(OFFSET($C848,0,$A848)/(OFFSET($C843,-$A847,$A848))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A849)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W824*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C852<1,D826=0),0,\nIF(D826=0,C852-1,\nIF(C852<1,D827,\n(((C852-1)*(C828-(C828/(C852))))+((D826/D$10)*D827))/(D828))))","v":0},{"$f":"IF(AND(D852<1,E826=0),0,\nIF(E826=0,D852-1,\nIF(D852<1,E827,\n(((D852-1)*(D828-(D828/(D852))))+((E826/E$10)*E827))/(E828))))","v":0},{"$f":"IF(AND(E852<1,F826=0),0,\nIF(F826=0,E852-1,\nIF(E852<1,F827,\n(((E852-1)*(E828-(E828/(E852))))+((F826/F$10)*F827))/(F828))))","v":0},{"$f":"IF(AND(F852<1,G826=0),0,\nIF(G826=0,F852-1,\nIF(F852<1,G827,\n(((F852-1)*(F828-(F828/(F852))))+((G826/G$10)*G827))/(G828))))","v":0},{"$f":"IF(AND(G852<1,H826=0),0,\nIF(H826=0,G852-1,\nIF(G852<1,H827,\n(((G852-1)*(G828-(G828/(G852))))+((H826/H$10)*H827))/(H828))))","v":0},{"$f":"IF(AND(H852<1,I826=0),0,\nIF(I826=0,H852-1,\nIF(H852<1,I827,\n(((H852-1)*(H828-(H828/(H852))))+((I826/I$10)*I827))/(I828))))","v":0},{"$f":"IF(AND(I852<1,J826=0),0,\nIF(J826=0,I852-1,\nIF(I852<1,J827,\n(((I852-1)*(I828-(I828/(I852))))+((J826/J$10)*J827))/(J828))))","v":0},{"$f":"IF(AND(J852<1,K826=0),0,\nIF(K826=0,J852-1,\nIF(J852<1,K827,\n(((J852-1)*(J828-(J828/(J852))))+((K826/K$10)*K827))/(K828))))","v":0},{"$f":"IF(AND(K852<1,L826=0),0,\nIF(L826=0,K852-1,\nIF(K852<1,L827,\n(((K852-1)*(K828-(K828/(K852))))+((L826/L$10)*L827))/(L828))))","v":0},{"$f":"IF(AND(L852<1,M826=0),0,\nIF(M826=0,L852-1,\nIF(L852<1,M827,\n(((L852-1)*(L828-(L828/(L852))))+((M826/M$10)*M827))/(M828))))","v":0},{"$f":"IF(AND(M852<1,N826=0),0,\nIF(N826=0,M852-1,\nIF(M852<1,N827,\n(((M852-1)*(M828-(M828/(M852))))+((N826/N$10)*N827))/(N828))))","v":0},{"$f":"IF(AND(N852<1,O826=0),0,\nIF(O826=0,N852-1,\nIF(N852<1,O827,\n(((N852-1)*(N828-(N828/(N852))))+((O826/O$10)*O827))/(O828))))","v":0},{"$f":"IF(AND(O852<1,P826=0),0,\nIF(P826=0,O852-1,\nIF(O852<1,P827,\n(((O852-1)*(O828-(O828/(O852))))+((P826/P$10)*P827))/(P828))))","v":0},{"$f":"IF(AND(P852<1,Q826=0),0,\nIF(Q826=0,P852-1,\nIF(P852<1,Q827,\n(((P852-1)*(P828-(P828/(P852))))+((Q826/Q$10)*Q827))/(Q828))))","v":0},{"$f":"IF(AND(Q852<1,R826=0),0,\nIF(R826=0,Q852-1,\nIF(Q852<1,R827,\n(((Q852-1)*(Q828-(Q828/(Q852))))+((R826/R$10)*R827))/(R828))))","v":0},{"$f":"IF(AND(R852<1,S826=0),0,\nIF(S826=0,R852-1,\nIF(R852<1,S827,\n(((R852-1)*(R828-(R828/(R852))))+((S826/S$10)*S827))/(S828))))","v":0},{"$f":"IF(AND(S852<1,T826=0),0,\nIF(T826=0,S852-1,\nIF(S852<1,T827,\n(((S852-1)*(S828-(S828/(S852))))+((T826/T$10)*T827))/(T828))))","v":0},{"$f":"IF(AND(T852<1,U826=0),0,\nIF(U826=0,T852-1,\nIF(T852<1,U827,\n(((T852-1)*(T828-(T828/(T852))))+((U826/U$10)*U827))/(U828))))","v":0},{"$f":"IF(AND(U852<1,V826=0),0,\nIF(V826=0,U852-1,\nIF(U852<1,V827,\n(((U852-1)*(U828-(U828/(U852))))+((V826/V$10)*V827))/(V828))))","v":0},{"$f":"IF(AND(V852<1,W826=0),0,\nIF(W826=0,V852-1,\nIF(V852<1,W827,\n(((V852-1)*(V828-(V828/(V852))))+((W826/W$10)*W827))/(W828))))","v":0}]
[null,"RL Start RAB",{"$f":"C825","v":0},{"$f":"IF(C853=\"n/a\",\"n/a\",MAX(0,C853-1))","v":0},{"$f":"IF(D853=\"n/a\",\"n/a\",MAX(0,D853-1))","v":0},{"$f":"IF(E853=\"n/a\",\"n/a\",MAX(0,E853-1))","v":0},{"$f":"IF(F853=\"n/a\",\"n/a\",MAX(0,F853-1))","v":0},{"$f":"IF(G853=\"n/a\",\"n/a\",MAX(0,G853-1))","v":0},{"$f":"IF(H853=\"n/a\",\"n/a\",MAX(0,H853-1))","v":0},{"$f":"IF(I853=\"n/a\",\"n/a\",MAX(0,I853-1))","v":0},{"$f":"IF(J853=\"n/a\",\"n/a\",MAX(0,J853-1))","v":0},{"$f":"IF(K853=\"n/a\",\"n/a\",MAX(0,K853-1))","v":0},{"$f":"IF(L853=\"n/a\",\"n/a\",MAX(0,L853-1))","v":0},{"$f":"IF(M853=\"n/a\",\"n/a\",MAX(0,M853-1))","v":0},{"$f":"IF(N853=\"n/a\",\"n/a\",MAX(0,N853-1))","v":0},{"$f":"IF(O853=\"n/a\",\"n/a\",MAX(0,O853-1))","v":0},{"$f":"IF(P853=\"n/a\",\"n/a\",MAX(0,P853-1))","v":0},{"$f":"IF(Q853=\"n/a\",\"n/a\",MAX(0,Q853-1))","v":0},{"$f":"IF(R853=\"n/a\",\"n/a\",MAX(0,R853-1))","v":0},{"$f":"IF(S853=\"n/a\",\"n/a\",MAX(0,S853-1))","v":0},{"$f":"IF(T853=\"n/a\",\"n/a\",MAX(0,T853-1))","v":0},{"$f":"IF(U853=\"n/a\",\"n/a\",MAX(0,U853-1))","v":0},{"$f":"IF(V853=\"n/a\",\"n/a\",MAX(0,V853-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A830)","v":"RL Capex 2014-15"},null,{"$f":"D825","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E825","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F825","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G825","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H825","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I825","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J825","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K825","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L825","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M825","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N825","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O825","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P825","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q825","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R825","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S825","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T825","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U825","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V825","v":0},{"$f":"IF(V872=\"n/a\",\"n/a\",MAX(0,V872-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W825","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C825<>\"n/a\",C825<>\"n/a\"),IF(SUM(C828:C850)=0,0,IF((SUMPRODUCT(C828:C850,C852:C874)/SUM(C828:C850))<0,1,(SUMPRODUCT(C828:C850,C852:C874)/SUM(C828:C850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",D825<>\"n/a\"),IF(SUM(D828:D850)=0,0,IF((SUMPRODUCT(D828:D850,D852:D874)/SUM(D828:D850))<0,1,(SUMPRODUCT(D828:D850,D852:D874)/SUM(D828:D850)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C825<>\"n/a\",E825<>\"n/a\"),IF(SUM(E828:E850)=0,0,IF((SUMPRODUCT(E828:E850,E852:E874)/SUM(E828:E850))<0,1,(SUMPRODUCT(E828:E850,E852:E874)/SUM(E828:E850)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 17",{"$f":"VLOOKUP($A877,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A877,1,12,\"\"))","v":17},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A878,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A878,0)-OFFSET('RFM input'!H$276,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A878,0)-OFFSET('RFM input'!I$276,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A878,0)-OFFSET('RFM input'!J$276,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A878,0)-OFFSET('RFM input'!K$276,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A878,0)-OFFSET('RFM input'!L$276,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A878,0)-OFFSET('RFM input'!M$276,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A878,0)-OFFSET('RFM input'!N$276,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A878,0)-OFFSET('RFM input'!O$276,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A878,0)-OFFSET('RFM input'!P$276,$A878,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A878,0)-OFFSET('RFM input'!Q$276,$A878,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A878,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A878,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A878,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A878,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A878,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A878,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A878,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A878,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A878,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A878,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A878,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A878,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A878,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A878,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A878,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A878,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A878,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A878,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A878,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A878,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A878,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D880=0,C882=0),0,\nIF(AND(D880<>0,C882=0),(D880/D$10),\nIF(AND(D881<>0,C882<>0),(C882-(C882/C906))+(D880/D$10),\nIF(C906<1,0,(C882-(C882/C906))))))","v":0},{"$f":"IF(AND(E880=0,D882=0),0,\nIF(AND(E880<>0,D882=0),(E880/E$10),\nIF(AND(E881<>0,D882<>0),(D882-(D882/D906))+(E880/E$10),\nIF(D906<1,0,(D882-(D882/D906))))))","v":0},{"$f":"IF(AND(F880=0,E882=0),0,\nIF(AND(F880<>0,E882=0),(F880/F$10),\nIF(AND(F881<>0,E882<>0),(E882-(E882/E906))+(F880/F$10),\nIF(E906<1,0,(E882-(E882/E906))))))","v":0},{"$f":"IF(AND(G880=0,F882=0),0,\nIF(AND(G880<>0,F882=0),(G880/G$10),\nIF(AND(G881<>0,F882<>0),(F882-(F882/F906))+(G880/G$10),\nIF(F906<1,0,(F882-(F882/F906))))))","v":0},{"$f":"IF(AND(H880=0,G882=0),0,\nIF(AND(H880<>0,G882=0),(H880/H$10),\nIF(AND(H881<>0,G882<>0),(G882-(G882/G906))+(H880/H$10),\nIF(G906<1,0,(G882-(G882/G906))))))","v":0},{"$f":"IF(AND(I880=0,H882=0),0,\nIF(AND(I880<>0,H882=0),(I880/I$10),\nIF(AND(I881<>0,H882<>0),(H882-(H882/H906))+(I880/I$10),\nIF(H906<1,0,(H882-(H882/H906))))))","v":0},{"$f":"IF(AND(J880=0,I882=0),0,\nIF(AND(J880<>0,I882=0),(J880/J$10),\nIF(AND(J881<>0,I882<>0),(I882-(I882/I906))+(J880/J$10),\nIF(I906<1,0,(I882-(I882/I906))))))","v":0},{"$f":"IF(AND(K880=0,J882=0),0,\nIF(AND(K880<>0,J882=0),(K880/K$10),\nIF(AND(K881<>0,J882<>0),(J882-(J882/J906))+(K880/K$10),\nIF(J906<1,0,(J882-(J882/J906))))))","v":0},{"$f":"IF(AND(L880=0,K882=0),0,\nIF(AND(L880<>0,K882=0),(L880/L$10),\nIF(AND(L881<>0,K882<>0),(K882-(K882/K906))+(L880/L$10),\nIF(K906<1,0,(K882-(K882/K906))))))","v":0},{"$f":"IF(AND(M880=0,L882=0),0,\nIF(AND(M880<>0,L882=0),(M880/M$10),\nIF(AND(M881<>0,L882<>0),(L882-(L882/L906))+(M880/M$10),\nIF(L906<1,0,(L882-(L882/L906))))))","v":0},{"$f":"IF(AND(N880=0,M882=0),0,\nIF(AND(N880<>0,M882=0),(N880/N$10),\nIF(AND(N881<>0,M882<>0),(M882-(M882/M906))+(N880/N$10),\nIF(M906<1,0,(M882-(M882/M906))))))","v":0},{"$f":"IF(AND(O880=0,N882=0),0,\nIF(AND(O880<>0,N882=0),(O880/O$10),\nIF(AND(O881<>0,N882<>0),(N882-(N882/N906))+(O880/O$10),\nIF(N906<1,0,(N882-(N882/N906))))))","v":0},{"$f":"IF(AND(P880=0,O882=0),0,\nIF(AND(P880<>0,O882=0),(P880/P$10),\nIF(AND(P881<>0,O882<>0),(O882-(O882/O906))+(P880/P$10),\nIF(O906<1,0,(O882-(O882/O906))))))","v":0},{"$f":"IF(AND(Q880=0,P882=0),0,\nIF(AND(Q880<>0,P882=0),(Q880/Q$10),\nIF(AND(Q881<>0,P882<>0),(P882-(P882/P906))+(Q880/Q$10),\nIF(P906<1,0,(P882-(P882/P906))))))","v":0},{"$f":"IF(AND(R880=0,Q882=0),0,\nIF(AND(R880<>0,Q882=0),(R880/R$10),\nIF(AND(R881<>0,Q882<>0),(Q882-(Q882/Q906))+(R880/R$10),\nIF(Q906<1,0,(Q882-(Q882/Q906))))))","v":0},{"$f":"IF(AND(S880=0,R882=0),0,\nIF(AND(S880<>0,R882=0),(S880/S$10),\nIF(AND(S881<>0,R882<>0),(R882-(R882/R906))+(S880/S$10),\nIF(R906<1,0,(R882-(R882/R906))))))","v":0},{"$f":"IF(AND(T880=0,S882=0),0,\nIF(AND(T880<>0,S882=0),(T880/T$10),\nIF(AND(T881<>0,S882<>0),(S882-(S882/S906))+(T880/T$10),\nIF(S906<1,0,(S882-(S882/S906))))))","v":0},{"$f":"IF(AND(U880=0,T882=0),0,\nIF(AND(U880<>0,T882=0),(U880/U$10),\nIF(AND(U881<>0,T882<>0),(T882-(T882/T906))+(U880/U$10),\nIF(T906<1,0,(T882-(T882/T906))))))","v":0},{"$f":"IF(AND(V880=0,U882=0),0,\nIF(AND(V880<>0,U882=0),(V880/V$10),\nIF(AND(V881<>0,U882<>0),(U882-(U882/U906))+(V880/V$10),\nIF(U906<1,0,(U882-(U882/U906))))))","v":0},{"$f":"IF(AND(W880=0,V882=0),0,\nIF(AND(W880<>0,V882=0),(W880/W$10),\nIF(AND(W881<>0,V882<>0),(V882-(V882/V906))+(W880/W$10),\nIF(V906<1,0,(V882-(V882/V906))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C878/C$10","v":0},{"$f":"IF(C907=\"n/a\",C883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,C883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,C883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(D907=\"n/a\",D883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,D883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,D883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(E907=\"n/a\",E883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,E883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,E883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(F907=\"n/a\",F883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,F883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,F883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(G907=\"n/a\",G883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,G883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,G883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(H907=\"n/a\",H883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(I907=\"n/a\",I883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,I883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,I883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(J907=\"n/a\",J883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,J883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,J883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(K907=\"n/a\",K883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,K883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,K883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(L907=\"n/a\",L883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,L883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,L883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(M907=\"n/a\",M883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,M883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,M883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(N907=\"n/a\",N883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,N883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,N883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(O907=\"n/a\",O883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,O883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,O883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(P907=\"n/a\",P883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,P883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,P883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(Q907=\"n/a\",Q883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,Q883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,Q883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(R907=\"n/a\",R883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,R883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,R883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(S907=\"n/a\",S883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,S883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,S883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(T907=\"n/a\",T883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,T883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,T883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(U907=\"n/a\",U883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,U883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,U883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},{"$f":"IF(V907=\"n/a\",V883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,V883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,V883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A884)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D878*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D908=\"n/a\",D884,IFERROR(IF((OFFSET($C884,0,$A884))<0,\nMIN(0,D884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884)))),\nMAX(0,D884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E878*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E909=\"n/a\",E885,IFERROR(IF((OFFSET($C885,0,$A885))<0,\nMIN(0,E885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885)))),\nMAX(0,E885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F878*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F910=\"n/a\",F886,IFERROR(IF((OFFSET($C886,0,$A886))<0,\nMIN(0,F886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886)))),\nMAX(0,F886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G878*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G911=\"n/a\",G887,IFERROR(IF((OFFSET($C887,0,$A887))<0,\nMIN(0,G887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887)))),\nMAX(0,G887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H878*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H912=\"n/a\",H888,IFERROR(IF((OFFSET($C888,0,$A888))<0,\nMIN(0,H888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888)))),\nMAX(0,H888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I878*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I913=\"n/a\",I889,IFERROR(IF((OFFSET($C889,0,$A889))<0,\nMIN(0,I889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889)))),\nMAX(0,I889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J878*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J914=\"n/a\",J890,IFERROR(IF((OFFSET($C890,0,$A890))<0,\nMIN(0,J890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890)))),\nMAX(0,J890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K878*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K915=\"n/a\",K891,IFERROR(IF((OFFSET($C891,0,$A891))<0,\nMIN(0,K891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891)))),\nMAX(0,K891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L878*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L916=\"n/a\",L892,IFERROR(IF((OFFSET($C892,0,$A892))<0,\nMIN(0,L892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892)))),\nMAX(0,L892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M878*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M917=\"n/a\",M893,IFERROR(IF((OFFSET($C893,0,$A893))<0,\nMIN(0,M893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893)))),\nMAX(0,M893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N878*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N918=\"n/a\",N894,IFERROR(IF((OFFSET($C894,0,$A894))<0,\nMIN(0,N894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894)))),\nMAX(0,N894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O878*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O919=\"n/a\",O895,IFERROR(IF((OFFSET($C895,0,$A895))<0,\nMIN(0,O895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895)))),\nMAX(0,O895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P878*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P920=\"n/a\",P896,IFERROR(IF((OFFSET($C896,0,$A896))<0,\nMIN(0,P896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896)))),\nMAX(0,P896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q878*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q921=\"n/a\",Q897,IFERROR(IF((OFFSET($C897,0,$A897))<0,\nMIN(0,Q897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897)))),\nMAX(0,Q897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R878*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R922=\"n/a\",R898,IFERROR(IF((OFFSET($C898,0,$A898))<0,\nMIN(0,R898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898)))),\nMAX(0,R898-(OFFSET($C898,0,$A898)/(OFFSET($C893,-$A897,$A898))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S878*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S923=\"n/a\",S899,IFERROR(IF((OFFSET($C899,0,$A899))<0,\nMIN(0,S899-(OFFSET($C899,0,$A899)/(OFFSET($C894,-$A898,$A899)))),\nMAX(0,S899-(OFFSET($C899,0,$A899)/(OFFSET($C894,-$A898,$A899))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T878*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T924=\"n/a\",T900,IFERROR(IF((OFFSET($C900,0,$A900))<0,\nMIN(0,T900-(OFFSET($C900,0,$A900)/(OFFSET($C895,-$A899,$A900)))),\nMAX(0,T900-(OFFSET($C900,0,$A900)/(OFFSET($C895,-$A899,$A900))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U878*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U925=\"n/a\",U901,IFERROR(IF((OFFSET($C901,0,$A901))<0,\nMIN(0,U901-(OFFSET($C901,0,$A901)/(OFFSET($C896,-$A900,$A901)))),\nMAX(0,U901-(OFFSET($C901,0,$A901)/(OFFSET($C896,-$A900,$A901))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V878*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V926=\"n/a\",V902,IFERROR(IF((OFFSET($C902,0,$A902))<0,\nMIN(0,V902-(OFFSET($C902,0,$A902)/(OFFSET($C897,-$A901,$A902)))),\nMAX(0,V902-(OFFSET($C902,0,$A902)/(OFFSET($C897,-$A901,$A902))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A903)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W878*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C906<1,D880=0),0,\nIF(D880=0,C906-1,\nIF(C906<1,D881,\n(((C906-1)*(C882-(C882/(C906))))+((D880/D$10)*D881))/(D882))))","v":0},{"$f":"IF(AND(D906<1,E880=0),0,\nIF(E880=0,D906-1,\nIF(D906<1,E881,\n(((D906-1)*(D882-(D882/(D906))))+((E880/E$10)*E881))/(E882))))","v":0},{"$f":"IF(AND(E906<1,F880=0),0,\nIF(F880=0,E906-1,\nIF(E906<1,F881,\n(((E906-1)*(E882-(E882/(E906))))+((F880/F$10)*F881))/(F882))))","v":0},{"$f":"IF(AND(F906<1,G880=0),0,\nIF(G880=0,F906-1,\nIF(F906<1,G881,\n(((F906-1)*(F882-(F882/(F906))))+((G880/G$10)*G881))/(G882))))","v":0},{"$f":"IF(AND(G906<1,H880=0),0,\nIF(H880=0,G906-1,\nIF(G906<1,H881,\n(((G906-1)*(G882-(G882/(G906))))+((H880/H$10)*H881))/(H882))))","v":0},{"$f":"IF(AND(H906<1,I880=0),0,\nIF(I880=0,H906-1,\nIF(H906<1,I881,\n(((H906-1)*(H882-(H882/(H906))))+((I880/I$10)*I881))/(I882))))","v":0},{"$f":"IF(AND(I906<1,J880=0),0,\nIF(J880=0,I906-1,\nIF(I906<1,J881,\n(((I906-1)*(I882-(I882/(I906))))+((J880/J$10)*J881))/(J882))))","v":0},{"$f":"IF(AND(J906<1,K880=0),0,\nIF(K880=0,J906-1,\nIF(J906<1,K881,\n(((J906-1)*(J882-(J882/(J906))))+((K880/K$10)*K881))/(K882))))","v":0},{"$f":"IF(AND(K906<1,L880=0),0,\nIF(L880=0,K906-1,\nIF(K906<1,L881,\n(((K906-1)*(K882-(K882/(K906))))+((L880/L$10)*L881))/(L882))))","v":0},{"$f":"IF(AND(L906<1,M880=0),0,\nIF(M880=0,L906-1,\nIF(L906<1,M881,\n(((L906-1)*(L882-(L882/(L906))))+((M880/M$10)*M881))/(M882))))","v":0},{"$f":"IF(AND(M906<1,N880=0),0,\nIF(N880=0,M906-1,\nIF(M906<1,N881,\n(((M906-1)*(M882-(M882/(M906))))+((N880/N$10)*N881))/(N882))))","v":0},{"$f":"IF(AND(N906<1,O880=0),0,\nIF(O880=0,N906-1,\nIF(N906<1,O881,\n(((N906-1)*(N882-(N882/(N906))))+((O880/O$10)*O881))/(O882))))","v":0},{"$f":"IF(AND(O906<1,P880=0),0,\nIF(P880=0,O906-1,\nIF(O906<1,P881,\n(((O906-1)*(O882-(O882/(O906))))+((P880/P$10)*P881))/(P882))))","v":0},{"$f":"IF(AND(P906<1,Q880=0),0,\nIF(Q880=0,P906-1,\nIF(P906<1,Q881,\n(((P906-1)*(P882-(P882/(P906))))+((Q880/Q$10)*Q881))/(Q882))))","v":0},{"$f":"IF(AND(Q906<1,R880=0),0,\nIF(R880=0,Q906-1,\nIF(Q906<1,R881,\n(((Q906-1)*(Q882-(Q882/(Q906))))+((R880/R$10)*R881))/(R882))))","v":0},{"$f":"IF(AND(R906<1,S880=0),0,\nIF(S880=0,R906-1,\nIF(R906<1,S881,\n(((R906-1)*(R882-(R882/(R906))))+((S880/S$10)*S881))/(S882))))","v":0},{"$f":"IF(AND(S906<1,T880=0),0,\nIF(T880=0,S906-1,\nIF(S906<1,T881,\n(((S906-1)*(S882-(S882/(S906))))+((T880/T$10)*T881))/(T882))))","v":0},{"$f":"IF(AND(T906<1,U880=0),0,\nIF(U880=0,T906-1,\nIF(T906<1,U881,\n(((T906-1)*(T882-(T882/(T906))))+((U880/U$10)*U881))/(U882))))","v":0},{"$f":"IF(AND(U906<1,V880=0),0,\nIF(V880=0,U906-1,\nIF(U906<1,V881,\n(((U906-1)*(U882-(U882/(U906))))+((V880/V$10)*V881))/(V882))))","v":0},{"$f":"IF(AND(V906<1,W880=0),0,\nIF(W880=0,V906-1,\nIF(V906<1,W881,\n(((V906-1)*(V882-(V882/(V906))))+((W880/W$10)*W881))/(W882))))","v":0}]
[null,"RL Start RAB",{"$f":"C879","v":0},{"$f":"IF(C907=\"n/a\",\"n/a\",MAX(0,C907-1))","v":0},{"$f":"IF(D907=\"n/a\",\"n/a\",MAX(0,D907-1))","v":0},{"$f":"IF(E907=\"n/a\",\"n/a\",MAX(0,E907-1))","v":0},{"$f":"IF(F907=\"n/a\",\"n/a\",MAX(0,F907-1))","v":0},{"$f":"IF(G907=\"n/a\",\"n/a\",MAX(0,G907-1))","v":0},{"$f":"IF(H907=\"n/a\",\"n/a\",MAX(0,H907-1))","v":0},{"$f":"IF(I907=\"n/a\",\"n/a\",MAX(0,I907-1))","v":0},{"$f":"IF(J907=\"n/a\",\"n/a\",MAX(0,J907-1))","v":0},{"$f":"IF(K907=\"n/a\",\"n/a\",MAX(0,K907-1))","v":0},{"$f":"IF(L907=\"n/a\",\"n/a\",MAX(0,L907-1))","v":0},{"$f":"IF(M907=\"n/a\",\"n/a\",MAX(0,M907-1))","v":0},{"$f":"IF(N907=\"n/a\",\"n/a\",MAX(0,N907-1))","v":0},{"$f":"IF(O907=\"n/a\",\"n/a\",MAX(0,O907-1))","v":0},{"$f":"IF(P907=\"n/a\",\"n/a\",MAX(0,P907-1))","v":0},{"$f":"IF(Q907=\"n/a\",\"n/a\",MAX(0,Q907-1))","v":0},{"$f":"IF(R907=\"n/a\",\"n/a\",MAX(0,R907-1))","v":0},{"$f":"IF(S907=\"n/a\",\"n/a\",MAX(0,S907-1))","v":0},{"$f":"IF(T907=\"n/a\",\"n/a\",MAX(0,T907-1))","v":0},{"$f":"IF(U907=\"n/a\",\"n/a\",MAX(0,U907-1))","v":0},{"$f":"IF(V907=\"n/a\",\"n/a\",MAX(0,V907-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A884)","v":"RL Capex 2014-15"},null,{"$f":"D879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K879","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L879","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M879","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N879","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O879","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P879","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q879","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R879","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S879","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T879","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U879","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V879","v":0},{"$f":"IF(V926=\"n/a\",\"n/a\",MAX(0,V926-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W879","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C879<>\"n/a\",C879<>\"n/a\"),IF(SUM(C882:C904)=0,0,IF((SUMPRODUCT(C882:C904,C906:C928)/SUM(C882:C904))<0,1,(SUMPRODUCT(C882:C904,C906:C928)/SUM(C882:C904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",D879<>\"n/a\"),IF(SUM(D882:D904)=0,0,IF((SUMPRODUCT(D882:D904,D906:D928)/SUM(D882:D904))<0,1,(SUMPRODUCT(D882:D904,D906:D928)/SUM(D882:D904)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C879<>\"n/a\",E879<>\"n/a\"),IF(SUM(E882:E904)=0,0,IF((SUMPRODUCT(E882:E904,E906:E928)/SUM(E882:E904))<0,1,(SUMPRODUCT(E882:E904,E906:E928)/SUM(E882:E904)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 18",{"$f":"VLOOKUP($A931,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A931,1,12,\"\"))","v":18},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A932,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A932,0)-OFFSET('RFM input'!H$276,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A932,0)-OFFSET('RFM input'!I$276,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A932,0)-OFFSET('RFM input'!J$276,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A932,0)-OFFSET('RFM input'!K$276,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A932,0)-OFFSET('RFM input'!L$276,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A932,0)-OFFSET('RFM input'!M$276,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A932,0)-OFFSET('RFM input'!N$276,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A932,0)-OFFSET('RFM input'!O$276,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A932,0)-OFFSET('RFM input'!P$276,$A932,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A932,0)-OFFSET('RFM input'!Q$276,$A932,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A932,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A932,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A932,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A932,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A932,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A932,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A932,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A932,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A932,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A932,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A932,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A932,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A932,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A932,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A932,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A932,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A932,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A932,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A932,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A932,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A932,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D934=0,C936=0),0,\nIF(AND(D934<>0,C936=0),(D934/D$10),\nIF(AND(D935<>0,C936<>0),(C936-(C936/C960))+(D934/D$10),\nIF(C960<1,0,(C936-(C936/C960))))))","v":0},{"$f":"IF(AND(E934=0,D936=0),0,\nIF(AND(E934<>0,D936=0),(E934/E$10),\nIF(AND(E935<>0,D936<>0),(D936-(D936/D960))+(E934/E$10),\nIF(D960<1,0,(D936-(D936/D960))))))","v":0},{"$f":"IF(AND(F934=0,E936=0),0,\nIF(AND(F934<>0,E936=0),(F934/F$10),\nIF(AND(F935<>0,E936<>0),(E936-(E936/E960))+(F934/F$10),\nIF(E960<1,0,(E936-(E936/E960))))))","v":0},{"$f":"IF(AND(G934=0,F936=0),0,\nIF(AND(G934<>0,F936=0),(G934/G$10),\nIF(AND(G935<>0,F936<>0),(F936-(F936/F960))+(G934/G$10),\nIF(F960<1,0,(F936-(F936/F960))))))","v":0},{"$f":"IF(AND(H934=0,G936=0),0,\nIF(AND(H934<>0,G936=0),(H934/H$10),\nIF(AND(H935<>0,G936<>0),(G936-(G936/G960))+(H934/H$10),\nIF(G960<1,0,(G936-(G936/G960))))))","v":0},{"$f":"IF(AND(I934=0,H936=0),0,\nIF(AND(I934<>0,H936=0),(I934/I$10),\nIF(AND(I935<>0,H936<>0),(H936-(H936/H960))+(I934/I$10),\nIF(H960<1,0,(H936-(H936/H960))))))","v":0},{"$f":"IF(AND(J934=0,I936=0),0,\nIF(AND(J934<>0,I936=0),(J934/J$10),\nIF(AND(J935<>0,I936<>0),(I936-(I936/I960))+(J934/J$10),\nIF(I960<1,0,(I936-(I936/I960))))))","v":0},{"$f":"IF(AND(K934=0,J936=0),0,\nIF(AND(K934<>0,J936=0),(K934/K$10),\nIF(AND(K935<>0,J936<>0),(J936-(J936/J960))+(K934/K$10),\nIF(J960<1,0,(J936-(J936/J960))))))","v":0},{"$f":"IF(AND(L934=0,K936=0),0,\nIF(AND(L934<>0,K936=0),(L934/L$10),\nIF(AND(L935<>0,K936<>0),(K936-(K936/K960))+(L934/L$10),\nIF(K960<1,0,(K936-(K936/K960))))))","v":0},{"$f":"IF(AND(M934=0,L936=0),0,\nIF(AND(M934<>0,L936=0),(M934/M$10),\nIF(AND(M935<>0,L936<>0),(L936-(L936/L960))+(M934/M$10),\nIF(L960<1,0,(L936-(L936/L960))))))","v":0},{"$f":"IF(AND(N934=0,M936=0),0,\nIF(AND(N934<>0,M936=0),(N934/N$10),\nIF(AND(N935<>0,M936<>0),(M936-(M936/M960))+(N934/N$10),\nIF(M960<1,0,(M936-(M936/M960))))))","v":0},{"$f":"IF(AND(O934=0,N936=0),0,\nIF(AND(O934<>0,N936=0),(O934/O$10),\nIF(AND(O935<>0,N936<>0),(N936-(N936/N960))+(O934/O$10),\nIF(N960<1,0,(N936-(N936/N960))))))","v":0},{"$f":"IF(AND(P934=0,O936=0),0,\nIF(AND(P934<>0,O936=0),(P934/P$10),\nIF(AND(P935<>0,O936<>0),(O936-(O936/O960))+(P934/P$10),\nIF(O960<1,0,(O936-(O936/O960))))))","v":0},{"$f":"IF(AND(Q934=0,P936=0),0,\nIF(AND(Q934<>0,P936=0),(Q934/Q$10),\nIF(AND(Q935<>0,P936<>0),(P936-(P936/P960))+(Q934/Q$10),\nIF(P960<1,0,(P936-(P936/P960))))))","v":0},{"$f":"IF(AND(R934=0,Q936=0),0,\nIF(AND(R934<>0,Q936=0),(R934/R$10),\nIF(AND(R935<>0,Q936<>0),(Q936-(Q936/Q960))+(R934/R$10),\nIF(Q960<1,0,(Q936-(Q936/Q960))))))","v":0},{"$f":"IF(AND(S934=0,R936=0),0,\nIF(AND(S934<>0,R936=0),(S934/S$10),\nIF(AND(S935<>0,R936<>0),(R936-(R936/R960))+(S934/S$10),\nIF(R960<1,0,(R936-(R936/R960))))))","v":0},{"$f":"IF(AND(T934=0,S936=0),0,\nIF(AND(T934<>0,S936=0),(T934/T$10),\nIF(AND(T935<>0,S936<>0),(S936-(S936/S960))+(T934/T$10),\nIF(S960<1,0,(S936-(S936/S960))))))","v":0},{"$f":"IF(AND(U934=0,T936=0),0,\nIF(AND(U934<>0,T936=0),(U934/U$10),\nIF(AND(U935<>0,T936<>0),(T936-(T936/T960))+(U934/U$10),\nIF(T960<1,0,(T936-(T936/T960))))))","v":0},{"$f":"IF(AND(V934=0,U936=0),0,\nIF(AND(V934<>0,U936=0),(V934/V$10),\nIF(AND(V935<>0,U936<>0),(U936-(U936/U960))+(V934/V$10),\nIF(U960<1,0,(U936-(U936/U960))))))","v":0},{"$f":"IF(AND(W934=0,V936=0),0,\nIF(AND(W934<>0,V936=0),(W934/W$10),\nIF(AND(W935<>0,V936<>0),(V936-(V936/V960))+(W934/W$10),\nIF(V960<1,0,(V936-(V936/V960))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C932/C$10","v":0},{"$f":"IF(C961=\"n/a\",C937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,C937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,C937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(D961=\"n/a\",D937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,D937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,D937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(E961=\"n/a\",E937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,E937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,E937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(F961=\"n/a\",F937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,F937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,F937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(G961=\"n/a\",G937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,G937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,G937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(H961=\"n/a\",H937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(I961=\"n/a\",I937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,I937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,I937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(J961=\"n/a\",J937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,J937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,J937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(K961=\"n/a\",K937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,K937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,K937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(L961=\"n/a\",L937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,L937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,L937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(M961=\"n/a\",M937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,M937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,M937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(N961=\"n/a\",N937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,N937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,N937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(O961=\"n/a\",O937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,O937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,O937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(P961=\"n/a\",P937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,P937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,P937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(Q961=\"n/a\",Q937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,Q937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,Q937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(R961=\"n/a\",R937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,R937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,R937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(S961=\"n/a\",S937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,S937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,S937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(T961=\"n/a\",T937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,T937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,T937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(U961=\"n/a\",U937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,U937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,U937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},{"$f":"IF(V961=\"n/a\",V937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,V937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,V937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A938)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D932*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D962=\"n/a\",D938,IFERROR(IF((OFFSET($C938,0,$A938))<0,\nMIN(0,D938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938)))),\nMAX(0,D938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E932*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E963=\"n/a\",E939,IFERROR(IF((OFFSET($C939,0,$A939))<0,\nMIN(0,E939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939)))),\nMAX(0,E939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F932*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F964=\"n/a\",F940,IFERROR(IF((OFFSET($C940,0,$A940))<0,\nMIN(0,F940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940)))),\nMAX(0,F940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G932*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G965=\"n/a\",G941,IFERROR(IF((OFFSET($C941,0,$A941))<0,\nMIN(0,G941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941)))),\nMAX(0,G941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H932*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H966=\"n/a\",H942,IFERROR(IF((OFFSET($C942,0,$A942))<0,\nMIN(0,H942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942)))),\nMAX(0,H942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I932*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I967=\"n/a\",I943,IFERROR(IF((OFFSET($C943,0,$A943))<0,\nMIN(0,I943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943)))),\nMAX(0,I943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J932*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J968=\"n/a\",J944,IFERROR(IF((OFFSET($C944,0,$A944))<0,\nMIN(0,J944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944)))),\nMAX(0,J944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K932*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K969=\"n/a\",K945,IFERROR(IF((OFFSET($C945,0,$A945))<0,\nMIN(0,K945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945)))),\nMAX(0,K945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L932*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L970=\"n/a\",L946,IFERROR(IF((OFFSET($C946,0,$A946))<0,\nMIN(0,L946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946)))),\nMAX(0,L946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M932*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M971=\"n/a\",M947,IFERROR(IF((OFFSET($C947,0,$A947))<0,\nMIN(0,M947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947)))),\nMAX(0,M947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N932*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N972=\"n/a\",N948,IFERROR(IF((OFFSET($C948,0,$A948))<0,\nMIN(0,N948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948)))),\nMAX(0,N948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O932*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O973=\"n/a\",O949,IFERROR(IF((OFFSET($C949,0,$A949))<0,\nMIN(0,O949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949)))),\nMAX(0,O949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P932*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P974=\"n/a\",P950,IFERROR(IF((OFFSET($C950,0,$A950))<0,\nMIN(0,P950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950)))),\nMAX(0,P950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q932*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q975=\"n/a\",Q951,IFERROR(IF((OFFSET($C951,0,$A951))<0,\nMIN(0,Q951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951)))),\nMAX(0,Q951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R932*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R976=\"n/a\",R952,IFERROR(IF((OFFSET($C952,0,$A952))<0,\nMIN(0,R952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952)))),\nMAX(0,R952-(OFFSET($C952,0,$A952)/(OFFSET($C947,-$A951,$A952))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S932*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S977=\"n/a\",S953,IFERROR(IF((OFFSET($C953,0,$A953))<0,\nMIN(0,S953-(OFFSET($C953,0,$A953)/(OFFSET($C948,-$A952,$A953)))),\nMAX(0,S953-(OFFSET($C953,0,$A953)/(OFFSET($C948,-$A952,$A953))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T932*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T978=\"n/a\",T954,IFERROR(IF((OFFSET($C954,0,$A954))<0,\nMIN(0,T954-(OFFSET($C954,0,$A954)/(OFFSET($C949,-$A953,$A954)))),\nMAX(0,T954-(OFFSET($C954,0,$A954)/(OFFSET($C949,-$A953,$A954))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U932*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U979=\"n/a\",U955,IFERROR(IF((OFFSET($C955,0,$A955))<0,\nMIN(0,U955-(OFFSET($C955,0,$A955)/(OFFSET($C950,-$A954,$A955)))),\nMAX(0,U955-(OFFSET($C955,0,$A955)/(OFFSET($C950,-$A954,$A955))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V932*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V980=\"n/a\",V956,IFERROR(IF((OFFSET($C956,0,$A956))<0,\nMIN(0,V956-(OFFSET($C956,0,$A956)/(OFFSET($C951,-$A955,$A956)))),\nMAX(0,V956-(OFFSET($C956,0,$A956)/(OFFSET($C951,-$A955,$A956))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A957)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W932*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C960<1,D934=0),0,\nIF(D934=0,C960-1,\nIF(C960<1,D935,\n(((C960-1)*(C936-(C936/(C960))))+((D934/D$10)*D935))/(D936))))","v":0},{"$f":"IF(AND(D960<1,E934=0),0,\nIF(E934=0,D960-1,\nIF(D960<1,E935,\n(((D960-1)*(D936-(D936/(D960))))+((E934/E$10)*E935))/(E936))))","v":0},{"$f":"IF(AND(E960<1,F934=0),0,\nIF(F934=0,E960-1,\nIF(E960<1,F935,\n(((E960-1)*(E936-(E936/(E960))))+((F934/F$10)*F935))/(F936))))","v":0},{"$f":"IF(AND(F960<1,G934=0),0,\nIF(G934=0,F960-1,\nIF(F960<1,G935,\n(((F960-1)*(F936-(F936/(F960))))+((G934/G$10)*G935))/(G936))))","v":0},{"$f":"IF(AND(G960<1,H934=0),0,\nIF(H934=0,G960-1,\nIF(G960<1,H935,\n(((G960-1)*(G936-(G936/(G960))))+((H934/H$10)*H935))/(H936))))","v":0},{"$f":"IF(AND(H960<1,I934=0),0,\nIF(I934=0,H960-1,\nIF(H960<1,I935,\n(((H960-1)*(H936-(H936/(H960))))+((I934/I$10)*I935))/(I936))))","v":0},{"$f":"IF(AND(I960<1,J934=0),0,\nIF(J934=0,I960-1,\nIF(I960<1,J935,\n(((I960-1)*(I936-(I936/(I960))))+((J934/J$10)*J935))/(J936))))","v":0},{"$f":"IF(AND(J960<1,K934=0),0,\nIF(K934=0,J960-1,\nIF(J960<1,K935,\n(((J960-1)*(J936-(J936/(J960))))+((K934/K$10)*K935))/(K936))))","v":0},{"$f":"IF(AND(K960<1,L934=0),0,\nIF(L934=0,K960-1,\nIF(K960<1,L935,\n(((K960-1)*(K936-(K936/(K960))))+((L934/L$10)*L935))/(L936))))","v":0},{"$f":"IF(AND(L960<1,M934=0),0,\nIF(M934=0,L960-1,\nIF(L960<1,M935,\n(((L960-1)*(L936-(L936/(L960))))+((M934/M$10)*M935))/(M936))))","v":0},{"$f":"IF(AND(M960<1,N934=0),0,\nIF(N934=0,M960-1,\nIF(M960<1,N935,\n(((M960-1)*(M936-(M936/(M960))))+((N934/N$10)*N935))/(N936))))","v":0},{"$f":"IF(AND(N960<1,O934=0),0,\nIF(O934=0,N960-1,\nIF(N960<1,O935,\n(((N960-1)*(N936-(N936/(N960))))+((O934/O$10)*O935))/(O936))))","v":0},{"$f":"IF(AND(O960<1,P934=0),0,\nIF(P934=0,O960-1,\nIF(O960<1,P935,\n(((O960-1)*(O936-(O936/(O960))))+((P934/P$10)*P935))/(P936))))","v":0},{"$f":"IF(AND(P960<1,Q934=0),0,\nIF(Q934=0,P960-1,\nIF(P960<1,Q935,\n(((P960-1)*(P936-(P936/(P960))))+((Q934/Q$10)*Q935))/(Q936))))","v":0},{"$f":"IF(AND(Q960<1,R934=0),0,\nIF(R934=0,Q960-1,\nIF(Q960<1,R935,\n(((Q960-1)*(Q936-(Q936/(Q960))))+((R934/R$10)*R935))/(R936))))","v":0},{"$f":"IF(AND(R960<1,S934=0),0,\nIF(S934=0,R960-1,\nIF(R960<1,S935,\n(((R960-1)*(R936-(R936/(R960))))+((S934/S$10)*S935))/(S936))))","v":0},{"$f":"IF(AND(S960<1,T934=0),0,\nIF(T934=0,S960-1,\nIF(S960<1,T935,\n(((S960-1)*(S936-(S936/(S960))))+((T934/T$10)*T935))/(T936))))","v":0},{"$f":"IF(AND(T960<1,U934=0),0,\nIF(U934=0,T960-1,\nIF(T960<1,U935,\n(((T960-1)*(T936-(T936/(T960))))+((U934/U$10)*U935))/(U936))))","v":0},{"$f":"IF(AND(U960<1,V934=0),0,\nIF(V934=0,U960-1,\nIF(U960<1,V935,\n(((U960-1)*(U936-(U936/(U960))))+((V934/V$10)*V935))/(V936))))","v":0},{"$f":"IF(AND(V960<1,W934=0),0,\nIF(W934=0,V960-1,\nIF(V960<1,W935,\n(((V960-1)*(V936-(V936/(V960))))+((W934/W$10)*W935))/(W936))))","v":0}]
[null,"RL Start RAB",{"$f":"C933","v":0},{"$f":"IF(C961=\"n/a\",\"n/a\",MAX(0,C961-1))","v":0},{"$f":"IF(D961=\"n/a\",\"n/a\",MAX(0,D961-1))","v":0},{"$f":"IF(E961=\"n/a\",\"n/a\",MAX(0,E961-1))","v":0},{"$f":"IF(F961=\"n/a\",\"n/a\",MAX(0,F961-1))","v":0},{"$f":"IF(G961=\"n/a\",\"n/a\",MAX(0,G961-1))","v":0},{"$f":"IF(H961=\"n/a\",\"n/a\",MAX(0,H961-1))","v":0},{"$f":"IF(I961=\"n/a\",\"n/a\",MAX(0,I961-1))","v":0},{"$f":"IF(J961=\"n/a\",\"n/a\",MAX(0,J961-1))","v":0},{"$f":"IF(K961=\"n/a\",\"n/a\",MAX(0,K961-1))","v":0},{"$f":"IF(L961=\"n/a\",\"n/a\",MAX(0,L961-1))","v":0},{"$f":"IF(M961=\"n/a\",\"n/a\",MAX(0,M961-1))","v":0},{"$f":"IF(N961=\"n/a\",\"n/a\",MAX(0,N961-1))","v":0},{"$f":"IF(O961=\"n/a\",\"n/a\",MAX(0,O961-1))","v":0},{"$f":"IF(P961=\"n/a\",\"n/a\",MAX(0,P961-1))","v":0},{"$f":"IF(Q961=\"n/a\",\"n/a\",MAX(0,Q961-1))","v":0},{"$f":"IF(R961=\"n/a\",\"n/a\",MAX(0,R961-1))","v":0},{"$f":"IF(S961=\"n/a\",\"n/a\",MAX(0,S961-1))","v":0},{"$f":"IF(T961=\"n/a\",\"n/a\",MAX(0,T961-1))","v":0},{"$f":"IF(U961=\"n/a\",\"n/a\",MAX(0,U961-1))","v":0},{"$f":"IF(V961=\"n/a\",\"n/a\",MAX(0,V961-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A938)","v":"RL Capex 2014-15"},null,{"$f":"D933","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E933","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F933","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G933","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H933","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I933","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J933","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K933","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L933","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M933","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N933","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O933","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P933","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q933","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R933","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S933","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T933","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U933","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V933","v":0},{"$f":"IF(V980=\"n/a\",\"n/a\",MAX(0,V980-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W933","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C933<>\"n/a\",C933<>\"n/a\"),IF(SUM(C936:C958)=0,0,IF((SUMPRODUCT(C936:C958,C960:C982)/SUM(C936:C958))<0,1,(SUMPRODUCT(C936:C958,C960:C982)/SUM(C936:C958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",D933<>\"n/a\"),IF(SUM(D936:D958)=0,0,IF((SUMPRODUCT(D936:D958,D960:D982)/SUM(D936:D958))<0,1,(SUMPRODUCT(D936:D958,D960:D982)/SUM(D936:D958)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C933<>\"n/a\",E933<>\"n/a\"),IF(SUM(E936:E958)=0,0,IF((SUMPRODUCT(E936:E958,E960:E982)/SUM(E936:E958))<0,1,(SUMPRODUCT(E936:E958,E960:E982)/SUM(E936:E958)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 19",{"$f":"VLOOKUP($A985,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A985,1,12,\"\"))","v":19},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A986,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A986,0)-OFFSET('RFM input'!H$276,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A986,0)-OFFSET('RFM input'!I$276,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A986,0)-OFFSET('RFM input'!J$276,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A986,0)-OFFSET('RFM input'!K$276,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A986,0)-OFFSET('RFM input'!L$276,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A986,0)-OFFSET('RFM input'!M$276,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A986,0)-OFFSET('RFM input'!N$276,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A986,0)-OFFSET('RFM input'!O$276,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A986,0)-OFFSET('RFM input'!P$276,$A986,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A986,0)-OFFSET('RFM input'!Q$276,$A986,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A986,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A986,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A986,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A986,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A986,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A986,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A986,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A986,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A986,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A986,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A986,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A986,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A986,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A986,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A986,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A986,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A986,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A986,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A986,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A986,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A986,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D988=0,C990=0),0,\nIF(AND(D988<>0,C990=0),(D988/D$10),\nIF(AND(D989<>0,C990<>0),(C990-(C990/C1014))+(D988/D$10),\nIF(C1014<1,0,(C990-(C990/C1014))))))","v":0},{"$f":"IF(AND(E988=0,D990=0),0,\nIF(AND(E988<>0,D990=0),(E988/E$10),\nIF(AND(E989<>0,D990<>0),(D990-(D990/D1014))+(E988/E$10),\nIF(D1014<1,0,(D990-(D990/D1014))))))","v":0},{"$f":"IF(AND(F988=0,E990=0),0,\nIF(AND(F988<>0,E990=0),(F988/F$10),\nIF(AND(F989<>0,E990<>0),(E990-(E990/E1014))+(F988/F$10),\nIF(E1014<1,0,(E990-(E990/E1014))))))","v":0},{"$f":"IF(AND(G988=0,F990=0),0,\nIF(AND(G988<>0,F990=0),(G988/G$10),\nIF(AND(G989<>0,F990<>0),(F990-(F990/F1014))+(G988/G$10),\nIF(F1014<1,0,(F990-(F990/F1014))))))","v":0},{"$f":"IF(AND(H988=0,G990=0),0,\nIF(AND(H988<>0,G990=0),(H988/H$10),\nIF(AND(H989<>0,G990<>0),(G990-(G990/G1014))+(H988/H$10),\nIF(G1014<1,0,(G990-(G990/G1014))))))","v":0},{"$f":"IF(AND(I988=0,H990=0),0,\nIF(AND(I988<>0,H990=0),(I988/I$10),\nIF(AND(I989<>0,H990<>0),(H990-(H990/H1014))+(I988/I$10),\nIF(H1014<1,0,(H990-(H990/H1014))))))","v":0},{"$f":"IF(AND(J988=0,I990=0),0,\nIF(AND(J988<>0,I990=0),(J988/J$10),\nIF(AND(J989<>0,I990<>0),(I990-(I990/I1014))+(J988/J$10),\nIF(I1014<1,0,(I990-(I990/I1014))))))","v":0},{"$f":"IF(AND(K988=0,J990=0),0,\nIF(AND(K988<>0,J990=0),(K988/K$10),\nIF(AND(K989<>0,J990<>0),(J990-(J990/J1014))+(K988/K$10),\nIF(J1014<1,0,(J990-(J990/J1014))))))","v":0},{"$f":"IF(AND(L988=0,K990=0),0,\nIF(AND(L988<>0,K990=0),(L988/L$10),\nIF(AND(L989<>0,K990<>0),(K990-(K990/K1014))+(L988/L$10),\nIF(K1014<1,0,(K990-(K990/K1014))))))","v":0},{"$f":"IF(AND(M988=0,L990=0),0,\nIF(AND(M988<>0,L990=0),(M988/M$10),\nIF(AND(M989<>0,L990<>0),(L990-(L990/L1014))+(M988/M$10),\nIF(L1014<1,0,(L990-(L990/L1014))))))","v":0},{"$f":"IF(AND(N988=0,M990=0),0,\nIF(AND(N988<>0,M990=0),(N988/N$10),\nIF(AND(N989<>0,M990<>0),(M990-(M990/M1014))+(N988/N$10),\nIF(M1014<1,0,(M990-(M990/M1014))))))","v":0},{"$f":"IF(AND(O988=0,N990=0),0,\nIF(AND(O988<>0,N990=0),(O988/O$10),\nIF(AND(O989<>0,N990<>0),(N990-(N990/N1014))+(O988/O$10),\nIF(N1014<1,0,(N990-(N990/N1014))))))","v":0},{"$f":"IF(AND(P988=0,O990=0),0,\nIF(AND(P988<>0,O990=0),(P988/P$10),\nIF(AND(P989<>0,O990<>0),(O990-(O990/O1014))+(P988/P$10),\nIF(O1014<1,0,(O990-(O990/O1014))))))","v":0},{"$f":"IF(AND(Q988=0,P990=0),0,\nIF(AND(Q988<>0,P990=0),(Q988/Q$10),\nIF(AND(Q989<>0,P990<>0),(P990-(P990/P1014))+(Q988/Q$10),\nIF(P1014<1,0,(P990-(P990/P1014))))))","v":0},{"$f":"IF(AND(R988=0,Q990=0),0,\nIF(AND(R988<>0,Q990=0),(R988/R$10),\nIF(AND(R989<>0,Q990<>0),(Q990-(Q990/Q1014))+(R988/R$10),\nIF(Q1014<1,0,(Q990-(Q990/Q1014))))))","v":0},{"$f":"IF(AND(S988=0,R990=0),0,\nIF(AND(S988<>0,R990=0),(S988/S$10),\nIF(AND(S989<>0,R990<>0),(R990-(R990/R1014))+(S988/S$10),\nIF(R1014<1,0,(R990-(R990/R1014))))))","v":0},{"$f":"IF(AND(T988=0,S990=0),0,\nIF(AND(T988<>0,S990=0),(T988/T$10),\nIF(AND(T989<>0,S990<>0),(S990-(S990/S1014))+(T988/T$10),\nIF(S1014<1,0,(S990-(S990/S1014))))))","v":0},{"$f":"IF(AND(U988=0,T990=0),0,\nIF(AND(U988<>0,T990=0),(U988/U$10),\nIF(AND(U989<>0,T990<>0),(T990-(T990/T1014))+(U988/U$10),\nIF(T1014<1,0,(T990-(T990/T1014))))))","v":0},{"$f":"IF(AND(V988=0,U990=0),0,\nIF(AND(V988<>0,U990=0),(V988/V$10),\nIF(AND(V989<>0,U990<>0),(U990-(U990/U1014))+(V988/V$10),\nIF(U1014<1,0,(U990-(U990/U1014))))))","v":0},{"$f":"IF(AND(W988=0,V990=0),0,\nIF(AND(W988<>0,V990=0),(W988/W$10),\nIF(AND(W989<>0,V990<>0),(V990-(V990/V1014))+(W988/W$10),\nIF(V1014<1,0,(V990-(V990/V1014))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C986/C$10","v":0},{"$f":"IF(C1015=\"n/a\",C991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,C991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,C991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(D1015=\"n/a\",D991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,D991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,D991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(E1015=\"n/a\",E991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,E991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,E991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(F1015=\"n/a\",F991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,F991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,F991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(G1015=\"n/a\",G991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,G991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,G991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(H1015=\"n/a\",H991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(I1015=\"n/a\",I991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,I991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,I991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(J1015=\"n/a\",J991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,J991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,J991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(K1015=\"n/a\",K991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,K991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,K991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(L1015=\"n/a\",L991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,L991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,L991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(M1015=\"n/a\",M991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,M991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,M991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(N1015=\"n/a\",N991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,N991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,N991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(O1015=\"n/a\",O991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,O991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,O991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(P1015=\"n/a\",P991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,P991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,P991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(Q1015=\"n/a\",Q991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,Q991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,Q991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(R1015=\"n/a\",R991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,R991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,R991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(S1015=\"n/a\",S991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,S991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,S991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(T1015=\"n/a\",T991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,T991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,T991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(U1015=\"n/a\",U991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,U991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,U991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},{"$f":"IF(V1015=\"n/a\",V991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,V991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,V991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A992)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D986*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1016=\"n/a\",D992,IFERROR(IF((OFFSET($C992,0,$A992))<0,\nMIN(0,D992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992)))),\nMAX(0,D992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E986*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1017=\"n/a\",E993,IFERROR(IF((OFFSET($C993,0,$A993))<0,\nMIN(0,E993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993)))),\nMAX(0,E993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F986*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1018=\"n/a\",F994,IFERROR(IF((OFFSET($C994,0,$A994))<0,\nMIN(0,F994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994)))),\nMAX(0,F994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G986*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1019=\"n/a\",G995,IFERROR(IF((OFFSET($C995,0,$A995))<0,\nMIN(0,G995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995)))),\nMAX(0,G995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H986*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1020=\"n/a\",H996,IFERROR(IF((OFFSET($C996,0,$A996))<0,\nMIN(0,H996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996)))),\nMAX(0,H996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I986*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1021=\"n/a\",I997,IFERROR(IF((OFFSET($C997,0,$A997))<0,\nMIN(0,I997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997)))),\nMAX(0,I997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J986*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1022=\"n/a\",J998,IFERROR(IF((OFFSET($C998,0,$A998))<0,\nMIN(0,J998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998)))),\nMAX(0,J998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K986*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1023=\"n/a\",K999,IFERROR(IF((OFFSET($C999,0,$A999))<0,\nMIN(0,K999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999)))),\nMAX(0,K999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L986*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1024=\"n/a\",L1000,IFERROR(IF((OFFSET($C1000,0,$A1000))<0,\nMIN(0,L1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000)))),\nMAX(0,L1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M986*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1025=\"n/a\",M1001,IFERROR(IF((OFFSET($C1001,0,$A1001))<0,\nMIN(0,M1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001)))),\nMAX(0,M1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N986*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1026=\"n/a\",N1002,IFERROR(IF((OFFSET($C1002,0,$A1002))<0,\nMIN(0,N1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002)))),\nMAX(0,N1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O986*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1027=\"n/a\",O1003,IFERROR(IF((OFFSET($C1003,0,$A1003))<0,\nMIN(0,O1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003)))),\nMAX(0,O1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P986*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1028=\"n/a\",P1004,IFERROR(IF((OFFSET($C1004,0,$A1004))<0,\nMIN(0,P1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004)))),\nMAX(0,P1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q986*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1029=\"n/a\",Q1005,IFERROR(IF((OFFSET($C1005,0,$A1005))<0,\nMIN(0,Q1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005)))),\nMAX(0,Q1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R986*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1030=\"n/a\",R1006,IFERROR(IF((OFFSET($C1006,0,$A1006))<0,\nMIN(0,R1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006)))),\nMAX(0,R1006-(OFFSET($C1006,0,$A1006)/(OFFSET($C1001,-$A1005,$A1006))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S986*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1031=\"n/a\",S1007,IFERROR(IF((OFFSET($C1007,0,$A1007))<0,\nMIN(0,S1007-(OFFSET($C1007,0,$A1007)/(OFFSET($C1002,-$A1006,$A1007)))),\nMAX(0,S1007-(OFFSET($C1007,0,$A1007)/(OFFSET($C1002,-$A1006,$A1007))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T986*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1032=\"n/a\",T1008,IFERROR(IF((OFFSET($C1008,0,$A1008))<0,\nMIN(0,T1008-(OFFSET($C1008,0,$A1008)/(OFFSET($C1003,-$A1007,$A1008)))),\nMAX(0,T1008-(OFFSET($C1008,0,$A1008)/(OFFSET($C1003,-$A1007,$A1008))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U986*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1033=\"n/a\",U1009,IFERROR(IF((OFFSET($C1009,0,$A1009))<0,\nMIN(0,U1009-(OFFSET($C1009,0,$A1009)/(OFFSET($C1004,-$A1008,$A1009)))),\nMAX(0,U1009-(OFFSET($C1009,0,$A1009)/(OFFSET($C1004,-$A1008,$A1009))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V986*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1034=\"n/a\",V1010,IFERROR(IF((OFFSET($C1010,0,$A1010))<0,\nMIN(0,V1010-(OFFSET($C1010,0,$A1010)/(OFFSET($C1005,-$A1009,$A1010)))),\nMAX(0,V1010-(OFFSET($C1010,0,$A1010)/(OFFSET($C1005,-$A1009,$A1010))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1011)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W986*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1014<1,D988=0),0,\nIF(D988=0,C1014-1,\nIF(C1014<1,D989,\n(((C1014-1)*(C990-(C990/(C1014))))+((D988/D$10)*D989))/(D990))))","v":0},{"$f":"IF(AND(D1014<1,E988=0),0,\nIF(E988=0,D1014-1,\nIF(D1014<1,E989,\n(((D1014-1)*(D990-(D990/(D1014))))+((E988/E$10)*E989))/(E990))))","v":0},{"$f":"IF(AND(E1014<1,F988=0),0,\nIF(F988=0,E1014-1,\nIF(E1014<1,F989,\n(((E1014-1)*(E990-(E990/(E1014))))+((F988/F$10)*F989))/(F990))))","v":0},{"$f":"IF(AND(F1014<1,G988=0),0,\nIF(G988=0,F1014-1,\nIF(F1014<1,G989,\n(((F1014-1)*(F990-(F990/(F1014))))+((G988/G$10)*G989))/(G990))))","v":0},{"$f":"IF(AND(G1014<1,H988=0),0,\nIF(H988=0,G1014-1,\nIF(G1014<1,H989,\n(((G1014-1)*(G990-(G990/(G1014))))+((H988/H$10)*H989))/(H990))))","v":0},{"$f":"IF(AND(H1014<1,I988=0),0,\nIF(I988=0,H1014-1,\nIF(H1014<1,I989,\n(((H1014-1)*(H990-(H990/(H1014))))+((I988/I$10)*I989))/(I990))))","v":0},{"$f":"IF(AND(I1014<1,J988=0),0,\nIF(J988=0,I1014-1,\nIF(I1014<1,J989,\n(((I1014-1)*(I990-(I990/(I1014))))+((J988/J$10)*J989))/(J990))))","v":0},{"$f":"IF(AND(J1014<1,K988=0),0,\nIF(K988=0,J1014-1,\nIF(J1014<1,K989,\n(((J1014-1)*(J990-(J990/(J1014))))+((K988/K$10)*K989))/(K990))))","v":0},{"$f":"IF(AND(K1014<1,L988=0),0,\nIF(L988=0,K1014-1,\nIF(K1014<1,L989,\n(((K1014-1)*(K990-(K990/(K1014))))+((L988/L$10)*L989))/(L990))))","v":0},{"$f":"IF(AND(L1014<1,M988=0),0,\nIF(M988=0,L1014-1,\nIF(L1014<1,M989,\n(((L1014-1)*(L990-(L990/(L1014))))+((M988/M$10)*M989))/(M990))))","v":0},{"$f":"IF(AND(M1014<1,N988=0),0,\nIF(N988=0,M1014-1,\nIF(M1014<1,N989,\n(((M1014-1)*(M990-(M990/(M1014))))+((N988/N$10)*N989))/(N990))))","v":0},{"$f":"IF(AND(N1014<1,O988=0),0,\nIF(O988=0,N1014-1,\nIF(N1014<1,O989,\n(((N1014-1)*(N990-(N990/(N1014))))+((O988/O$10)*O989))/(O990))))","v":0},{"$f":"IF(AND(O1014<1,P988=0),0,\nIF(P988=0,O1014-1,\nIF(O1014<1,P989,\n(((O1014-1)*(O990-(O990/(O1014))))+((P988/P$10)*P989))/(P990))))","v":0},{"$f":"IF(AND(P1014<1,Q988=0),0,\nIF(Q988=0,P1014-1,\nIF(P1014<1,Q989,\n(((P1014-1)*(P990-(P990/(P1014))))+((Q988/Q$10)*Q989))/(Q990))))","v":0},{"$f":"IF(AND(Q1014<1,R988=0),0,\nIF(R988=0,Q1014-1,\nIF(Q1014<1,R989,\n(((Q1014-1)*(Q990-(Q990/(Q1014))))+((R988/R$10)*R989))/(R990))))","v":0},{"$f":"IF(AND(R1014<1,S988=0),0,\nIF(S988=0,R1014-1,\nIF(R1014<1,S989,\n(((R1014-1)*(R990-(R990/(R1014))))+((S988/S$10)*S989))/(S990))))","v":0},{"$f":"IF(AND(S1014<1,T988=0),0,\nIF(T988=0,S1014-1,\nIF(S1014<1,T989,\n(((S1014-1)*(S990-(S990/(S1014))))+((T988/T$10)*T989))/(T990))))","v":0},{"$f":"IF(AND(T1014<1,U988=0),0,\nIF(U988=0,T1014-1,\nIF(T1014<1,U989,\n(((T1014-1)*(T990-(T990/(T1014))))+((U988/U$10)*U989))/(U990))))","v":0},{"$f":"IF(AND(U1014<1,V988=0),0,\nIF(V988=0,U1014-1,\nIF(U1014<1,V989,\n(((U1014-1)*(U990-(U990/(U1014))))+((V988/V$10)*V989))/(V990))))","v":0},{"$f":"IF(AND(V1014<1,W988=0),0,\nIF(W988=0,V1014-1,\nIF(V1014<1,W989,\n(((V1014-1)*(V990-(V990/(V1014))))+((W988/W$10)*W989))/(W990))))","v":0}]
[null,"RL Start RAB",{"$f":"C987","v":0},{"$f":"IF(C1015=\"n/a\",\"n/a\",MAX(0,C1015-1))","v":0},{"$f":"IF(D1015=\"n/a\",\"n/a\",MAX(0,D1015-1))","v":0},{"$f":"IF(E1015=\"n/a\",\"n/a\",MAX(0,E1015-1))","v":0},{"$f":"IF(F1015=\"n/a\",\"n/a\",MAX(0,F1015-1))","v":0},{"$f":"IF(G1015=\"n/a\",\"n/a\",MAX(0,G1015-1))","v":0},{"$f":"IF(H1015=\"n/a\",\"n/a\",MAX(0,H1015-1))","v":0},{"$f":"IF(I1015=\"n/a\",\"n/a\",MAX(0,I1015-1))","v":0},{"$f":"IF(J1015=\"n/a\",\"n/a\",MAX(0,J1015-1))","v":0},{"$f":"IF(K1015=\"n/a\",\"n/a\",MAX(0,K1015-1))","v":0},{"$f":"IF(L1015=\"n/a\",\"n/a\",MAX(0,L1015-1))","v":0},{"$f":"IF(M1015=\"n/a\",\"n/a\",MAX(0,M1015-1))","v":0},{"$f":"IF(N1015=\"n/a\",\"n/a\",MAX(0,N1015-1))","v":0},{"$f":"IF(O1015=\"n/a\",\"n/a\",MAX(0,O1015-1))","v":0},{"$f":"IF(P1015=\"n/a\",\"n/a\",MAX(0,P1015-1))","v":0},{"$f":"IF(Q1015=\"n/a\",\"n/a\",MAX(0,Q1015-1))","v":0},{"$f":"IF(R1015=\"n/a\",\"n/a\",MAX(0,R1015-1))","v":0},{"$f":"IF(S1015=\"n/a\",\"n/a\",MAX(0,S1015-1))","v":0},{"$f":"IF(T1015=\"n/a\",\"n/a\",MAX(0,T1015-1))","v":0},{"$f":"IF(U1015=\"n/a\",\"n/a\",MAX(0,U1015-1))","v":0},{"$f":"IF(V1015=\"n/a\",\"n/a\",MAX(0,V1015-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A992)","v":"RL Capex 2014-15"},null,{"$f":"D987","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E987","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F987","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G987","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H987","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I987","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J987","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K987","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L987","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M987","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N987","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O987","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P987","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q987","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R987","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S987","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T987","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U987","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V987","v":0},{"$f":"IF(V1034=\"n/a\",\"n/a\",MAX(0,V1034-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W987","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C987<>\"n/a\",C987<>\"n/a\"),IF(SUM(C990:C1012)=0,0,IF((SUMPRODUCT(C990:C1012,C1014:C1036)/SUM(C990:C1012))<0,1,(SUMPRODUCT(C990:C1012,C1014:C1036)/SUM(C990:C1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",D987<>\"n/a\"),IF(SUM(D990:D1012)=0,0,IF((SUMPRODUCT(D990:D1012,D1014:D1036)/SUM(D990:D1012))<0,1,(SUMPRODUCT(D990:D1012,D1014:D1036)/SUM(D990:D1012)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C987<>\"n/a\",E987<>\"n/a\"),IF(SUM(E990:E1012)=0,0,IF((SUMPRODUCT(E990:E1012,E1014:E1036)/SUM(E990:E1012))<0,1,(SUMPRODUCT(E990:E1012,E1014:E1036)/SUM(E990:E1012)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 20",{"$f":"VLOOKUP($A1039,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1039,1,12,\"\"))","v":20},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1040,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1040,0)-OFFSET('RFM input'!H$276,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1040,0)-OFFSET('RFM input'!I$276,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1040,0)-OFFSET('RFM input'!J$276,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1040,0)-OFFSET('RFM input'!K$276,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1040,0)-OFFSET('RFM input'!L$276,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1040,0)-OFFSET('RFM input'!M$276,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1040,0)-OFFSET('RFM input'!N$276,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1040,0)-OFFSET('RFM input'!O$276,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1040,0)-OFFSET('RFM input'!P$276,$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1040,0)-OFFSET('RFM input'!Q$276,$A1040,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1040,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1040,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1040,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1040,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1040,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1040,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1040,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1040,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1040,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1040,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1040,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1040,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1040,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1040,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1040,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1040,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1040,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1040,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1040,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1040,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1040,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1042=0,C1044=0),0,\nIF(AND(D1042<>0,C1044=0),(D1042/D$10),\nIF(AND(D1043<>0,C1044<>0),(C1044-(C1044/C1068))+(D1042/D$10),\nIF(C1068<1,0,(C1044-(C1044/C1068))))))","v":0},{"$f":"IF(AND(E1042=0,D1044=0),0,\nIF(AND(E1042<>0,D1044=0),(E1042/E$10),\nIF(AND(E1043<>0,D1044<>0),(D1044-(D1044/D1068))+(E1042/E$10),\nIF(D1068<1,0,(D1044-(D1044/D1068))))))","v":0},{"$f":"IF(AND(F1042=0,E1044=0),0,\nIF(AND(F1042<>0,E1044=0),(F1042/F$10),\nIF(AND(F1043<>0,E1044<>0),(E1044-(E1044/E1068))+(F1042/F$10),\nIF(E1068<1,0,(E1044-(E1044/E1068))))))","v":0},{"$f":"IF(AND(G1042=0,F1044=0),0,\nIF(AND(G1042<>0,F1044=0),(G1042/G$10),\nIF(AND(G1043<>0,F1044<>0),(F1044-(F1044/F1068))+(G1042/G$10),\nIF(F1068<1,0,(F1044-(F1044/F1068))))))","v":0},{"$f":"IF(AND(H1042=0,G1044=0),0,\nIF(AND(H1042<>0,G1044=0),(H1042/H$10),\nIF(AND(H1043<>0,G1044<>0),(G1044-(G1044/G1068))+(H1042/H$10),\nIF(G1068<1,0,(G1044-(G1044/G1068))))))","v":0},{"$f":"IF(AND(I1042=0,H1044=0),0,\nIF(AND(I1042<>0,H1044=0),(I1042/I$10),\nIF(AND(I1043<>0,H1044<>0),(H1044-(H1044/H1068))+(I1042/I$10),\nIF(H1068<1,0,(H1044-(H1044/H1068))))))","v":0},{"$f":"IF(AND(J1042=0,I1044=0),0,\nIF(AND(J1042<>0,I1044=0),(J1042/J$10),\nIF(AND(J1043<>0,I1044<>0),(I1044-(I1044/I1068))+(J1042/J$10),\nIF(I1068<1,0,(I1044-(I1044/I1068))))))","v":0},{"$f":"IF(AND(K1042=0,J1044=0),0,\nIF(AND(K1042<>0,J1044=0),(K1042/K$10),\nIF(AND(K1043<>0,J1044<>0),(J1044-(J1044/J1068))+(K1042/K$10),\nIF(J1068<1,0,(J1044-(J1044/J1068))))))","v":0},{"$f":"IF(AND(L1042=0,K1044=0),0,\nIF(AND(L1042<>0,K1044=0),(L1042/L$10),\nIF(AND(L1043<>0,K1044<>0),(K1044-(K1044/K1068))+(L1042/L$10),\nIF(K1068<1,0,(K1044-(K1044/K1068))))))","v":0},{"$f":"IF(AND(M1042=0,L1044=0),0,\nIF(AND(M1042<>0,L1044=0),(M1042/M$10),\nIF(AND(M1043<>0,L1044<>0),(L1044-(L1044/L1068))+(M1042/M$10),\nIF(L1068<1,0,(L1044-(L1044/L1068))))))","v":0},{"$f":"IF(AND(N1042=0,M1044=0),0,\nIF(AND(N1042<>0,M1044=0),(N1042/N$10),\nIF(AND(N1043<>0,M1044<>0),(M1044-(M1044/M1068))+(N1042/N$10),\nIF(M1068<1,0,(M1044-(M1044/M1068))))))","v":0},{"$f":"IF(AND(O1042=0,N1044=0),0,\nIF(AND(O1042<>0,N1044=0),(O1042/O$10),\nIF(AND(O1043<>0,N1044<>0),(N1044-(N1044/N1068))+(O1042/O$10),\nIF(N1068<1,0,(N1044-(N1044/N1068))))))","v":0},{"$f":"IF(AND(P1042=0,O1044=0),0,\nIF(AND(P1042<>0,O1044=0),(P1042/P$10),\nIF(AND(P1043<>0,O1044<>0),(O1044-(O1044/O1068))+(P1042/P$10),\nIF(O1068<1,0,(O1044-(O1044/O1068))))))","v":0},{"$f":"IF(AND(Q1042=0,P1044=0),0,\nIF(AND(Q1042<>0,P1044=0),(Q1042/Q$10),\nIF(AND(Q1043<>0,P1044<>0),(P1044-(P1044/P1068))+(Q1042/Q$10),\nIF(P1068<1,0,(P1044-(P1044/P1068))))))","v":0},{"$f":"IF(AND(R1042=0,Q1044=0),0,\nIF(AND(R1042<>0,Q1044=0),(R1042/R$10),\nIF(AND(R1043<>0,Q1044<>0),(Q1044-(Q1044/Q1068))+(R1042/R$10),\nIF(Q1068<1,0,(Q1044-(Q1044/Q1068))))))","v":0},{"$f":"IF(AND(S1042=0,R1044=0),0,\nIF(AND(S1042<>0,R1044=0),(S1042/S$10),\nIF(AND(S1043<>0,R1044<>0),(R1044-(R1044/R1068))+(S1042/S$10),\nIF(R1068<1,0,(R1044-(R1044/R1068))))))","v":0},{"$f":"IF(AND(T1042=0,S1044=0),0,\nIF(AND(T1042<>0,S1044=0),(T1042/T$10),\nIF(AND(T1043<>0,S1044<>0),(S1044-(S1044/S1068))+(T1042/T$10),\nIF(S1068<1,0,(S1044-(S1044/S1068))))))","v":0},{"$f":"IF(AND(U1042=0,T1044=0),0,\nIF(AND(U1042<>0,T1044=0),(U1042/U$10),\nIF(AND(U1043<>0,T1044<>0),(T1044-(T1044/T1068))+(U1042/U$10),\nIF(T1068<1,0,(T1044-(T1044/T1068))))))","v":0},{"$f":"IF(AND(V1042=0,U1044=0),0,\nIF(AND(V1042<>0,U1044=0),(V1042/V$10),\nIF(AND(V1043<>0,U1044<>0),(U1044-(U1044/U1068))+(V1042/V$10),\nIF(U1068<1,0,(U1044-(U1044/U1068))))))","v":0},{"$f":"IF(AND(W1042=0,V1044=0),0,\nIF(AND(W1042<>0,V1044=0),(W1042/W$10),\nIF(AND(W1043<>0,V1044<>0),(V1044-(V1044/V1068))+(W1042/W$10),\nIF(V1068<1,0,(V1044-(V1044/V1068))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1040/C$10","v":0},{"$f":"IF(C1069=\"n/a\",C1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,C1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,C1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(D1069=\"n/a\",D1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,D1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,D1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(E1069=\"n/a\",E1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,E1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,E1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(F1069=\"n/a\",F1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,F1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,F1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(G1069=\"n/a\",G1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,G1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,G1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(H1069=\"n/a\",H1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(I1069=\"n/a\",I1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,I1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,I1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(J1069=\"n/a\",J1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,J1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,J1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(K1069=\"n/a\",K1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,K1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,K1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(L1069=\"n/a\",L1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,L1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,L1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(M1069=\"n/a\",M1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,M1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,M1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(N1069=\"n/a\",N1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,N1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,N1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(O1069=\"n/a\",O1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,O1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,O1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(P1069=\"n/a\",P1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,P1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,P1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(Q1069=\"n/a\",Q1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,Q1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,Q1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(R1069=\"n/a\",R1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,R1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,R1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(S1069=\"n/a\",S1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,S1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,S1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(T1069=\"n/a\",T1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,T1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,T1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(U1069=\"n/a\",U1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,U1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,U1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},{"$f":"IF(V1069=\"n/a\",V1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,V1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,V1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1046)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1040*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1070=\"n/a\",D1046,IFERROR(IF((OFFSET($C1046,0,$A1046))<0,\nMIN(0,D1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046)))),\nMAX(0,D1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1040*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1071=\"n/a\",E1047,IFERROR(IF((OFFSET($C1047,0,$A1047))<0,\nMIN(0,E1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047)))),\nMAX(0,E1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1040*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1072=\"n/a\",F1048,IFERROR(IF((OFFSET($C1048,0,$A1048))<0,\nMIN(0,F1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048)))),\nMAX(0,F1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1040*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1073=\"n/a\",G1049,IFERROR(IF((OFFSET($C1049,0,$A1049))<0,\nMIN(0,G1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049)))),\nMAX(0,G1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1040*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1074=\"n/a\",H1050,IFERROR(IF((OFFSET($C1050,0,$A1050))<0,\nMIN(0,H1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050)))),\nMAX(0,H1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1040*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1075=\"n/a\",I1051,IFERROR(IF((OFFSET($C1051,0,$A1051))<0,\nMIN(0,I1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051)))),\nMAX(0,I1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1040*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1076=\"n/a\",J1052,IFERROR(IF((OFFSET($C1052,0,$A1052))<0,\nMIN(0,J1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052)))),\nMAX(0,J1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1040*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1077=\"n/a\",K1053,IFERROR(IF((OFFSET($C1053,0,$A1053))<0,\nMIN(0,K1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053)))),\nMAX(0,K1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1040*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1078=\"n/a\",L1054,IFERROR(IF((OFFSET($C1054,0,$A1054))<0,\nMIN(0,L1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054)))),\nMAX(0,L1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1040*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1079=\"n/a\",M1055,IFERROR(IF((OFFSET($C1055,0,$A1055))<0,\nMIN(0,M1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055)))),\nMAX(0,M1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1040*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1080=\"n/a\",N1056,IFERROR(IF((OFFSET($C1056,0,$A1056))<0,\nMIN(0,N1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056)))),\nMAX(0,N1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1040*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1081=\"n/a\",O1057,IFERROR(IF((OFFSET($C1057,0,$A1057))<0,\nMIN(0,O1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057)))),\nMAX(0,O1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1040*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1082=\"n/a\",P1058,IFERROR(IF((OFFSET($C1058,0,$A1058))<0,\nMIN(0,P1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058)))),\nMAX(0,P1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1040*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1083=\"n/a\",Q1059,IFERROR(IF((OFFSET($C1059,0,$A1059))<0,\nMIN(0,Q1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059)))),\nMAX(0,Q1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1040*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1084=\"n/a\",R1060,IFERROR(IF((OFFSET($C1060,0,$A1060))<0,\nMIN(0,R1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060)))),\nMAX(0,R1060-(OFFSET($C1060,0,$A1060)/(OFFSET($C1055,-$A1059,$A1060))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1040*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1085=\"n/a\",S1061,IFERROR(IF((OFFSET($C1061,0,$A1061))<0,\nMIN(0,S1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1056,-$A1060,$A1061)))),\nMAX(0,S1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1056,-$A1060,$A1061))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1040*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1086=\"n/a\",T1062,IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,T1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1057,-$A1061,$A1062)))),\nMAX(0,T1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1057,-$A1061,$A1062))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1040*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1087=\"n/a\",U1063,IFERROR(IF((OFFSET($C1063,0,$A1063))<0,\nMIN(0,U1063-(OFFSET($C1063,0,$A1063)/(OFFSET($C1058,-$A1062,$A1063)))),\nMAX(0,U1063-(OFFSET($C1063,0,$A1063)/(OFFSET($C1058,-$A1062,$A1063))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1040*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1088=\"n/a\",V1064,IFERROR(IF((OFFSET($C1064,0,$A1064))<0,\nMIN(0,V1064-(OFFSET($C1064,0,$A1064)/(OFFSET($C1059,-$A1063,$A1064)))),\nMAX(0,V1064-(OFFSET($C1064,0,$A1064)/(OFFSET($C1059,-$A1063,$A1064))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1065)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1040*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1068<1,D1042=0),0,\nIF(D1042=0,C1068-1,\nIF(C1068<1,D1043,\n(((C1068-1)*(C1044-(C1044/(C1068))))+((D1042/D$10)*D1043))/(D1044))))","v":0},{"$f":"IF(AND(D1068<1,E1042=0),0,\nIF(E1042=0,D1068-1,\nIF(D1068<1,E1043,\n(((D1068-1)*(D1044-(D1044/(D1068))))+((E1042/E$10)*E1043))/(E1044))))","v":0},{"$f":"IF(AND(E1068<1,F1042=0),0,\nIF(F1042=0,E1068-1,\nIF(E1068<1,F1043,\n(((E1068-1)*(E1044-(E1044/(E1068))))+((F1042/F$10)*F1043))/(F1044))))","v":0},{"$f":"IF(AND(F1068<1,G1042=0),0,\nIF(G1042=0,F1068-1,\nIF(F1068<1,G1043,\n(((F1068-1)*(F1044-(F1044/(F1068))))+((G1042/G$10)*G1043))/(G1044))))","v":0},{"$f":"IF(AND(G1068<1,H1042=0),0,\nIF(H1042=0,G1068-1,\nIF(G1068<1,H1043,\n(((G1068-1)*(G1044-(G1044/(G1068))))+((H1042/H$10)*H1043))/(H1044))))","v":0},{"$f":"IF(AND(H1068<1,I1042=0),0,\nIF(I1042=0,H1068-1,\nIF(H1068<1,I1043,\n(((H1068-1)*(H1044-(H1044/(H1068))))+((I1042/I$10)*I1043))/(I1044))))","v":0},{"$f":"IF(AND(I1068<1,J1042=0),0,\nIF(J1042=0,I1068-1,\nIF(I1068<1,J1043,\n(((I1068-1)*(I1044-(I1044/(I1068))))+((J1042/J$10)*J1043))/(J1044))))","v":0},{"$f":"IF(AND(J1068<1,K1042=0),0,\nIF(K1042=0,J1068-1,\nIF(J1068<1,K1043,\n(((J1068-1)*(J1044-(J1044/(J1068))))+((K1042/K$10)*K1043))/(K1044))))","v":0},{"$f":"IF(AND(K1068<1,L1042=0),0,\nIF(L1042=0,K1068-1,\nIF(K1068<1,L1043,\n(((K1068-1)*(K1044-(K1044/(K1068))))+((L1042/L$10)*L1043))/(L1044))))","v":0},{"$f":"IF(AND(L1068<1,M1042=0),0,\nIF(M1042=0,L1068-1,\nIF(L1068<1,M1043,\n(((L1068-1)*(L1044-(L1044/(L1068))))+((M1042/M$10)*M1043))/(M1044))))","v":0},{"$f":"IF(AND(M1068<1,N1042=0),0,\nIF(N1042=0,M1068-1,\nIF(M1068<1,N1043,\n(((M1068-1)*(M1044-(M1044/(M1068))))+((N1042/N$10)*N1043))/(N1044))))","v":0},{"$f":"IF(AND(N1068<1,O1042=0),0,\nIF(O1042=0,N1068-1,\nIF(N1068<1,O1043,\n(((N1068-1)*(N1044-(N1044/(N1068))))+((O1042/O$10)*O1043))/(O1044))))","v":0},{"$f":"IF(AND(O1068<1,P1042=0),0,\nIF(P1042=0,O1068-1,\nIF(O1068<1,P1043,\n(((O1068-1)*(O1044-(O1044/(O1068))))+((P1042/P$10)*P1043))/(P1044))))","v":0},{"$f":"IF(AND(P1068<1,Q1042=0),0,\nIF(Q1042=0,P1068-1,\nIF(P1068<1,Q1043,\n(((P1068-1)*(P1044-(P1044/(P1068))))+((Q1042/Q$10)*Q1043))/(Q1044))))","v":0},{"$f":"IF(AND(Q1068<1,R1042=0),0,\nIF(R1042=0,Q1068-1,\nIF(Q1068<1,R1043,\n(((Q1068-1)*(Q1044-(Q1044/(Q1068))))+((R1042/R$10)*R1043))/(R1044))))","v":0},{"$f":"IF(AND(R1068<1,S1042=0),0,\nIF(S1042=0,R1068-1,\nIF(R1068<1,S1043,\n(((R1068-1)*(R1044-(R1044/(R1068))))+((S1042/S$10)*S1043))/(S1044))))","v":0},{"$f":"IF(AND(S1068<1,T1042=0),0,\nIF(T1042=0,S1068-1,\nIF(S1068<1,T1043,\n(((S1068-1)*(S1044-(S1044/(S1068))))+((T1042/T$10)*T1043))/(T1044))))","v":0},{"$f":"IF(AND(T1068<1,U1042=0),0,\nIF(U1042=0,T1068-1,\nIF(T1068<1,U1043,\n(((T1068-1)*(T1044-(T1044/(T1068))))+((U1042/U$10)*U1043))/(U1044))))","v":0},{"$f":"IF(AND(U1068<1,V1042=0),0,\nIF(V1042=0,U1068-1,\nIF(U1068<1,V1043,\n(((U1068-1)*(U1044-(U1044/(U1068))))+((V1042/V$10)*V1043))/(V1044))))","v":0},{"$f":"IF(AND(V1068<1,W1042=0),0,\nIF(W1042=0,V1068-1,\nIF(V1068<1,W1043,\n(((V1068-1)*(V1044-(V1044/(V1068))))+((W1042/W$10)*W1043))/(W1044))))","v":0}]
[null,"RL Start RAB",{"$f":"C1041","v":0},{"$f":"IF(C1069=\"n/a\",\"n/a\",MAX(0,C1069-1))","v":0},{"$f":"IF(D1069=\"n/a\",\"n/a\",MAX(0,D1069-1))","v":0},{"$f":"IF(E1069=\"n/a\",\"n/a\",MAX(0,E1069-1))","v":0},{"$f":"IF(F1069=\"n/a\",\"n/a\",MAX(0,F1069-1))","v":0},{"$f":"IF(G1069=\"n/a\",\"n/a\",MAX(0,G1069-1))","v":0},{"$f":"IF(H1069=\"n/a\",\"n/a\",MAX(0,H1069-1))","v":0},{"$f":"IF(I1069=\"n/a\",\"n/a\",MAX(0,I1069-1))","v":0},{"$f":"IF(J1069=\"n/a\",\"n/a\",MAX(0,J1069-1))","v":0},{"$f":"IF(K1069=\"n/a\",\"n/a\",MAX(0,K1069-1))","v":0},{"$f":"IF(L1069=\"n/a\",\"n/a\",MAX(0,L1069-1))","v":0},{"$f":"IF(M1069=\"n/a\",\"n/a\",MAX(0,M1069-1))","v":0},{"$f":"IF(N1069=\"n/a\",\"n/a\",MAX(0,N1069-1))","v":0},{"$f":"IF(O1069=\"n/a\",\"n/a\",MAX(0,O1069-1))","v":0},{"$f":"IF(P1069=\"n/a\",\"n/a\",MAX(0,P1069-1))","v":0},{"$f":"IF(Q1069=\"n/a\",\"n/a\",MAX(0,Q1069-1))","v":0},{"$f":"IF(R1069=\"n/a\",\"n/a\",MAX(0,R1069-1))","v":0},{"$f":"IF(S1069=\"n/a\",\"n/a\",MAX(0,S1069-1))","v":0},{"$f":"IF(T1069=\"n/a\",\"n/a\",MAX(0,T1069-1))","v":0},{"$f":"IF(U1069=\"n/a\",\"n/a\",MAX(0,U1069-1))","v":0},{"$f":"IF(V1069=\"n/a\",\"n/a\",MAX(0,V1069-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1046)","v":"RL Capex 2014-15"},null,{"$f":"D1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1041","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1041","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1041","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1041","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1041","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1041","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1041","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1041","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1041","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1041","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1041","v":0},{"$f":"IF(V1088=\"n/a\",\"n/a\",MAX(0,V1088-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1041","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1041<>\"n/a\",C1041<>\"n/a\"),IF(SUM(C1044:C1066)=0,0,IF((SUMPRODUCT(C1044:C1066,C1068:C1090)/SUM(C1044:C1066))<0,1,(SUMPRODUCT(C1044:C1066,C1068:C1090)/SUM(C1044:C1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",D1041<>\"n/a\"),IF(SUM(D1044:D1066)=0,0,IF((SUMPRODUCT(D1044:D1066,D1068:D1090)/SUM(D1044:D1066))<0,1,(SUMPRODUCT(D1044:D1066,D1068:D1090)/SUM(D1044:D1066)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1041<>\"n/a\",E1041<>\"n/a\"),IF(SUM(E1044:E1066)=0,0,IF((SUMPRODUCT(E1044:E1066,E1068:E1090)/SUM(E1044:E1066))<0,1,(SUMPRODUCT(E1044:E1066,E1068:E1090)/SUM(E1044:E1066)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 21",{"$f":"VLOOKUP($A1093,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1093,1,12,\"\"))","v":21},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1094,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1094,0)-OFFSET('RFM input'!H$276,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1094,0)-OFFSET('RFM input'!I$276,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1094,0)-OFFSET('RFM input'!J$276,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1094,0)-OFFSET('RFM input'!K$276,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1094,0)-OFFSET('RFM input'!L$276,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1094,0)-OFFSET('RFM input'!M$276,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1094,0)-OFFSET('RFM input'!N$276,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1094,0)-OFFSET('RFM input'!O$276,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1094,0)-OFFSET('RFM input'!P$276,$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1094,0)-OFFSET('RFM input'!Q$276,$A1094,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1094,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1094,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1094,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1094,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1094,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1094,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1094,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1094,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1094,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1094,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1094,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1094,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1094,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1094,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1094,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1094,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1094,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1094,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1094,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1094,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1094,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1096=0,C1098=0),0,\nIF(AND(D1096<>0,C1098=0),(D1096/D$10),\nIF(AND(D1097<>0,C1098<>0),(C1098-(C1098/C1122))+(D1096/D$10),\nIF(C1122<1,0,(C1098-(C1098/C1122))))))","v":0},{"$f":"IF(AND(E1096=0,D1098=0),0,\nIF(AND(E1096<>0,D1098=0),(E1096/E$10),\nIF(AND(E1097<>0,D1098<>0),(D1098-(D1098/D1122))+(E1096/E$10),\nIF(D1122<1,0,(D1098-(D1098/D1122))))))","v":0},{"$f":"IF(AND(F1096=0,E1098=0),0,\nIF(AND(F1096<>0,E1098=0),(F1096/F$10),\nIF(AND(F1097<>0,E1098<>0),(E1098-(E1098/E1122))+(F1096/F$10),\nIF(E1122<1,0,(E1098-(E1098/E1122))))))","v":0},{"$f":"IF(AND(G1096=0,F1098=0),0,\nIF(AND(G1096<>0,F1098=0),(G1096/G$10),\nIF(AND(G1097<>0,F1098<>0),(F1098-(F1098/F1122))+(G1096/G$10),\nIF(F1122<1,0,(F1098-(F1098/F1122))))))","v":0},{"$f":"IF(AND(H1096=0,G1098=0),0,\nIF(AND(H1096<>0,G1098=0),(H1096/H$10),\nIF(AND(H1097<>0,G1098<>0),(G1098-(G1098/G1122))+(H1096/H$10),\nIF(G1122<1,0,(G1098-(G1098/G1122))))))","v":0},{"$f":"IF(AND(I1096=0,H1098=0),0,\nIF(AND(I1096<>0,H1098=0),(I1096/I$10),\nIF(AND(I1097<>0,H1098<>0),(H1098-(H1098/H1122))+(I1096/I$10),\nIF(H1122<1,0,(H1098-(H1098/H1122))))))","v":0},{"$f":"IF(AND(J1096=0,I1098=0),0,\nIF(AND(J1096<>0,I1098=0),(J1096/J$10),\nIF(AND(J1097<>0,I1098<>0),(I1098-(I1098/I1122))+(J1096/J$10),\nIF(I1122<1,0,(I1098-(I1098/I1122))))))","v":0},{"$f":"IF(AND(K1096=0,J1098=0),0,\nIF(AND(K1096<>0,J1098=0),(K1096/K$10),\nIF(AND(K1097<>0,J1098<>0),(J1098-(J1098/J1122))+(K1096/K$10),\nIF(J1122<1,0,(J1098-(J1098/J1122))))))","v":0},{"$f":"IF(AND(L1096=0,K1098=0),0,\nIF(AND(L1096<>0,K1098=0),(L1096/L$10),\nIF(AND(L1097<>0,K1098<>0),(K1098-(K1098/K1122))+(L1096/L$10),\nIF(K1122<1,0,(K1098-(K1098/K1122))))))","v":0},{"$f":"IF(AND(M1096=0,L1098=0),0,\nIF(AND(M1096<>0,L1098=0),(M1096/M$10),\nIF(AND(M1097<>0,L1098<>0),(L1098-(L1098/L1122))+(M1096/M$10),\nIF(L1122<1,0,(L1098-(L1098/L1122))))))","v":0},{"$f":"IF(AND(N1096=0,M1098=0),0,\nIF(AND(N1096<>0,M1098=0),(N1096/N$10),\nIF(AND(N1097<>0,M1098<>0),(M1098-(M1098/M1122))+(N1096/N$10),\nIF(M1122<1,0,(M1098-(M1098/M1122))))))","v":0},{"$f":"IF(AND(O1096=0,N1098=0),0,\nIF(AND(O1096<>0,N1098=0),(O1096/O$10),\nIF(AND(O1097<>0,N1098<>0),(N1098-(N1098/N1122))+(O1096/O$10),\nIF(N1122<1,0,(N1098-(N1098/N1122))))))","v":0},{"$f":"IF(AND(P1096=0,O1098=0),0,\nIF(AND(P1096<>0,O1098=0),(P1096/P$10),\nIF(AND(P1097<>0,O1098<>0),(O1098-(O1098/O1122))+(P1096/P$10),\nIF(O1122<1,0,(O1098-(O1098/O1122))))))","v":0},{"$f":"IF(AND(Q1096=0,P1098=0),0,\nIF(AND(Q1096<>0,P1098=0),(Q1096/Q$10),\nIF(AND(Q1097<>0,P1098<>0),(P1098-(P1098/P1122))+(Q1096/Q$10),\nIF(P1122<1,0,(P1098-(P1098/P1122))))))","v":0},{"$f":"IF(AND(R1096=0,Q1098=0),0,\nIF(AND(R1096<>0,Q1098=0),(R1096/R$10),\nIF(AND(R1097<>0,Q1098<>0),(Q1098-(Q1098/Q1122))+(R1096/R$10),\nIF(Q1122<1,0,(Q1098-(Q1098/Q1122))))))","v":0},{"$f":"IF(AND(S1096=0,R1098=0),0,\nIF(AND(S1096<>0,R1098=0),(S1096/S$10),\nIF(AND(S1097<>0,R1098<>0),(R1098-(R1098/R1122))+(S1096/S$10),\nIF(R1122<1,0,(R1098-(R1098/R1122))))))","v":0},{"$f":"IF(AND(T1096=0,S1098=0),0,\nIF(AND(T1096<>0,S1098=0),(T1096/T$10),\nIF(AND(T1097<>0,S1098<>0),(S1098-(S1098/S1122))+(T1096/T$10),\nIF(S1122<1,0,(S1098-(S1098/S1122))))))","v":0},{"$f":"IF(AND(U1096=0,T1098=0),0,\nIF(AND(U1096<>0,T1098=0),(U1096/U$10),\nIF(AND(U1097<>0,T1098<>0),(T1098-(T1098/T1122))+(U1096/U$10),\nIF(T1122<1,0,(T1098-(T1098/T1122))))))","v":0},{"$f":"IF(AND(V1096=0,U1098=0),0,\nIF(AND(V1096<>0,U1098=0),(V1096/V$10),\nIF(AND(V1097<>0,U1098<>0),(U1098-(U1098/U1122))+(V1096/V$10),\nIF(U1122<1,0,(U1098-(U1098/U1122))))))","v":0},{"$f":"IF(AND(W1096=0,V1098=0),0,\nIF(AND(W1096<>0,V1098=0),(W1096/W$10),\nIF(AND(W1097<>0,V1098<>0),(V1098-(V1098/V1122))+(W1096/W$10),\nIF(V1122<1,0,(V1098-(V1098/V1122))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1094/C$10","v":0},{"$f":"IF(C1123=\"n/a\",C1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,C1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,C1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(D1123=\"n/a\",D1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,D1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,D1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(E1123=\"n/a\",E1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,E1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,E1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(F1123=\"n/a\",F1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,F1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,F1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(G1123=\"n/a\",G1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,G1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,G1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(H1123=\"n/a\",H1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(I1123=\"n/a\",I1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,I1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,I1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(J1123=\"n/a\",J1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,J1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,J1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(K1123=\"n/a\",K1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,K1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,K1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(L1123=\"n/a\",L1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,L1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,L1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(M1123=\"n/a\",M1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,M1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,M1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(N1123=\"n/a\",N1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,N1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,N1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(O1123=\"n/a\",O1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,O1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,O1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(P1123=\"n/a\",P1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,P1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,P1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(Q1123=\"n/a\",Q1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,Q1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,Q1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(R1123=\"n/a\",R1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,R1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,R1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(S1123=\"n/a\",S1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,S1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,S1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(T1123=\"n/a\",T1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,T1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,T1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(U1123=\"n/a\",U1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,U1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,U1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},{"$f":"IF(V1123=\"n/a\",V1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,V1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,V1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1100)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1094*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1124=\"n/a\",D1100,IFERROR(IF((OFFSET($C1100,0,$A1100))<0,\nMIN(0,D1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100)))),\nMAX(0,D1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1094*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1125=\"n/a\",E1101,IFERROR(IF((OFFSET($C1101,0,$A1101))<0,\nMIN(0,E1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101)))),\nMAX(0,E1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1094*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1126=\"n/a\",F1102,IFERROR(IF((OFFSET($C1102,0,$A1102))<0,\nMIN(0,F1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102)))),\nMAX(0,F1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1094*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1127=\"n/a\",G1103,IFERROR(IF((OFFSET($C1103,0,$A1103))<0,\nMIN(0,G1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103)))),\nMAX(0,G1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1094*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1128=\"n/a\",H1104,IFERROR(IF((OFFSET($C1104,0,$A1104))<0,\nMIN(0,H1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104)))),\nMAX(0,H1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1094*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1129=\"n/a\",I1105,IFERROR(IF((OFFSET($C1105,0,$A1105))<0,\nMIN(0,I1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105)))),\nMAX(0,I1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1094*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1130=\"n/a\",J1106,IFERROR(IF((OFFSET($C1106,0,$A1106))<0,\nMIN(0,J1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106)))),\nMAX(0,J1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1094*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1131=\"n/a\",K1107,IFERROR(IF((OFFSET($C1107,0,$A1107))<0,\nMIN(0,K1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107)))),\nMAX(0,K1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1094*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1132=\"n/a\",L1108,IFERROR(IF((OFFSET($C1108,0,$A1108))<0,\nMIN(0,L1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108)))),\nMAX(0,L1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1094*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1133=\"n/a\",M1109,IFERROR(IF((OFFSET($C1109,0,$A1109))<0,\nMIN(0,M1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109)))),\nMAX(0,M1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1094*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1134=\"n/a\",N1110,IFERROR(IF((OFFSET($C1110,0,$A1110))<0,\nMIN(0,N1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110)))),\nMAX(0,N1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1094*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1135=\"n/a\",O1111,IFERROR(IF((OFFSET($C1111,0,$A1111))<0,\nMIN(0,O1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111)))),\nMAX(0,O1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1094*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1136=\"n/a\",P1112,IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,P1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112)))),\nMAX(0,P1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1094*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1137=\"n/a\",Q1113,IFERROR(IF((OFFSET($C1113,0,$A1113))<0,\nMIN(0,Q1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113)))),\nMAX(0,Q1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1094*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1138=\"n/a\",R1114,IFERROR(IF((OFFSET($C1114,0,$A1114))<0,\nMIN(0,R1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114)))),\nMAX(0,R1114-(OFFSET($C1114,0,$A1114)/(OFFSET($C1109,-$A1113,$A1114))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1094*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1139=\"n/a\",S1115,IFERROR(IF((OFFSET($C1115,0,$A1115))<0,\nMIN(0,S1115-(OFFSET($C1115,0,$A1115)/(OFFSET($C1110,-$A1114,$A1115)))),\nMAX(0,S1115-(OFFSET($C1115,0,$A1115)/(OFFSET($C1110,-$A1114,$A1115))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1094*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1140=\"n/a\",T1116,IFERROR(IF((OFFSET($C1116,0,$A1116))<0,\nMIN(0,T1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1111,-$A1115,$A1116)))),\nMAX(0,T1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1111,-$A1115,$A1116))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1094*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1141=\"n/a\",U1117,IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,U1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1112,-$A1116,$A1117)))),\nMAX(0,U1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1112,-$A1116,$A1117))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1094*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1142=\"n/a\",V1118,IFERROR(IF((OFFSET($C1118,0,$A1118))<0,\nMIN(0,V1118-(OFFSET($C1118,0,$A1118)/(OFFSET($C1113,-$A1117,$A1118)))),\nMAX(0,V1118-(OFFSET($C1118,0,$A1118)/(OFFSET($C1113,-$A1117,$A1118))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1119)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1094*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1122<1,D1096=0),0,\nIF(D1096=0,C1122-1,\nIF(C1122<1,D1097,\n(((C1122-1)*(C1098-(C1098/(C1122))))+((D1096/D$10)*D1097))/(D1098))))","v":0},{"$f":"IF(AND(D1122<1,E1096=0),0,\nIF(E1096=0,D1122-1,\nIF(D1122<1,E1097,\n(((D1122-1)*(D1098-(D1098/(D1122))))+((E1096/E$10)*E1097))/(E1098))))","v":0},{"$f":"IF(AND(E1122<1,F1096=0),0,\nIF(F1096=0,E1122-1,\nIF(E1122<1,F1097,\n(((E1122-1)*(E1098-(E1098/(E1122))))+((F1096/F$10)*F1097))/(F1098))))","v":0},{"$f":"IF(AND(F1122<1,G1096=0),0,\nIF(G1096=0,F1122-1,\nIF(F1122<1,G1097,\n(((F1122-1)*(F1098-(F1098/(F1122))))+((G1096/G$10)*G1097))/(G1098))))","v":0},{"$f":"IF(AND(G1122<1,H1096=0),0,\nIF(H1096=0,G1122-1,\nIF(G1122<1,H1097,\n(((G1122-1)*(G1098-(G1098/(G1122))))+((H1096/H$10)*H1097))/(H1098))))","v":0},{"$f":"IF(AND(H1122<1,I1096=0),0,\nIF(I1096=0,H1122-1,\nIF(H1122<1,I1097,\n(((H1122-1)*(H1098-(H1098/(H1122))))+((I1096/I$10)*I1097))/(I1098))))","v":0},{"$f":"IF(AND(I1122<1,J1096=0),0,\nIF(J1096=0,I1122-1,\nIF(I1122<1,J1097,\n(((I1122-1)*(I1098-(I1098/(I1122))))+((J1096/J$10)*J1097))/(J1098))))","v":0},{"$f":"IF(AND(J1122<1,K1096=0),0,\nIF(K1096=0,J1122-1,\nIF(J1122<1,K1097,\n(((J1122-1)*(J1098-(J1098/(J1122))))+((K1096/K$10)*K1097))/(K1098))))","v":0},{"$f":"IF(AND(K1122<1,L1096=0),0,\nIF(L1096=0,K1122-1,\nIF(K1122<1,L1097,\n(((K1122-1)*(K1098-(K1098/(K1122))))+((L1096/L$10)*L1097))/(L1098))))","v":0},{"$f":"IF(AND(L1122<1,M1096=0),0,\nIF(M1096=0,L1122-1,\nIF(L1122<1,M1097,\n(((L1122-1)*(L1098-(L1098/(L1122))))+((M1096/M$10)*M1097))/(M1098))))","v":0},{"$f":"IF(AND(M1122<1,N1096=0),0,\nIF(N1096=0,M1122-1,\nIF(M1122<1,N1097,\n(((M1122-1)*(M1098-(M1098/(M1122))))+((N1096/N$10)*N1097))/(N1098))))","v":0},{"$f":"IF(AND(N1122<1,O1096=0),0,\nIF(O1096=0,N1122-1,\nIF(N1122<1,O1097,\n(((N1122-1)*(N1098-(N1098/(N1122))))+((O1096/O$10)*O1097))/(O1098))))","v":0},{"$f":"IF(AND(O1122<1,P1096=0),0,\nIF(P1096=0,O1122-1,\nIF(O1122<1,P1097,\n(((O1122-1)*(O1098-(O1098/(O1122))))+((P1096/P$10)*P1097))/(P1098))))","v":0},{"$f":"IF(AND(P1122<1,Q1096=0),0,\nIF(Q1096=0,P1122-1,\nIF(P1122<1,Q1097,\n(((P1122-1)*(P1098-(P1098/(P1122))))+((Q1096/Q$10)*Q1097))/(Q1098))))","v":0},{"$f":"IF(AND(Q1122<1,R1096=0),0,\nIF(R1096=0,Q1122-1,\nIF(Q1122<1,R1097,\n(((Q1122-1)*(Q1098-(Q1098/(Q1122))))+((R1096/R$10)*R1097))/(R1098))))","v":0},{"$f":"IF(AND(R1122<1,S1096=0),0,\nIF(S1096=0,R1122-1,\nIF(R1122<1,S1097,\n(((R1122-1)*(R1098-(R1098/(R1122))))+((S1096/S$10)*S1097))/(S1098))))","v":0},{"$f":"IF(AND(S1122<1,T1096=0),0,\nIF(T1096=0,S1122-1,\nIF(S1122<1,T1097,\n(((S1122-1)*(S1098-(S1098/(S1122))))+((T1096/T$10)*T1097))/(T1098))))","v":0},{"$f":"IF(AND(T1122<1,U1096=0),0,\nIF(U1096=0,T1122-1,\nIF(T1122<1,U1097,\n(((T1122-1)*(T1098-(T1098/(T1122))))+((U1096/U$10)*U1097))/(U1098))))","v":0},{"$f":"IF(AND(U1122<1,V1096=0),0,\nIF(V1096=0,U1122-1,\nIF(U1122<1,V1097,\n(((U1122-1)*(U1098-(U1098/(U1122))))+((V1096/V$10)*V1097))/(V1098))))","v":0},{"$f":"IF(AND(V1122<1,W1096=0),0,\nIF(W1096=0,V1122-1,\nIF(V1122<1,W1097,\n(((V1122-1)*(V1098-(V1098/(V1122))))+((W1096/W$10)*W1097))/(W1098))))","v":0}]
[null,"RL Start RAB",{"$f":"C1095","v":0},{"$f":"IF(C1123=\"n/a\",\"n/a\",MAX(0,C1123-1))","v":0},{"$f":"IF(D1123=\"n/a\",\"n/a\",MAX(0,D1123-1))","v":0},{"$f":"IF(E1123=\"n/a\",\"n/a\",MAX(0,E1123-1))","v":0},{"$f":"IF(F1123=\"n/a\",\"n/a\",MAX(0,F1123-1))","v":0},{"$f":"IF(G1123=\"n/a\",\"n/a\",MAX(0,G1123-1))","v":0},{"$f":"IF(H1123=\"n/a\",\"n/a\",MAX(0,H1123-1))","v":0},{"$f":"IF(I1123=\"n/a\",\"n/a\",MAX(0,I1123-1))","v":0},{"$f":"IF(J1123=\"n/a\",\"n/a\",MAX(0,J1123-1))","v":0},{"$f":"IF(K1123=\"n/a\",\"n/a\",MAX(0,K1123-1))","v":0},{"$f":"IF(L1123=\"n/a\",\"n/a\",MAX(0,L1123-1))","v":0},{"$f":"IF(M1123=\"n/a\",\"n/a\",MAX(0,M1123-1))","v":0},{"$f":"IF(N1123=\"n/a\",\"n/a\",MAX(0,N1123-1))","v":0},{"$f":"IF(O1123=\"n/a\",\"n/a\",MAX(0,O1123-1))","v":0},{"$f":"IF(P1123=\"n/a\",\"n/a\",MAX(0,P1123-1))","v":0},{"$f":"IF(Q1123=\"n/a\",\"n/a\",MAX(0,Q1123-1))","v":0},{"$f":"IF(R1123=\"n/a\",\"n/a\",MAX(0,R1123-1))","v":0},{"$f":"IF(S1123=\"n/a\",\"n/a\",MAX(0,S1123-1))","v":0},{"$f":"IF(T1123=\"n/a\",\"n/a\",MAX(0,T1123-1))","v":0},{"$f":"IF(U1123=\"n/a\",\"n/a\",MAX(0,U1123-1))","v":0},{"$f":"IF(V1123=\"n/a\",\"n/a\",MAX(0,V1123-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1100)","v":"RL Capex 2014-15"},null,{"$f":"D1095","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1095","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1095","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1095","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1095","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1095","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1095","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1095","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1095","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1095","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1095","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1095","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1095","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1095","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1095","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1095","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1095","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1095","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1095","v":0},{"$f":"IF(V1142=\"n/a\",\"n/a\",MAX(0,V1142-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1095","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1095<>\"n/a\",C1095<>\"n/a\"),IF(SUM(C1098:C1120)=0,0,IF((SUMPRODUCT(C1098:C1120,C1122:C1144)/SUM(C1098:C1120))<0,1,(SUMPRODUCT(C1098:C1120,C1122:C1144)/SUM(C1098:C1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",D1095<>\"n/a\"),IF(SUM(D1098:D1120)=0,0,IF((SUMPRODUCT(D1098:D1120,D1122:D1144)/SUM(D1098:D1120))<0,1,(SUMPRODUCT(D1098:D1120,D1122:D1144)/SUM(D1098:D1120)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1095<>\"n/a\",E1095<>\"n/a\"),IF(SUM(E1098:E1120)=0,0,IF((SUMPRODUCT(E1098:E1120,E1122:E1144)/SUM(E1098:E1120))<0,1,(SUMPRODUCT(E1098:E1120,E1122:E1144)/SUM(E1098:E1120)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 22",{"$f":"VLOOKUP($A1147,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1147,1,12,\"\"))","v":22},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1148,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1148,0)-OFFSET('RFM input'!H$276,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1148,0)-OFFSET('RFM input'!I$276,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1148,0)-OFFSET('RFM input'!J$276,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1148,0)-OFFSET('RFM input'!K$276,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1148,0)-OFFSET('RFM input'!L$276,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1148,0)-OFFSET('RFM input'!M$276,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1148,0)-OFFSET('RFM input'!N$276,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1148,0)-OFFSET('RFM input'!O$276,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1148,0)-OFFSET('RFM input'!P$276,$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1148,0)-OFFSET('RFM input'!Q$276,$A1148,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1148,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1148,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1148,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1148,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1148,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1148,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1148,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1148,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1148,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1148,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1148,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1148,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1148,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1148,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1148,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1148,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1148,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1148,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1148,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1148,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1148,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1150=0,C1152=0),0,\nIF(AND(D1150<>0,C1152=0),(D1150/D$10),\nIF(AND(D1151<>0,C1152<>0),(C1152-(C1152/C1176))+(D1150/D$10),\nIF(C1176<1,0,(C1152-(C1152/C1176))))))","v":0},{"$f":"IF(AND(E1150=0,D1152=0),0,\nIF(AND(E1150<>0,D1152=0),(E1150/E$10),\nIF(AND(E1151<>0,D1152<>0),(D1152-(D1152/D1176))+(E1150/E$10),\nIF(D1176<1,0,(D1152-(D1152/D1176))))))","v":0},{"$f":"IF(AND(F1150=0,E1152=0),0,\nIF(AND(F1150<>0,E1152=0),(F1150/F$10),\nIF(AND(F1151<>0,E1152<>0),(E1152-(E1152/E1176))+(F1150/F$10),\nIF(E1176<1,0,(E1152-(E1152/E1176))))))","v":0},{"$f":"IF(AND(G1150=0,F1152=0),0,\nIF(AND(G1150<>0,F1152=0),(G1150/G$10),\nIF(AND(G1151<>0,F1152<>0),(F1152-(F1152/F1176))+(G1150/G$10),\nIF(F1176<1,0,(F1152-(F1152/F1176))))))","v":0},{"$f":"IF(AND(H1150=0,G1152=0),0,\nIF(AND(H1150<>0,G1152=0),(H1150/H$10),\nIF(AND(H1151<>0,G1152<>0),(G1152-(G1152/G1176))+(H1150/H$10),\nIF(G1176<1,0,(G1152-(G1152/G1176))))))","v":0},{"$f":"IF(AND(I1150=0,H1152=0),0,\nIF(AND(I1150<>0,H1152=0),(I1150/I$10),\nIF(AND(I1151<>0,H1152<>0),(H1152-(H1152/H1176))+(I1150/I$10),\nIF(H1176<1,0,(H1152-(H1152/H1176))))))","v":0},{"$f":"IF(AND(J1150=0,I1152=0),0,\nIF(AND(J1150<>0,I1152=0),(J1150/J$10),\nIF(AND(J1151<>0,I1152<>0),(I1152-(I1152/I1176))+(J1150/J$10),\nIF(I1176<1,0,(I1152-(I1152/I1176))))))","v":0},{"$f":"IF(AND(K1150=0,J1152=0),0,\nIF(AND(K1150<>0,J1152=0),(K1150/K$10),\nIF(AND(K1151<>0,J1152<>0),(J1152-(J1152/J1176))+(K1150/K$10),\nIF(J1176<1,0,(J1152-(J1152/J1176))))))","v":0},{"$f":"IF(AND(L1150=0,K1152=0),0,\nIF(AND(L1150<>0,K1152=0),(L1150/L$10),\nIF(AND(L1151<>0,K1152<>0),(K1152-(K1152/K1176))+(L1150/L$10),\nIF(K1176<1,0,(K1152-(K1152/K1176))))))","v":0},{"$f":"IF(AND(M1150=0,L1152=0),0,\nIF(AND(M1150<>0,L1152=0),(M1150/M$10),\nIF(AND(M1151<>0,L1152<>0),(L1152-(L1152/L1176))+(M1150/M$10),\nIF(L1176<1,0,(L1152-(L1152/L1176))))))","v":0},{"$f":"IF(AND(N1150=0,M1152=0),0,\nIF(AND(N1150<>0,M1152=0),(N1150/N$10),\nIF(AND(N1151<>0,M1152<>0),(M1152-(M1152/M1176))+(N1150/N$10),\nIF(M1176<1,0,(M1152-(M1152/M1176))))))","v":0},{"$f":"IF(AND(O1150=0,N1152=0),0,\nIF(AND(O1150<>0,N1152=0),(O1150/O$10),\nIF(AND(O1151<>0,N1152<>0),(N1152-(N1152/N1176))+(O1150/O$10),\nIF(N1176<1,0,(N1152-(N1152/N1176))))))","v":0},{"$f":"IF(AND(P1150=0,O1152=0),0,\nIF(AND(P1150<>0,O1152=0),(P1150/P$10),\nIF(AND(P1151<>0,O1152<>0),(O1152-(O1152/O1176))+(P1150/P$10),\nIF(O1176<1,0,(O1152-(O1152/O1176))))))","v":0},{"$f":"IF(AND(Q1150=0,P1152=0),0,\nIF(AND(Q1150<>0,P1152=0),(Q1150/Q$10),\nIF(AND(Q1151<>0,P1152<>0),(P1152-(P1152/P1176))+(Q1150/Q$10),\nIF(P1176<1,0,(P1152-(P1152/P1176))))))","v":0},{"$f":"IF(AND(R1150=0,Q1152=0),0,\nIF(AND(R1150<>0,Q1152=0),(R1150/R$10),\nIF(AND(R1151<>0,Q1152<>0),(Q1152-(Q1152/Q1176))+(R1150/R$10),\nIF(Q1176<1,0,(Q1152-(Q1152/Q1176))))))","v":0},{"$f":"IF(AND(S1150=0,R1152=0),0,\nIF(AND(S1150<>0,R1152=0),(S1150/S$10),\nIF(AND(S1151<>0,R1152<>0),(R1152-(R1152/R1176))+(S1150/S$10),\nIF(R1176<1,0,(R1152-(R1152/R1176))))))","v":0},{"$f":"IF(AND(T1150=0,S1152=0),0,\nIF(AND(T1150<>0,S1152=0),(T1150/T$10),\nIF(AND(T1151<>0,S1152<>0),(S1152-(S1152/S1176))+(T1150/T$10),\nIF(S1176<1,0,(S1152-(S1152/S1176))))))","v":0},{"$f":"IF(AND(U1150=0,T1152=0),0,\nIF(AND(U1150<>0,T1152=0),(U1150/U$10),\nIF(AND(U1151<>0,T1152<>0),(T1152-(T1152/T1176))+(U1150/U$10),\nIF(T1176<1,0,(T1152-(T1152/T1176))))))","v":0},{"$f":"IF(AND(V1150=0,U1152=0),0,\nIF(AND(V1150<>0,U1152=0),(V1150/V$10),\nIF(AND(V1151<>0,U1152<>0),(U1152-(U1152/U1176))+(V1150/V$10),\nIF(U1176<1,0,(U1152-(U1152/U1176))))))","v":0},{"$f":"IF(AND(W1150=0,V1152=0),0,\nIF(AND(W1150<>0,V1152=0),(W1150/W$10),\nIF(AND(W1151<>0,V1152<>0),(V1152-(V1152/V1176))+(W1150/W$10),\nIF(V1176<1,0,(V1152-(V1152/V1176))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1148/C$10","v":0},{"$f":"IF(C1177=\"n/a\",C1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,C1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,C1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(D1177=\"n/a\",D1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,D1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,D1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(E1177=\"n/a\",E1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,E1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,E1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(F1177=\"n/a\",F1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,F1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,F1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(G1177=\"n/a\",G1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,G1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,G1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(H1177=\"n/a\",H1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(I1177=\"n/a\",I1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,I1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,I1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(J1177=\"n/a\",J1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,J1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,J1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(K1177=\"n/a\",K1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,K1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,K1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(L1177=\"n/a\",L1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,L1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,L1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(M1177=\"n/a\",M1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,M1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,M1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(N1177=\"n/a\",N1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,N1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,N1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(O1177=\"n/a\",O1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,O1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,O1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(P1177=\"n/a\",P1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,P1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,P1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(Q1177=\"n/a\",Q1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,Q1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,Q1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(R1177=\"n/a\",R1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,R1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,R1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(S1177=\"n/a\",S1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,S1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,S1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(T1177=\"n/a\",T1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,T1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,T1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(U1177=\"n/a\",U1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,U1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,U1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},{"$f":"IF(V1177=\"n/a\",V1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,V1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,V1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1154)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1148*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1178=\"n/a\",D1154,IFERROR(IF((OFFSET($C1154,0,$A1154))<0,\nMIN(0,D1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154)))),\nMAX(0,D1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1148*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1179=\"n/a\",E1155,IFERROR(IF((OFFSET($C1155,0,$A1155))<0,\nMIN(0,E1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155)))),\nMAX(0,E1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1148*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1180=\"n/a\",F1156,IFERROR(IF((OFFSET($C1156,0,$A1156))<0,\nMIN(0,F1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156)))),\nMAX(0,F1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1148*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1181=\"n/a\",G1157,IFERROR(IF((OFFSET($C1157,0,$A1157))<0,\nMIN(0,G1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157)))),\nMAX(0,G1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1148*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1182=\"n/a\",H1158,IFERROR(IF((OFFSET($C1158,0,$A1158))<0,\nMIN(0,H1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158)))),\nMAX(0,H1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1148*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1183=\"n/a\",I1159,IFERROR(IF((OFFSET($C1159,0,$A1159))<0,\nMIN(0,I1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159)))),\nMAX(0,I1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1148*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1184=\"n/a\",J1160,IFERROR(IF((OFFSET($C1160,0,$A1160))<0,\nMIN(0,J1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160)))),\nMAX(0,J1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1148*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1185=\"n/a\",K1161,IFERROR(IF((OFFSET($C1161,0,$A1161))<0,\nMIN(0,K1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161)))),\nMAX(0,K1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1148*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1186=\"n/a\",L1162,IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,L1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162)))),\nMAX(0,L1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1148*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1187=\"n/a\",M1163,IFERROR(IF((OFFSET($C1163,0,$A1163))<0,\nMIN(0,M1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163)))),\nMAX(0,M1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1148*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1188=\"n/a\",N1164,IFERROR(IF((OFFSET($C1164,0,$A1164))<0,\nMIN(0,N1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164)))),\nMAX(0,N1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1148*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1189=\"n/a\",O1165,IFERROR(IF((OFFSET($C1165,0,$A1165))<0,\nMIN(0,O1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165)))),\nMAX(0,O1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1148*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1190=\"n/a\",P1166,IFERROR(IF((OFFSET($C1166,0,$A1166))<0,\nMIN(0,P1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166)))),\nMAX(0,P1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1148*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1191=\"n/a\",Q1167,IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,Q1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167)))),\nMAX(0,Q1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1148*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1192=\"n/a\",R1168,IFERROR(IF((OFFSET($C1168,0,$A1168))<0,\nMIN(0,R1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168)))),\nMAX(0,R1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1163,-$A1167,$A1168))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1148*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1193=\"n/a\",S1169,IFERROR(IF((OFFSET($C1169,0,$A1169))<0,\nMIN(0,S1169-(OFFSET($C1169,0,$A1169)/(OFFSET($C1164,-$A1168,$A1169)))),\nMAX(0,S1169-(OFFSET($C1169,0,$A1169)/(OFFSET($C1164,-$A1168,$A1169))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1148*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1194=\"n/a\",T1170,IFERROR(IF((OFFSET($C1170,0,$A1170))<0,\nMIN(0,T1170-(OFFSET($C1170,0,$A1170)/(OFFSET($C1165,-$A1169,$A1170)))),\nMAX(0,T1170-(OFFSET($C1170,0,$A1170)/(OFFSET($C1165,-$A1169,$A1170))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1148*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1195=\"n/a\",U1171,IFERROR(IF((OFFSET($C1171,0,$A1171))<0,\nMIN(0,U1171-(OFFSET($C1171,0,$A1171)/(OFFSET($C1166,-$A1170,$A1171)))),\nMAX(0,U1171-(OFFSET($C1171,0,$A1171)/(OFFSET($C1166,-$A1170,$A1171))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1148*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1196=\"n/a\",V1172,IFERROR(IF((OFFSET($C1172,0,$A1172))<0,\nMIN(0,V1172-(OFFSET($C1172,0,$A1172)/(OFFSET($C1167,-$A1171,$A1172)))),\nMAX(0,V1172-(OFFSET($C1172,0,$A1172)/(OFFSET($C1167,-$A1171,$A1172))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1173)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1148*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1176<1,D1150=0),0,\nIF(D1150=0,C1176-1,\nIF(C1176<1,D1151,\n(((C1176-1)*(C1152-(C1152/(C1176))))+((D1150/D$10)*D1151))/(D1152))))","v":0},{"$f":"IF(AND(D1176<1,E1150=0),0,\nIF(E1150=0,D1176-1,\nIF(D1176<1,E1151,\n(((D1176-1)*(D1152-(D1152/(D1176))))+((E1150/E$10)*E1151))/(E1152))))","v":0},{"$f":"IF(AND(E1176<1,F1150=0),0,\nIF(F1150=0,E1176-1,\nIF(E1176<1,F1151,\n(((E1176-1)*(E1152-(E1152/(E1176))))+((F1150/F$10)*F1151))/(F1152))))","v":0},{"$f":"IF(AND(F1176<1,G1150=0),0,\nIF(G1150=0,F1176-1,\nIF(F1176<1,G1151,\n(((F1176-1)*(F1152-(F1152/(F1176))))+((G1150/G$10)*G1151))/(G1152))))","v":0},{"$f":"IF(AND(G1176<1,H1150=0),0,\nIF(H1150=0,G1176-1,\nIF(G1176<1,H1151,\n(((G1176-1)*(G1152-(G1152/(G1176))))+((H1150/H$10)*H1151))/(H1152))))","v":0},{"$f":"IF(AND(H1176<1,I1150=0),0,\nIF(I1150=0,H1176-1,\nIF(H1176<1,I1151,\n(((H1176-1)*(H1152-(H1152/(H1176))))+((I1150/I$10)*I1151))/(I1152))))","v":0},{"$f":"IF(AND(I1176<1,J1150=0),0,\nIF(J1150=0,I1176-1,\nIF(I1176<1,J1151,\n(((I1176-1)*(I1152-(I1152/(I1176))))+((J1150/J$10)*J1151))/(J1152))))","v":0},{"$f":"IF(AND(J1176<1,K1150=0),0,\nIF(K1150=0,J1176-1,\nIF(J1176<1,K1151,\n(((J1176-1)*(J1152-(J1152/(J1176))))+((K1150/K$10)*K1151))/(K1152))))","v":0},{"$f":"IF(AND(K1176<1,L1150=0),0,\nIF(L1150=0,K1176-1,\nIF(K1176<1,L1151,\n(((K1176-1)*(K1152-(K1152/(K1176))))+((L1150/L$10)*L1151))/(L1152))))","v":0},{"$f":"IF(AND(L1176<1,M1150=0),0,\nIF(M1150=0,L1176-1,\nIF(L1176<1,M1151,\n(((L1176-1)*(L1152-(L1152/(L1176))))+((M1150/M$10)*M1151))/(M1152))))","v":0},{"$f":"IF(AND(M1176<1,N1150=0),0,\nIF(N1150=0,M1176-1,\nIF(M1176<1,N1151,\n(((M1176-1)*(M1152-(M1152/(M1176))))+((N1150/N$10)*N1151))/(N1152))))","v":0},{"$f":"IF(AND(N1176<1,O1150=0),0,\nIF(O1150=0,N1176-1,\nIF(N1176<1,O1151,\n(((N1176-1)*(N1152-(N1152/(N1176))))+((O1150/O$10)*O1151))/(O1152))))","v":0},{"$f":"IF(AND(O1176<1,P1150=0),0,\nIF(P1150=0,O1176-1,\nIF(O1176<1,P1151,\n(((O1176-1)*(O1152-(O1152/(O1176))))+((P1150/P$10)*P1151))/(P1152))))","v":0},{"$f":"IF(AND(P1176<1,Q1150=0),0,\nIF(Q1150=0,P1176-1,\nIF(P1176<1,Q1151,\n(((P1176-1)*(P1152-(P1152/(P1176))))+((Q1150/Q$10)*Q1151))/(Q1152))))","v":0},{"$f":"IF(AND(Q1176<1,R1150=0),0,\nIF(R1150=0,Q1176-1,\nIF(Q1176<1,R1151,\n(((Q1176-1)*(Q1152-(Q1152/(Q1176))))+((R1150/R$10)*R1151))/(R1152))))","v":0},{"$f":"IF(AND(R1176<1,S1150=0),0,\nIF(S1150=0,R1176-1,\nIF(R1176<1,S1151,\n(((R1176-1)*(R1152-(R1152/(R1176))))+((S1150/S$10)*S1151))/(S1152))))","v":0},{"$f":"IF(AND(S1176<1,T1150=0),0,\nIF(T1150=0,S1176-1,\nIF(S1176<1,T1151,\n(((S1176-1)*(S1152-(S1152/(S1176))))+((T1150/T$10)*T1151))/(T1152))))","v":0},{"$f":"IF(AND(T1176<1,U1150=0),0,\nIF(U1150=0,T1176-1,\nIF(T1176<1,U1151,\n(((T1176-1)*(T1152-(T1152/(T1176))))+((U1150/U$10)*U1151))/(U1152))))","v":0},{"$f":"IF(AND(U1176<1,V1150=0),0,\nIF(V1150=0,U1176-1,\nIF(U1176<1,V1151,\n(((U1176-1)*(U1152-(U1152/(U1176))))+((V1150/V$10)*V1151))/(V1152))))","v":0},{"$f":"IF(AND(V1176<1,W1150=0),0,\nIF(W1150=0,V1176-1,\nIF(V1176<1,W1151,\n(((V1176-1)*(V1152-(V1152/(V1176))))+((W1150/W$10)*W1151))/(W1152))))","v":0}]
[null,"RL Start RAB",{"$f":"C1149","v":0},{"$f":"IF(C1177=\"n/a\",\"n/a\",MAX(0,C1177-1))","v":0},{"$f":"IF(D1177=\"n/a\",\"n/a\",MAX(0,D1177-1))","v":0},{"$f":"IF(E1177=\"n/a\",\"n/a\",MAX(0,E1177-1))","v":0},{"$f":"IF(F1177=\"n/a\",\"n/a\",MAX(0,F1177-1))","v":0},{"$f":"IF(G1177=\"n/a\",\"n/a\",MAX(0,G1177-1))","v":0},{"$f":"IF(H1177=\"n/a\",\"n/a\",MAX(0,H1177-1))","v":0},{"$f":"IF(I1177=\"n/a\",\"n/a\",MAX(0,I1177-1))","v":0},{"$f":"IF(J1177=\"n/a\",\"n/a\",MAX(0,J1177-1))","v":0},{"$f":"IF(K1177=\"n/a\",\"n/a\",MAX(0,K1177-1))","v":0},{"$f":"IF(L1177=\"n/a\",\"n/a\",MAX(0,L1177-1))","v":0},{"$f":"IF(M1177=\"n/a\",\"n/a\",MAX(0,M1177-1))","v":0},{"$f":"IF(N1177=\"n/a\",\"n/a\",MAX(0,N1177-1))","v":0},{"$f":"IF(O1177=\"n/a\",\"n/a\",MAX(0,O1177-1))","v":0},{"$f":"IF(P1177=\"n/a\",\"n/a\",MAX(0,P1177-1))","v":0},{"$f":"IF(Q1177=\"n/a\",\"n/a\",MAX(0,Q1177-1))","v":0},{"$f":"IF(R1177=\"n/a\",\"n/a\",MAX(0,R1177-1))","v":0},{"$f":"IF(S1177=\"n/a\",\"n/a\",MAX(0,S1177-1))","v":0},{"$f":"IF(T1177=\"n/a\",\"n/a\",MAX(0,T1177-1))","v":0},{"$f":"IF(U1177=\"n/a\",\"n/a\",MAX(0,U1177-1))","v":0},{"$f":"IF(V1177=\"n/a\",\"n/a\",MAX(0,V1177-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1154)","v":"RL Capex 2014-15"},null,{"$f":"D1149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1149","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1149","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1149","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1149","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1149","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1149","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1149","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1149","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1149","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1149","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1149","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1149","v":0},{"$f":"IF(V1196=\"n/a\",\"n/a\",MAX(0,V1196-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1149","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1149<>\"n/a\",C1149<>\"n/a\"),IF(SUM(C1152:C1174)=0,0,IF((SUMPRODUCT(C1152:C1174,C1176:C1198)/SUM(C1152:C1174))<0,1,(SUMPRODUCT(C1152:C1174,C1176:C1198)/SUM(C1152:C1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",D1149<>\"n/a\"),IF(SUM(D1152:D1174)=0,0,IF((SUMPRODUCT(D1152:D1174,D1176:D1198)/SUM(D1152:D1174))<0,1,(SUMPRODUCT(D1152:D1174,D1176:D1198)/SUM(D1152:D1174)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1149<>\"n/a\",E1149<>\"n/a\"),IF(SUM(E1152:E1174)=0,0,IF((SUMPRODUCT(E1152:E1174,E1176:E1198)/SUM(E1152:E1174))<0,1,(SUMPRODUCT(E1152:E1174,E1176:E1198)/SUM(E1152:E1174)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 23",{"$f":"VLOOKUP($A1201,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1201,1,12,\"\"))","v":23},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1202,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1202,0)-OFFSET('RFM input'!H$276,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1202,0)-OFFSET('RFM input'!I$276,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1202,0)-OFFSET('RFM input'!J$276,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1202,0)-OFFSET('RFM input'!K$276,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1202,0)-OFFSET('RFM input'!L$276,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1202,0)-OFFSET('RFM input'!M$276,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1202,0)-OFFSET('RFM input'!N$276,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1202,0)-OFFSET('RFM input'!O$276,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1202,0)-OFFSET('RFM input'!P$276,$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1202,0)-OFFSET('RFM input'!Q$276,$A1202,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1202,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1202,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1202,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1202,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1202,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1202,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1202,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1202,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1202,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1202,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1202,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1202,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1202,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1202,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1202,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1202,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1202,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1202,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1202,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1202,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1202,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1204=0,C1206=0),0,\nIF(AND(D1204<>0,C1206=0),(D1204/D$10),\nIF(AND(D1205<>0,C1206<>0),(C1206-(C1206/C1230))+(D1204/D$10),\nIF(C1230<1,0,(C1206-(C1206/C1230))))))","v":0},{"$f":"IF(AND(E1204=0,D1206=0),0,\nIF(AND(E1204<>0,D1206=0),(E1204/E$10),\nIF(AND(E1205<>0,D1206<>0),(D1206-(D1206/D1230))+(E1204/E$10),\nIF(D1230<1,0,(D1206-(D1206/D1230))))))","v":0},{"$f":"IF(AND(F1204=0,E1206=0),0,\nIF(AND(F1204<>0,E1206=0),(F1204/F$10),\nIF(AND(F1205<>0,E1206<>0),(E1206-(E1206/E1230))+(F1204/F$10),\nIF(E1230<1,0,(E1206-(E1206/E1230))))))","v":0},{"$f":"IF(AND(G1204=0,F1206=0),0,\nIF(AND(G1204<>0,F1206=0),(G1204/G$10),\nIF(AND(G1205<>0,F1206<>0),(F1206-(F1206/F1230))+(G1204/G$10),\nIF(F1230<1,0,(F1206-(F1206/F1230))))))","v":0},{"$f":"IF(AND(H1204=0,G1206=0),0,\nIF(AND(H1204<>0,G1206=0),(H1204/H$10),\nIF(AND(H1205<>0,G1206<>0),(G1206-(G1206/G1230))+(H1204/H$10),\nIF(G1230<1,0,(G1206-(G1206/G1230))))))","v":0},{"$f":"IF(AND(I1204=0,H1206=0),0,\nIF(AND(I1204<>0,H1206=0),(I1204/I$10),\nIF(AND(I1205<>0,H1206<>0),(H1206-(H1206/H1230))+(I1204/I$10),\nIF(H1230<1,0,(H1206-(H1206/H1230))))))","v":0},{"$f":"IF(AND(J1204=0,I1206=0),0,\nIF(AND(J1204<>0,I1206=0),(J1204/J$10),\nIF(AND(J1205<>0,I1206<>0),(I1206-(I1206/I1230))+(J1204/J$10),\nIF(I1230<1,0,(I1206-(I1206/I1230))))))","v":0},{"$f":"IF(AND(K1204=0,J1206=0),0,\nIF(AND(K1204<>0,J1206=0),(K1204/K$10),\nIF(AND(K1205<>0,J1206<>0),(J1206-(J1206/J1230))+(K1204/K$10),\nIF(J1230<1,0,(J1206-(J1206/J1230))))))","v":0},{"$f":"IF(AND(L1204=0,K1206=0),0,\nIF(AND(L1204<>0,K1206=0),(L1204/L$10),\nIF(AND(L1205<>0,K1206<>0),(K1206-(K1206/K1230))+(L1204/L$10),\nIF(K1230<1,0,(K1206-(K1206/K1230))))))","v":0},{"$f":"IF(AND(M1204=0,L1206=0),0,\nIF(AND(M1204<>0,L1206=0),(M1204/M$10),\nIF(AND(M1205<>0,L1206<>0),(L1206-(L1206/L1230))+(M1204/M$10),\nIF(L1230<1,0,(L1206-(L1206/L1230))))))","v":0},{"$f":"IF(AND(N1204=0,M1206=0),0,\nIF(AND(N1204<>0,M1206=0),(N1204/N$10),\nIF(AND(N1205<>0,M1206<>0),(M1206-(M1206/M1230))+(N1204/N$10),\nIF(M1230<1,0,(M1206-(M1206/M1230))))))","v":0},{"$f":"IF(AND(O1204=0,N1206=0),0,\nIF(AND(O1204<>0,N1206=0),(O1204/O$10),\nIF(AND(O1205<>0,N1206<>0),(N1206-(N1206/N1230))+(O1204/O$10),\nIF(N1230<1,0,(N1206-(N1206/N1230))))))","v":0},{"$f":"IF(AND(P1204=0,O1206=0),0,\nIF(AND(P1204<>0,O1206=0),(P1204/P$10),\nIF(AND(P1205<>0,O1206<>0),(O1206-(O1206/O1230))+(P1204/P$10),\nIF(O1230<1,0,(O1206-(O1206/O1230))))))","v":0},{"$f":"IF(AND(Q1204=0,P1206=0),0,\nIF(AND(Q1204<>0,P1206=0),(Q1204/Q$10),\nIF(AND(Q1205<>0,P1206<>0),(P1206-(P1206/P1230))+(Q1204/Q$10),\nIF(P1230<1,0,(P1206-(P1206/P1230))))))","v":0},{"$f":"IF(AND(R1204=0,Q1206=0),0,\nIF(AND(R1204<>0,Q1206=0),(R1204/R$10),\nIF(AND(R1205<>0,Q1206<>0),(Q1206-(Q1206/Q1230))+(R1204/R$10),\nIF(Q1230<1,0,(Q1206-(Q1206/Q1230))))))","v":0},{"$f":"IF(AND(S1204=0,R1206=0),0,\nIF(AND(S1204<>0,R1206=0),(S1204/S$10),\nIF(AND(S1205<>0,R1206<>0),(R1206-(R1206/R1230))+(S1204/S$10),\nIF(R1230<1,0,(R1206-(R1206/R1230))))))","v":0},{"$f":"IF(AND(T1204=0,S1206=0),0,\nIF(AND(T1204<>0,S1206=0),(T1204/T$10),\nIF(AND(T1205<>0,S1206<>0),(S1206-(S1206/S1230))+(T1204/T$10),\nIF(S1230<1,0,(S1206-(S1206/S1230))))))","v":0},{"$f":"IF(AND(U1204=0,T1206=0),0,\nIF(AND(U1204<>0,T1206=0),(U1204/U$10),\nIF(AND(U1205<>0,T1206<>0),(T1206-(T1206/T1230))+(U1204/U$10),\nIF(T1230<1,0,(T1206-(T1206/T1230))))))","v":0},{"$f":"IF(AND(V1204=0,U1206=0),0,\nIF(AND(V1204<>0,U1206=0),(V1204/V$10),\nIF(AND(V1205<>0,U1206<>0),(U1206-(U1206/U1230))+(V1204/V$10),\nIF(U1230<1,0,(U1206-(U1206/U1230))))))","v":0},{"$f":"IF(AND(W1204=0,V1206=0),0,\nIF(AND(W1204<>0,V1206=0),(W1204/W$10),\nIF(AND(W1205<>0,V1206<>0),(V1206-(V1206/V1230))+(W1204/W$10),\nIF(V1230<1,0,(V1206-(V1206/V1230))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1202/C$10","v":0},{"$f":"IF(C1231=\"n/a\",C1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,C1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,C1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(D1231=\"n/a\",D1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,D1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,D1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(E1231=\"n/a\",E1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,E1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,E1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(F1231=\"n/a\",F1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,F1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,F1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(G1231=\"n/a\",G1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,G1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,G1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(H1231=\"n/a\",H1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(I1231=\"n/a\",I1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,I1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,I1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(J1231=\"n/a\",J1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,J1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,J1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(K1231=\"n/a\",K1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,K1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,K1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(L1231=\"n/a\",L1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,L1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,L1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(M1231=\"n/a\",M1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,M1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,M1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(N1231=\"n/a\",N1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,N1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,N1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(O1231=\"n/a\",O1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,O1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,O1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(P1231=\"n/a\",P1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,P1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,P1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(Q1231=\"n/a\",Q1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,Q1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,Q1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(R1231=\"n/a\",R1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,R1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,R1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(S1231=\"n/a\",S1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,S1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,S1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(T1231=\"n/a\",T1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,T1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,T1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(U1231=\"n/a\",U1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,U1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,U1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},{"$f":"IF(V1231=\"n/a\",V1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,V1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,V1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1208)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1202*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1232=\"n/a\",D1208,IFERROR(IF((OFFSET($C1208,0,$A1208))<0,\nMIN(0,D1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208)))),\nMAX(0,D1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1202*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1233=\"n/a\",E1209,IFERROR(IF((OFFSET($C1209,0,$A1209))<0,\nMIN(0,E1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209)))),\nMAX(0,E1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1202*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1234=\"n/a\",F1210,IFERROR(IF((OFFSET($C1210,0,$A1210))<0,\nMIN(0,F1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210)))),\nMAX(0,F1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1202*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1235=\"n/a\",G1211,IFERROR(IF((OFFSET($C1211,0,$A1211))<0,\nMIN(0,G1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211)))),\nMAX(0,G1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1202*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1236=\"n/a\",H1212,IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,H1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212)))),\nMAX(0,H1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1202*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1237=\"n/a\",I1213,IFERROR(IF((OFFSET($C1213,0,$A1213))<0,\nMIN(0,I1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213)))),\nMAX(0,I1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1202*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1238=\"n/a\",J1214,IFERROR(IF((OFFSET($C1214,0,$A1214))<0,\nMIN(0,J1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214)))),\nMAX(0,J1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1202*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1239=\"n/a\",K1215,IFERROR(IF((OFFSET($C1215,0,$A1215))<0,\nMIN(0,K1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215)))),\nMAX(0,K1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1202*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1240=\"n/a\",L1216,IFERROR(IF((OFFSET($C1216,0,$A1216))<0,\nMIN(0,L1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216)))),\nMAX(0,L1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1202*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1241=\"n/a\",M1217,IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,M1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217)))),\nMAX(0,M1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1202*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1242=\"n/a\",N1218,IFERROR(IF((OFFSET($C1218,0,$A1218))<0,\nMIN(0,N1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218)))),\nMAX(0,N1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1202*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1243=\"n/a\",O1219,IFERROR(IF((OFFSET($C1219,0,$A1219))<0,\nMIN(0,O1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219)))),\nMAX(0,O1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1202*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1244=\"n/a\",P1220,IFERROR(IF((OFFSET($C1220,0,$A1220))<0,\nMIN(0,P1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220)))),\nMAX(0,P1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1202*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1245=\"n/a\",Q1221,IFERROR(IF((OFFSET($C1221,0,$A1221))<0,\nMIN(0,Q1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221)))),\nMAX(0,Q1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1202*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1246=\"n/a\",R1222,IFERROR(IF((OFFSET($C1222,0,$A1222))<0,\nMIN(0,R1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222)))),\nMAX(0,R1222-(OFFSET($C1222,0,$A1222)/(OFFSET($C1217,-$A1221,$A1222))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1202*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1247=\"n/a\",S1223,IFERROR(IF((OFFSET($C1223,0,$A1223))<0,\nMIN(0,S1223-(OFFSET($C1223,0,$A1223)/(OFFSET($C1218,-$A1222,$A1223)))),\nMAX(0,S1223-(OFFSET($C1223,0,$A1223)/(OFFSET($C1218,-$A1222,$A1223))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1202*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1248=\"n/a\",T1224,IFERROR(IF((OFFSET($C1224,0,$A1224))<0,\nMIN(0,T1224-(OFFSET($C1224,0,$A1224)/(OFFSET($C1219,-$A1223,$A1224)))),\nMAX(0,T1224-(OFFSET($C1224,0,$A1224)/(OFFSET($C1219,-$A1223,$A1224))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1202*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1249=\"n/a\",U1225,IFERROR(IF((OFFSET($C1225,0,$A1225))<0,\nMIN(0,U1225-(OFFSET($C1225,0,$A1225)/(OFFSET($C1220,-$A1224,$A1225)))),\nMAX(0,U1225-(OFFSET($C1225,0,$A1225)/(OFFSET($C1220,-$A1224,$A1225))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1202*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1250=\"n/a\",V1226,IFERROR(IF((OFFSET($C1226,0,$A1226))<0,\nMIN(0,V1226-(OFFSET($C1226,0,$A1226)/(OFFSET($C1221,-$A1225,$A1226)))),\nMAX(0,V1226-(OFFSET($C1226,0,$A1226)/(OFFSET($C1221,-$A1225,$A1226))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1227)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1202*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1230<1,D1204=0),0,\nIF(D1204=0,C1230-1,\nIF(C1230<1,D1205,\n(((C1230-1)*(C1206-(C1206/(C1230))))+((D1204/D$10)*D1205))/(D1206))))","v":0},{"$f":"IF(AND(D1230<1,E1204=0),0,\nIF(E1204=0,D1230-1,\nIF(D1230<1,E1205,\n(((D1230-1)*(D1206-(D1206/(D1230))))+((E1204/E$10)*E1205))/(E1206))))","v":0},{"$f":"IF(AND(E1230<1,F1204=0),0,\nIF(F1204=0,E1230-1,\nIF(E1230<1,F1205,\n(((E1230-1)*(E1206-(E1206/(E1230))))+((F1204/F$10)*F1205))/(F1206))))","v":0},{"$f":"IF(AND(F1230<1,G1204=0),0,\nIF(G1204=0,F1230-1,\nIF(F1230<1,G1205,\n(((F1230-1)*(F1206-(F1206/(F1230))))+((G1204/G$10)*G1205))/(G1206))))","v":0},{"$f":"IF(AND(G1230<1,H1204=0),0,\nIF(H1204=0,G1230-1,\nIF(G1230<1,H1205,\n(((G1230-1)*(G1206-(G1206/(G1230))))+((H1204/H$10)*H1205))/(H1206))))","v":0},{"$f":"IF(AND(H1230<1,I1204=0),0,\nIF(I1204=0,H1230-1,\nIF(H1230<1,I1205,\n(((H1230-1)*(H1206-(H1206/(H1230))))+((I1204/I$10)*I1205))/(I1206))))","v":0},{"$f":"IF(AND(I1230<1,J1204=0),0,\nIF(J1204=0,I1230-1,\nIF(I1230<1,J1205,\n(((I1230-1)*(I1206-(I1206/(I1230))))+((J1204/J$10)*J1205))/(J1206))))","v":0},{"$f":"IF(AND(J1230<1,K1204=0),0,\nIF(K1204=0,J1230-1,\nIF(J1230<1,K1205,\n(((J1230-1)*(J1206-(J1206/(J1230))))+((K1204/K$10)*K1205))/(K1206))))","v":0},{"$f":"IF(AND(K1230<1,L1204=0),0,\nIF(L1204=0,K1230-1,\nIF(K1230<1,L1205,\n(((K1230-1)*(K1206-(K1206/(K1230))))+((L1204/L$10)*L1205))/(L1206))))","v":0},{"$f":"IF(AND(L1230<1,M1204=0),0,\nIF(M1204=0,L1230-1,\nIF(L1230<1,M1205,\n(((L1230-1)*(L1206-(L1206/(L1230))))+((M1204/M$10)*M1205))/(M1206))))","v":0},{"$f":"IF(AND(M1230<1,N1204=0),0,\nIF(N1204=0,M1230-1,\nIF(M1230<1,N1205,\n(((M1230-1)*(M1206-(M1206/(M1230))))+((N1204/N$10)*N1205))/(N1206))))","v":0},{"$f":"IF(AND(N1230<1,O1204=0),0,\nIF(O1204=0,N1230-1,\nIF(N1230<1,O1205,\n(((N1230-1)*(N1206-(N1206/(N1230))))+((O1204/O$10)*O1205))/(O1206))))","v":0},{"$f":"IF(AND(O1230<1,P1204=0),0,\nIF(P1204=0,O1230-1,\nIF(O1230<1,P1205,\n(((O1230-1)*(O1206-(O1206/(O1230))))+((P1204/P$10)*P1205))/(P1206))))","v":0},{"$f":"IF(AND(P1230<1,Q1204=0),0,\nIF(Q1204=0,P1230-1,\nIF(P1230<1,Q1205,\n(((P1230-1)*(P1206-(P1206/(P1230))))+((Q1204/Q$10)*Q1205))/(Q1206))))","v":0},{"$f":"IF(AND(Q1230<1,R1204=0),0,\nIF(R1204=0,Q1230-1,\nIF(Q1230<1,R1205,\n(((Q1230-1)*(Q1206-(Q1206/(Q1230))))+((R1204/R$10)*R1205))/(R1206))))","v":0},{"$f":"IF(AND(R1230<1,S1204=0),0,\nIF(S1204=0,R1230-1,\nIF(R1230<1,S1205,\n(((R1230-1)*(R1206-(R1206/(R1230))))+((S1204/S$10)*S1205))/(S1206))))","v":0},{"$f":"IF(AND(S1230<1,T1204=0),0,\nIF(T1204=0,S1230-1,\nIF(S1230<1,T1205,\n(((S1230-1)*(S1206-(S1206/(S1230))))+((T1204/T$10)*T1205))/(T1206))))","v":0},{"$f":"IF(AND(T1230<1,U1204=0),0,\nIF(U1204=0,T1230-1,\nIF(T1230<1,U1205,\n(((T1230-1)*(T1206-(T1206/(T1230))))+((U1204/U$10)*U1205))/(U1206))))","v":0},{"$f":"IF(AND(U1230<1,V1204=0),0,\nIF(V1204=0,U1230-1,\nIF(U1230<1,V1205,\n(((U1230-1)*(U1206-(U1206/(U1230))))+((V1204/V$10)*V1205))/(V1206))))","v":0},{"$f":"IF(AND(V1230<1,W1204=0),0,\nIF(W1204=0,V1230-1,\nIF(V1230<1,W1205,\n(((V1230-1)*(V1206-(V1206/(V1230))))+((W1204/W$10)*W1205))/(W1206))))","v":0}]
[null,"RL Start RAB",{"$f":"C1203","v":0},{"$f":"IF(C1231=\"n/a\",\"n/a\",MAX(0,C1231-1))","v":0},{"$f":"IF(D1231=\"n/a\",\"n/a\",MAX(0,D1231-1))","v":0},{"$f":"IF(E1231=\"n/a\",\"n/a\",MAX(0,E1231-1))","v":0},{"$f":"IF(F1231=\"n/a\",\"n/a\",MAX(0,F1231-1))","v":0},{"$f":"IF(G1231=\"n/a\",\"n/a\",MAX(0,G1231-1))","v":0},{"$f":"IF(H1231=\"n/a\",\"n/a\",MAX(0,H1231-1))","v":0},{"$f":"IF(I1231=\"n/a\",\"n/a\",MAX(0,I1231-1))","v":0},{"$f":"IF(J1231=\"n/a\",\"n/a\",MAX(0,J1231-1))","v":0},{"$f":"IF(K1231=\"n/a\",\"n/a\",MAX(0,K1231-1))","v":0},{"$f":"IF(L1231=\"n/a\",\"n/a\",MAX(0,L1231-1))","v":0},{"$f":"IF(M1231=\"n/a\",\"n/a\",MAX(0,M1231-1))","v":0},{"$f":"IF(N1231=\"n/a\",\"n/a\",MAX(0,N1231-1))","v":0},{"$f":"IF(O1231=\"n/a\",\"n/a\",MAX(0,O1231-1))","v":0},{"$f":"IF(P1231=\"n/a\",\"n/a\",MAX(0,P1231-1))","v":0},{"$f":"IF(Q1231=\"n/a\",\"n/a\",MAX(0,Q1231-1))","v":0},{"$f":"IF(R1231=\"n/a\",\"n/a\",MAX(0,R1231-1))","v":0},{"$f":"IF(S1231=\"n/a\",\"n/a\",MAX(0,S1231-1))","v":0},{"$f":"IF(T1231=\"n/a\",\"n/a\",MAX(0,T1231-1))","v":0},{"$f":"IF(U1231=\"n/a\",\"n/a\",MAX(0,U1231-1))","v":0},{"$f":"IF(V1231=\"n/a\",\"n/a\",MAX(0,V1231-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1208)","v":"RL Capex 2014-15"},null,{"$f":"D1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1203","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1203","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1203","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1203","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1203","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1203","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1203","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1203","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1203","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1203","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1203","v":0},{"$f":"IF(V1250=\"n/a\",\"n/a\",MAX(0,V1250-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1203","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1203<>\"n/a\",C1203<>\"n/a\"),IF(SUM(C1206:C1228)=0,0,IF((SUMPRODUCT(C1206:C1228,C1230:C1252)/SUM(C1206:C1228))<0,1,(SUMPRODUCT(C1206:C1228,C1230:C1252)/SUM(C1206:C1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",D1203<>\"n/a\"),IF(SUM(D1206:D1228)=0,0,IF((SUMPRODUCT(D1206:D1228,D1230:D1252)/SUM(D1206:D1228))<0,1,(SUMPRODUCT(D1206:D1228,D1230:D1252)/SUM(D1206:D1228)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1203<>\"n/a\",E1203<>\"n/a\"),IF(SUM(E1206:E1228)=0,0,IF((SUMPRODUCT(E1206:E1228,E1230:E1252)/SUM(E1206:E1228))<0,1,(SUMPRODUCT(E1206:E1228,E1230:E1252)/SUM(E1206:E1228)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 24",{"$f":"VLOOKUP($A1255,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1255,1,12,\"\"))","v":24},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1256,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1256,0)-OFFSET('RFM input'!H$276,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1256,0)-OFFSET('RFM input'!I$276,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1256,0)-OFFSET('RFM input'!J$276,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1256,0)-OFFSET('RFM input'!K$276,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1256,0)-OFFSET('RFM input'!L$276,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1256,0)-OFFSET('RFM input'!M$276,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1256,0)-OFFSET('RFM input'!N$276,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1256,0)-OFFSET('RFM input'!O$276,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1256,0)-OFFSET('RFM input'!P$276,$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1256,0)-OFFSET('RFM input'!Q$276,$A1256,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1256,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1256,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1256,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1256,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1256,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1256,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1256,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1256,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1256,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1256,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1256,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1256,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1256,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1256,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1256,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1256,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1256,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1256,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1256,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1256,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1256,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1258=0,C1260=0),0,\nIF(AND(D1258<>0,C1260=0),(D1258/D$10),\nIF(AND(D1259<>0,C1260<>0),(C1260-(C1260/C1284))+(D1258/D$10),\nIF(C1284<1,0,(C1260-(C1260/C1284))))))","v":0},{"$f":"IF(AND(E1258=0,D1260=0),0,\nIF(AND(E1258<>0,D1260=0),(E1258/E$10),\nIF(AND(E1259<>0,D1260<>0),(D1260-(D1260/D1284))+(E1258/E$10),\nIF(D1284<1,0,(D1260-(D1260/D1284))))))","v":0},{"$f":"IF(AND(F1258=0,E1260=0),0,\nIF(AND(F1258<>0,E1260=0),(F1258/F$10),\nIF(AND(F1259<>0,E1260<>0),(E1260-(E1260/E1284))+(F1258/F$10),\nIF(E1284<1,0,(E1260-(E1260/E1284))))))","v":0},{"$f":"IF(AND(G1258=0,F1260=0),0,\nIF(AND(G1258<>0,F1260=0),(G1258/G$10),\nIF(AND(G1259<>0,F1260<>0),(F1260-(F1260/F1284))+(G1258/G$10),\nIF(F1284<1,0,(F1260-(F1260/F1284))))))","v":0},{"$f":"IF(AND(H1258=0,G1260=0),0,\nIF(AND(H1258<>0,G1260=0),(H1258/H$10),\nIF(AND(H1259<>0,G1260<>0),(G1260-(G1260/G1284))+(H1258/H$10),\nIF(G1284<1,0,(G1260-(G1260/G1284))))))","v":0},{"$f":"IF(AND(I1258=0,H1260=0),0,\nIF(AND(I1258<>0,H1260=0),(I1258/I$10),\nIF(AND(I1259<>0,H1260<>0),(H1260-(H1260/H1284))+(I1258/I$10),\nIF(H1284<1,0,(H1260-(H1260/H1284))))))","v":0},{"$f":"IF(AND(J1258=0,I1260=0),0,\nIF(AND(J1258<>0,I1260=0),(J1258/J$10),\nIF(AND(J1259<>0,I1260<>0),(I1260-(I1260/I1284))+(J1258/J$10),\nIF(I1284<1,0,(I1260-(I1260/I1284))))))","v":0},{"$f":"IF(AND(K1258=0,J1260=0),0,\nIF(AND(K1258<>0,J1260=0),(K1258/K$10),\nIF(AND(K1259<>0,J1260<>0),(J1260-(J1260/J1284))+(K1258/K$10),\nIF(J1284<1,0,(J1260-(J1260/J1284))))))","v":0},{"$f":"IF(AND(L1258=0,K1260=0),0,\nIF(AND(L1258<>0,K1260=0),(L1258/L$10),\nIF(AND(L1259<>0,K1260<>0),(K1260-(K1260/K1284))+(L1258/L$10),\nIF(K1284<1,0,(K1260-(K1260/K1284))))))","v":0},{"$f":"IF(AND(M1258=0,L1260=0),0,\nIF(AND(M1258<>0,L1260=0),(M1258/M$10),\nIF(AND(M1259<>0,L1260<>0),(L1260-(L1260/L1284))+(M1258/M$10),\nIF(L1284<1,0,(L1260-(L1260/L1284))))))","v":0},{"$f":"IF(AND(N1258=0,M1260=0),0,\nIF(AND(N1258<>0,M1260=0),(N1258/N$10),\nIF(AND(N1259<>0,M1260<>0),(M1260-(M1260/M1284))+(N1258/N$10),\nIF(M1284<1,0,(M1260-(M1260/M1284))))))","v":0},{"$f":"IF(AND(O1258=0,N1260=0),0,\nIF(AND(O1258<>0,N1260=0),(O1258/O$10),\nIF(AND(O1259<>0,N1260<>0),(N1260-(N1260/N1284))+(O1258/O$10),\nIF(N1284<1,0,(N1260-(N1260/N1284))))))","v":0},{"$f":"IF(AND(P1258=0,O1260=0),0,\nIF(AND(P1258<>0,O1260=0),(P1258/P$10),\nIF(AND(P1259<>0,O1260<>0),(O1260-(O1260/O1284))+(P1258/P$10),\nIF(O1284<1,0,(O1260-(O1260/O1284))))))","v":0},{"$f":"IF(AND(Q1258=0,P1260=0),0,\nIF(AND(Q1258<>0,P1260=0),(Q1258/Q$10),\nIF(AND(Q1259<>0,P1260<>0),(P1260-(P1260/P1284))+(Q1258/Q$10),\nIF(P1284<1,0,(P1260-(P1260/P1284))))))","v":0},{"$f":"IF(AND(R1258=0,Q1260=0),0,\nIF(AND(R1258<>0,Q1260=0),(R1258/R$10),\nIF(AND(R1259<>0,Q1260<>0),(Q1260-(Q1260/Q1284))+(R1258/R$10),\nIF(Q1284<1,0,(Q1260-(Q1260/Q1284))))))","v":0},{"$f":"IF(AND(S1258=0,R1260=0),0,\nIF(AND(S1258<>0,R1260=0),(S1258/S$10),\nIF(AND(S1259<>0,R1260<>0),(R1260-(R1260/R1284))+(S1258/S$10),\nIF(R1284<1,0,(R1260-(R1260/R1284))))))","v":0},{"$f":"IF(AND(T1258=0,S1260=0),0,\nIF(AND(T1258<>0,S1260=0),(T1258/T$10),\nIF(AND(T1259<>0,S1260<>0),(S1260-(S1260/S1284))+(T1258/T$10),\nIF(S1284<1,0,(S1260-(S1260/S1284))))))","v":0},{"$f":"IF(AND(U1258=0,T1260=0),0,\nIF(AND(U1258<>0,T1260=0),(U1258/U$10),\nIF(AND(U1259<>0,T1260<>0),(T1260-(T1260/T1284))+(U1258/U$10),\nIF(T1284<1,0,(T1260-(T1260/T1284))))))","v":0},{"$f":"IF(AND(V1258=0,U1260=0),0,\nIF(AND(V1258<>0,U1260=0),(V1258/V$10),\nIF(AND(V1259<>0,U1260<>0),(U1260-(U1260/U1284))+(V1258/V$10),\nIF(U1284<1,0,(U1260-(U1260/U1284))))))","v":0},{"$f":"IF(AND(W1258=0,V1260=0),0,\nIF(AND(W1258<>0,V1260=0),(W1258/W$10),\nIF(AND(W1259<>0,V1260<>0),(V1260-(V1260/V1284))+(W1258/W$10),\nIF(V1284<1,0,(V1260-(V1260/V1284))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1256/C$10","v":0},{"$f":"IF(C1285=\"n/a\",C1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,C1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,C1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(D1285=\"n/a\",D1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,D1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,D1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(E1285=\"n/a\",E1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,E1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,E1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(F1285=\"n/a\",F1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,F1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,F1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(G1285=\"n/a\",G1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,G1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,G1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(H1285=\"n/a\",H1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(I1285=\"n/a\",I1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,I1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,I1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(J1285=\"n/a\",J1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,J1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,J1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(K1285=\"n/a\",K1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,K1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,K1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(L1285=\"n/a\",L1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,L1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,L1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(M1285=\"n/a\",M1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,M1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,M1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(N1285=\"n/a\",N1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,N1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,N1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(O1285=\"n/a\",O1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,O1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,O1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(P1285=\"n/a\",P1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,P1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,P1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(Q1285=\"n/a\",Q1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,Q1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,Q1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(R1285=\"n/a\",R1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,R1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,R1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(S1285=\"n/a\",S1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,S1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,S1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(T1285=\"n/a\",T1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,T1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,T1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(U1285=\"n/a\",U1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,U1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,U1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},{"$f":"IF(V1285=\"n/a\",V1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,V1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,V1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1262)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1256*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1286=\"n/a\",D1262,IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,D1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262)))),\nMAX(0,D1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1256*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1287=\"n/a\",E1263,IFERROR(IF((OFFSET($C1263,0,$A1263))<0,\nMIN(0,E1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263)))),\nMAX(0,E1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1256*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1288=\"n/a\",F1264,IFERROR(IF((OFFSET($C1264,0,$A1264))<0,\nMIN(0,F1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264)))),\nMAX(0,F1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1256*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1289=\"n/a\",G1265,IFERROR(IF((OFFSET($C1265,0,$A1265))<0,\nMIN(0,G1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265)))),\nMAX(0,G1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1256*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1290=\"n/a\",H1266,IFERROR(IF((OFFSET($C1266,0,$A1266))<0,\nMIN(0,H1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266)))),\nMAX(0,H1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1256*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1291=\"n/a\",I1267,IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,I1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267)))),\nMAX(0,I1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1256*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1292=\"n/a\",J1268,IFERROR(IF((OFFSET($C1268,0,$A1268))<0,\nMIN(0,J1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268)))),\nMAX(0,J1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1256*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1293=\"n/a\",K1269,IFERROR(IF((OFFSET($C1269,0,$A1269))<0,\nMIN(0,K1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269)))),\nMAX(0,K1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1256*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1294=\"n/a\",L1270,IFERROR(IF((OFFSET($C1270,0,$A1270))<0,\nMIN(0,L1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270)))),\nMAX(0,L1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1256*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1295=\"n/a\",M1271,IFERROR(IF((OFFSET($C1271,0,$A1271))<0,\nMIN(0,M1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271)))),\nMAX(0,M1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1256*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1296=\"n/a\",N1272,IFERROR(IF((OFFSET($C1272,0,$A1272))<0,\nMIN(0,N1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272)))),\nMAX(0,N1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1256*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1297=\"n/a\",O1273,IFERROR(IF((OFFSET($C1273,0,$A1273))<0,\nMIN(0,O1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273)))),\nMAX(0,O1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1256*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1298=\"n/a\",P1274,IFERROR(IF((OFFSET($C1274,0,$A1274))<0,\nMIN(0,P1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274)))),\nMAX(0,P1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1256*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1299=\"n/a\",Q1275,IFERROR(IF((OFFSET($C1275,0,$A1275))<0,\nMIN(0,Q1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275)))),\nMAX(0,Q1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1256*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1300=\"n/a\",R1276,IFERROR(IF((OFFSET($C1276,0,$A1276))<0,\nMIN(0,R1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276)))),\nMAX(0,R1276-(OFFSET($C1276,0,$A1276)/(OFFSET($C1271,-$A1275,$A1276))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1256*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1301=\"n/a\",S1277,IFERROR(IF((OFFSET($C1277,0,$A1277))<0,\nMIN(0,S1277-(OFFSET($C1277,0,$A1277)/(OFFSET($C1272,-$A1276,$A1277)))),\nMAX(0,S1277-(OFFSET($C1277,0,$A1277)/(OFFSET($C1272,-$A1276,$A1277))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1256*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1302=\"n/a\",T1278,IFERROR(IF((OFFSET($C1278,0,$A1278))<0,\nMIN(0,T1278-(OFFSET($C1278,0,$A1278)/(OFFSET($C1273,-$A1277,$A1278)))),\nMAX(0,T1278-(OFFSET($C1278,0,$A1278)/(OFFSET($C1273,-$A1277,$A1278))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1256*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1303=\"n/a\",U1279,IFERROR(IF((OFFSET($C1279,0,$A1279))<0,\nMIN(0,U1279-(OFFSET($C1279,0,$A1279)/(OFFSET($C1274,-$A1278,$A1279)))),\nMAX(0,U1279-(OFFSET($C1279,0,$A1279)/(OFFSET($C1274,-$A1278,$A1279))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1256*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1304=\"n/a\",V1280,IFERROR(IF((OFFSET($C1280,0,$A1280))<0,\nMIN(0,V1280-(OFFSET($C1280,0,$A1280)/(OFFSET($C1275,-$A1279,$A1280)))),\nMAX(0,V1280-(OFFSET($C1280,0,$A1280)/(OFFSET($C1275,-$A1279,$A1280))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1281)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1256*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1284<1,D1258=0),0,\nIF(D1258=0,C1284-1,\nIF(C1284<1,D1259,\n(((C1284-1)*(C1260-(C1260/(C1284))))+((D1258/D$10)*D1259))/(D1260))))","v":0},{"$f":"IF(AND(D1284<1,E1258=0),0,\nIF(E1258=0,D1284-1,\nIF(D1284<1,E1259,\n(((D1284-1)*(D1260-(D1260/(D1284))))+((E1258/E$10)*E1259))/(E1260))))","v":0},{"$f":"IF(AND(E1284<1,F1258=0),0,\nIF(F1258=0,E1284-1,\nIF(E1284<1,F1259,\n(((E1284-1)*(E1260-(E1260/(E1284))))+((F1258/F$10)*F1259))/(F1260))))","v":0},{"$f":"IF(AND(F1284<1,G1258=0),0,\nIF(G1258=0,F1284-1,\nIF(F1284<1,G1259,\n(((F1284-1)*(F1260-(F1260/(F1284))))+((G1258/G$10)*G1259))/(G1260))))","v":0},{"$f":"IF(AND(G1284<1,H1258=0),0,\nIF(H1258=0,G1284-1,\nIF(G1284<1,H1259,\n(((G1284-1)*(G1260-(G1260/(G1284))))+((H1258/H$10)*H1259))/(H1260))))","v":0},{"$f":"IF(AND(H1284<1,I1258=0),0,\nIF(I1258=0,H1284-1,\nIF(H1284<1,I1259,\n(((H1284-1)*(H1260-(H1260/(H1284))))+((I1258/I$10)*I1259))/(I1260))))","v":0},{"$f":"IF(AND(I1284<1,J1258=0),0,\nIF(J1258=0,I1284-1,\nIF(I1284<1,J1259,\n(((I1284-1)*(I1260-(I1260/(I1284))))+((J1258/J$10)*J1259))/(J1260))))","v":0},{"$f":"IF(AND(J1284<1,K1258=0),0,\nIF(K1258=0,J1284-1,\nIF(J1284<1,K1259,\n(((J1284-1)*(J1260-(J1260/(J1284))))+((K1258/K$10)*K1259))/(K1260))))","v":0},{"$f":"IF(AND(K1284<1,L1258=0),0,\nIF(L1258=0,K1284-1,\nIF(K1284<1,L1259,\n(((K1284-1)*(K1260-(K1260/(K1284))))+((L1258/L$10)*L1259))/(L1260))))","v":0},{"$f":"IF(AND(L1284<1,M1258=0),0,\nIF(M1258=0,L1284-1,\nIF(L1284<1,M1259,\n(((L1284-1)*(L1260-(L1260/(L1284))))+((M1258/M$10)*M1259))/(M1260))))","v":0},{"$f":"IF(AND(M1284<1,N1258=0),0,\nIF(N1258=0,M1284-1,\nIF(M1284<1,N1259,\n(((M1284-1)*(M1260-(M1260/(M1284))))+((N1258/N$10)*N1259))/(N1260))))","v":0},{"$f":"IF(AND(N1284<1,O1258=0),0,\nIF(O1258=0,N1284-1,\nIF(N1284<1,O1259,\n(((N1284-1)*(N1260-(N1260/(N1284))))+((O1258/O$10)*O1259))/(O1260))))","v":0},{"$f":"IF(AND(O1284<1,P1258=0),0,\nIF(P1258=0,O1284-1,\nIF(O1284<1,P1259,\n(((O1284-1)*(O1260-(O1260/(O1284))))+((P1258/P$10)*P1259))/(P1260))))","v":0},{"$f":"IF(AND(P1284<1,Q1258=0),0,\nIF(Q1258=0,P1284-1,\nIF(P1284<1,Q1259,\n(((P1284-1)*(P1260-(P1260/(P1284))))+((Q1258/Q$10)*Q1259))/(Q1260))))","v":0},{"$f":"IF(AND(Q1284<1,R1258=0),0,\nIF(R1258=0,Q1284-1,\nIF(Q1284<1,R1259,\n(((Q1284-1)*(Q1260-(Q1260/(Q1284))))+((R1258/R$10)*R1259))/(R1260))))","v":0},{"$f":"IF(AND(R1284<1,S1258=0),0,\nIF(S1258=0,R1284-1,\nIF(R1284<1,S1259,\n(((R1284-1)*(R1260-(R1260/(R1284))))+((S1258/S$10)*S1259))/(S1260))))","v":0},{"$f":"IF(AND(S1284<1,T1258=0),0,\nIF(T1258=0,S1284-1,\nIF(S1284<1,T1259,\n(((S1284-1)*(S1260-(S1260/(S1284))))+((T1258/T$10)*T1259))/(T1260))))","v":0},{"$f":"IF(AND(T1284<1,U1258=0),0,\nIF(U1258=0,T1284-1,\nIF(T1284<1,U1259,\n(((T1284-1)*(T1260-(T1260/(T1284))))+((U1258/U$10)*U1259))/(U1260))))","v":0},{"$f":"IF(AND(U1284<1,V1258=0),0,\nIF(V1258=0,U1284-1,\nIF(U1284<1,V1259,\n(((U1284-1)*(U1260-(U1260/(U1284))))+((V1258/V$10)*V1259))/(V1260))))","v":0},{"$f":"IF(AND(V1284<1,W1258=0),0,\nIF(W1258=0,V1284-1,\nIF(V1284<1,W1259,\n(((V1284-1)*(V1260-(V1260/(V1284))))+((W1258/W$10)*W1259))/(W1260))))","v":0}]
[null,"RL Start RAB",{"$f":"C1257","v":0},{"$f":"IF(C1285=\"n/a\",\"n/a\",MAX(0,C1285-1))","v":0},{"$f":"IF(D1285=\"n/a\",\"n/a\",MAX(0,D1285-1))","v":0},{"$f":"IF(E1285=\"n/a\",\"n/a\",MAX(0,E1285-1))","v":0},{"$f":"IF(F1285=\"n/a\",\"n/a\",MAX(0,F1285-1))","v":0},{"$f":"IF(G1285=\"n/a\",\"n/a\",MAX(0,G1285-1))","v":0},{"$f":"IF(H1285=\"n/a\",\"n/a\",MAX(0,H1285-1))","v":0},{"$f":"IF(I1285=\"n/a\",\"n/a\",MAX(0,I1285-1))","v":0},{"$f":"IF(J1285=\"n/a\",\"n/a\",MAX(0,J1285-1))","v":0},{"$f":"IF(K1285=\"n/a\",\"n/a\",MAX(0,K1285-1))","v":0},{"$f":"IF(L1285=\"n/a\",\"n/a\",MAX(0,L1285-1))","v":0},{"$f":"IF(M1285=\"n/a\",\"n/a\",MAX(0,M1285-1))","v":0},{"$f":"IF(N1285=\"n/a\",\"n/a\",MAX(0,N1285-1))","v":0},{"$f":"IF(O1285=\"n/a\",\"n/a\",MAX(0,O1285-1))","v":0},{"$f":"IF(P1285=\"n/a\",\"n/a\",MAX(0,P1285-1))","v":0},{"$f":"IF(Q1285=\"n/a\",\"n/a\",MAX(0,Q1285-1))","v":0},{"$f":"IF(R1285=\"n/a\",\"n/a\",MAX(0,R1285-1))","v":0},{"$f":"IF(S1285=\"n/a\",\"n/a\",MAX(0,S1285-1))","v":0},{"$f":"IF(T1285=\"n/a\",\"n/a\",MAX(0,T1285-1))","v":0},{"$f":"IF(U1285=\"n/a\",\"n/a\",MAX(0,U1285-1))","v":0},{"$f":"IF(V1285=\"n/a\",\"n/a\",MAX(0,V1285-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1262)","v":"RL Capex 2014-15"},null,{"$f":"D1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1257","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1257","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1257","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1257","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1257","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1257","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1257","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1257","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1257","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1257","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1257","v":0},{"$f":"IF(V1304=\"n/a\",\"n/a\",MAX(0,V1304-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1257","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1257<>\"n/a\",C1257<>\"n/a\"),IF(SUM(C1260:C1282)=0,0,IF((SUMPRODUCT(C1260:C1282,C1284:C1306)/SUM(C1260:C1282))<0,1,(SUMPRODUCT(C1260:C1282,C1284:C1306)/SUM(C1260:C1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",D1257<>\"n/a\"),IF(SUM(D1260:D1282)=0,0,IF((SUMPRODUCT(D1260:D1282,D1284:D1306)/SUM(D1260:D1282))<0,1,(SUMPRODUCT(D1260:D1282,D1284:D1306)/SUM(D1260:D1282)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1257<>\"n/a\",E1257<>\"n/a\"),IF(SUM(E1260:E1282)=0,0,IF((SUMPRODUCT(E1260:E1282,E1284:E1306)/SUM(E1260:E1282))<0,1,(SUMPRODUCT(E1260:E1282,E1284:E1306)/SUM(E1260:E1282)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 25",{"$f":"VLOOKUP($A1309,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1309,1,12,\"\"))","v":25},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1310,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1310,0)-OFFSET('RFM input'!H$276,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1310,0)-OFFSET('RFM input'!I$276,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1310,0)-OFFSET('RFM input'!J$276,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1310,0)-OFFSET('RFM input'!K$276,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1310,0)-OFFSET('RFM input'!L$276,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1310,0)-OFFSET('RFM input'!M$276,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1310,0)-OFFSET('RFM input'!N$276,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1310,0)-OFFSET('RFM input'!O$276,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1310,0)-OFFSET('RFM input'!P$276,$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1310,0)-OFFSET('RFM input'!Q$276,$A1310,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1310,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1310,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1310,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1310,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1310,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1310,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1310,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1310,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1310,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1310,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1310,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1310,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1310,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1310,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1310,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1310,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1310,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1310,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1310,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1310,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1310,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1312=0,C1314=0),0,\nIF(AND(D1312<>0,C1314=0),(D1312/D$10),\nIF(AND(D1313<>0,C1314<>0),(C1314-(C1314/C1338))+(D1312/D$10),\nIF(C1338<1,0,(C1314-(C1314/C1338))))))","v":0},{"$f":"IF(AND(E1312=0,D1314=0),0,\nIF(AND(E1312<>0,D1314=0),(E1312/E$10),\nIF(AND(E1313<>0,D1314<>0),(D1314-(D1314/D1338))+(E1312/E$10),\nIF(D1338<1,0,(D1314-(D1314/D1338))))))","v":0},{"$f":"IF(AND(F1312=0,E1314=0),0,\nIF(AND(F1312<>0,E1314=0),(F1312/F$10),\nIF(AND(F1313<>0,E1314<>0),(E1314-(E1314/E1338))+(F1312/F$10),\nIF(E1338<1,0,(E1314-(E1314/E1338))))))","v":0},{"$f":"IF(AND(G1312=0,F1314=0),0,\nIF(AND(G1312<>0,F1314=0),(G1312/G$10),\nIF(AND(G1313<>0,F1314<>0),(F1314-(F1314/F1338))+(G1312/G$10),\nIF(F1338<1,0,(F1314-(F1314/F1338))))))","v":0},{"$f":"IF(AND(H1312=0,G1314=0),0,\nIF(AND(H1312<>0,G1314=0),(H1312/H$10),\nIF(AND(H1313<>0,G1314<>0),(G1314-(G1314/G1338))+(H1312/H$10),\nIF(G1338<1,0,(G1314-(G1314/G1338))))))","v":0},{"$f":"IF(AND(I1312=0,H1314=0),0,\nIF(AND(I1312<>0,H1314=0),(I1312/I$10),\nIF(AND(I1313<>0,H1314<>0),(H1314-(H1314/H1338))+(I1312/I$10),\nIF(H1338<1,0,(H1314-(H1314/H1338))))))","v":0},{"$f":"IF(AND(J1312=0,I1314=0),0,\nIF(AND(J1312<>0,I1314=0),(J1312/J$10),\nIF(AND(J1313<>0,I1314<>0),(I1314-(I1314/I1338))+(J1312/J$10),\nIF(I1338<1,0,(I1314-(I1314/I1338))))))","v":0},{"$f":"IF(AND(K1312=0,J1314=0),0,\nIF(AND(K1312<>0,J1314=0),(K1312/K$10),\nIF(AND(K1313<>0,J1314<>0),(J1314-(J1314/J1338))+(K1312/K$10),\nIF(J1338<1,0,(J1314-(J1314/J1338))))))","v":0},{"$f":"IF(AND(L1312=0,K1314=0),0,\nIF(AND(L1312<>0,K1314=0),(L1312/L$10),\nIF(AND(L1313<>0,K1314<>0),(K1314-(K1314/K1338))+(L1312/L$10),\nIF(K1338<1,0,(K1314-(K1314/K1338))))))","v":0},{"$f":"IF(AND(M1312=0,L1314=0),0,\nIF(AND(M1312<>0,L1314=0),(M1312/M$10),\nIF(AND(M1313<>0,L1314<>0),(L1314-(L1314/L1338))+(M1312/M$10),\nIF(L1338<1,0,(L1314-(L1314/L1338))))))","v":0},{"$f":"IF(AND(N1312=0,M1314=0),0,\nIF(AND(N1312<>0,M1314=0),(N1312/N$10),\nIF(AND(N1313<>0,M1314<>0),(M1314-(M1314/M1338))+(N1312/N$10),\nIF(M1338<1,0,(M1314-(M1314/M1338))))))","v":0},{"$f":"IF(AND(O1312=0,N1314=0),0,\nIF(AND(O1312<>0,N1314=0),(O1312/O$10),\nIF(AND(O1313<>0,N1314<>0),(N1314-(N1314/N1338))+(O1312/O$10),\nIF(N1338<1,0,(N1314-(N1314/N1338))))))","v":0},{"$f":"IF(AND(P1312=0,O1314=0),0,\nIF(AND(P1312<>0,O1314=0),(P1312/P$10),\nIF(AND(P1313<>0,O1314<>0),(O1314-(O1314/O1338))+(P1312/P$10),\nIF(O1338<1,0,(O1314-(O1314/O1338))))))","v":0},{"$f":"IF(AND(Q1312=0,P1314=0),0,\nIF(AND(Q1312<>0,P1314=0),(Q1312/Q$10),\nIF(AND(Q1313<>0,P1314<>0),(P1314-(P1314/P1338))+(Q1312/Q$10),\nIF(P1338<1,0,(P1314-(P1314/P1338))))))","v":0},{"$f":"IF(AND(R1312=0,Q1314=0),0,\nIF(AND(R1312<>0,Q1314=0),(R1312/R$10),\nIF(AND(R1313<>0,Q1314<>0),(Q1314-(Q1314/Q1338))+(R1312/R$10),\nIF(Q1338<1,0,(Q1314-(Q1314/Q1338))))))","v":0},{"$f":"IF(AND(S1312=0,R1314=0),0,\nIF(AND(S1312<>0,R1314=0),(S1312/S$10),\nIF(AND(S1313<>0,R1314<>0),(R1314-(R1314/R1338))+(S1312/S$10),\nIF(R1338<1,0,(R1314-(R1314/R1338))))))","v":0},{"$f":"IF(AND(T1312=0,S1314=0),0,\nIF(AND(T1312<>0,S1314=0),(T1312/T$10),\nIF(AND(T1313<>0,S1314<>0),(S1314-(S1314/S1338))+(T1312/T$10),\nIF(S1338<1,0,(S1314-(S1314/S1338))))))","v":0},{"$f":"IF(AND(U1312=0,T1314=0),0,\nIF(AND(U1312<>0,T1314=0),(U1312/U$10),\nIF(AND(U1313<>0,T1314<>0),(T1314-(T1314/T1338))+(U1312/U$10),\nIF(T1338<1,0,(T1314-(T1314/T1338))))))","v":0},{"$f":"IF(AND(V1312=0,U1314=0),0,\nIF(AND(V1312<>0,U1314=0),(V1312/V$10),\nIF(AND(V1313<>0,U1314<>0),(U1314-(U1314/U1338))+(V1312/V$10),\nIF(U1338<1,0,(U1314-(U1314/U1338))))))","v":0},{"$f":"IF(AND(W1312=0,V1314=0),0,\nIF(AND(W1312<>0,V1314=0),(W1312/W$10),\nIF(AND(W1313<>0,V1314<>0),(V1314-(V1314/V1338))+(W1312/W$10),\nIF(V1338<1,0,(V1314-(V1314/V1338))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1310/C$10","v":0},{"$f":"IF(C1339=\"n/a\",C1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,C1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,C1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(D1339=\"n/a\",D1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,D1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,D1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(E1339=\"n/a\",E1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,E1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,E1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(F1339=\"n/a\",F1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,F1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,F1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(G1339=\"n/a\",G1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,G1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,G1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(H1339=\"n/a\",H1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(I1339=\"n/a\",I1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,I1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,I1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(J1339=\"n/a\",J1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,J1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,J1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(K1339=\"n/a\",K1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,K1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,K1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(L1339=\"n/a\",L1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,L1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,L1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(M1339=\"n/a\",M1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,M1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,M1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(N1339=\"n/a\",N1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,N1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,N1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(O1339=\"n/a\",O1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,O1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,O1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(P1339=\"n/a\",P1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,P1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,P1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(Q1339=\"n/a\",Q1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,Q1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,Q1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(R1339=\"n/a\",R1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,R1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,R1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(S1339=\"n/a\",S1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,S1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,S1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(T1339=\"n/a\",T1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,T1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,T1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(U1339=\"n/a\",U1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,U1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,U1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},{"$f":"IF(V1339=\"n/a\",V1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,V1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,V1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1316)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1310*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1340=\"n/a\",D1316,IFERROR(IF((OFFSET($C1316,0,$A1316))<0,\nMIN(0,D1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316)))),\nMAX(0,D1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1310*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1341=\"n/a\",E1317,IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,E1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317)))),\nMAX(0,E1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1310*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1342=\"n/a\",F1318,IFERROR(IF((OFFSET($C1318,0,$A1318))<0,\nMIN(0,F1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318)))),\nMAX(0,F1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1310*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1343=\"n/a\",G1319,IFERROR(IF((OFFSET($C1319,0,$A1319))<0,\nMIN(0,G1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319)))),\nMAX(0,G1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1310*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1344=\"n/a\",H1320,IFERROR(IF((OFFSET($C1320,0,$A1320))<0,\nMIN(0,H1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320)))),\nMAX(0,H1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1310*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1345=\"n/a\",I1321,IFERROR(IF((OFFSET($C1321,0,$A1321))<0,\nMIN(0,I1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321)))),\nMAX(0,I1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1310*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1346=\"n/a\",J1322,IFERROR(IF((OFFSET($C1322,0,$A1322))<0,\nMIN(0,J1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322)))),\nMAX(0,J1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1310*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1347=\"n/a\",K1323,IFERROR(IF((OFFSET($C1323,0,$A1323))<0,\nMIN(0,K1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323)))),\nMAX(0,K1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1310*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1348=\"n/a\",L1324,IFERROR(IF((OFFSET($C1324,0,$A1324))<0,\nMIN(0,L1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324)))),\nMAX(0,L1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1310*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1349=\"n/a\",M1325,IFERROR(IF((OFFSET($C1325,0,$A1325))<0,\nMIN(0,M1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325)))),\nMAX(0,M1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1310*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1350=\"n/a\",N1326,IFERROR(IF((OFFSET($C1326,0,$A1326))<0,\nMIN(0,N1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326)))),\nMAX(0,N1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1310*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1351=\"n/a\",O1327,IFERROR(IF((OFFSET($C1327,0,$A1327))<0,\nMIN(0,O1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327)))),\nMAX(0,O1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1310*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1352=\"n/a\",P1328,IFERROR(IF((OFFSET($C1328,0,$A1328))<0,\nMIN(0,P1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328)))),\nMAX(0,P1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1310*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1353=\"n/a\",Q1329,IFERROR(IF((OFFSET($C1329,0,$A1329))<0,\nMIN(0,Q1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329)))),\nMAX(0,Q1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1310*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1354=\"n/a\",R1330,IFERROR(IF((OFFSET($C1330,0,$A1330))<0,\nMIN(0,R1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330)))),\nMAX(0,R1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1325,-$A1329,$A1330))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1310*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1355=\"n/a\",S1331,IFERROR(IF((OFFSET($C1331,0,$A1331))<0,\nMIN(0,S1331-(OFFSET($C1331,0,$A1331)/(OFFSET($C1326,-$A1330,$A1331)))),\nMAX(0,S1331-(OFFSET($C1331,0,$A1331)/(OFFSET($C1326,-$A1330,$A1331))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1310*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1356=\"n/a\",T1332,IFERROR(IF((OFFSET($C1332,0,$A1332))<0,\nMIN(0,T1332-(OFFSET($C1332,0,$A1332)/(OFFSET($C1327,-$A1331,$A1332)))),\nMAX(0,T1332-(OFFSET($C1332,0,$A1332)/(OFFSET($C1327,-$A1331,$A1332))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1310*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1357=\"n/a\",U1333,IFERROR(IF((OFFSET($C1333,0,$A1333))<0,\nMIN(0,U1333-(OFFSET($C1333,0,$A1333)/(OFFSET($C1328,-$A1332,$A1333)))),\nMAX(0,U1333-(OFFSET($C1333,0,$A1333)/(OFFSET($C1328,-$A1332,$A1333))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1310*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1358=\"n/a\",V1334,IFERROR(IF((OFFSET($C1334,0,$A1334))<0,\nMIN(0,V1334-(OFFSET($C1334,0,$A1334)/(OFFSET($C1329,-$A1333,$A1334)))),\nMAX(0,V1334-(OFFSET($C1334,0,$A1334)/(OFFSET($C1329,-$A1333,$A1334))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1335)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1310*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1338<1,D1312=0),0,\nIF(D1312=0,C1338-1,\nIF(C1338<1,D1313,\n(((C1338-1)*(C1314-(C1314/(C1338))))+((D1312/D$10)*D1313))/(D1314))))","v":0},{"$f":"IF(AND(D1338<1,E1312=0),0,\nIF(E1312=0,D1338-1,\nIF(D1338<1,E1313,\n(((D1338-1)*(D1314-(D1314/(D1338))))+((E1312/E$10)*E1313))/(E1314))))","v":0},{"$f":"IF(AND(E1338<1,F1312=0),0,\nIF(F1312=0,E1338-1,\nIF(E1338<1,F1313,\n(((E1338-1)*(E1314-(E1314/(E1338))))+((F1312/F$10)*F1313))/(F1314))))","v":0},{"$f":"IF(AND(F1338<1,G1312=0),0,\nIF(G1312=0,F1338-1,\nIF(F1338<1,G1313,\n(((F1338-1)*(F1314-(F1314/(F1338))))+((G1312/G$10)*G1313))/(G1314))))","v":0},{"$f":"IF(AND(G1338<1,H1312=0),0,\nIF(H1312=0,G1338-1,\nIF(G1338<1,H1313,\n(((G1338-1)*(G1314-(G1314/(G1338))))+((H1312/H$10)*H1313))/(H1314))))","v":0},{"$f":"IF(AND(H1338<1,I1312=0),0,\nIF(I1312=0,H1338-1,\nIF(H1338<1,I1313,\n(((H1338-1)*(H1314-(H1314/(H1338))))+((I1312/I$10)*I1313))/(I1314))))","v":0},{"$f":"IF(AND(I1338<1,J1312=0),0,\nIF(J1312=0,I1338-1,\nIF(I1338<1,J1313,\n(((I1338-1)*(I1314-(I1314/(I1338))))+((J1312/J$10)*J1313))/(J1314))))","v":0},{"$f":"IF(AND(J1338<1,K1312=0),0,\nIF(K1312=0,J1338-1,\nIF(J1338<1,K1313,\n(((J1338-1)*(J1314-(J1314/(J1338))))+((K1312/K$10)*K1313))/(K1314))))","v":0},{"$f":"IF(AND(K1338<1,L1312=0),0,\nIF(L1312=0,K1338-1,\nIF(K1338<1,L1313,\n(((K1338-1)*(K1314-(K1314/(K1338))))+((L1312/L$10)*L1313))/(L1314))))","v":0},{"$f":"IF(AND(L1338<1,M1312=0),0,\nIF(M1312=0,L1338-1,\nIF(L1338<1,M1313,\n(((L1338-1)*(L1314-(L1314/(L1338))))+((M1312/M$10)*M1313))/(M1314))))","v":0},{"$f":"IF(AND(M1338<1,N1312=0),0,\nIF(N1312=0,M1338-1,\nIF(M1338<1,N1313,\n(((M1338-1)*(M1314-(M1314/(M1338))))+((N1312/N$10)*N1313))/(N1314))))","v":0},{"$f":"IF(AND(N1338<1,O1312=0),0,\nIF(O1312=0,N1338-1,\nIF(N1338<1,O1313,\n(((N1338-1)*(N1314-(N1314/(N1338))))+((O1312/O$10)*O1313))/(O1314))))","v":0},{"$f":"IF(AND(O1338<1,P1312=0),0,\nIF(P1312=0,O1338-1,\nIF(O1338<1,P1313,\n(((O1338-1)*(O1314-(O1314/(O1338))))+((P1312/P$10)*P1313))/(P1314))))","v":0},{"$f":"IF(AND(P1338<1,Q1312=0),0,\nIF(Q1312=0,P1338-1,\nIF(P1338<1,Q1313,\n(((P1338-1)*(P1314-(P1314/(P1338))))+((Q1312/Q$10)*Q1313))/(Q1314))))","v":0},{"$f":"IF(AND(Q1338<1,R1312=0),0,\nIF(R1312=0,Q1338-1,\nIF(Q1338<1,R1313,\n(((Q1338-1)*(Q1314-(Q1314/(Q1338))))+((R1312/R$10)*R1313))/(R1314))))","v":0},{"$f":"IF(AND(R1338<1,S1312=0),0,\nIF(S1312=0,R1338-1,\nIF(R1338<1,S1313,\n(((R1338-1)*(R1314-(R1314/(R1338))))+((S1312/S$10)*S1313))/(S1314))))","v":0},{"$f":"IF(AND(S1338<1,T1312=0),0,\nIF(T1312=0,S1338-1,\nIF(S1338<1,T1313,\n(((S1338-1)*(S1314-(S1314/(S1338))))+((T1312/T$10)*T1313))/(T1314))))","v":0},{"$f":"IF(AND(T1338<1,U1312=0),0,\nIF(U1312=0,T1338-1,\nIF(T1338<1,U1313,\n(((T1338-1)*(T1314-(T1314/(T1338))))+((U1312/U$10)*U1313))/(U1314))))","v":0},{"$f":"IF(AND(U1338<1,V1312=0),0,\nIF(V1312=0,U1338-1,\nIF(U1338<1,V1313,\n(((U1338-1)*(U1314-(U1314/(U1338))))+((V1312/V$10)*V1313))/(V1314))))","v":0},{"$f":"IF(AND(V1338<1,W1312=0),0,\nIF(W1312=0,V1338-1,\nIF(V1338<1,W1313,\n(((V1338-1)*(V1314-(V1314/(V1338))))+((W1312/W$10)*W1313))/(W1314))))","v":0}]
[null,"RL Start RAB",{"$f":"C1311","v":0},{"$f":"IF(C1339=\"n/a\",\"n/a\",MAX(0,C1339-1))","v":0},{"$f":"IF(D1339=\"n/a\",\"n/a\",MAX(0,D1339-1))","v":0},{"$f":"IF(E1339=\"n/a\",\"n/a\",MAX(0,E1339-1))","v":0},{"$f":"IF(F1339=\"n/a\",\"n/a\",MAX(0,F1339-1))","v":0},{"$f":"IF(G1339=\"n/a\",\"n/a\",MAX(0,G1339-1))","v":0},{"$f":"IF(H1339=\"n/a\",\"n/a\",MAX(0,H1339-1))","v":0},{"$f":"IF(I1339=\"n/a\",\"n/a\",MAX(0,I1339-1))","v":0},{"$f":"IF(J1339=\"n/a\",\"n/a\",MAX(0,J1339-1))","v":0},{"$f":"IF(K1339=\"n/a\",\"n/a\",MAX(0,K1339-1))","v":0},{"$f":"IF(L1339=\"n/a\",\"n/a\",MAX(0,L1339-1))","v":0},{"$f":"IF(M1339=\"n/a\",\"n/a\",MAX(0,M1339-1))","v":0},{"$f":"IF(N1339=\"n/a\",\"n/a\",MAX(0,N1339-1))","v":0},{"$f":"IF(O1339=\"n/a\",\"n/a\",MAX(0,O1339-1))","v":0},{"$f":"IF(P1339=\"n/a\",\"n/a\",MAX(0,P1339-1))","v":0},{"$f":"IF(Q1339=\"n/a\",\"n/a\",MAX(0,Q1339-1))","v":0},{"$f":"IF(R1339=\"n/a\",\"n/a\",MAX(0,R1339-1))","v":0},{"$f":"IF(S1339=\"n/a\",\"n/a\",MAX(0,S1339-1))","v":0},{"$f":"IF(T1339=\"n/a\",\"n/a\",MAX(0,T1339-1))","v":0},{"$f":"IF(U1339=\"n/a\",\"n/a\",MAX(0,U1339-1))","v":0},{"$f":"IF(V1339=\"n/a\",\"n/a\",MAX(0,V1339-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1316)","v":"RL Capex 2014-15"},null,{"$f":"D1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1311","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1311","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1311","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1311","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1311","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1311","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1311","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1311","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1311","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1311","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1311","v":0},{"$f":"IF(V1358=\"n/a\",\"n/a\",MAX(0,V1358-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1311","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1311<>\"n/a\",C1311<>\"n/a\"),IF(SUM(C1314:C1336)=0,0,IF((SUMPRODUCT(C1314:C1336,C1338:C1360)/SUM(C1314:C1336))<0,1,(SUMPRODUCT(C1314:C1336,C1338:C1360)/SUM(C1314:C1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",D1311<>\"n/a\"),IF(SUM(D1314:D1336)=0,0,IF((SUMPRODUCT(D1314:D1336,D1338:D1360)/SUM(D1314:D1336))<0,1,(SUMPRODUCT(D1314:D1336,D1338:D1360)/SUM(D1314:D1336)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1311<>\"n/a\",E1311<>\"n/a\"),IF(SUM(E1314:E1336)=0,0,IF((SUMPRODUCT(E1314:E1336,E1338:E1360)/SUM(E1314:E1336))<0,1,(SUMPRODUCT(E1314:E1336,E1338:E1360)/SUM(E1314:E1336)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 26",{"$f":"VLOOKUP($A1363,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1363,1,12,\"\"))","v":26},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1364,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1364,0)-OFFSET('RFM input'!H$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1364,0)-OFFSET('RFM input'!I$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1364,0)-OFFSET('RFM input'!J$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1364,0)-OFFSET('RFM input'!K$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1364,0)-OFFSET('RFM input'!L$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1364,0)-OFFSET('RFM input'!M$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1364,0)-OFFSET('RFM input'!N$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1364,0)-OFFSET('RFM input'!O$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1364,0)-OFFSET('RFM input'!P$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1364,0)-OFFSET('RFM input'!Q$276,$A1364,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1364,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1364,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1364,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1364,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1364,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1364,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1364,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1364,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1364,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1364,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1364,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1364,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1364,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1364,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1364,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1364,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1364,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1364,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1364,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1364,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1364,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1366=0,C1368=0),0,\nIF(AND(D1366<>0,C1368=0),(D1366/D$10),\nIF(AND(D1367<>0,C1368<>0),(C1368-(C1368/C1392))+(D1366/D$10),\nIF(C1392<1,0,(C1368-(C1368/C1392))))))","v":0},{"$f":"IF(AND(E1366=0,D1368=0),0,\nIF(AND(E1366<>0,D1368=0),(E1366/E$10),\nIF(AND(E1367<>0,D1368<>0),(D1368-(D1368/D1392))+(E1366/E$10),\nIF(D1392<1,0,(D1368-(D1368/D1392))))))","v":0},{"$f":"IF(AND(F1366=0,E1368=0),0,\nIF(AND(F1366<>0,E1368=0),(F1366/F$10),\nIF(AND(F1367<>0,E1368<>0),(E1368-(E1368/E1392))+(F1366/F$10),\nIF(E1392<1,0,(E1368-(E1368/E1392))))))","v":0},{"$f":"IF(AND(G1366=0,F1368=0),0,\nIF(AND(G1366<>0,F1368=0),(G1366/G$10),\nIF(AND(G1367<>0,F1368<>0),(F1368-(F1368/F1392))+(G1366/G$10),\nIF(F1392<1,0,(F1368-(F1368/F1392))))))","v":0},{"$f":"IF(AND(H1366=0,G1368=0),0,\nIF(AND(H1366<>0,G1368=0),(H1366/H$10),\nIF(AND(H1367<>0,G1368<>0),(G1368-(G1368/G1392))+(H1366/H$10),\nIF(G1392<1,0,(G1368-(G1368/G1392))))))","v":0},{"$f":"IF(AND(I1366=0,H1368=0),0,\nIF(AND(I1366<>0,H1368=0),(I1366/I$10),\nIF(AND(I1367<>0,H1368<>0),(H1368-(H1368/H1392))+(I1366/I$10),\nIF(H1392<1,0,(H1368-(H1368/H1392))))))","v":0},{"$f":"IF(AND(J1366=0,I1368=0),0,\nIF(AND(J1366<>0,I1368=0),(J1366/J$10),\nIF(AND(J1367<>0,I1368<>0),(I1368-(I1368/I1392))+(J1366/J$10),\nIF(I1392<1,0,(I1368-(I1368/I1392))))))","v":0},{"$f":"IF(AND(K1366=0,J1368=0),0,\nIF(AND(K1366<>0,J1368=0),(K1366/K$10),\nIF(AND(K1367<>0,J1368<>0),(J1368-(J1368/J1392))+(K1366/K$10),\nIF(J1392<1,0,(J1368-(J1368/J1392))))))","v":0},{"$f":"IF(AND(L1366=0,K1368=0),0,\nIF(AND(L1366<>0,K1368=0),(L1366/L$10),\nIF(AND(L1367<>0,K1368<>0),(K1368-(K1368/K1392))+(L1366/L$10),\nIF(K1392<1,0,(K1368-(K1368/K1392))))))","v":0},{"$f":"IF(AND(M1366=0,L1368=0),0,\nIF(AND(M1366<>0,L1368=0),(M1366/M$10),\nIF(AND(M1367<>0,L1368<>0),(L1368-(L1368/L1392))+(M1366/M$10),\nIF(L1392<1,0,(L1368-(L1368/L1392))))))","v":0},{"$f":"IF(AND(N1366=0,M1368=0),0,\nIF(AND(N1366<>0,M1368=0),(N1366/N$10),\nIF(AND(N1367<>0,M1368<>0),(M1368-(M1368/M1392))+(N1366/N$10),\nIF(M1392<1,0,(M1368-(M1368/M1392))))))","v":0},{"$f":"IF(AND(O1366=0,N1368=0),0,\nIF(AND(O1366<>0,N1368=0),(O1366/O$10),\nIF(AND(O1367<>0,N1368<>0),(N1368-(N1368/N1392))+(O1366/O$10),\nIF(N1392<1,0,(N1368-(N1368/N1392))))))","v":0},{"$f":"IF(AND(P1366=0,O1368=0),0,\nIF(AND(P1366<>0,O1368=0),(P1366/P$10),\nIF(AND(P1367<>0,O1368<>0),(O1368-(O1368/O1392))+(P1366/P$10),\nIF(O1392<1,0,(O1368-(O1368/O1392))))))","v":0},{"$f":"IF(AND(Q1366=0,P1368=0),0,\nIF(AND(Q1366<>0,P1368=0),(Q1366/Q$10),\nIF(AND(Q1367<>0,P1368<>0),(P1368-(P1368/P1392))+(Q1366/Q$10),\nIF(P1392<1,0,(P1368-(P1368/P1392))))))","v":0},{"$f":"IF(AND(R1366=0,Q1368=0),0,\nIF(AND(R1366<>0,Q1368=0),(R1366/R$10),\nIF(AND(R1367<>0,Q1368<>0),(Q1368-(Q1368/Q1392))+(R1366/R$10),\nIF(Q1392<1,0,(Q1368-(Q1368/Q1392))))))","v":0},{"$f":"IF(AND(S1366=0,R1368=0),0,\nIF(AND(S1366<>0,R1368=0),(S1366/S$10),\nIF(AND(S1367<>0,R1368<>0),(R1368-(R1368/R1392))+(S1366/S$10),\nIF(R1392<1,0,(R1368-(R1368/R1392))))))","v":0},{"$f":"IF(AND(T1366=0,S1368=0),0,\nIF(AND(T1366<>0,S1368=0),(T1366/T$10),\nIF(AND(T1367<>0,S1368<>0),(S1368-(S1368/S1392))+(T1366/T$10),\nIF(S1392<1,0,(S1368-(S1368/S1392))))))","v":0},{"$f":"IF(AND(U1366=0,T1368=0),0,\nIF(AND(U1366<>0,T1368=0),(U1366/U$10),\nIF(AND(U1367<>0,T1368<>0),(T1368-(T1368/T1392))+(U1366/U$10),\nIF(T1392<1,0,(T1368-(T1368/T1392))))))","v":0},{"$f":"IF(AND(V1366=0,U1368=0),0,\nIF(AND(V1366<>0,U1368=0),(V1366/V$10),\nIF(AND(V1367<>0,U1368<>0),(U1368-(U1368/U1392))+(V1366/V$10),\nIF(U1392<1,0,(U1368-(U1368/U1392))))))","v":0},{"$f":"IF(AND(W1366=0,V1368=0),0,\nIF(AND(W1366<>0,V1368=0),(W1366/W$10),\nIF(AND(W1367<>0,V1368<>0),(V1368-(V1368/V1392))+(W1366/W$10),\nIF(V1392<1,0,(V1368-(V1368/V1392))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1364/C$10","v":0},{"$f":"IF(C1393=\"n/a\",C1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,C1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,C1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(D1393=\"n/a\",D1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,D1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,D1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(E1393=\"n/a\",E1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,E1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,E1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(F1393=\"n/a\",F1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,F1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,F1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(G1393=\"n/a\",G1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,G1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,G1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(H1393=\"n/a\",H1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(I1393=\"n/a\",I1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,I1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,I1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(J1393=\"n/a\",J1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,J1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,J1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(K1393=\"n/a\",K1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,K1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,K1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(L1393=\"n/a\",L1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,L1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,L1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(M1393=\"n/a\",M1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,M1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,M1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(N1393=\"n/a\",N1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,N1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,N1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(O1393=\"n/a\",O1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,O1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,O1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(P1393=\"n/a\",P1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,P1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,P1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(Q1393=\"n/a\",Q1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,Q1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,Q1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(R1393=\"n/a\",R1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,R1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,R1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(S1393=\"n/a\",S1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,S1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,S1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(T1393=\"n/a\",T1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,T1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,T1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(U1393=\"n/a\",U1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,U1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,U1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},{"$f":"IF(V1393=\"n/a\",V1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,V1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,V1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1370)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1364*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1394=\"n/a\",D1370,IFERROR(IF((OFFSET($C1370,0,$A1370))<0,\nMIN(0,D1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370)))),\nMAX(0,D1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1364*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1395=\"n/a\",E1371,IFERROR(IF((OFFSET($C1371,0,$A1371))<0,\nMIN(0,E1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371)))),\nMAX(0,E1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1364*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1396=\"n/a\",F1372,IFERROR(IF((OFFSET($C1372,0,$A1372))<0,\nMIN(0,F1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372)))),\nMAX(0,F1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1364*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1397=\"n/a\",G1373,IFERROR(IF((OFFSET($C1373,0,$A1373))<0,\nMIN(0,G1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373)))),\nMAX(0,G1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1364*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1398=\"n/a\",H1374,IFERROR(IF((OFFSET($C1374,0,$A1374))<0,\nMIN(0,H1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374)))),\nMAX(0,H1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1364*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1399=\"n/a\",I1375,IFERROR(IF((OFFSET($C1375,0,$A1375))<0,\nMIN(0,I1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375)))),\nMAX(0,I1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1364*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1400=\"n/a\",J1376,IFERROR(IF((OFFSET($C1376,0,$A1376))<0,\nMIN(0,J1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376)))),\nMAX(0,J1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1364*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1401=\"n/a\",K1377,IFERROR(IF((OFFSET($C1377,0,$A1377))<0,\nMIN(0,K1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377)))),\nMAX(0,K1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1364*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1402=\"n/a\",L1378,IFERROR(IF((OFFSET($C1378,0,$A1378))<0,\nMIN(0,L1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378)))),\nMAX(0,L1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1364*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1403=\"n/a\",M1379,IFERROR(IF((OFFSET($C1379,0,$A1379))<0,\nMIN(0,M1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379)))),\nMAX(0,M1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1364*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1404=\"n/a\",N1380,IFERROR(IF((OFFSET($C1380,0,$A1380))<0,\nMIN(0,N1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380)))),\nMAX(0,N1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1364*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1405=\"n/a\",O1381,IFERROR(IF((OFFSET($C1381,0,$A1381))<0,\nMIN(0,O1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381)))),\nMAX(0,O1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1364*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1406=\"n/a\",P1382,IFERROR(IF((OFFSET($C1382,0,$A1382))<0,\nMIN(0,P1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382)))),\nMAX(0,P1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1364*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1407=\"n/a\",Q1383,IFERROR(IF((OFFSET($C1383,0,$A1383))<0,\nMIN(0,Q1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383)))),\nMAX(0,Q1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1364*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1408=\"n/a\",R1384,IFERROR(IF((OFFSET($C1384,0,$A1384))<0,\nMIN(0,R1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384)))),\nMAX(0,R1384-(OFFSET($C1384,0,$A1384)/(OFFSET($C1379,-$A1383,$A1384))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1364*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1409=\"n/a\",S1385,IFERROR(IF((OFFSET($C1385,0,$A1385))<0,\nMIN(0,S1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1380,-$A1384,$A1385)))),\nMAX(0,S1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1380,-$A1384,$A1385))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1364*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1410=\"n/a\",T1386,IFERROR(IF((OFFSET($C1386,0,$A1386))<0,\nMIN(0,T1386-(OFFSET($C1386,0,$A1386)/(OFFSET($C1381,-$A1385,$A1386)))),\nMAX(0,T1386-(OFFSET($C1386,0,$A1386)/(OFFSET($C1381,-$A1385,$A1386))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1364*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1411=\"n/a\",U1387,IFERROR(IF((OFFSET($C1387,0,$A1387))<0,\nMIN(0,U1387-(OFFSET($C1387,0,$A1387)/(OFFSET($C1382,-$A1386,$A1387)))),\nMAX(0,U1387-(OFFSET($C1387,0,$A1387)/(OFFSET($C1382,-$A1386,$A1387))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1364*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1412=\"n/a\",V1388,IFERROR(IF((OFFSET($C1388,0,$A1388))<0,\nMIN(0,V1388-(OFFSET($C1388,0,$A1388)/(OFFSET($C1383,-$A1387,$A1388)))),\nMAX(0,V1388-(OFFSET($C1388,0,$A1388)/(OFFSET($C1383,-$A1387,$A1388))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1389)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1364*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1392<1,D1366=0),0,\nIF(D1366=0,C1392-1,\nIF(C1392<1,D1367,\n(((C1392-1)*(C1368-(C1368/(C1392))))+((D1366/D$10)*D1367))/(D1368))))","v":0},{"$f":"IF(AND(D1392<1,E1366=0),0,\nIF(E1366=0,D1392-1,\nIF(D1392<1,E1367,\n(((D1392-1)*(D1368-(D1368/(D1392))))+((E1366/E$10)*E1367))/(E1368))))","v":0},{"$f":"IF(AND(E1392<1,F1366=0),0,\nIF(F1366=0,E1392-1,\nIF(E1392<1,F1367,\n(((E1392-1)*(E1368-(E1368/(E1392))))+((F1366/F$10)*F1367))/(F1368))))","v":0},{"$f":"IF(AND(F1392<1,G1366=0),0,\nIF(G1366=0,F1392-1,\nIF(F1392<1,G1367,\n(((F1392-1)*(F1368-(F1368/(F1392))))+((G1366/G$10)*G1367))/(G1368))))","v":0},{"$f":"IF(AND(G1392<1,H1366=0),0,\nIF(H1366=0,G1392-1,\nIF(G1392<1,H1367,\n(((G1392-1)*(G1368-(G1368/(G1392))))+((H1366/H$10)*H1367))/(H1368))))","v":0},{"$f":"IF(AND(H1392<1,I1366=0),0,\nIF(I1366=0,H1392-1,\nIF(H1392<1,I1367,\n(((H1392-1)*(H1368-(H1368/(H1392))))+((I1366/I$10)*I1367))/(I1368))))","v":0},{"$f":"IF(AND(I1392<1,J1366=0),0,\nIF(J1366=0,I1392-1,\nIF(I1392<1,J1367,\n(((I1392-1)*(I1368-(I1368/(I1392))))+((J1366/J$10)*J1367))/(J1368))))","v":0},{"$f":"IF(AND(J1392<1,K1366=0),0,\nIF(K1366=0,J1392-1,\nIF(J1392<1,K1367,\n(((J1392-1)*(J1368-(J1368/(J1392))))+((K1366/K$10)*K1367))/(K1368))))","v":0},{"$f":"IF(AND(K1392<1,L1366=0),0,\nIF(L1366=0,K1392-1,\nIF(K1392<1,L1367,\n(((K1392-1)*(K1368-(K1368/(K1392))))+((L1366/L$10)*L1367))/(L1368))))","v":0},{"$f":"IF(AND(L1392<1,M1366=0),0,\nIF(M1366=0,L1392-1,\nIF(L1392<1,M1367,\n(((L1392-1)*(L1368-(L1368/(L1392))))+((M1366/M$10)*M1367))/(M1368))))","v":0},{"$f":"IF(AND(M1392<1,N1366=0),0,\nIF(N1366=0,M1392-1,\nIF(M1392<1,N1367,\n(((M1392-1)*(M1368-(M1368/(M1392))))+((N1366/N$10)*N1367))/(N1368))))","v":0},{"$f":"IF(AND(N1392<1,O1366=0),0,\nIF(O1366=0,N1392-1,\nIF(N1392<1,O1367,\n(((N1392-1)*(N1368-(N1368/(N1392))))+((O1366/O$10)*O1367))/(O1368))))","v":0},{"$f":"IF(AND(O1392<1,P1366=0),0,\nIF(P1366=0,O1392-1,\nIF(O1392<1,P1367,\n(((O1392-1)*(O1368-(O1368/(O1392))))+((P1366/P$10)*P1367))/(P1368))))","v":0},{"$f":"IF(AND(P1392<1,Q1366=0),0,\nIF(Q1366=0,P1392-1,\nIF(P1392<1,Q1367,\n(((P1392-1)*(P1368-(P1368/(P1392))))+((Q1366/Q$10)*Q1367))/(Q1368))))","v":0},{"$f":"IF(AND(Q1392<1,R1366=0),0,\nIF(R1366=0,Q1392-1,\nIF(Q1392<1,R1367,\n(((Q1392-1)*(Q1368-(Q1368/(Q1392))))+((R1366/R$10)*R1367))/(R1368))))","v":0},{"$f":"IF(AND(R1392<1,S1366=0),0,\nIF(S1366=0,R1392-1,\nIF(R1392<1,S1367,\n(((R1392-1)*(R1368-(R1368/(R1392))))+((S1366/S$10)*S1367))/(S1368))))","v":0},{"$f":"IF(AND(S1392<1,T1366=0),0,\nIF(T1366=0,S1392-1,\nIF(S1392<1,T1367,\n(((S1392-1)*(S1368-(S1368/(S1392))))+((T1366/T$10)*T1367))/(T1368))))","v":0},{"$f":"IF(AND(T1392<1,U1366=0),0,\nIF(U1366=0,T1392-1,\nIF(T1392<1,U1367,\n(((T1392-1)*(T1368-(T1368/(T1392))))+((U1366/U$10)*U1367))/(U1368))))","v":0},{"$f":"IF(AND(U1392<1,V1366=0),0,\nIF(V1366=0,U1392-1,\nIF(U1392<1,V1367,\n(((U1392-1)*(U1368-(U1368/(U1392))))+((V1366/V$10)*V1367))/(V1368))))","v":0},{"$f":"IF(AND(V1392<1,W1366=0),0,\nIF(W1366=0,V1392-1,\nIF(V1392<1,W1367,\n(((V1392-1)*(V1368-(V1368/(V1392))))+((W1366/W$10)*W1367))/(W1368))))","v":0}]
[null,"RL Start RAB",{"$f":"C1365","v":0},{"$f":"IF(C1393=\"n/a\",\"n/a\",MAX(0,C1393-1))","v":0},{"$f":"IF(D1393=\"n/a\",\"n/a\",MAX(0,D1393-1))","v":0},{"$f":"IF(E1393=\"n/a\",\"n/a\",MAX(0,E1393-1))","v":0},{"$f":"IF(F1393=\"n/a\",\"n/a\",MAX(0,F1393-1))","v":0},{"$f":"IF(G1393=\"n/a\",\"n/a\",MAX(0,G1393-1))","v":0},{"$f":"IF(H1393=\"n/a\",\"n/a\",MAX(0,H1393-1))","v":0},{"$f":"IF(I1393=\"n/a\",\"n/a\",MAX(0,I1393-1))","v":0},{"$f":"IF(J1393=\"n/a\",\"n/a\",MAX(0,J1393-1))","v":0},{"$f":"IF(K1393=\"n/a\",\"n/a\",MAX(0,K1393-1))","v":0},{"$f":"IF(L1393=\"n/a\",\"n/a\",MAX(0,L1393-1))","v":0},{"$f":"IF(M1393=\"n/a\",\"n/a\",MAX(0,M1393-1))","v":0},{"$f":"IF(N1393=\"n/a\",\"n/a\",MAX(0,N1393-1))","v":0},{"$f":"IF(O1393=\"n/a\",\"n/a\",MAX(0,O1393-1))","v":0},{"$f":"IF(P1393=\"n/a\",\"n/a\",MAX(0,P1393-1))","v":0},{"$f":"IF(Q1393=\"n/a\",\"n/a\",MAX(0,Q1393-1))","v":0},{"$f":"IF(R1393=\"n/a\",\"n/a\",MAX(0,R1393-1))","v":0},{"$f":"IF(S1393=\"n/a\",\"n/a\",MAX(0,S1393-1))","v":0},{"$f":"IF(T1393=\"n/a\",\"n/a\",MAX(0,T1393-1))","v":0},{"$f":"IF(U1393=\"n/a\",\"n/a\",MAX(0,U1393-1))","v":0},{"$f":"IF(V1393=\"n/a\",\"n/a\",MAX(0,V1393-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1370)","v":"RL Capex 2014-15"},null,{"$f":"D1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1365","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1365","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1365","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1365","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1365","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1365","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1365","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1365","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1365","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1365","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1365","v":0},{"$f":"IF(V1412=\"n/a\",\"n/a\",MAX(0,V1412-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1365","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1365<>\"n/a\",C1365<>\"n/a\"),IF(SUM(C1368:C1390)=0,0,IF((SUMPRODUCT(C1368:C1390,C1392:C1414)/SUM(C1368:C1390))<0,1,(SUMPRODUCT(C1368:C1390,C1392:C1414)/SUM(C1368:C1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",D1365<>\"n/a\"),IF(SUM(D1368:D1390)=0,0,IF((SUMPRODUCT(D1368:D1390,D1392:D1414)/SUM(D1368:D1390))<0,1,(SUMPRODUCT(D1368:D1390,D1392:D1414)/SUM(D1368:D1390)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1365<>\"n/a\",E1365<>\"n/a\"),IF(SUM(E1368:E1390)=0,0,IF((SUMPRODUCT(E1368:E1390,E1392:E1414)/SUM(E1368:E1390))<0,1,(SUMPRODUCT(E1368:E1390,E1392:E1414)/SUM(E1368:E1390)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 27",{"$f":"VLOOKUP($A1417,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1417,1,12,\"\"))","v":27},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1418,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1418,0)-OFFSET('RFM input'!H$276,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1418,0)-OFFSET('RFM input'!I$276,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1418,0)-OFFSET('RFM input'!J$276,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1418,0)-OFFSET('RFM input'!K$276,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1418,0)-OFFSET('RFM input'!L$276,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1418,0)-OFFSET('RFM input'!M$276,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1418,0)-OFFSET('RFM input'!N$276,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1418,0)-OFFSET('RFM input'!O$276,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1418,0)-OFFSET('RFM input'!P$276,$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1418,0)-OFFSET('RFM input'!Q$276,$A1418,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1418,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1418,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1418,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1418,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1418,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1418,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1418,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1418,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1418,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1418,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1418,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1418,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1418,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1418,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1418,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1418,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1418,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1418,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1418,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1418,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1418,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1420=0,C1422=0),0,\nIF(AND(D1420<>0,C1422=0),(D1420/D$10),\nIF(AND(D1421<>0,C1422<>0),(C1422-(C1422/C1446))+(D1420/D$10),\nIF(C1446<1,0,(C1422-(C1422/C1446))))))","v":0},{"$f":"IF(AND(E1420=0,D1422=0),0,\nIF(AND(E1420<>0,D1422=0),(E1420/E$10),\nIF(AND(E1421<>0,D1422<>0),(D1422-(D1422/D1446))+(E1420/E$10),\nIF(D1446<1,0,(D1422-(D1422/D1446))))))","v":0},{"$f":"IF(AND(F1420=0,E1422=0),0,\nIF(AND(F1420<>0,E1422=0),(F1420/F$10),\nIF(AND(F1421<>0,E1422<>0),(E1422-(E1422/E1446))+(F1420/F$10),\nIF(E1446<1,0,(E1422-(E1422/E1446))))))","v":0},{"$f":"IF(AND(G1420=0,F1422=0),0,\nIF(AND(G1420<>0,F1422=0),(G1420/G$10),\nIF(AND(G1421<>0,F1422<>0),(F1422-(F1422/F1446))+(G1420/G$10),\nIF(F1446<1,0,(F1422-(F1422/F1446))))))","v":0},{"$f":"IF(AND(H1420=0,G1422=0),0,\nIF(AND(H1420<>0,G1422=0),(H1420/H$10),\nIF(AND(H1421<>0,G1422<>0),(G1422-(G1422/G1446))+(H1420/H$10),\nIF(G1446<1,0,(G1422-(G1422/G1446))))))","v":0},{"$f":"IF(AND(I1420=0,H1422=0),0,\nIF(AND(I1420<>0,H1422=0),(I1420/I$10),\nIF(AND(I1421<>0,H1422<>0),(H1422-(H1422/H1446))+(I1420/I$10),\nIF(H1446<1,0,(H1422-(H1422/H1446))))))","v":0},{"$f":"IF(AND(J1420=0,I1422=0),0,\nIF(AND(J1420<>0,I1422=0),(J1420/J$10),\nIF(AND(J1421<>0,I1422<>0),(I1422-(I1422/I1446))+(J1420/J$10),\nIF(I1446<1,0,(I1422-(I1422/I1446))))))","v":0},{"$f":"IF(AND(K1420=0,J1422=0),0,\nIF(AND(K1420<>0,J1422=0),(K1420/K$10),\nIF(AND(K1421<>0,J1422<>0),(J1422-(J1422/J1446))+(K1420/K$10),\nIF(J1446<1,0,(J1422-(J1422/J1446))))))","v":0},{"$f":"IF(AND(L1420=0,K1422=0),0,\nIF(AND(L1420<>0,K1422=0),(L1420/L$10),\nIF(AND(L1421<>0,K1422<>0),(K1422-(K1422/K1446))+(L1420/L$10),\nIF(K1446<1,0,(K1422-(K1422/K1446))))))","v":0},{"$f":"IF(AND(M1420=0,L1422=0),0,\nIF(AND(M1420<>0,L1422=0),(M1420/M$10),\nIF(AND(M1421<>0,L1422<>0),(L1422-(L1422/L1446))+(M1420/M$10),\nIF(L1446<1,0,(L1422-(L1422/L1446))))))","v":0},{"$f":"IF(AND(N1420=0,M1422=0),0,\nIF(AND(N1420<>0,M1422=0),(N1420/N$10),\nIF(AND(N1421<>0,M1422<>0),(M1422-(M1422/M1446))+(N1420/N$10),\nIF(M1446<1,0,(M1422-(M1422/M1446))))))","v":0},{"$f":"IF(AND(O1420=0,N1422=0),0,\nIF(AND(O1420<>0,N1422=0),(O1420/O$10),\nIF(AND(O1421<>0,N1422<>0),(N1422-(N1422/N1446))+(O1420/O$10),\nIF(N1446<1,0,(N1422-(N1422/N1446))))))","v":0},{"$f":"IF(AND(P1420=0,O1422=0),0,\nIF(AND(P1420<>0,O1422=0),(P1420/P$10),\nIF(AND(P1421<>0,O1422<>0),(O1422-(O1422/O1446))+(P1420/P$10),\nIF(O1446<1,0,(O1422-(O1422/O1446))))))","v":0},{"$f":"IF(AND(Q1420=0,P1422=0),0,\nIF(AND(Q1420<>0,P1422=0),(Q1420/Q$10),\nIF(AND(Q1421<>0,P1422<>0),(P1422-(P1422/P1446))+(Q1420/Q$10),\nIF(P1446<1,0,(P1422-(P1422/P1446))))))","v":0},{"$f":"IF(AND(R1420=0,Q1422=0),0,\nIF(AND(R1420<>0,Q1422=0),(R1420/R$10),\nIF(AND(R1421<>0,Q1422<>0),(Q1422-(Q1422/Q1446))+(R1420/R$10),\nIF(Q1446<1,0,(Q1422-(Q1422/Q1446))))))","v":0},{"$f":"IF(AND(S1420=0,R1422=0),0,\nIF(AND(S1420<>0,R1422=0),(S1420/S$10),\nIF(AND(S1421<>0,R1422<>0),(R1422-(R1422/R1446))+(S1420/S$10),\nIF(R1446<1,0,(R1422-(R1422/R1446))))))","v":0},{"$f":"IF(AND(T1420=0,S1422=0),0,\nIF(AND(T1420<>0,S1422=0),(T1420/T$10),\nIF(AND(T1421<>0,S1422<>0),(S1422-(S1422/S1446))+(T1420/T$10),\nIF(S1446<1,0,(S1422-(S1422/S1446))))))","v":0},{"$f":"IF(AND(U1420=0,T1422=0),0,\nIF(AND(U1420<>0,T1422=0),(U1420/U$10),\nIF(AND(U1421<>0,T1422<>0),(T1422-(T1422/T1446))+(U1420/U$10),\nIF(T1446<1,0,(T1422-(T1422/T1446))))))","v":0},{"$f":"IF(AND(V1420=0,U1422=0),0,\nIF(AND(V1420<>0,U1422=0),(V1420/V$10),\nIF(AND(V1421<>0,U1422<>0),(U1422-(U1422/U1446))+(V1420/V$10),\nIF(U1446<1,0,(U1422-(U1422/U1446))))))","v":0},{"$f":"IF(AND(W1420=0,V1422=0),0,\nIF(AND(W1420<>0,V1422=0),(W1420/W$10),\nIF(AND(W1421<>0,V1422<>0),(V1422-(V1422/V1446))+(W1420/W$10),\nIF(V1446<1,0,(V1422-(V1422/V1446))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1418/C$10","v":0},{"$f":"IF(C1447=\"n/a\",C1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,C1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,C1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(D1447=\"n/a\",D1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,D1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,D1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(E1447=\"n/a\",E1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,E1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,E1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(F1447=\"n/a\",F1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,F1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,F1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(G1447=\"n/a\",G1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,G1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,G1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(H1447=\"n/a\",H1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(I1447=\"n/a\",I1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,I1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,I1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(J1447=\"n/a\",J1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,J1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,J1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(K1447=\"n/a\",K1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,K1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,K1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(L1447=\"n/a\",L1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,L1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,L1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(M1447=\"n/a\",M1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,M1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,M1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(N1447=\"n/a\",N1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,N1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,N1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(O1447=\"n/a\",O1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,O1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,O1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(P1447=\"n/a\",P1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,P1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,P1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(Q1447=\"n/a\",Q1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,Q1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,Q1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(R1447=\"n/a\",R1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,R1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,R1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(S1447=\"n/a\",S1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,S1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,S1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(T1447=\"n/a\",T1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,T1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,T1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(U1447=\"n/a\",U1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,U1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,U1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},{"$f":"IF(V1447=\"n/a\",V1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,V1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,V1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1424)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1418*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1448=\"n/a\",D1424,IFERROR(IF((OFFSET($C1424,0,$A1424))<0,\nMIN(0,D1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424)))),\nMAX(0,D1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1418*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1449=\"n/a\",E1425,IFERROR(IF((OFFSET($C1425,0,$A1425))<0,\nMIN(0,E1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425)))),\nMAX(0,E1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1418*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1450=\"n/a\",F1426,IFERROR(IF((OFFSET($C1426,0,$A1426))<0,\nMIN(0,F1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426)))),\nMAX(0,F1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1418*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1451=\"n/a\",G1427,IFERROR(IF((OFFSET($C1427,0,$A1427))<0,\nMIN(0,G1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427)))),\nMAX(0,G1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1418*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1452=\"n/a\",H1428,IFERROR(IF((OFFSET($C1428,0,$A1428))<0,\nMIN(0,H1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428)))),\nMAX(0,H1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1418*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1453=\"n/a\",I1429,IFERROR(IF((OFFSET($C1429,0,$A1429))<0,\nMIN(0,I1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429)))),\nMAX(0,I1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1418*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1454=\"n/a\",J1430,IFERROR(IF((OFFSET($C1430,0,$A1430))<0,\nMIN(0,J1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430)))),\nMAX(0,J1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1418*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1455=\"n/a\",K1431,IFERROR(IF((OFFSET($C1431,0,$A1431))<0,\nMIN(0,K1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431)))),\nMAX(0,K1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1418*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1456=\"n/a\",L1432,IFERROR(IF((OFFSET($C1432,0,$A1432))<0,\nMIN(0,L1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432)))),\nMAX(0,L1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1418*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1457=\"n/a\",M1433,IFERROR(IF((OFFSET($C1433,0,$A1433))<0,\nMIN(0,M1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433)))),\nMAX(0,M1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1418*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1458=\"n/a\",N1434,IFERROR(IF((OFFSET($C1434,0,$A1434))<0,\nMIN(0,N1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434)))),\nMAX(0,N1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1418*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1459=\"n/a\",O1435,IFERROR(IF((OFFSET($C1435,0,$A1435))<0,\nMIN(0,O1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435)))),\nMAX(0,O1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1418*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1460=\"n/a\",P1436,IFERROR(IF((OFFSET($C1436,0,$A1436))<0,\nMIN(0,P1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436)))),\nMAX(0,P1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1418*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1461=\"n/a\",Q1437,IFERROR(IF((OFFSET($C1437,0,$A1437))<0,\nMIN(0,Q1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437)))),\nMAX(0,Q1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1418*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1462=\"n/a\",R1438,IFERROR(IF((OFFSET($C1438,0,$A1438))<0,\nMIN(0,R1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438)))),\nMAX(0,R1438-(OFFSET($C1438,0,$A1438)/(OFFSET($C1433,-$A1437,$A1438))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1418*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1463=\"n/a\",S1439,IFERROR(IF((OFFSET($C1439,0,$A1439))<0,\nMIN(0,S1439-(OFFSET($C1439,0,$A1439)/(OFFSET($C1434,-$A1438,$A1439)))),\nMAX(0,S1439-(OFFSET($C1439,0,$A1439)/(OFFSET($C1434,-$A1438,$A1439))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1418*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1464=\"n/a\",T1440,IFERROR(IF((OFFSET($C1440,0,$A1440))<0,\nMIN(0,T1440-(OFFSET($C1440,0,$A1440)/(OFFSET($C1435,-$A1439,$A1440)))),\nMAX(0,T1440-(OFFSET($C1440,0,$A1440)/(OFFSET($C1435,-$A1439,$A1440))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1418*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1465=\"n/a\",U1441,IFERROR(IF((OFFSET($C1441,0,$A1441))<0,\nMIN(0,U1441-(OFFSET($C1441,0,$A1441)/(OFFSET($C1436,-$A1440,$A1441)))),\nMAX(0,U1441-(OFFSET($C1441,0,$A1441)/(OFFSET($C1436,-$A1440,$A1441))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1418*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1466=\"n/a\",V1442,IFERROR(IF((OFFSET($C1442,0,$A1442))<0,\nMIN(0,V1442-(OFFSET($C1442,0,$A1442)/(OFFSET($C1437,-$A1441,$A1442)))),\nMAX(0,V1442-(OFFSET($C1442,0,$A1442)/(OFFSET($C1437,-$A1441,$A1442))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1443)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1418*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1446<1,D1420=0),0,\nIF(D1420=0,C1446-1,\nIF(C1446<1,D1421,\n(((C1446-1)*(C1422-(C1422/(C1446))))+((D1420/D$10)*D1421))/(D1422))))","v":0},{"$f":"IF(AND(D1446<1,E1420=0),0,\nIF(E1420=0,D1446-1,\nIF(D1446<1,E1421,\n(((D1446-1)*(D1422-(D1422/(D1446))))+((E1420/E$10)*E1421))/(E1422))))","v":0},{"$f":"IF(AND(E1446<1,F1420=0),0,\nIF(F1420=0,E1446-1,\nIF(E1446<1,F1421,\n(((E1446-1)*(E1422-(E1422/(E1446))))+((F1420/F$10)*F1421))/(F1422))))","v":0},{"$f":"IF(AND(F1446<1,G1420=0),0,\nIF(G1420=0,F1446-1,\nIF(F1446<1,G1421,\n(((F1446-1)*(F1422-(F1422/(F1446))))+((G1420/G$10)*G1421))/(G1422))))","v":0},{"$f":"IF(AND(G1446<1,H1420=0),0,\nIF(H1420=0,G1446-1,\nIF(G1446<1,H1421,\n(((G1446-1)*(G1422-(G1422/(G1446))))+((H1420/H$10)*H1421))/(H1422))))","v":0},{"$f":"IF(AND(H1446<1,I1420=0),0,\nIF(I1420=0,H1446-1,\nIF(H1446<1,I1421,\n(((H1446-1)*(H1422-(H1422/(H1446))))+((I1420/I$10)*I1421))/(I1422))))","v":0},{"$f":"IF(AND(I1446<1,J1420=0),0,\nIF(J1420=0,I1446-1,\nIF(I1446<1,J1421,\n(((I1446-1)*(I1422-(I1422/(I1446))))+((J1420/J$10)*J1421))/(J1422))))","v":0},{"$f":"IF(AND(J1446<1,K1420=0),0,\nIF(K1420=0,J1446-1,\nIF(J1446<1,K1421,\n(((J1446-1)*(J1422-(J1422/(J1446))))+((K1420/K$10)*K1421))/(K1422))))","v":0},{"$f":"IF(AND(K1446<1,L1420=0),0,\nIF(L1420=0,K1446-1,\nIF(K1446<1,L1421,\n(((K1446-1)*(K1422-(K1422/(K1446))))+((L1420/L$10)*L1421))/(L1422))))","v":0},{"$f":"IF(AND(L1446<1,M1420=0),0,\nIF(M1420=0,L1446-1,\nIF(L1446<1,M1421,\n(((L1446-1)*(L1422-(L1422/(L1446))))+((M1420/M$10)*M1421))/(M1422))))","v":0},{"$f":"IF(AND(M1446<1,N1420=0),0,\nIF(N1420=0,M1446-1,\nIF(M1446<1,N1421,\n(((M1446-1)*(M1422-(M1422/(M1446))))+((N1420/N$10)*N1421))/(N1422))))","v":0},{"$f":"IF(AND(N1446<1,O1420=0),0,\nIF(O1420=0,N1446-1,\nIF(N1446<1,O1421,\n(((N1446-1)*(N1422-(N1422/(N1446))))+((O1420/O$10)*O1421))/(O1422))))","v":0},{"$f":"IF(AND(O1446<1,P1420=0),0,\nIF(P1420=0,O1446-1,\nIF(O1446<1,P1421,\n(((O1446-1)*(O1422-(O1422/(O1446))))+((P1420/P$10)*P1421))/(P1422))))","v":0},{"$f":"IF(AND(P1446<1,Q1420=0),0,\nIF(Q1420=0,P1446-1,\nIF(P1446<1,Q1421,\n(((P1446-1)*(P1422-(P1422/(P1446))))+((Q1420/Q$10)*Q1421))/(Q1422))))","v":0},{"$f":"IF(AND(Q1446<1,R1420=0),0,\nIF(R1420=0,Q1446-1,\nIF(Q1446<1,R1421,\n(((Q1446-1)*(Q1422-(Q1422/(Q1446))))+((R1420/R$10)*R1421))/(R1422))))","v":0},{"$f":"IF(AND(R1446<1,S1420=0),0,\nIF(S1420=0,R1446-1,\nIF(R1446<1,S1421,\n(((R1446-1)*(R1422-(R1422/(R1446))))+((S1420/S$10)*S1421))/(S1422))))","v":0},{"$f":"IF(AND(S1446<1,T1420=0),0,\nIF(T1420=0,S1446-1,\nIF(S1446<1,T1421,\n(((S1446-1)*(S1422-(S1422/(S1446))))+((T1420/T$10)*T1421))/(T1422))))","v":0},{"$f":"IF(AND(T1446<1,U1420=0),0,\nIF(U1420=0,T1446-1,\nIF(T1446<1,U1421,\n(((T1446-1)*(T1422-(T1422/(T1446))))+((U1420/U$10)*U1421))/(U1422))))","v":0},{"$f":"IF(AND(U1446<1,V1420=0),0,\nIF(V1420=0,U1446-1,\nIF(U1446<1,V1421,\n(((U1446-1)*(U1422-(U1422/(U1446))))+((V1420/V$10)*V1421))/(V1422))))","v":0},{"$f":"IF(AND(V1446<1,W1420=0),0,\nIF(W1420=0,V1446-1,\nIF(V1446<1,W1421,\n(((V1446-1)*(V1422-(V1422/(V1446))))+((W1420/W$10)*W1421))/(W1422))))","v":0}]
[null,"RL Start RAB",{"$f":"C1419","v":0},{"$f":"IF(C1447=\"n/a\",\"n/a\",MAX(0,C1447-1))","v":0},{"$f":"IF(D1447=\"n/a\",\"n/a\",MAX(0,D1447-1))","v":0},{"$f":"IF(E1447=\"n/a\",\"n/a\",MAX(0,E1447-1))","v":0},{"$f":"IF(F1447=\"n/a\",\"n/a\",MAX(0,F1447-1))","v":0},{"$f":"IF(G1447=\"n/a\",\"n/a\",MAX(0,G1447-1))","v":0},{"$f":"IF(H1447=\"n/a\",\"n/a\",MAX(0,H1447-1))","v":0},{"$f":"IF(I1447=\"n/a\",\"n/a\",MAX(0,I1447-1))","v":0},{"$f":"IF(J1447=\"n/a\",\"n/a\",MAX(0,J1447-1))","v":0},{"$f":"IF(K1447=\"n/a\",\"n/a\",MAX(0,K1447-1))","v":0},{"$f":"IF(L1447=\"n/a\",\"n/a\",MAX(0,L1447-1))","v":0},{"$f":"IF(M1447=\"n/a\",\"n/a\",MAX(0,M1447-1))","v":0},{"$f":"IF(N1447=\"n/a\",\"n/a\",MAX(0,N1447-1))","v":0},{"$f":"IF(O1447=\"n/a\",\"n/a\",MAX(0,O1447-1))","v":0},{"$f":"IF(P1447=\"n/a\",\"n/a\",MAX(0,P1447-1))","v":0},{"$f":"IF(Q1447=\"n/a\",\"n/a\",MAX(0,Q1447-1))","v":0},{"$f":"IF(R1447=\"n/a\",\"n/a\",MAX(0,R1447-1))","v":0},{"$f":"IF(S1447=\"n/a\",\"n/a\",MAX(0,S1447-1))","v":0},{"$f":"IF(T1447=\"n/a\",\"n/a\",MAX(0,T1447-1))","v":0},{"$f":"IF(U1447=\"n/a\",\"n/a\",MAX(0,U1447-1))","v":0},{"$f":"IF(V1447=\"n/a\",\"n/a\",MAX(0,V1447-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1424)","v":"RL Capex 2014-15"},null,{"$f":"D1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1419","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1419","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1419","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1419","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1419","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1419","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1419","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1419","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1419","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1419","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1419","v":0},{"$f":"IF(V1466=\"n/a\",\"n/a\",MAX(0,V1466-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1419","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1419<>\"n/a\",C1419<>\"n/a\"),IF(SUM(C1422:C1444)=0,0,IF((SUMPRODUCT(C1422:C1444,C1446:C1468)/SUM(C1422:C1444))<0,1,(SUMPRODUCT(C1422:C1444,C1446:C1468)/SUM(C1422:C1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",D1419<>\"n/a\"),IF(SUM(D1422:D1444)=0,0,IF((SUMPRODUCT(D1422:D1444,D1446:D1468)/SUM(D1422:D1444))<0,1,(SUMPRODUCT(D1422:D1444,D1446:D1468)/SUM(D1422:D1444)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1419<>\"n/a\",E1419<>\"n/a\"),IF(SUM(E1422:E1444)=0,0,IF((SUMPRODUCT(E1422:E1444,E1446:E1468)/SUM(E1422:E1444))<0,1,(SUMPRODUCT(E1422:E1444,E1446:E1468)/SUM(E1422:E1444)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 28",{"$f":"VLOOKUP($A1471,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1471,1,12,\"\"))","v":28},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1472,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1472,0)-OFFSET('RFM input'!H$276,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1472,0)-OFFSET('RFM input'!I$276,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1472,0)-OFFSET('RFM input'!J$276,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1472,0)-OFFSET('RFM input'!K$276,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1472,0)-OFFSET('RFM input'!L$276,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1472,0)-OFFSET('RFM input'!M$276,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1472,0)-OFFSET('RFM input'!N$276,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1472,0)-OFFSET('RFM input'!O$276,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1472,0)-OFFSET('RFM input'!P$276,$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1472,0)-OFFSET('RFM input'!Q$276,$A1472,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1472,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1472,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1472,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1472,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1472,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1472,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1472,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1472,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1472,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1472,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1472,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1472,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1472,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1472,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1472,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1472,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1472,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1472,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1472,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1472,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1472,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1474=0,C1476=0),0,\nIF(AND(D1474<>0,C1476=0),(D1474/D$10),\nIF(AND(D1475<>0,C1476<>0),(C1476-(C1476/C1500))+(D1474/D$10),\nIF(C1500<1,0,(C1476-(C1476/C1500))))))","v":0},{"$f":"IF(AND(E1474=0,D1476=0),0,\nIF(AND(E1474<>0,D1476=0),(E1474/E$10),\nIF(AND(E1475<>0,D1476<>0),(D1476-(D1476/D1500))+(E1474/E$10),\nIF(D1500<1,0,(D1476-(D1476/D1500))))))","v":0},{"$f":"IF(AND(F1474=0,E1476=0),0,\nIF(AND(F1474<>0,E1476=0),(F1474/F$10),\nIF(AND(F1475<>0,E1476<>0),(E1476-(E1476/E1500))+(F1474/F$10),\nIF(E1500<1,0,(E1476-(E1476/E1500))))))","v":0},{"$f":"IF(AND(G1474=0,F1476=0),0,\nIF(AND(G1474<>0,F1476=0),(G1474/G$10),\nIF(AND(G1475<>0,F1476<>0),(F1476-(F1476/F1500))+(G1474/G$10),\nIF(F1500<1,0,(F1476-(F1476/F1500))))))","v":0},{"$f":"IF(AND(H1474=0,G1476=0),0,\nIF(AND(H1474<>0,G1476=0),(H1474/H$10),\nIF(AND(H1475<>0,G1476<>0),(G1476-(G1476/G1500))+(H1474/H$10),\nIF(G1500<1,0,(G1476-(G1476/G1500))))))","v":0},{"$f":"IF(AND(I1474=0,H1476=0),0,\nIF(AND(I1474<>0,H1476=0),(I1474/I$10),\nIF(AND(I1475<>0,H1476<>0),(H1476-(H1476/H1500))+(I1474/I$10),\nIF(H1500<1,0,(H1476-(H1476/H1500))))))","v":0},{"$f":"IF(AND(J1474=0,I1476=0),0,\nIF(AND(J1474<>0,I1476=0),(J1474/J$10),\nIF(AND(J1475<>0,I1476<>0),(I1476-(I1476/I1500))+(J1474/J$10),\nIF(I1500<1,0,(I1476-(I1476/I1500))))))","v":0},{"$f":"IF(AND(K1474=0,J1476=0),0,\nIF(AND(K1474<>0,J1476=0),(K1474/K$10),\nIF(AND(K1475<>0,J1476<>0),(J1476-(J1476/J1500))+(K1474/K$10),\nIF(J1500<1,0,(J1476-(J1476/J1500))))))","v":0},{"$f":"IF(AND(L1474=0,K1476=0),0,\nIF(AND(L1474<>0,K1476=0),(L1474/L$10),\nIF(AND(L1475<>0,K1476<>0),(K1476-(K1476/K1500))+(L1474/L$10),\nIF(K1500<1,0,(K1476-(K1476/K1500))))))","v":0},{"$f":"IF(AND(M1474=0,L1476=0),0,\nIF(AND(M1474<>0,L1476=0),(M1474/M$10),\nIF(AND(M1475<>0,L1476<>0),(L1476-(L1476/L1500))+(M1474/M$10),\nIF(L1500<1,0,(L1476-(L1476/L1500))))))","v":0},{"$f":"IF(AND(N1474=0,M1476=0),0,\nIF(AND(N1474<>0,M1476=0),(N1474/N$10),\nIF(AND(N1475<>0,M1476<>0),(M1476-(M1476/M1500))+(N1474/N$10),\nIF(M1500<1,0,(M1476-(M1476/M1500))))))","v":0},{"$f":"IF(AND(O1474=0,N1476=0),0,\nIF(AND(O1474<>0,N1476=0),(O1474/O$10),\nIF(AND(O1475<>0,N1476<>0),(N1476-(N1476/N1500))+(O1474/O$10),\nIF(N1500<1,0,(N1476-(N1476/N1500))))))","v":0},{"$f":"IF(AND(P1474=0,O1476=0),0,\nIF(AND(P1474<>0,O1476=0),(P1474/P$10),\nIF(AND(P1475<>0,O1476<>0),(O1476-(O1476/O1500))+(P1474/P$10),\nIF(O1500<1,0,(O1476-(O1476/O1500))))))","v":0},{"$f":"IF(AND(Q1474=0,P1476=0),0,\nIF(AND(Q1474<>0,P1476=0),(Q1474/Q$10),\nIF(AND(Q1475<>0,P1476<>0),(P1476-(P1476/P1500))+(Q1474/Q$10),\nIF(P1500<1,0,(P1476-(P1476/P1500))))))","v":0},{"$f":"IF(AND(R1474=0,Q1476=0),0,\nIF(AND(R1474<>0,Q1476=0),(R1474/R$10),\nIF(AND(R1475<>0,Q1476<>0),(Q1476-(Q1476/Q1500))+(R1474/R$10),\nIF(Q1500<1,0,(Q1476-(Q1476/Q1500))))))","v":0},{"$f":"IF(AND(S1474=0,R1476=0),0,\nIF(AND(S1474<>0,R1476=0),(S1474/S$10),\nIF(AND(S1475<>0,R1476<>0),(R1476-(R1476/R1500))+(S1474/S$10),\nIF(R1500<1,0,(R1476-(R1476/R1500))))))","v":0},{"$f":"IF(AND(T1474=0,S1476=0),0,\nIF(AND(T1474<>0,S1476=0),(T1474/T$10),\nIF(AND(T1475<>0,S1476<>0),(S1476-(S1476/S1500))+(T1474/T$10),\nIF(S1500<1,0,(S1476-(S1476/S1500))))))","v":0},{"$f":"IF(AND(U1474=0,T1476=0),0,\nIF(AND(U1474<>0,T1476=0),(U1474/U$10),\nIF(AND(U1475<>0,T1476<>0),(T1476-(T1476/T1500))+(U1474/U$10),\nIF(T1500<1,0,(T1476-(T1476/T1500))))))","v":0},{"$f":"IF(AND(V1474=0,U1476=0),0,\nIF(AND(V1474<>0,U1476=0),(V1474/V$10),\nIF(AND(V1475<>0,U1476<>0),(U1476-(U1476/U1500))+(V1474/V$10),\nIF(U1500<1,0,(U1476-(U1476/U1500))))))","v":0},{"$f":"IF(AND(W1474=0,V1476=0),0,\nIF(AND(W1474<>0,V1476=0),(W1474/W$10),\nIF(AND(W1475<>0,V1476<>0),(V1476-(V1476/V1500))+(W1474/W$10),\nIF(V1500<1,0,(V1476-(V1476/V1500))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1472/C$10","v":0},{"$f":"IF(C1501=\"n/a\",C1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,C1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,C1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(D1501=\"n/a\",D1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,D1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,D1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(E1501=\"n/a\",E1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,E1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,E1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(F1501=\"n/a\",F1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,F1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,F1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(G1501=\"n/a\",G1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,G1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,G1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(H1501=\"n/a\",H1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(I1501=\"n/a\",I1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,I1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,I1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(J1501=\"n/a\",J1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,J1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,J1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(K1501=\"n/a\",K1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,K1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,K1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(L1501=\"n/a\",L1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,L1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,L1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(M1501=\"n/a\",M1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,M1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,M1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(N1501=\"n/a\",N1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,N1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,N1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(O1501=\"n/a\",O1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,O1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,O1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(P1501=\"n/a\",P1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,P1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,P1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(Q1501=\"n/a\",Q1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,Q1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,Q1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(R1501=\"n/a\",R1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,R1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,R1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(S1501=\"n/a\",S1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,S1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,S1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(T1501=\"n/a\",T1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,T1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,T1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(U1501=\"n/a\",U1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,U1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,U1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},{"$f":"IF(V1501=\"n/a\",V1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,V1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,V1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1478)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1472*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1502=\"n/a\",D1478,IFERROR(IF((OFFSET($C1478,0,$A1478))<0,\nMIN(0,D1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478)))),\nMAX(0,D1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1472*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1503=\"n/a\",E1479,IFERROR(IF((OFFSET($C1479,0,$A1479))<0,\nMIN(0,E1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479)))),\nMAX(0,E1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1472*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1504=\"n/a\",F1480,IFERROR(IF((OFFSET($C1480,0,$A1480))<0,\nMIN(0,F1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480)))),\nMAX(0,F1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1472*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1505=\"n/a\",G1481,IFERROR(IF((OFFSET($C1481,0,$A1481))<0,\nMIN(0,G1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481)))),\nMAX(0,G1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1472*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1506=\"n/a\",H1482,IFERROR(IF((OFFSET($C1482,0,$A1482))<0,\nMIN(0,H1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482)))),\nMAX(0,H1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1472*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1507=\"n/a\",I1483,IFERROR(IF((OFFSET($C1483,0,$A1483))<0,\nMIN(0,I1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483)))),\nMAX(0,I1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1472*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1508=\"n/a\",J1484,IFERROR(IF((OFFSET($C1484,0,$A1484))<0,\nMIN(0,J1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484)))),\nMAX(0,J1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1472*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1509=\"n/a\",K1485,IFERROR(IF((OFFSET($C1485,0,$A1485))<0,\nMIN(0,K1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485)))),\nMAX(0,K1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1472*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1510=\"n/a\",L1486,IFERROR(IF((OFFSET($C1486,0,$A1486))<0,\nMIN(0,L1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486)))),\nMAX(0,L1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1472*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1511=\"n/a\",M1487,IFERROR(IF((OFFSET($C1487,0,$A1487))<0,\nMIN(0,M1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487)))),\nMAX(0,M1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1472*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1512=\"n/a\",N1488,IFERROR(IF((OFFSET($C1488,0,$A1488))<0,\nMIN(0,N1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488)))),\nMAX(0,N1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1472*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1513=\"n/a\",O1489,IFERROR(IF((OFFSET($C1489,0,$A1489))<0,\nMIN(0,O1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489)))),\nMAX(0,O1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1472*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1514=\"n/a\",P1490,IFERROR(IF((OFFSET($C1490,0,$A1490))<0,\nMIN(0,P1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490)))),\nMAX(0,P1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1472*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1515=\"n/a\",Q1491,IFERROR(IF((OFFSET($C1491,0,$A1491))<0,\nMIN(0,Q1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491)))),\nMAX(0,Q1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1472*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1516=\"n/a\",R1492,IFERROR(IF((OFFSET($C1492,0,$A1492))<0,\nMIN(0,R1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492)))),\nMAX(0,R1492-(OFFSET($C1492,0,$A1492)/(OFFSET($C1487,-$A1491,$A1492))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1472*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1517=\"n/a\",S1493,IFERROR(IF((OFFSET($C1493,0,$A1493))<0,\nMIN(0,S1493-(OFFSET($C1493,0,$A1493)/(OFFSET($C1488,-$A1492,$A1493)))),\nMAX(0,S1493-(OFFSET($C1493,0,$A1493)/(OFFSET($C1488,-$A1492,$A1493))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1472*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1518=\"n/a\",T1494,IFERROR(IF((OFFSET($C1494,0,$A1494))<0,\nMIN(0,T1494-(OFFSET($C1494,0,$A1494)/(OFFSET($C1489,-$A1493,$A1494)))),\nMAX(0,T1494-(OFFSET($C1494,0,$A1494)/(OFFSET($C1489,-$A1493,$A1494))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1472*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1519=\"n/a\",U1495,IFERROR(IF((OFFSET($C1495,0,$A1495))<0,\nMIN(0,U1495-(OFFSET($C1495,0,$A1495)/(OFFSET($C1490,-$A1494,$A1495)))),\nMAX(0,U1495-(OFFSET($C1495,0,$A1495)/(OFFSET($C1490,-$A1494,$A1495))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1472*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1520=\"n/a\",V1496,IFERROR(IF((OFFSET($C1496,0,$A1496))<0,\nMIN(0,V1496-(OFFSET($C1496,0,$A1496)/(OFFSET($C1491,-$A1495,$A1496)))),\nMAX(0,V1496-(OFFSET($C1496,0,$A1496)/(OFFSET($C1491,-$A1495,$A1496))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1497)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1472*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1500<1,D1474=0),0,\nIF(D1474=0,C1500-1,\nIF(C1500<1,D1475,\n(((C1500-1)*(C1476-(C1476/(C1500))))+((D1474/D$10)*D1475))/(D1476))))","v":0},{"$f":"IF(AND(D1500<1,E1474=0),0,\nIF(E1474=0,D1500-1,\nIF(D1500<1,E1475,\n(((D1500-1)*(D1476-(D1476/(D1500))))+((E1474/E$10)*E1475))/(E1476))))","v":0},{"$f":"IF(AND(E1500<1,F1474=0),0,\nIF(F1474=0,E1500-1,\nIF(E1500<1,F1475,\n(((E1500-1)*(E1476-(E1476/(E1500))))+((F1474/F$10)*F1475))/(F1476))))","v":0},{"$f":"IF(AND(F1500<1,G1474=0),0,\nIF(G1474=0,F1500-1,\nIF(F1500<1,G1475,\n(((F1500-1)*(F1476-(F1476/(F1500))))+((G1474/G$10)*G1475))/(G1476))))","v":0},{"$f":"IF(AND(G1500<1,H1474=0),0,\nIF(H1474=0,G1500-1,\nIF(G1500<1,H1475,\n(((G1500-1)*(G1476-(G1476/(G1500))))+((H1474/H$10)*H1475))/(H1476))))","v":0},{"$f":"IF(AND(H1500<1,I1474=0),0,\nIF(I1474=0,H1500-1,\nIF(H1500<1,I1475,\n(((H1500-1)*(H1476-(H1476/(H1500))))+((I1474/I$10)*I1475))/(I1476))))","v":0},{"$f":"IF(AND(I1500<1,J1474=0),0,\nIF(J1474=0,I1500-1,\nIF(I1500<1,J1475,\n(((I1500-1)*(I1476-(I1476/(I1500))))+((J1474/J$10)*J1475))/(J1476))))","v":0},{"$f":"IF(AND(J1500<1,K1474=0),0,\nIF(K1474=0,J1500-1,\nIF(J1500<1,K1475,\n(((J1500-1)*(J1476-(J1476/(J1500))))+((K1474/K$10)*K1475))/(K1476))))","v":0},{"$f":"IF(AND(K1500<1,L1474=0),0,\nIF(L1474=0,K1500-1,\nIF(K1500<1,L1475,\n(((K1500-1)*(K1476-(K1476/(K1500))))+((L1474/L$10)*L1475))/(L1476))))","v":0},{"$f":"IF(AND(L1500<1,M1474=0),0,\nIF(M1474=0,L1500-1,\nIF(L1500<1,M1475,\n(((L1500-1)*(L1476-(L1476/(L1500))))+((M1474/M$10)*M1475))/(M1476))))","v":0},{"$f":"IF(AND(M1500<1,N1474=0),0,\nIF(N1474=0,M1500-1,\nIF(M1500<1,N1475,\n(((M1500-1)*(M1476-(M1476/(M1500))))+((N1474/N$10)*N1475))/(N1476))))","v":0},{"$f":"IF(AND(N1500<1,O1474=0),0,\nIF(O1474=0,N1500-1,\nIF(N1500<1,O1475,\n(((N1500-1)*(N1476-(N1476/(N1500))))+((O1474/O$10)*O1475))/(O1476))))","v":0},{"$f":"IF(AND(O1500<1,P1474=0),0,\nIF(P1474=0,O1500-1,\nIF(O1500<1,P1475,\n(((O1500-1)*(O1476-(O1476/(O1500))))+((P1474/P$10)*P1475))/(P1476))))","v":0},{"$f":"IF(AND(P1500<1,Q1474=0),0,\nIF(Q1474=0,P1500-1,\nIF(P1500<1,Q1475,\n(((P1500-1)*(P1476-(P1476/(P1500))))+((Q1474/Q$10)*Q1475))/(Q1476))))","v":0},{"$f":"IF(AND(Q1500<1,R1474=0),0,\nIF(R1474=0,Q1500-1,\nIF(Q1500<1,R1475,\n(((Q1500-1)*(Q1476-(Q1476/(Q1500))))+((R1474/R$10)*R1475))/(R1476))))","v":0},{"$f":"IF(AND(R1500<1,S1474=0),0,\nIF(S1474=0,R1500-1,\nIF(R1500<1,S1475,\n(((R1500-1)*(R1476-(R1476/(R1500))))+((S1474/S$10)*S1475))/(S1476))))","v":0},{"$f":"IF(AND(S1500<1,T1474=0),0,\nIF(T1474=0,S1500-1,\nIF(S1500<1,T1475,\n(((S1500-1)*(S1476-(S1476/(S1500))))+((T1474/T$10)*T1475))/(T1476))))","v":0},{"$f":"IF(AND(T1500<1,U1474=0),0,\nIF(U1474=0,T1500-1,\nIF(T1500<1,U1475,\n(((T1500-1)*(T1476-(T1476/(T1500))))+((U1474/U$10)*U1475))/(U1476))))","v":0},{"$f":"IF(AND(U1500<1,V1474=0),0,\nIF(V1474=0,U1500-1,\nIF(U1500<1,V1475,\n(((U1500-1)*(U1476-(U1476/(U1500))))+((V1474/V$10)*V1475))/(V1476))))","v":0},{"$f":"IF(AND(V1500<1,W1474=0),0,\nIF(W1474=0,V1500-1,\nIF(V1500<1,W1475,\n(((V1500-1)*(V1476-(V1476/(V1500))))+((W1474/W$10)*W1475))/(W1476))))","v":0}]
[null,"RL Start RAB",{"$f":"C1473","v":0},{"$f":"IF(C1501=\"n/a\",\"n/a\",MAX(0,C1501-1))","v":0},{"$f":"IF(D1501=\"n/a\",\"n/a\",MAX(0,D1501-1))","v":0},{"$f":"IF(E1501=\"n/a\",\"n/a\",MAX(0,E1501-1))","v":0},{"$f":"IF(F1501=\"n/a\",\"n/a\",MAX(0,F1501-1))","v":0},{"$f":"IF(G1501=\"n/a\",\"n/a\",MAX(0,G1501-1))","v":0},{"$f":"IF(H1501=\"n/a\",\"n/a\",MAX(0,H1501-1))","v":0},{"$f":"IF(I1501=\"n/a\",\"n/a\",MAX(0,I1501-1))","v":0},{"$f":"IF(J1501=\"n/a\",\"n/a\",MAX(0,J1501-1))","v":0},{"$f":"IF(K1501=\"n/a\",\"n/a\",MAX(0,K1501-1))","v":0},{"$f":"IF(L1501=\"n/a\",\"n/a\",MAX(0,L1501-1))","v":0},{"$f":"IF(M1501=\"n/a\",\"n/a\",MAX(0,M1501-1))","v":0},{"$f":"IF(N1501=\"n/a\",\"n/a\",MAX(0,N1501-1))","v":0},{"$f":"IF(O1501=\"n/a\",\"n/a\",MAX(0,O1501-1))","v":0},{"$f":"IF(P1501=\"n/a\",\"n/a\",MAX(0,P1501-1))","v":0},{"$f":"IF(Q1501=\"n/a\",\"n/a\",MAX(0,Q1501-1))","v":0},{"$f":"IF(R1501=\"n/a\",\"n/a\",MAX(0,R1501-1))","v":0},{"$f":"IF(S1501=\"n/a\",\"n/a\",MAX(0,S1501-1))","v":0},{"$f":"IF(T1501=\"n/a\",\"n/a\",MAX(0,T1501-1))","v":0},{"$f":"IF(U1501=\"n/a\",\"n/a\",MAX(0,U1501-1))","v":0},{"$f":"IF(V1501=\"n/a\",\"n/a\",MAX(0,V1501-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1478)","v":"RL Capex 2014-15"},null,{"$f":"D1473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1473","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1473","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1473","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1473","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1473","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1473","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1473","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1473","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1473","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1473","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1473","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1473","v":0},{"$f":"IF(V1520=\"n/a\",\"n/a\",MAX(0,V1520-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1473","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1473<>\"n/a\",C1473<>\"n/a\"),IF(SUM(C1476:C1498)=0,0,IF((SUMPRODUCT(C1476:C1498,C1500:C1522)/SUM(C1476:C1498))<0,1,(SUMPRODUCT(C1476:C1498,C1500:C1522)/SUM(C1476:C1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",D1473<>\"n/a\"),IF(SUM(D1476:D1498)=0,0,IF((SUMPRODUCT(D1476:D1498,D1500:D1522)/SUM(D1476:D1498))<0,1,(SUMPRODUCT(D1476:D1498,D1500:D1522)/SUM(D1476:D1498)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1473<>\"n/a\",E1473<>\"n/a\"),IF(SUM(E1476:E1498)=0,0,IF((SUMPRODUCT(E1476:E1498,E1500:E1522)/SUM(E1476:E1498))<0,1,(SUMPRODUCT(E1476:E1498,E1500:E1522)/SUM(E1476:E1498)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 29",{"$f":"VLOOKUP($A1525,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1525,1,12,\"\"))","v":29},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1526,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1526,0)-OFFSET('RFM input'!H$276,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1526,0)-OFFSET('RFM input'!I$276,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1526,0)-OFFSET('RFM input'!J$276,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1526,0)-OFFSET('RFM input'!K$276,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1526,0)-OFFSET('RFM input'!L$276,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1526,0)-OFFSET('RFM input'!M$276,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1526,0)-OFFSET('RFM input'!N$276,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1526,0)-OFFSET('RFM input'!O$276,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1526,0)-OFFSET('RFM input'!P$276,$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1526,0)-OFFSET('RFM input'!Q$276,$A1526,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1526,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1526,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1526,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1526,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1526,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1526,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1526,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1526,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1526,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1526,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1526,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1526,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1526,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1526,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1526,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1526,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1526,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1526,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1526,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1526,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1526,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1528=0,C1530=0),0,\nIF(AND(D1528<>0,C1530=0),(D1528/D$10),\nIF(AND(D1529<>0,C1530<>0),(C1530-(C1530/C1554))+(D1528/D$10),\nIF(C1554<1,0,(C1530-(C1530/C1554))))))","v":0},{"$f":"IF(AND(E1528=0,D1530=0),0,\nIF(AND(E1528<>0,D1530=0),(E1528/E$10),\nIF(AND(E1529<>0,D1530<>0),(D1530-(D1530/D1554))+(E1528/E$10),\nIF(D1554<1,0,(D1530-(D1530/D1554))))))","v":0},{"$f":"IF(AND(F1528=0,E1530=0),0,\nIF(AND(F1528<>0,E1530=0),(F1528/F$10),\nIF(AND(F1529<>0,E1530<>0),(E1530-(E1530/E1554))+(F1528/F$10),\nIF(E1554<1,0,(E1530-(E1530/E1554))))))","v":0},{"$f":"IF(AND(G1528=0,F1530=0),0,\nIF(AND(G1528<>0,F1530=0),(G1528/G$10),\nIF(AND(G1529<>0,F1530<>0),(F1530-(F1530/F1554))+(G1528/G$10),\nIF(F1554<1,0,(F1530-(F1530/F1554))))))","v":0},{"$f":"IF(AND(H1528=0,G1530=0),0,\nIF(AND(H1528<>0,G1530=0),(H1528/H$10),\nIF(AND(H1529<>0,G1530<>0),(G1530-(G1530/G1554))+(H1528/H$10),\nIF(G1554<1,0,(G1530-(G1530/G1554))))))","v":0},{"$f":"IF(AND(I1528=0,H1530=0),0,\nIF(AND(I1528<>0,H1530=0),(I1528/I$10),\nIF(AND(I1529<>0,H1530<>0),(H1530-(H1530/H1554))+(I1528/I$10),\nIF(H1554<1,0,(H1530-(H1530/H1554))))))","v":0},{"$f":"IF(AND(J1528=0,I1530=0),0,\nIF(AND(J1528<>0,I1530=0),(J1528/J$10),\nIF(AND(J1529<>0,I1530<>0),(I1530-(I1530/I1554))+(J1528/J$10),\nIF(I1554<1,0,(I1530-(I1530/I1554))))))","v":0},{"$f":"IF(AND(K1528=0,J1530=0),0,\nIF(AND(K1528<>0,J1530=0),(K1528/K$10),\nIF(AND(K1529<>0,J1530<>0),(J1530-(J1530/J1554))+(K1528/K$10),\nIF(J1554<1,0,(J1530-(J1530/J1554))))))","v":0},{"$f":"IF(AND(L1528=0,K1530=0),0,\nIF(AND(L1528<>0,K1530=0),(L1528/L$10),\nIF(AND(L1529<>0,K1530<>0),(K1530-(K1530/K1554))+(L1528/L$10),\nIF(K1554<1,0,(K1530-(K1530/K1554))))))","v":0},{"$f":"IF(AND(M1528=0,L1530=0),0,\nIF(AND(M1528<>0,L1530=0),(M1528/M$10),\nIF(AND(M1529<>0,L1530<>0),(L1530-(L1530/L1554))+(M1528/M$10),\nIF(L1554<1,0,(L1530-(L1530/L1554))))))","v":0},{"$f":"IF(AND(N1528=0,M1530=0),0,\nIF(AND(N1528<>0,M1530=0),(N1528/N$10),\nIF(AND(N1529<>0,M1530<>0),(M1530-(M1530/M1554))+(N1528/N$10),\nIF(M1554<1,0,(M1530-(M1530/M1554))))))","v":0},{"$f":"IF(AND(O1528=0,N1530=0),0,\nIF(AND(O1528<>0,N1530=0),(O1528/O$10),\nIF(AND(O1529<>0,N1530<>0),(N1530-(N1530/N1554))+(O1528/O$10),\nIF(N1554<1,0,(N1530-(N1530/N1554))))))","v":0},{"$f":"IF(AND(P1528=0,O1530=0),0,\nIF(AND(P1528<>0,O1530=0),(P1528/P$10),\nIF(AND(P1529<>0,O1530<>0),(O1530-(O1530/O1554))+(P1528/P$10),\nIF(O1554<1,0,(O1530-(O1530/O1554))))))","v":0},{"$f":"IF(AND(Q1528=0,P1530=0),0,\nIF(AND(Q1528<>0,P1530=0),(Q1528/Q$10),\nIF(AND(Q1529<>0,P1530<>0),(P1530-(P1530/P1554))+(Q1528/Q$10),\nIF(P1554<1,0,(P1530-(P1530/P1554))))))","v":0},{"$f":"IF(AND(R1528=0,Q1530=0),0,\nIF(AND(R1528<>0,Q1530=0),(R1528/R$10),\nIF(AND(R1529<>0,Q1530<>0),(Q1530-(Q1530/Q1554))+(R1528/R$10),\nIF(Q1554<1,0,(Q1530-(Q1530/Q1554))))))","v":0},{"$f":"IF(AND(S1528=0,R1530=0),0,\nIF(AND(S1528<>0,R1530=0),(S1528/S$10),\nIF(AND(S1529<>0,R1530<>0),(R1530-(R1530/R1554))+(S1528/S$10),\nIF(R1554<1,0,(R1530-(R1530/R1554))))))","v":0},{"$f":"IF(AND(T1528=0,S1530=0),0,\nIF(AND(T1528<>0,S1530=0),(T1528/T$10),\nIF(AND(T1529<>0,S1530<>0),(S1530-(S1530/S1554))+(T1528/T$10),\nIF(S1554<1,0,(S1530-(S1530/S1554))))))","v":0},{"$f":"IF(AND(U1528=0,T1530=0),0,\nIF(AND(U1528<>0,T1530=0),(U1528/U$10),\nIF(AND(U1529<>0,T1530<>0),(T1530-(T1530/T1554))+(U1528/U$10),\nIF(T1554<1,0,(T1530-(T1530/T1554))))))","v":0},{"$f":"IF(AND(V1528=0,U1530=0),0,\nIF(AND(V1528<>0,U1530=0),(V1528/V$10),\nIF(AND(V1529<>0,U1530<>0),(U1530-(U1530/U1554))+(V1528/V$10),\nIF(U1554<1,0,(U1530-(U1530/U1554))))))","v":0},{"$f":"IF(AND(W1528=0,V1530=0),0,\nIF(AND(W1528<>0,V1530=0),(W1528/W$10),\nIF(AND(W1529<>0,V1530<>0),(V1530-(V1530/V1554))+(W1528/W$10),\nIF(V1554<1,0,(V1530-(V1530/V1554))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1526/C$10","v":0},{"$f":"IF(C1555=\"n/a\",C1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,C1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,C1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(D1555=\"n/a\",D1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,D1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,D1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(E1555=\"n/a\",E1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,E1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,E1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(F1555=\"n/a\",F1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,F1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,F1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(G1555=\"n/a\",G1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,G1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,G1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(H1555=\"n/a\",H1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(I1555=\"n/a\",I1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,I1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,I1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(J1555=\"n/a\",J1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,J1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,J1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(K1555=\"n/a\",K1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,K1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,K1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(L1555=\"n/a\",L1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,L1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,L1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(M1555=\"n/a\",M1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,M1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,M1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(N1555=\"n/a\",N1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,N1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,N1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(O1555=\"n/a\",O1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,O1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,O1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(P1555=\"n/a\",P1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,P1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,P1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(Q1555=\"n/a\",Q1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,Q1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,Q1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(R1555=\"n/a\",R1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,R1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,R1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(S1555=\"n/a\",S1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,S1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,S1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(T1555=\"n/a\",T1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,T1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,T1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(U1555=\"n/a\",U1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,U1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,U1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},{"$f":"IF(V1555=\"n/a\",V1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,V1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,V1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1532)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1526*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1556=\"n/a\",D1532,IFERROR(IF((OFFSET($C1532,0,$A1532))<0,\nMIN(0,D1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532)))),\nMAX(0,D1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1526*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1557=\"n/a\",E1533,IFERROR(IF((OFFSET($C1533,0,$A1533))<0,\nMIN(0,E1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533)))),\nMAX(0,E1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1526*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1558=\"n/a\",F1534,IFERROR(IF((OFFSET($C1534,0,$A1534))<0,\nMIN(0,F1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534)))),\nMAX(0,F1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1526*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1559=\"n/a\",G1535,IFERROR(IF((OFFSET($C1535,0,$A1535))<0,\nMIN(0,G1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535)))),\nMAX(0,G1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1526*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1560=\"n/a\",H1536,IFERROR(IF((OFFSET($C1536,0,$A1536))<0,\nMIN(0,H1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536)))),\nMAX(0,H1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1526*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1561=\"n/a\",I1537,IFERROR(IF((OFFSET($C1537,0,$A1537))<0,\nMIN(0,I1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537)))),\nMAX(0,I1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1526*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1562=\"n/a\",J1538,IFERROR(IF((OFFSET($C1538,0,$A1538))<0,\nMIN(0,J1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538)))),\nMAX(0,J1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1526*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1563=\"n/a\",K1539,IFERROR(IF((OFFSET($C1539,0,$A1539))<0,\nMIN(0,K1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539)))),\nMAX(0,K1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1526*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1564=\"n/a\",L1540,IFERROR(IF((OFFSET($C1540,0,$A1540))<0,\nMIN(0,L1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540)))),\nMAX(0,L1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1526*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1565=\"n/a\",M1541,IFERROR(IF((OFFSET($C1541,0,$A1541))<0,\nMIN(0,M1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541)))),\nMAX(0,M1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1526*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1566=\"n/a\",N1542,IFERROR(IF((OFFSET($C1542,0,$A1542))<0,\nMIN(0,N1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542)))),\nMAX(0,N1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1526*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1567=\"n/a\",O1543,IFERROR(IF((OFFSET($C1543,0,$A1543))<0,\nMIN(0,O1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543)))),\nMAX(0,O1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1526*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1568=\"n/a\",P1544,IFERROR(IF((OFFSET($C1544,0,$A1544))<0,\nMIN(0,P1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544)))),\nMAX(0,P1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1526*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1569=\"n/a\",Q1545,IFERROR(IF((OFFSET($C1545,0,$A1545))<0,\nMIN(0,Q1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545)))),\nMAX(0,Q1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1526*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1570=\"n/a\",R1546,IFERROR(IF((OFFSET($C1546,0,$A1546))<0,\nMIN(0,R1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546)))),\nMAX(0,R1546-(OFFSET($C1546,0,$A1546)/(OFFSET($C1541,-$A1545,$A1546))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1526*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1571=\"n/a\",S1547,IFERROR(IF((OFFSET($C1547,0,$A1547))<0,\nMIN(0,S1547-(OFFSET($C1547,0,$A1547)/(OFFSET($C1542,-$A1546,$A1547)))),\nMAX(0,S1547-(OFFSET($C1547,0,$A1547)/(OFFSET($C1542,-$A1546,$A1547))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1526*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1572=\"n/a\",T1548,IFERROR(IF((OFFSET($C1548,0,$A1548))<0,\nMIN(0,T1548-(OFFSET($C1548,0,$A1548)/(OFFSET($C1543,-$A1547,$A1548)))),\nMAX(0,T1548-(OFFSET($C1548,0,$A1548)/(OFFSET($C1543,-$A1547,$A1548))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1526*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1573=\"n/a\",U1549,IFERROR(IF((OFFSET($C1549,0,$A1549))<0,\nMIN(0,U1549-(OFFSET($C1549,0,$A1549)/(OFFSET($C1544,-$A1548,$A1549)))),\nMAX(0,U1549-(OFFSET($C1549,0,$A1549)/(OFFSET($C1544,-$A1548,$A1549))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1526*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1574=\"n/a\",V1550,IFERROR(IF((OFFSET($C1550,0,$A1550))<0,\nMIN(0,V1550-(OFFSET($C1550,0,$A1550)/(OFFSET($C1545,-$A1549,$A1550)))),\nMAX(0,V1550-(OFFSET($C1550,0,$A1550)/(OFFSET($C1545,-$A1549,$A1550))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1551)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1526*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1554<1,D1528=0),0,\nIF(D1528=0,C1554-1,\nIF(C1554<1,D1529,\n(((C1554-1)*(C1530-(C1530/(C1554))))+((D1528/D$10)*D1529))/(D1530))))","v":0},{"$f":"IF(AND(D1554<1,E1528=0),0,\nIF(E1528=0,D1554-1,\nIF(D1554<1,E1529,\n(((D1554-1)*(D1530-(D1530/(D1554))))+((E1528/E$10)*E1529))/(E1530))))","v":0},{"$f":"IF(AND(E1554<1,F1528=0),0,\nIF(F1528=0,E1554-1,\nIF(E1554<1,F1529,\n(((E1554-1)*(E1530-(E1530/(E1554))))+((F1528/F$10)*F1529))/(F1530))))","v":0},{"$f":"IF(AND(F1554<1,G1528=0),0,\nIF(G1528=0,F1554-1,\nIF(F1554<1,G1529,\n(((F1554-1)*(F1530-(F1530/(F1554))))+((G1528/G$10)*G1529))/(G1530))))","v":0},{"$f":"IF(AND(G1554<1,H1528=0),0,\nIF(H1528=0,G1554-1,\nIF(G1554<1,H1529,\n(((G1554-1)*(G1530-(G1530/(G1554))))+((H1528/H$10)*H1529))/(H1530))))","v":0},{"$f":"IF(AND(H1554<1,I1528=0),0,\nIF(I1528=0,H1554-1,\nIF(H1554<1,I1529,\n(((H1554-1)*(H1530-(H1530/(H1554))))+((I1528/I$10)*I1529))/(I1530))))","v":0},{"$f":"IF(AND(I1554<1,J1528=0),0,\nIF(J1528=0,I1554-1,\nIF(I1554<1,J1529,\n(((I1554-1)*(I1530-(I1530/(I1554))))+((J1528/J$10)*J1529))/(J1530))))","v":0},{"$f":"IF(AND(J1554<1,K1528=0),0,\nIF(K1528=0,J1554-1,\nIF(J1554<1,K1529,\n(((J1554-1)*(J1530-(J1530/(J1554))))+((K1528/K$10)*K1529))/(K1530))))","v":0},{"$f":"IF(AND(K1554<1,L1528=0),0,\nIF(L1528=0,K1554-1,\nIF(K1554<1,L1529,\n(((K1554-1)*(K1530-(K1530/(K1554))))+((L1528/L$10)*L1529))/(L1530))))","v":0},{"$f":"IF(AND(L1554<1,M1528=0),0,\nIF(M1528=0,L1554-1,\nIF(L1554<1,M1529,\n(((L1554-1)*(L1530-(L1530/(L1554))))+((M1528/M$10)*M1529))/(M1530))))","v":0},{"$f":"IF(AND(M1554<1,N1528=0),0,\nIF(N1528=0,M1554-1,\nIF(M1554<1,N1529,\n(((M1554-1)*(M1530-(M1530/(M1554))))+((N1528/N$10)*N1529))/(N1530))))","v":0},{"$f":"IF(AND(N1554<1,O1528=0),0,\nIF(O1528=0,N1554-1,\nIF(N1554<1,O1529,\n(((N1554-1)*(N1530-(N1530/(N1554))))+((O1528/O$10)*O1529))/(O1530))))","v":0},{"$f":"IF(AND(O1554<1,P1528=0),0,\nIF(P1528=0,O1554-1,\nIF(O1554<1,P1529,\n(((O1554-1)*(O1530-(O1530/(O1554))))+((P1528/P$10)*P1529))/(P1530))))","v":0},{"$f":"IF(AND(P1554<1,Q1528=0),0,\nIF(Q1528=0,P1554-1,\nIF(P1554<1,Q1529,\n(((P1554-1)*(P1530-(P1530/(P1554))))+((Q1528/Q$10)*Q1529))/(Q1530))))","v":0},{"$f":"IF(AND(Q1554<1,R1528=0),0,\nIF(R1528=0,Q1554-1,\nIF(Q1554<1,R1529,\n(((Q1554-1)*(Q1530-(Q1530/(Q1554))))+((R1528/R$10)*R1529))/(R1530))))","v":0},{"$f":"IF(AND(R1554<1,S1528=0),0,\nIF(S1528=0,R1554-1,\nIF(R1554<1,S1529,\n(((R1554-1)*(R1530-(R1530/(R1554))))+((S1528/S$10)*S1529))/(S1530))))","v":0},{"$f":"IF(AND(S1554<1,T1528=0),0,\nIF(T1528=0,S1554-1,\nIF(S1554<1,T1529,\n(((S1554-1)*(S1530-(S1530/(S1554))))+((T1528/T$10)*T1529))/(T1530))))","v":0},{"$f":"IF(AND(T1554<1,U1528=0),0,\nIF(U1528=0,T1554-1,\nIF(T1554<1,U1529,\n(((T1554-1)*(T1530-(T1530/(T1554))))+((U1528/U$10)*U1529))/(U1530))))","v":0},{"$f":"IF(AND(U1554<1,V1528=0),0,\nIF(V1528=0,U1554-1,\nIF(U1554<1,V1529,\n(((U1554-1)*(U1530-(U1530/(U1554))))+((V1528/V$10)*V1529))/(V1530))))","v":0},{"$f":"IF(AND(V1554<1,W1528=0),0,\nIF(W1528=0,V1554-1,\nIF(V1554<1,W1529,\n(((V1554-1)*(V1530-(V1530/(V1554))))+((W1528/W$10)*W1529))/(W1530))))","v":0}]
[null,"RL Start RAB",{"$f":"C1527","v":0},{"$f":"IF(C1555=\"n/a\",\"n/a\",MAX(0,C1555-1))","v":0},{"$f":"IF(D1555=\"n/a\",\"n/a\",MAX(0,D1555-1))","v":0},{"$f":"IF(E1555=\"n/a\",\"n/a\",MAX(0,E1555-1))","v":0},{"$f":"IF(F1555=\"n/a\",\"n/a\",MAX(0,F1555-1))","v":0},{"$f":"IF(G1555=\"n/a\",\"n/a\",MAX(0,G1555-1))","v":0},{"$f":"IF(H1555=\"n/a\",\"n/a\",MAX(0,H1555-1))","v":0},{"$f":"IF(I1555=\"n/a\",\"n/a\",MAX(0,I1555-1))","v":0},{"$f":"IF(J1555=\"n/a\",\"n/a\",MAX(0,J1555-1))","v":0},{"$f":"IF(K1555=\"n/a\",\"n/a\",MAX(0,K1555-1))","v":0},{"$f":"IF(L1555=\"n/a\",\"n/a\",MAX(0,L1555-1))","v":0},{"$f":"IF(M1555=\"n/a\",\"n/a\",MAX(0,M1555-1))","v":0},{"$f":"IF(N1555=\"n/a\",\"n/a\",MAX(0,N1555-1))","v":0},{"$f":"IF(O1555=\"n/a\",\"n/a\",MAX(0,O1555-1))","v":0},{"$f":"IF(P1555=\"n/a\",\"n/a\",MAX(0,P1555-1))","v":0},{"$f":"IF(Q1555=\"n/a\",\"n/a\",MAX(0,Q1555-1))","v":0},{"$f":"IF(R1555=\"n/a\",\"n/a\",MAX(0,R1555-1))","v":0},{"$f":"IF(S1555=\"n/a\",\"n/a\",MAX(0,S1555-1))","v":0},{"$f":"IF(T1555=\"n/a\",\"n/a\",MAX(0,T1555-1))","v":0},{"$f":"IF(U1555=\"n/a\",\"n/a\",MAX(0,U1555-1))","v":0},{"$f":"IF(V1555=\"n/a\",\"n/a\",MAX(0,V1555-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1532)","v":"RL Capex 2014-15"},null,{"$f":"D1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1527","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1527","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1527","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1527","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1527","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1527","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1527","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1527","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1527","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1527","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1527","v":0},{"$f":"IF(V1574=\"n/a\",\"n/a\",MAX(0,V1574-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1527","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1527<>\"n/a\",C1527<>\"n/a\"),IF(SUM(C1530:C1552)=0,0,IF((SUMPRODUCT(C1530:C1552,C1554:C1576)/SUM(C1530:C1552))<0,1,(SUMPRODUCT(C1530:C1552,C1554:C1576)/SUM(C1530:C1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",D1527<>\"n/a\"),IF(SUM(D1530:D1552)=0,0,IF((SUMPRODUCT(D1530:D1552,D1554:D1576)/SUM(D1530:D1552))<0,1,(SUMPRODUCT(D1530:D1552,D1554:D1576)/SUM(D1530:D1552)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1527<>\"n/a\",E1527<>\"n/a\"),IF(SUM(E1530:E1552)=0,0,IF((SUMPRODUCT(E1530:E1552,E1554:E1576)/SUM(E1530:E1552))<0,1,(SUMPRODUCT(E1530:E1552,E1554:E1576)/SUM(E1530:E1552)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 30",{"$f":"VLOOKUP($A1579,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1579,1,12,\"\"))","v":30},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1580,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1580,0)-OFFSET('RFM input'!H$276,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1580,0)-OFFSET('RFM input'!I$276,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1580,0)-OFFSET('RFM input'!J$276,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1580,0)-OFFSET('RFM input'!K$276,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1580,0)-OFFSET('RFM input'!L$276,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1580,0)-OFFSET('RFM input'!M$276,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1580,0)-OFFSET('RFM input'!N$276,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1580,0)-OFFSET('RFM input'!O$276,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1580,0)-OFFSET('RFM input'!P$276,$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1580,0)-OFFSET('RFM input'!Q$276,$A1580,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1580,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1580,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1580,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1580,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1580,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1580,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1580,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1580,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1580,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1580,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1580,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1580,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1580,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1580,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1580,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1580,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1580,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1580,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1580,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1580,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1580,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1582=0,C1584=0),0,\nIF(AND(D1582<>0,C1584=0),(D1582/D$10),\nIF(AND(D1583<>0,C1584<>0),(C1584-(C1584/C1608))+(D1582/D$10),\nIF(C1608<1,0,(C1584-(C1584/C1608))))))","v":0},{"$f":"IF(AND(E1582=0,D1584=0),0,\nIF(AND(E1582<>0,D1584=0),(E1582/E$10),\nIF(AND(E1583<>0,D1584<>0),(D1584-(D1584/D1608))+(E1582/E$10),\nIF(D1608<1,0,(D1584-(D1584/D1608))))))","v":0},{"$f":"IF(AND(F1582=0,E1584=0),0,\nIF(AND(F1582<>0,E1584=0),(F1582/F$10),\nIF(AND(F1583<>0,E1584<>0),(E1584-(E1584/E1608))+(F1582/F$10),\nIF(E1608<1,0,(E1584-(E1584/E1608))))))","v":0},{"$f":"IF(AND(G1582=0,F1584=0),0,\nIF(AND(G1582<>0,F1584=0),(G1582/G$10),\nIF(AND(G1583<>0,F1584<>0),(F1584-(F1584/F1608))+(G1582/G$10),\nIF(F1608<1,0,(F1584-(F1584/F1608))))))","v":0},{"$f":"IF(AND(H1582=0,G1584=0),0,\nIF(AND(H1582<>0,G1584=0),(H1582/H$10),\nIF(AND(H1583<>0,G1584<>0),(G1584-(G1584/G1608))+(H1582/H$10),\nIF(G1608<1,0,(G1584-(G1584/G1608))))))","v":0},{"$f":"IF(AND(I1582=0,H1584=0),0,\nIF(AND(I1582<>0,H1584=0),(I1582/I$10),\nIF(AND(I1583<>0,H1584<>0),(H1584-(H1584/H1608))+(I1582/I$10),\nIF(H1608<1,0,(H1584-(H1584/H1608))))))","v":0},{"$f":"IF(AND(J1582=0,I1584=0),0,\nIF(AND(J1582<>0,I1584=0),(J1582/J$10),\nIF(AND(J1583<>0,I1584<>0),(I1584-(I1584/I1608))+(J1582/J$10),\nIF(I1608<1,0,(I1584-(I1584/I1608))))))","v":0},{"$f":"IF(AND(K1582=0,J1584=0),0,\nIF(AND(K1582<>0,J1584=0),(K1582/K$10),\nIF(AND(K1583<>0,J1584<>0),(J1584-(J1584/J1608))+(K1582/K$10),\nIF(J1608<1,0,(J1584-(J1584/J1608))))))","v":0},{"$f":"IF(AND(L1582=0,K1584=0),0,\nIF(AND(L1582<>0,K1584=0),(L1582/L$10),\nIF(AND(L1583<>0,K1584<>0),(K1584-(K1584/K1608))+(L1582/L$10),\nIF(K1608<1,0,(K1584-(K1584/K1608))))))","v":0},{"$f":"IF(AND(M1582=0,L1584=0),0,\nIF(AND(M1582<>0,L1584=0),(M1582/M$10),\nIF(AND(M1583<>0,L1584<>0),(L1584-(L1584/L1608))+(M1582/M$10),\nIF(L1608<1,0,(L1584-(L1584/L1608))))))","v":0},{"$f":"IF(AND(N1582=0,M1584=0),0,\nIF(AND(N1582<>0,M1584=0),(N1582/N$10),\nIF(AND(N1583<>0,M1584<>0),(M1584-(M1584/M1608))+(N1582/N$10),\nIF(M1608<1,0,(M1584-(M1584/M1608))))))","v":0},{"$f":"IF(AND(O1582=0,N1584=0),0,\nIF(AND(O1582<>0,N1584=0),(O1582/O$10),\nIF(AND(O1583<>0,N1584<>0),(N1584-(N1584/N1608))+(O1582/O$10),\nIF(N1608<1,0,(N1584-(N1584/N1608))))))","v":0},{"$f":"IF(AND(P1582=0,O1584=0),0,\nIF(AND(P1582<>0,O1584=0),(P1582/P$10),\nIF(AND(P1583<>0,O1584<>0),(O1584-(O1584/O1608))+(P1582/P$10),\nIF(O1608<1,0,(O1584-(O1584/O1608))))))","v":0},{"$f":"IF(AND(Q1582=0,P1584=0),0,\nIF(AND(Q1582<>0,P1584=0),(Q1582/Q$10),\nIF(AND(Q1583<>0,P1584<>0),(P1584-(P1584/P1608))+(Q1582/Q$10),\nIF(P1608<1,0,(P1584-(P1584/P1608))))))","v":0},{"$f":"IF(AND(R1582=0,Q1584=0),0,\nIF(AND(R1582<>0,Q1584=0),(R1582/R$10),\nIF(AND(R1583<>0,Q1584<>0),(Q1584-(Q1584/Q1608))+(R1582/R$10),\nIF(Q1608<1,0,(Q1584-(Q1584/Q1608))))))","v":0},{"$f":"IF(AND(S1582=0,R1584=0),0,\nIF(AND(S1582<>0,R1584=0),(S1582/S$10),\nIF(AND(S1583<>0,R1584<>0),(R1584-(R1584/R1608))+(S1582/S$10),\nIF(R1608<1,0,(R1584-(R1584/R1608))))))","v":0},{"$f":"IF(AND(T1582=0,S1584=0),0,\nIF(AND(T1582<>0,S1584=0),(T1582/T$10),\nIF(AND(T1583<>0,S1584<>0),(S1584-(S1584/S1608))+(T1582/T$10),\nIF(S1608<1,0,(S1584-(S1584/S1608))))))","v":0},{"$f":"IF(AND(U1582=0,T1584=0),0,\nIF(AND(U1582<>0,T1584=0),(U1582/U$10),\nIF(AND(U1583<>0,T1584<>0),(T1584-(T1584/T1608))+(U1582/U$10),\nIF(T1608<1,0,(T1584-(T1584/T1608))))))","v":0},{"$f":"IF(AND(V1582=0,U1584=0),0,\nIF(AND(V1582<>0,U1584=0),(V1582/V$10),\nIF(AND(V1583<>0,U1584<>0),(U1584-(U1584/U1608))+(V1582/V$10),\nIF(U1608<1,0,(U1584-(U1584/U1608))))))","v":0},{"$f":"IF(AND(W1582=0,V1584=0),0,\nIF(AND(W1582<>0,V1584=0),(W1582/W$10),\nIF(AND(W1583<>0,V1584<>0),(V1584-(V1584/V1608))+(W1582/W$10),\nIF(V1608<1,0,(V1584-(V1584/V1608))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1580/C$10","v":0},{"$f":"IF(C1609=\"n/a\",C1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,C1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,C1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(D1609=\"n/a\",D1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,D1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,D1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(E1609=\"n/a\",E1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,E1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,E1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(F1609=\"n/a\",F1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,F1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,F1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(G1609=\"n/a\",G1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,G1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,G1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(H1609=\"n/a\",H1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(I1609=\"n/a\",I1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,I1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,I1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(J1609=\"n/a\",J1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,J1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,J1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(K1609=\"n/a\",K1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,K1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,K1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(L1609=\"n/a\",L1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,L1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,L1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(M1609=\"n/a\",M1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,M1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,M1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(N1609=\"n/a\",N1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,N1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,N1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(O1609=\"n/a\",O1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,O1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,O1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(P1609=\"n/a\",P1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,P1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,P1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(Q1609=\"n/a\",Q1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,Q1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,Q1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(R1609=\"n/a\",R1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,R1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,R1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(S1609=\"n/a\",S1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,S1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,S1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(T1609=\"n/a\",T1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,T1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,T1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(U1609=\"n/a\",U1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,U1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,U1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},{"$f":"IF(V1609=\"n/a\",V1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,V1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,V1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1586)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1580*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1610=\"n/a\",D1586,IFERROR(IF((OFFSET($C1586,0,$A1586))<0,\nMIN(0,D1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586)))),\nMAX(0,D1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1580*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1611=\"n/a\",E1587,IFERROR(IF((OFFSET($C1587,0,$A1587))<0,\nMIN(0,E1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587)))),\nMAX(0,E1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1580*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1612=\"n/a\",F1588,IFERROR(IF((OFFSET($C1588,0,$A1588))<0,\nMIN(0,F1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588)))),\nMAX(0,F1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1580*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1613=\"n/a\",G1589,IFERROR(IF((OFFSET($C1589,0,$A1589))<0,\nMIN(0,G1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589)))),\nMAX(0,G1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1580*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1614=\"n/a\",H1590,IFERROR(IF((OFFSET($C1590,0,$A1590))<0,\nMIN(0,H1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590)))),\nMAX(0,H1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1580*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1615=\"n/a\",I1591,IFERROR(IF((OFFSET($C1591,0,$A1591))<0,\nMIN(0,I1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591)))),\nMAX(0,I1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1580*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1616=\"n/a\",J1592,IFERROR(IF((OFFSET($C1592,0,$A1592))<0,\nMIN(0,J1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592)))),\nMAX(0,J1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1580*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1617=\"n/a\",K1593,IFERROR(IF((OFFSET($C1593,0,$A1593))<0,\nMIN(0,K1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593)))),\nMAX(0,K1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1580*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1618=\"n/a\",L1594,IFERROR(IF((OFFSET($C1594,0,$A1594))<0,\nMIN(0,L1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594)))),\nMAX(0,L1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1580*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1619=\"n/a\",M1595,IFERROR(IF((OFFSET($C1595,0,$A1595))<0,\nMIN(0,M1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595)))),\nMAX(0,M1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1580*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1620=\"n/a\",N1596,IFERROR(IF((OFFSET($C1596,0,$A1596))<0,\nMIN(0,N1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596)))),\nMAX(0,N1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1580*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1621=\"n/a\",O1597,IFERROR(IF((OFFSET($C1597,0,$A1597))<0,\nMIN(0,O1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597)))),\nMAX(0,O1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1580*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1622=\"n/a\",P1598,IFERROR(IF((OFFSET($C1598,0,$A1598))<0,\nMIN(0,P1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598)))),\nMAX(0,P1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1580*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1623=\"n/a\",Q1599,IFERROR(IF((OFFSET($C1599,0,$A1599))<0,\nMIN(0,Q1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599)))),\nMAX(0,Q1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1580*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1624=\"n/a\",R1600,IFERROR(IF((OFFSET($C1600,0,$A1600))<0,\nMIN(0,R1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600)))),\nMAX(0,R1600-(OFFSET($C1600,0,$A1600)/(OFFSET($C1595,-$A1599,$A1600))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1580*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1625=\"n/a\",S1601,IFERROR(IF((OFFSET($C1601,0,$A1601))<0,\nMIN(0,S1601-(OFFSET($C1601,0,$A1601)/(OFFSET($C1596,-$A1600,$A1601)))),\nMAX(0,S1601-(OFFSET($C1601,0,$A1601)/(OFFSET($C1596,-$A1600,$A1601))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1580*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1626=\"n/a\",T1602,IFERROR(IF((OFFSET($C1602,0,$A1602))<0,\nMIN(0,T1602-(OFFSET($C1602,0,$A1602)/(OFFSET($C1597,-$A1601,$A1602)))),\nMAX(0,T1602-(OFFSET($C1602,0,$A1602)/(OFFSET($C1597,-$A1601,$A1602))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1580*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1627=\"n/a\",U1603,IFERROR(IF((OFFSET($C1603,0,$A1603))<0,\nMIN(0,U1603-(OFFSET($C1603,0,$A1603)/(OFFSET($C1598,-$A1602,$A1603)))),\nMAX(0,U1603-(OFFSET($C1603,0,$A1603)/(OFFSET($C1598,-$A1602,$A1603))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1580*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1628=\"n/a\",V1604,IFERROR(IF((OFFSET($C1604,0,$A1604))<0,\nMIN(0,V1604-(OFFSET($C1604,0,$A1604)/(OFFSET($C1599,-$A1603,$A1604)))),\nMAX(0,V1604-(OFFSET($C1604,0,$A1604)/(OFFSET($C1599,-$A1603,$A1604))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1605)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1580*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1608<1,D1582=0),0,\nIF(D1582=0,C1608-1,\nIF(C1608<1,D1583,\n(((C1608-1)*(C1584-(C1584/(C1608))))+((D1582/D$10)*D1583))/(D1584))))","v":0},{"$f":"IF(AND(D1608<1,E1582=0),0,\nIF(E1582=0,D1608-1,\nIF(D1608<1,E1583,\n(((D1608-1)*(D1584-(D1584/(D1608))))+((E1582/E$10)*E1583))/(E1584))))","v":0},{"$f":"IF(AND(E1608<1,F1582=0),0,\nIF(F1582=0,E1608-1,\nIF(E1608<1,F1583,\n(((E1608-1)*(E1584-(E1584/(E1608))))+((F1582/F$10)*F1583))/(F1584))))","v":0},{"$f":"IF(AND(F1608<1,G1582=0),0,\nIF(G1582=0,F1608-1,\nIF(F1608<1,G1583,\n(((F1608-1)*(F1584-(F1584/(F1608))))+((G1582/G$10)*G1583))/(G1584))))","v":0},{"$f":"IF(AND(G1608<1,H1582=0),0,\nIF(H1582=0,G1608-1,\nIF(G1608<1,H1583,\n(((G1608-1)*(G1584-(G1584/(G1608))))+((H1582/H$10)*H1583))/(H1584))))","v":0},{"$f":"IF(AND(H1608<1,I1582=0),0,\nIF(I1582=0,H1608-1,\nIF(H1608<1,I1583,\n(((H1608-1)*(H1584-(H1584/(H1608))))+((I1582/I$10)*I1583))/(I1584))))","v":0},{"$f":"IF(AND(I1608<1,J1582=0),0,\nIF(J1582=0,I1608-1,\nIF(I1608<1,J1583,\n(((I1608-1)*(I1584-(I1584/(I1608))))+((J1582/J$10)*J1583))/(J1584))))","v":0},{"$f":"IF(AND(J1608<1,K1582=0),0,\nIF(K1582=0,J1608-1,\nIF(J1608<1,K1583,\n(((J1608-1)*(J1584-(J1584/(J1608))))+((K1582/K$10)*K1583))/(K1584))))","v":0},{"$f":"IF(AND(K1608<1,L1582=0),0,\nIF(L1582=0,K1608-1,\nIF(K1608<1,L1583,\n(((K1608-1)*(K1584-(K1584/(K1608))))+((L1582/L$10)*L1583))/(L1584))))","v":0},{"$f":"IF(AND(L1608<1,M1582=0),0,\nIF(M1582=0,L1608-1,\nIF(L1608<1,M1583,\n(((L1608-1)*(L1584-(L1584/(L1608))))+((M1582/M$10)*M1583))/(M1584))))","v":0},{"$f":"IF(AND(M1608<1,N1582=0),0,\nIF(N1582=0,M1608-1,\nIF(M1608<1,N1583,\n(((M1608-1)*(M1584-(M1584/(M1608))))+((N1582/N$10)*N1583))/(N1584))))","v":0},{"$f":"IF(AND(N1608<1,O1582=0),0,\nIF(O1582=0,N1608-1,\nIF(N1608<1,O1583,\n(((N1608-1)*(N1584-(N1584/(N1608))))+((O1582/O$10)*O1583))/(O1584))))","v":0},{"$f":"IF(AND(O1608<1,P1582=0),0,\nIF(P1582=0,O1608-1,\nIF(O1608<1,P1583,\n(((O1608-1)*(O1584-(O1584/(O1608))))+((P1582/P$10)*P1583))/(P1584))))","v":0},{"$f":"IF(AND(P1608<1,Q1582=0),0,\nIF(Q1582=0,P1608-1,\nIF(P1608<1,Q1583,\n(((P1608-1)*(P1584-(P1584/(P1608))))+((Q1582/Q$10)*Q1583))/(Q1584))))","v":0},{"$f":"IF(AND(Q1608<1,R1582=0),0,\nIF(R1582=0,Q1608-1,\nIF(Q1608<1,R1583,\n(((Q1608-1)*(Q1584-(Q1584/(Q1608))))+((R1582/R$10)*R1583))/(R1584))))","v":0},{"$f":"IF(AND(R1608<1,S1582=0),0,\nIF(S1582=0,R1608-1,\nIF(R1608<1,S1583,\n(((R1608-1)*(R1584-(R1584/(R1608))))+((S1582/S$10)*S1583))/(S1584))))","v":0},{"$f":"IF(AND(S1608<1,T1582=0),0,\nIF(T1582=0,S1608-1,\nIF(S1608<1,T1583,\n(((S1608-1)*(S1584-(S1584/(S1608))))+((T1582/T$10)*T1583))/(T1584))))","v":0},{"$f":"IF(AND(T1608<1,U1582=0),0,\nIF(U1582=0,T1608-1,\nIF(T1608<1,U1583,\n(((T1608-1)*(T1584-(T1584/(T1608))))+((U1582/U$10)*U1583))/(U1584))))","v":0},{"$f":"IF(AND(U1608<1,V1582=0),0,\nIF(V1582=0,U1608-1,\nIF(U1608<1,V1583,\n(((U1608-1)*(U1584-(U1584/(U1608))))+((V1582/V$10)*V1583))/(V1584))))","v":0},{"$f":"IF(AND(V1608<1,W1582=0),0,\nIF(W1582=0,V1608-1,\nIF(V1608<1,W1583,\n(((V1608-1)*(V1584-(V1584/(V1608))))+((W1582/W$10)*W1583))/(W1584))))","v":0}]
[null,"RL Start RAB",{"$f":"C1581","v":0},{"$f":"IF(C1609=\"n/a\",\"n/a\",MAX(0,C1609-1))","v":0},{"$f":"IF(D1609=\"n/a\",\"n/a\",MAX(0,D1609-1))","v":0},{"$f":"IF(E1609=\"n/a\",\"n/a\",MAX(0,E1609-1))","v":0},{"$f":"IF(F1609=\"n/a\",\"n/a\",MAX(0,F1609-1))","v":0},{"$f":"IF(G1609=\"n/a\",\"n/a\",MAX(0,G1609-1))","v":0},{"$f":"IF(H1609=\"n/a\",\"n/a\",MAX(0,H1609-1))","v":0},{"$f":"IF(I1609=\"n/a\",\"n/a\",MAX(0,I1609-1))","v":0},{"$f":"IF(J1609=\"n/a\",\"n/a\",MAX(0,J1609-1))","v":0},{"$f":"IF(K1609=\"n/a\",\"n/a\",MAX(0,K1609-1))","v":0},{"$f":"IF(L1609=\"n/a\",\"n/a\",MAX(0,L1609-1))","v":0},{"$f":"IF(M1609=\"n/a\",\"n/a\",MAX(0,M1609-1))","v":0},{"$f":"IF(N1609=\"n/a\",\"n/a\",MAX(0,N1609-1))","v":0},{"$f":"IF(O1609=\"n/a\",\"n/a\",MAX(0,O1609-1))","v":0},{"$f":"IF(P1609=\"n/a\",\"n/a\",MAX(0,P1609-1))","v":0},{"$f":"IF(Q1609=\"n/a\",\"n/a\",MAX(0,Q1609-1))","v":0},{"$f":"IF(R1609=\"n/a\",\"n/a\",MAX(0,R1609-1))","v":0},{"$f":"IF(S1609=\"n/a\",\"n/a\",MAX(0,S1609-1))","v":0},{"$f":"IF(T1609=\"n/a\",\"n/a\",MAX(0,T1609-1))","v":0},{"$f":"IF(U1609=\"n/a\",\"n/a\",MAX(0,U1609-1))","v":0},{"$f":"IF(V1609=\"n/a\",\"n/a\",MAX(0,V1609-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1586)","v":"RL Capex 2014-15"},null,{"$f":"D1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1581","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1581","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1581","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1581","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1581","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1581","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1581","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1581","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1581","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1581","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1581","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1581","v":0},{"$f":"IF(V1628=\"n/a\",\"n/a\",MAX(0,V1628-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1581","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1581<>\"n/a\",C1581<>\"n/a\"),IF(SUM(C1584:C1606)=0,0,IF((SUMPRODUCT(C1584:C1606,C1608:C1630)/SUM(C1584:C1606))<0,1,(SUMPRODUCT(C1584:C1606,C1608:C1630)/SUM(C1584:C1606)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1581<>\"n/a\",D1581<>\"n/a\"),IF(SUM(D1584:D1606)=0,0,IF((SUMPRODUCT(D1584:D1606,D1608:D1630)/SUM(D1584:D1606))<0,1,(SUMPRODUCT(D1584:D1606,D1608:D1630)/SUM(D1584:D1606)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1581<>\"n/a\",E1581<>\"n/a\"),IF(SUM(E1584:E1606)=0,0,IF((SUMPRODUCT(E1584:E1606,E1608:E1630)/SUM(E1584:E1606))<0,1,(SUMPRODUCT(E1584:E1606,E1608:E1630)/SUM(E1584:E1606)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 31",{"$f":"VLOOKUP($A1633,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1633,1,12,\"\"))","v":31},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1634,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1634,0)-OFFSET('RFM input'!H$276,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1634,0)-OFFSET('RFM input'!I$276,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1634,0)-OFFSET('RFM input'!J$276,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1634,0)-OFFSET('RFM input'!K$276,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1634,0)-OFFSET('RFM input'!L$276,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1634,0)-OFFSET('RFM input'!M$276,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1634,0)-OFFSET('RFM input'!N$276,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1634,0)-OFFSET('RFM input'!O$276,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1634,0)-OFFSET('RFM input'!P$276,$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1634,0)-OFFSET('RFM input'!Q$276,$A1634,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1634,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1634,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1634,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1634,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1634,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1634,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1634,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1634,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1634,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1634,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1634,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1634,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1634,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1634,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1634,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1634,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1634,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1634,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1634,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1634,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1634,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1636=0,C1638=0),0,\nIF(AND(D1636<>0,C1638=0),(D1636/D$10),\nIF(AND(D1637<>0,C1638<>0),(C1638-(C1638/C1662))+(D1636/D$10),\nIF(C1662<1,0,(C1638-(C1638/C1662))))))","v":0},{"$f":"IF(AND(E1636=0,D1638=0),0,\nIF(AND(E1636<>0,D1638=0),(E1636/E$10),\nIF(AND(E1637<>0,D1638<>0),(D1638-(D1638/D1662))+(E1636/E$10),\nIF(D1662<1,0,(D1638-(D1638/D1662))))))","v":0},{"$f":"IF(AND(F1636=0,E1638=0),0,\nIF(AND(F1636<>0,E1638=0),(F1636/F$10),\nIF(AND(F1637<>0,E1638<>0),(E1638-(E1638/E1662))+(F1636/F$10),\nIF(E1662<1,0,(E1638-(E1638/E1662))))))","v":0},{"$f":"IF(AND(G1636=0,F1638=0),0,\nIF(AND(G1636<>0,F1638=0),(G1636/G$10),\nIF(AND(G1637<>0,F1638<>0),(F1638-(F1638/F1662))+(G1636/G$10),\nIF(F1662<1,0,(F1638-(F1638/F1662))))))","v":0},{"$f":"IF(AND(H1636=0,G1638=0),0,\nIF(AND(H1636<>0,G1638=0),(H1636/H$10),\nIF(AND(H1637<>0,G1638<>0),(G1638-(G1638/G1662))+(H1636/H$10),\nIF(G1662<1,0,(G1638-(G1638/G1662))))))","v":0},{"$f":"IF(AND(I1636=0,H1638=0),0,\nIF(AND(I1636<>0,H1638=0),(I1636/I$10),\nIF(AND(I1637<>0,H1638<>0),(H1638-(H1638/H1662))+(I1636/I$10),\nIF(H1662<1,0,(H1638-(H1638/H1662))))))","v":0},{"$f":"IF(AND(J1636=0,I1638=0),0,\nIF(AND(J1636<>0,I1638=0),(J1636/J$10),\nIF(AND(J1637<>0,I1638<>0),(I1638-(I1638/I1662))+(J1636/J$10),\nIF(I1662<1,0,(I1638-(I1638/I1662))))))","v":0},{"$f":"IF(AND(K1636=0,J1638=0),0,\nIF(AND(K1636<>0,J1638=0),(K1636/K$10),\nIF(AND(K1637<>0,J1638<>0),(J1638-(J1638/J1662))+(K1636/K$10),\nIF(J1662<1,0,(J1638-(J1638/J1662))))))","v":0},{"$f":"IF(AND(L1636=0,K1638=0),0,\nIF(AND(L1636<>0,K1638=0),(L1636/L$10),\nIF(AND(L1637<>0,K1638<>0),(K1638-(K1638/K1662))+(L1636/L$10),\nIF(K1662<1,0,(K1638-(K1638/K1662))))))","v":0},{"$f":"IF(AND(M1636=0,L1638=0),0,\nIF(AND(M1636<>0,L1638=0),(M1636/M$10),\nIF(AND(M1637<>0,L1638<>0),(L1638-(L1638/L1662))+(M1636/M$10),\nIF(L1662<1,0,(L1638-(L1638/L1662))))))","v":0},{"$f":"IF(AND(N1636=0,M1638=0),0,\nIF(AND(N1636<>0,M1638=0),(N1636/N$10),\nIF(AND(N1637<>0,M1638<>0),(M1638-(M1638/M1662))+(N1636/N$10),\nIF(M1662<1,0,(M1638-(M1638/M1662))))))","v":0},{"$f":"IF(AND(O1636=0,N1638=0),0,\nIF(AND(O1636<>0,N1638=0),(O1636/O$10),\nIF(AND(O1637<>0,N1638<>0),(N1638-(N1638/N1662))+(O1636/O$10),\nIF(N1662<1,0,(N1638-(N1638/N1662))))))","v":0},{"$f":"IF(AND(P1636=0,O1638=0),0,\nIF(AND(P1636<>0,O1638=0),(P1636/P$10),\nIF(AND(P1637<>0,O1638<>0),(O1638-(O1638/O1662))+(P1636/P$10),\nIF(O1662<1,0,(O1638-(O1638/O1662))))))","v":0},{"$f":"IF(AND(Q1636=0,P1638=0),0,\nIF(AND(Q1636<>0,P1638=0),(Q1636/Q$10),\nIF(AND(Q1637<>0,P1638<>0),(P1638-(P1638/P1662))+(Q1636/Q$10),\nIF(P1662<1,0,(P1638-(P1638/P1662))))))","v":0},{"$f":"IF(AND(R1636=0,Q1638=0),0,\nIF(AND(R1636<>0,Q1638=0),(R1636/R$10),\nIF(AND(R1637<>0,Q1638<>0),(Q1638-(Q1638/Q1662))+(R1636/R$10),\nIF(Q1662<1,0,(Q1638-(Q1638/Q1662))))))","v":0},{"$f":"IF(AND(S1636=0,R1638=0),0,\nIF(AND(S1636<>0,R1638=0),(S1636/S$10),\nIF(AND(S1637<>0,R1638<>0),(R1638-(R1638/R1662))+(S1636/S$10),\nIF(R1662<1,0,(R1638-(R1638/R1662))))))","v":0},{"$f":"IF(AND(T1636=0,S1638=0),0,\nIF(AND(T1636<>0,S1638=0),(T1636/T$10),\nIF(AND(T1637<>0,S1638<>0),(S1638-(S1638/S1662))+(T1636/T$10),\nIF(S1662<1,0,(S1638-(S1638/S1662))))))","v":0},{"$f":"IF(AND(U1636=0,T1638=0),0,\nIF(AND(U1636<>0,T1638=0),(U1636/U$10),\nIF(AND(U1637<>0,T1638<>0),(T1638-(T1638/T1662))+(U1636/U$10),\nIF(T1662<1,0,(T1638-(T1638/T1662))))))","v":0},{"$f":"IF(AND(V1636=0,U1638=0),0,\nIF(AND(V1636<>0,U1638=0),(V1636/V$10),\nIF(AND(V1637<>0,U1638<>0),(U1638-(U1638/U1662))+(V1636/V$10),\nIF(U1662<1,0,(U1638-(U1638/U1662))))))","v":0},{"$f":"IF(AND(W1636=0,V1638=0),0,\nIF(AND(W1636<>0,V1638=0),(W1636/W$10),\nIF(AND(W1637<>0,V1638<>0),(V1638-(V1638/V1662))+(W1636/W$10),\nIF(V1662<1,0,(V1638-(V1638/V1662))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1634/C$10","v":0},{"$f":"IF(C1663=\"n/a\",C1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,C1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,C1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(D1663=\"n/a\",D1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,D1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,D1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(E1663=\"n/a\",E1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,E1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,E1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(F1663=\"n/a\",F1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,F1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,F1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(G1663=\"n/a\",G1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,G1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,G1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(H1663=\"n/a\",H1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,H1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,H1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(I1663=\"n/a\",I1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,I1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,I1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(J1663=\"n/a\",J1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,J1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,J1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(K1663=\"n/a\",K1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,K1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,K1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(L1663=\"n/a\",L1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,L1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,L1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(M1663=\"n/a\",M1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,M1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,M1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(N1663=\"n/a\",N1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,N1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,N1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(O1663=\"n/a\",O1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,O1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,O1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(P1663=\"n/a\",P1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,P1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,P1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(Q1663=\"n/a\",Q1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,Q1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,Q1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(R1663=\"n/a\",R1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,R1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,R1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(S1663=\"n/a\",S1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,S1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,S1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(T1663=\"n/a\",T1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,T1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,T1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(U1663=\"n/a\",U1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,U1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,U1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},{"$f":"IF(V1663=\"n/a\",V1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,V1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,V1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1640)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1634*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1664=\"n/a\",D1640,IFERROR(IF((OFFSET($C1640,0,$A1640))<0,\nMIN(0,D1640-(OFFSET($C1640,0,$A1640)/(OFFSET($C1635,-$A1639,$A1640)))),\nMAX(0,D1640-(OFFSET($C1640,0,$A1640)/(OFFSET($C1635,-$A1639,$A1640))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1634*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1665=\"n/a\",E1641,IFERROR(IF((OFFSET($C1641,0,$A1641))<0,\nMIN(0,E1641-(OFFSET($C1641,0,$A1641)/(OFFSET($C1636,-$A1640,$A1641)))),\nMAX(0,E1641-(OFFSET($C1641,0,$A1641)/(OFFSET($C1636,-$A1640,$A1641))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1634*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1666=\"n/a\",F1642,IFERROR(IF((OFFSET($C1642,0,$A1642))<0,\nMIN(0,F1642-(OFFSET($C1642,0,$A1642)/(OFFSET($C1637,-$A1641,$A1642)))),\nMAX(0,F1642-(OFFSET($C1642,0,$A1642)/(OFFSET($C1637,-$A1641,$A1642))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1634*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1667=\"n/a\",G1643,IFERROR(IF((OFFSET($C1643,0,$A1643))<0,\nMIN(0,G1643-(OFFSET($C1643,0,$A1643)/(OFFSET($C1638,-$A1642,$A1643)))),\nMAX(0,G1643-(OFFSET($C1643,0,$A1643)/(OFFSET($C1638,-$A1642,$A1643))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1634*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1668=\"n/a\",H1644,IFERROR(IF((OFFSET($C1644,0,$A1644))<0,\nMIN(0,H1644-(OFFSET($C1644,0,$A1644)/(OFFSET($C1639,-$A1643,$A1644)))),\nMAX(0,H1644-(OFFSET($C1644,0,$A1644)/(OFFSET($C1639,-$A1643,$A1644))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1634*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1669=\"n/a\",I1645,IFERROR(IF((OFFSET($C1645,0,$A1645))<0,\nMIN(0,I1645-(OFFSET($C1645,0,$A1645)/(OFFSET($C1640,-$A1644,$A1645)))),\nMAX(0,I1645-(OFFSET($C1645,0,$A1645)/(OFFSET($C1640,-$A1644,$A1645))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1634*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1670=\"n/a\",J1646,IFERROR(IF((OFFSET($C1646,0,$A1646))<0,\nMIN(0,J1646-(OFFSET($C1646,0,$A1646)/(OFFSET($C1641,-$A1645,$A1646)))),\nMAX(0,J1646-(OFFSET($C1646,0,$A1646)/(OFFSET($C1641,-$A1645,$A1646))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1634*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1671=\"n/a\",K1647,IFERROR(IF((OFFSET($C1647,0,$A1647))<0,\nMIN(0,K1647-(OFFSET($C1647,0,$A1647)/(OFFSET($C1642,-$A1646,$A1647)))),\nMAX(0,K1647-(OFFSET($C1647,0,$A1647)/(OFFSET($C1642,-$A1646,$A1647))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1634*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1672=\"n/a\",L1648,IFERROR(IF((OFFSET($C1648,0,$A1648))<0,\nMIN(0,L1648-(OFFSET($C1648,0,$A1648)/(OFFSET($C1643,-$A1647,$A1648)))),\nMAX(0,L1648-(OFFSET($C1648,0,$A1648)/(OFFSET($C1643,-$A1647,$A1648))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1634*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1673=\"n/a\",M1649,IFERROR(IF((OFFSET($C1649,0,$A1649))<0,\nMIN(0,M1649-(OFFSET($C1649,0,$A1649)/(OFFSET($C1644,-$A1648,$A1649)))),\nMAX(0,M1649-(OFFSET($C1649,0,$A1649)/(OFFSET($C1644,-$A1648,$A1649))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1634*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1674=\"n/a\",N1650,IFERROR(IF((OFFSET($C1650,0,$A1650))<0,\nMIN(0,N1650-(OFFSET($C1650,0,$A1650)/(OFFSET($C1645,-$A1649,$A1650)))),\nMAX(0,N1650-(OFFSET($C1650,0,$A1650)/(OFFSET($C1645,-$A1649,$A1650))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1634*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1675=\"n/a\",O1651,IFERROR(IF((OFFSET($C1651,0,$A1651))<0,\nMIN(0,O1651-(OFFSET($C1651,0,$A1651)/(OFFSET($C1646,-$A1650,$A1651)))),\nMAX(0,O1651-(OFFSET($C1651,0,$A1651)/(OFFSET($C1646,-$A1650,$A1651))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1634*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1676=\"n/a\",P1652,IFERROR(IF((OFFSET($C1652,0,$A1652))<0,\nMIN(0,P1652-(OFFSET($C1652,0,$A1652)/(OFFSET($C1647,-$A1651,$A1652)))),\nMAX(0,P1652-(OFFSET($C1652,0,$A1652)/(OFFSET($C1647,-$A1651,$A1652))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1634*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1677=\"n/a\",Q1653,IFERROR(IF((OFFSET($C1653,0,$A1653))<0,\nMIN(0,Q1653-(OFFSET($C1653,0,$A1653)/(OFFSET($C1648,-$A1652,$A1653)))),\nMAX(0,Q1653-(OFFSET($C1653,0,$A1653)/(OFFSET($C1648,-$A1652,$A1653))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1634*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1678=\"n/a\",R1654,IFERROR(IF((OFFSET($C1654,0,$A1654))<0,\nMIN(0,R1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654)))),\nMAX(0,R1654-(OFFSET($C1654,0,$A1654)/(OFFSET($C1649,-$A1653,$A1654))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1634*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1679=\"n/a\",S1655,IFERROR(IF((OFFSET($C1655,0,$A1655))<0,\nMIN(0,S1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655)))),\nMAX(0,S1655-(OFFSET($C1655,0,$A1655)/(OFFSET($C1650,-$A1654,$A1655))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1634*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1680=\"n/a\",T1656,IFERROR(IF((OFFSET($C1656,0,$A1656))<0,\nMIN(0,T1656-(OFFSET($C1656,0,$A1656)/(OFFSET($C1651,-$A1655,$A1656)))),\nMAX(0,T1656-(OFFSET($C1656,0,$A1656)/(OFFSET($C1651,-$A1655,$A1656))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1634*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1681=\"n/a\",U1657,IFERROR(IF((OFFSET($C1657,0,$A1657))<0,\nMIN(0,U1657-(OFFSET($C1657,0,$A1657)/(OFFSET($C1652,-$A1656,$A1657)))),\nMAX(0,U1657-(OFFSET($C1657,0,$A1657)/(OFFSET($C1652,-$A1656,$A1657))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1634*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1682=\"n/a\",V1658,IFERROR(IF((OFFSET($C1658,0,$A1658))<0,\nMIN(0,V1658-(OFFSET($C1658,0,$A1658)/(OFFSET($C1653,-$A1657,$A1658)))),\nMAX(0,V1658-(OFFSET($C1658,0,$A1658)/(OFFSET($C1653,-$A1657,$A1658))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1659)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1634*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1662<1,D1636=0),0,\nIF(D1636=0,C1662-1,\nIF(C1662<1,D1637,\n(((C1662-1)*(C1638-(C1638/(C1662))))+((D1636/D$10)*D1637))/(D1638))))","v":0},{"$f":"IF(AND(D1662<1,E1636=0),0,\nIF(E1636=0,D1662-1,\nIF(D1662<1,E1637,\n(((D1662-1)*(D1638-(D1638/(D1662))))+((E1636/E$10)*E1637))/(E1638))))","v":0},{"$f":"IF(AND(E1662<1,F1636=0),0,\nIF(F1636=0,E1662-1,\nIF(E1662<1,F1637,\n(((E1662-1)*(E1638-(E1638/(E1662))))+((F1636/F$10)*F1637))/(F1638))))","v":0},{"$f":"IF(AND(F1662<1,G1636=0),0,\nIF(G1636=0,F1662-1,\nIF(F1662<1,G1637,\n(((F1662-1)*(F1638-(F1638/(F1662))))+((G1636/G$10)*G1637))/(G1638))))","v":0},{"$f":"IF(AND(G1662<1,H1636=0),0,\nIF(H1636=0,G1662-1,\nIF(G1662<1,H1637,\n(((G1662-1)*(G1638-(G1638/(G1662))))+((H1636/H$10)*H1637))/(H1638))))","v":0},{"$f":"IF(AND(H1662<1,I1636=0),0,\nIF(I1636=0,H1662-1,\nIF(H1662<1,I1637,\n(((H1662-1)*(H1638-(H1638/(H1662))))+((I1636/I$10)*I1637))/(I1638))))","v":0},{"$f":"IF(AND(I1662<1,J1636=0),0,\nIF(J1636=0,I1662-1,\nIF(I1662<1,J1637,\n(((I1662-1)*(I1638-(I1638/(I1662))))+((J1636/J$10)*J1637))/(J1638))))","v":0},{"$f":"IF(AND(J1662<1,K1636=0),0,\nIF(K1636=0,J1662-1,\nIF(J1662<1,K1637,\n(((J1662-1)*(J1638-(J1638/(J1662))))+((K1636/K$10)*K1637))/(K1638))))","v":0},{"$f":"IF(AND(K1662<1,L1636=0),0,\nIF(L1636=0,K1662-1,\nIF(K1662<1,L1637,\n(((K1662-1)*(K1638-(K1638/(K1662))))+((L1636/L$10)*L1637))/(L1638))))","v":0},{"$f":"IF(AND(L1662<1,M1636=0),0,\nIF(M1636=0,L1662-1,\nIF(L1662<1,M1637,\n(((L1662-1)*(L1638-(L1638/(L1662))))+((M1636/M$10)*M1637))/(M1638))))","v":0},{"$f":"IF(AND(M1662<1,N1636=0),0,\nIF(N1636=0,M1662-1,\nIF(M1662<1,N1637,\n(((M1662-1)*(M1638-(M1638/(M1662))))+((N1636/N$10)*N1637))/(N1638))))","v":0},{"$f":"IF(AND(N1662<1,O1636=0),0,\nIF(O1636=0,N1662-1,\nIF(N1662<1,O1637,\n(((N1662-1)*(N1638-(N1638/(N1662))))+((O1636/O$10)*O1637))/(O1638))))","v":0},{"$f":"IF(AND(O1662<1,P1636=0),0,\nIF(P1636=0,O1662-1,\nIF(O1662<1,P1637,\n(((O1662-1)*(O1638-(O1638/(O1662))))+((P1636/P$10)*P1637))/(P1638))))","v":0},{"$f":"IF(AND(P1662<1,Q1636=0),0,\nIF(Q1636=0,P1662-1,\nIF(P1662<1,Q1637,\n(((P1662-1)*(P1638-(P1638/(P1662))))+((Q1636/Q$10)*Q1637))/(Q1638))))","v":0},{"$f":"IF(AND(Q1662<1,R1636=0),0,\nIF(R1636=0,Q1662-1,\nIF(Q1662<1,R1637,\n(((Q1662-1)*(Q1638-(Q1638/(Q1662))))+((R1636/R$10)*R1637))/(R1638))))","v":0},{"$f":"IF(AND(R1662<1,S1636=0),0,\nIF(S1636=0,R1662-1,\nIF(R1662<1,S1637,\n(((R1662-1)*(R1638-(R1638/(R1662))))+((S1636/S$10)*S1637))/(S1638))))","v":0},{"$f":"IF(AND(S1662<1,T1636=0),0,\nIF(T1636=0,S1662-1,\nIF(S1662<1,T1637,\n(((S1662-1)*(S1638-(S1638/(S1662))))+((T1636/T$10)*T1637))/(T1638))))","v":0},{"$f":"IF(AND(T1662<1,U1636=0),0,\nIF(U1636=0,T1662-1,\nIF(T1662<1,U1637,\n(((T1662-1)*(T1638-(T1638/(T1662))))+((U1636/U$10)*U1637))/(U1638))))","v":0},{"$f":"IF(AND(U1662<1,V1636=0),0,\nIF(V1636=0,U1662-1,\nIF(U1662<1,V1637,\n(((U1662-1)*(U1638-(U1638/(U1662))))+((V1636/V$10)*V1637))/(V1638))))","v":0},{"$f":"IF(AND(V1662<1,W1636=0),0,\nIF(W1636=0,V1662-1,\nIF(V1662<1,W1637,\n(((V1662-1)*(V1638-(V1638/(V1662))))+((W1636/W$10)*W1637))/(W1638))))","v":0}]
[null,"RL Start RAB",{"$f":"C1635","v":0},{"$f":"IF(C1663=\"n/a\",\"n/a\",MAX(0,C1663-1))","v":0},{"$f":"IF(D1663=\"n/a\",\"n/a\",MAX(0,D1663-1))","v":0},{"$f":"IF(E1663=\"n/a\",\"n/a\",MAX(0,E1663-1))","v":0},{"$f":"IF(F1663=\"n/a\",\"n/a\",MAX(0,F1663-1))","v":0},{"$f":"IF(G1663=\"n/a\",\"n/a\",MAX(0,G1663-1))","v":0},{"$f":"IF(H1663=\"n/a\",\"n/a\",MAX(0,H1663-1))","v":0},{"$f":"IF(I1663=\"n/a\",\"n/a\",MAX(0,I1663-1))","v":0},{"$f":"IF(J1663=\"n/a\",\"n/a\",MAX(0,J1663-1))","v":0},{"$f":"IF(K1663=\"n/a\",\"n/a\",MAX(0,K1663-1))","v":0},{"$f":"IF(L1663=\"n/a\",\"n/a\",MAX(0,L1663-1))","v":0},{"$f":"IF(M1663=\"n/a\",\"n/a\",MAX(0,M1663-1))","v":0},{"$f":"IF(N1663=\"n/a\",\"n/a\",MAX(0,N1663-1))","v":0},{"$f":"IF(O1663=\"n/a\",\"n/a\",MAX(0,O1663-1))","v":0},{"$f":"IF(P1663=\"n/a\",\"n/a\",MAX(0,P1663-1))","v":0},{"$f":"IF(Q1663=\"n/a\",\"n/a\",MAX(0,Q1663-1))","v":0},{"$f":"IF(R1663=\"n/a\",\"n/a\",MAX(0,R1663-1))","v":0},{"$f":"IF(S1663=\"n/a\",\"n/a\",MAX(0,S1663-1))","v":0},{"$f":"IF(T1663=\"n/a\",\"n/a\",MAX(0,T1663-1))","v":0},{"$f":"IF(U1663=\"n/a\",\"n/a\",MAX(0,U1663-1))","v":0},{"$f":"IF(V1663=\"n/a\",\"n/a\",MAX(0,V1663-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1640)","v":"RL Capex 2014-15"},null,{"$f":"D1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1635","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1635","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1635","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1635","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1635","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1635","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1635","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1635","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1635","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1635","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1635","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1635","v":0},{"$f":"IF(V1682=\"n/a\",\"n/a\",MAX(0,V1682-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1635","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1635<>\"n/a\",C1635<>\"n/a\"),IF(SUM(C1638:C1660)=0,0,IF((SUMPRODUCT(C1638:C1660,C1662:C1684)/SUM(C1638:C1660))<0,1,(SUMPRODUCT(C1638:C1660,C1662:C1684)/SUM(C1638:C1660)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1635<>\"n/a\",D1635<>\"n/a\"),IF(SUM(D1638:D1660)=0,0,IF((SUMPRODUCT(D1638:D1660,D1662:D1684)/SUM(D1638:D1660))<0,1,(SUMPRODUCT(D1638:D1660,D1662:D1684)/SUM(D1638:D1660)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1635<>\"n/a\",E1635<>\"n/a\"),IF(SUM(E1638:E1660)=0,0,IF((SUMPRODUCT(E1638:E1660,E1662:E1684)/SUM(E1638:E1660))<0,1,(SUMPRODUCT(E1638:E1660,E1662:E1684)/SUM(E1638:E1660)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 32",{"$f":"VLOOKUP($A1687,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1687,1,12,\"\"))","v":32},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1688,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1688,0)-OFFSET('RFM input'!H$276,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1688,0)-OFFSET('RFM input'!I$276,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1688,0)-OFFSET('RFM input'!J$276,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1688,0)-OFFSET('RFM input'!K$276,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1688,0)-OFFSET('RFM input'!L$276,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1688,0)-OFFSET('RFM input'!M$276,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1688,0)-OFFSET('RFM input'!N$276,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1688,0)-OFFSET('RFM input'!O$276,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1688,0)-OFFSET('RFM input'!P$276,$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1688,0)-OFFSET('RFM input'!Q$276,$A1688,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1688,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1688,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1688,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1688,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1688,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1688,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1688,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1688,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1688,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1688,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1688,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1688,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1688,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1688,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1688,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1688,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1688,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1688,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1688,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1688,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1688,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1690=0,C1692=0),0,\nIF(AND(D1690<>0,C1692=0),(D1690/D$10),\nIF(AND(D1691<>0,C1692<>0),(C1692-(C1692/C1716))+(D1690/D$10),\nIF(C1716<1,0,(C1692-(C1692/C1716))))))","v":0},{"$f":"IF(AND(E1690=0,D1692=0),0,\nIF(AND(E1690<>0,D1692=0),(E1690/E$10),\nIF(AND(E1691<>0,D1692<>0),(D1692-(D1692/D1716))+(E1690/E$10),\nIF(D1716<1,0,(D1692-(D1692/D1716))))))","v":0},{"$f":"IF(AND(F1690=0,E1692=0),0,\nIF(AND(F1690<>0,E1692=0),(F1690/F$10),\nIF(AND(F1691<>0,E1692<>0),(E1692-(E1692/E1716))+(F1690/F$10),\nIF(E1716<1,0,(E1692-(E1692/E1716))))))","v":0},{"$f":"IF(AND(G1690=0,F1692=0),0,\nIF(AND(G1690<>0,F1692=0),(G1690/G$10),\nIF(AND(G1691<>0,F1692<>0),(F1692-(F1692/F1716))+(G1690/G$10),\nIF(F1716<1,0,(F1692-(F1692/F1716))))))","v":0},{"$f":"IF(AND(H1690=0,G1692=0),0,\nIF(AND(H1690<>0,G1692=0),(H1690/H$10),\nIF(AND(H1691<>0,G1692<>0),(G1692-(G1692/G1716))+(H1690/H$10),\nIF(G1716<1,0,(G1692-(G1692/G1716))))))","v":0},{"$f":"IF(AND(I1690=0,H1692=0),0,\nIF(AND(I1690<>0,H1692=0),(I1690/I$10),\nIF(AND(I1691<>0,H1692<>0),(H1692-(H1692/H1716))+(I1690/I$10),\nIF(H1716<1,0,(H1692-(H1692/H1716))))))","v":0},{"$f":"IF(AND(J1690=0,I1692=0),0,\nIF(AND(J1690<>0,I1692=0),(J1690/J$10),\nIF(AND(J1691<>0,I1692<>0),(I1692-(I1692/I1716))+(J1690/J$10),\nIF(I1716<1,0,(I1692-(I1692/I1716))))))","v":0},{"$f":"IF(AND(K1690=0,J1692=0),0,\nIF(AND(K1690<>0,J1692=0),(K1690/K$10),\nIF(AND(K1691<>0,J1692<>0),(J1692-(J1692/J1716))+(K1690/K$10),\nIF(J1716<1,0,(J1692-(J1692/J1716))))))","v":0},{"$f":"IF(AND(L1690=0,K1692=0),0,\nIF(AND(L1690<>0,K1692=0),(L1690/L$10),\nIF(AND(L1691<>0,K1692<>0),(K1692-(K1692/K1716))+(L1690/L$10),\nIF(K1716<1,0,(K1692-(K1692/K1716))))))","v":0},{"$f":"IF(AND(M1690=0,L1692=0),0,\nIF(AND(M1690<>0,L1692=0),(M1690/M$10),\nIF(AND(M1691<>0,L1692<>0),(L1692-(L1692/L1716))+(M1690/M$10),\nIF(L1716<1,0,(L1692-(L1692/L1716))))))","v":0},{"$f":"IF(AND(N1690=0,M1692=0),0,\nIF(AND(N1690<>0,M1692=0),(N1690/N$10),\nIF(AND(N1691<>0,M1692<>0),(M1692-(M1692/M1716))+(N1690/N$10),\nIF(M1716<1,0,(M1692-(M1692/M1716))))))","v":0},{"$f":"IF(AND(O1690=0,N1692=0),0,\nIF(AND(O1690<>0,N1692=0),(O1690/O$10),\nIF(AND(O1691<>0,N1692<>0),(N1692-(N1692/N1716))+(O1690/O$10),\nIF(N1716<1,0,(N1692-(N1692/N1716))))))","v":0},{"$f":"IF(AND(P1690=0,O1692=0),0,\nIF(AND(P1690<>0,O1692=0),(P1690/P$10),\nIF(AND(P1691<>0,O1692<>0),(O1692-(O1692/O1716))+(P1690/P$10),\nIF(O1716<1,0,(O1692-(O1692/O1716))))))","v":0},{"$f":"IF(AND(Q1690=0,P1692=0),0,\nIF(AND(Q1690<>0,P1692=0),(Q1690/Q$10),\nIF(AND(Q1691<>0,P1692<>0),(P1692-(P1692/P1716))+(Q1690/Q$10),\nIF(P1716<1,0,(P1692-(P1692/P1716))))))","v":0},{"$f":"IF(AND(R1690=0,Q1692=0),0,\nIF(AND(R1690<>0,Q1692=0),(R1690/R$10),\nIF(AND(R1691<>0,Q1692<>0),(Q1692-(Q1692/Q1716))+(R1690/R$10),\nIF(Q1716<1,0,(Q1692-(Q1692/Q1716))))))","v":0},{"$f":"IF(AND(S1690=0,R1692=0),0,\nIF(AND(S1690<>0,R1692=0),(S1690/S$10),\nIF(AND(S1691<>0,R1692<>0),(R1692-(R1692/R1716))+(S1690/S$10),\nIF(R1716<1,0,(R1692-(R1692/R1716))))))","v":0},{"$f":"IF(AND(T1690=0,S1692=0),0,\nIF(AND(T1690<>0,S1692=0),(T1690/T$10),\nIF(AND(T1691<>0,S1692<>0),(S1692-(S1692/S1716))+(T1690/T$10),\nIF(S1716<1,0,(S1692-(S1692/S1716))))))","v":0},{"$f":"IF(AND(U1690=0,T1692=0),0,\nIF(AND(U1690<>0,T1692=0),(U1690/U$10),\nIF(AND(U1691<>0,T1692<>0),(T1692-(T1692/T1716))+(U1690/U$10),\nIF(T1716<1,0,(T1692-(T1692/T1716))))))","v":0},{"$f":"IF(AND(V1690=0,U1692=0),0,\nIF(AND(V1690<>0,U1692=0),(V1690/V$10),\nIF(AND(V1691<>0,U1692<>0),(U1692-(U1692/U1716))+(V1690/V$10),\nIF(U1716<1,0,(U1692-(U1692/U1716))))))","v":0},{"$f":"IF(AND(W1690=0,V1692=0),0,\nIF(AND(W1690<>0,V1692=0),(W1690/W$10),\nIF(AND(W1691<>0,V1692<>0),(V1692-(V1692/V1716))+(W1690/W$10),\nIF(V1716<1,0,(V1692-(V1692/V1716))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1688/C$10","v":0},{"$f":"IF(C1717=\"n/a\",C1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,C1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,C1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(D1717=\"n/a\",D1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,D1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,D1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(E1717=\"n/a\",E1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,E1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,E1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(F1717=\"n/a\",F1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,F1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,F1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(G1717=\"n/a\",G1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,G1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,G1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(H1717=\"n/a\",H1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,H1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,H1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(I1717=\"n/a\",I1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,I1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,I1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(J1717=\"n/a\",J1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,J1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,J1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(K1717=\"n/a\",K1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,K1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,K1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(L1717=\"n/a\",L1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,L1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,L1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(M1717=\"n/a\",M1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,M1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,M1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(N1717=\"n/a\",N1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,N1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,N1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(O1717=\"n/a\",O1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,O1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,O1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(P1717=\"n/a\",P1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,P1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,P1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(Q1717=\"n/a\",Q1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,Q1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,Q1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(R1717=\"n/a\",R1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,R1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,R1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(S1717=\"n/a\",S1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,S1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,S1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(T1717=\"n/a\",T1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,T1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,T1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(U1717=\"n/a\",U1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,U1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,U1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},{"$f":"IF(V1717=\"n/a\",V1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,V1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,V1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1694)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1688*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1718=\"n/a\",D1694,IFERROR(IF((OFFSET($C1694,0,$A1694))<0,\nMIN(0,D1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694)))),\nMAX(0,D1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1688*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1719=\"n/a\",E1695,IFERROR(IF((OFFSET($C1695,0,$A1695))<0,\nMIN(0,E1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695)))),\nMAX(0,E1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1688*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1720=\"n/a\",F1696,IFERROR(IF((OFFSET($C1696,0,$A1696))<0,\nMIN(0,F1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696)))),\nMAX(0,F1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1688*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1721=\"n/a\",G1697,IFERROR(IF((OFFSET($C1697,0,$A1697))<0,\nMIN(0,G1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697)))),\nMAX(0,G1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1688*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1722=\"n/a\",H1698,IFERROR(IF((OFFSET($C1698,0,$A1698))<0,\nMIN(0,H1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698)))),\nMAX(0,H1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1688*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1723=\"n/a\",I1699,IFERROR(IF((OFFSET($C1699,0,$A1699))<0,\nMIN(0,I1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699)))),\nMAX(0,I1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1688*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1724=\"n/a\",J1700,IFERROR(IF((OFFSET($C1700,0,$A1700))<0,\nMIN(0,J1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700)))),\nMAX(0,J1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1688*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1725=\"n/a\",K1701,IFERROR(IF((OFFSET($C1701,0,$A1701))<0,\nMIN(0,K1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701)))),\nMAX(0,K1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1688*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1726=\"n/a\",L1702,IFERROR(IF((OFFSET($C1702,0,$A1702))<0,\nMIN(0,L1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702)))),\nMAX(0,L1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1688*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1727=\"n/a\",M1703,IFERROR(IF((OFFSET($C1703,0,$A1703))<0,\nMIN(0,M1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703)))),\nMAX(0,M1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1688*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1728=\"n/a\",N1704,IFERROR(IF((OFFSET($C1704,0,$A1704))<0,\nMIN(0,N1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704)))),\nMAX(0,N1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1688*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1729=\"n/a\",O1705,IFERROR(IF((OFFSET($C1705,0,$A1705))<0,\nMIN(0,O1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705)))),\nMAX(0,O1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1688*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1730=\"n/a\",P1706,IFERROR(IF((OFFSET($C1706,0,$A1706))<0,\nMIN(0,P1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706)))),\nMAX(0,P1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1688*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1731=\"n/a\",Q1707,IFERROR(IF((OFFSET($C1707,0,$A1707))<0,\nMIN(0,Q1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707)))),\nMAX(0,Q1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1688*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1732=\"n/a\",R1708,IFERROR(IF((OFFSET($C1708,0,$A1708))<0,\nMIN(0,R1708-(OFFSET($C1708,0,$A1708)/(OFFSET($C1703,-$A1707,$A1708)))),\nMAX(0,R1708-(OFFSET($C1708,0,$A1708)/(OFFSET($C1703,-$A1707,$A1708))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1688*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1733=\"n/a\",S1709,IFERROR(IF((OFFSET($C1709,0,$A1709))<0,\nMIN(0,S1709-(OFFSET($C1709,0,$A1709)/(OFFSET($C1704,-$A1708,$A1709)))),\nMAX(0,S1709-(OFFSET($C1709,0,$A1709)/(OFFSET($C1704,-$A1708,$A1709))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1688*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1734=\"n/a\",T1710,IFERROR(IF((OFFSET($C1710,0,$A1710))<0,\nMIN(0,T1710-(OFFSET($C1710,0,$A1710)/(OFFSET($C1705,-$A1709,$A1710)))),\nMAX(0,T1710-(OFFSET($C1710,0,$A1710)/(OFFSET($C1705,-$A1709,$A1710))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1688*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1735=\"n/a\",U1711,IFERROR(IF((OFFSET($C1711,0,$A1711))<0,\nMIN(0,U1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1706,-$A1710,$A1711)))),\nMAX(0,U1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1706,-$A1710,$A1711))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1688*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1736=\"n/a\",V1712,IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,V1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1707,-$A1711,$A1712)))),\nMAX(0,V1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1707,-$A1711,$A1712))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1713)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1688*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1716<1,D1690=0),0,\nIF(D1690=0,C1716-1,\nIF(C1716<1,D1691,\n(((C1716-1)*(C1692-(C1692/(C1716))))+((D1690/D$10)*D1691))/(D1692))))","v":0},{"$f":"IF(AND(D1716<1,E1690=0),0,\nIF(E1690=0,D1716-1,\nIF(D1716<1,E1691,\n(((D1716-1)*(D1692-(D1692/(D1716))))+((E1690/E$10)*E1691))/(E1692))))","v":0},{"$f":"IF(AND(E1716<1,F1690=0),0,\nIF(F1690=0,E1716-1,\nIF(E1716<1,F1691,\n(((E1716-1)*(E1692-(E1692/(E1716))))+((F1690/F$10)*F1691))/(F1692))))","v":0},{"$f":"IF(AND(F1716<1,G1690=0),0,\nIF(G1690=0,F1716-1,\nIF(F1716<1,G1691,\n(((F1716-1)*(F1692-(F1692/(F1716))))+((G1690/G$10)*G1691))/(G1692))))","v":0},{"$f":"IF(AND(G1716<1,H1690=0),0,\nIF(H1690=0,G1716-1,\nIF(G1716<1,H1691,\n(((G1716-1)*(G1692-(G1692/(G1716))))+((H1690/H$10)*H1691))/(H1692))))","v":0},{"$f":"IF(AND(H1716<1,I1690=0),0,\nIF(I1690=0,H1716-1,\nIF(H1716<1,I1691,\n(((H1716-1)*(H1692-(H1692/(H1716))))+((I1690/I$10)*I1691))/(I1692))))","v":0},{"$f":"IF(AND(I1716<1,J1690=0),0,\nIF(J1690=0,I1716-1,\nIF(I1716<1,J1691,\n(((I1716-1)*(I1692-(I1692/(I1716))))+((J1690/J$10)*J1691))/(J1692))))","v":0},{"$f":"IF(AND(J1716<1,K1690=0),0,\nIF(K1690=0,J1716-1,\nIF(J1716<1,K1691,\n(((J1716-1)*(J1692-(J1692/(J1716))))+((K1690/K$10)*K1691))/(K1692))))","v":0},{"$f":"IF(AND(K1716<1,L1690=0),0,\nIF(L1690=0,K1716-1,\nIF(K1716<1,L1691,\n(((K1716-1)*(K1692-(K1692/(K1716))))+((L1690/L$10)*L1691))/(L1692))))","v":0},{"$f":"IF(AND(L1716<1,M1690=0),0,\nIF(M1690=0,L1716-1,\nIF(L1716<1,M1691,\n(((L1716-1)*(L1692-(L1692/(L1716))))+((M1690/M$10)*M1691))/(M1692))))","v":0},{"$f":"IF(AND(M1716<1,N1690=0),0,\nIF(N1690=0,M1716-1,\nIF(M1716<1,N1691,\n(((M1716-1)*(M1692-(M1692/(M1716))))+((N1690/N$10)*N1691))/(N1692))))","v":0},{"$f":"IF(AND(N1716<1,O1690=0),0,\nIF(O1690=0,N1716-1,\nIF(N1716<1,O1691,\n(((N1716-1)*(N1692-(N1692/(N1716))))+((O1690/O$10)*O1691))/(O1692))))","v":0},{"$f":"IF(AND(O1716<1,P1690=0),0,\nIF(P1690=0,O1716-1,\nIF(O1716<1,P1691,\n(((O1716-1)*(O1692-(O1692/(O1716))))+((P1690/P$10)*P1691))/(P1692))))","v":0},{"$f":"IF(AND(P1716<1,Q1690=0),0,\nIF(Q1690=0,P1716-1,\nIF(P1716<1,Q1691,\n(((P1716-1)*(P1692-(P1692/(P1716))))+((Q1690/Q$10)*Q1691))/(Q1692))))","v":0},{"$f":"IF(AND(Q1716<1,R1690=0),0,\nIF(R1690=0,Q1716-1,\nIF(Q1716<1,R1691,\n(((Q1716-1)*(Q1692-(Q1692/(Q1716))))+((R1690/R$10)*R1691))/(R1692))))","v":0},{"$f":"IF(AND(R1716<1,S1690=0),0,\nIF(S1690=0,R1716-1,\nIF(R1716<1,S1691,\n(((R1716-1)*(R1692-(R1692/(R1716))))+((S1690/S$10)*S1691))/(S1692))))","v":0},{"$f":"IF(AND(S1716<1,T1690=0),0,\nIF(T1690=0,S1716-1,\nIF(S1716<1,T1691,\n(((S1716-1)*(S1692-(S1692/(S1716))))+((T1690/T$10)*T1691))/(T1692))))","v":0},{"$f":"IF(AND(T1716<1,U1690=0),0,\nIF(U1690=0,T1716-1,\nIF(T1716<1,U1691,\n(((T1716-1)*(T1692-(T1692/(T1716))))+((U1690/U$10)*U1691))/(U1692))))","v":0},{"$f":"IF(AND(U1716<1,V1690=0),0,\nIF(V1690=0,U1716-1,\nIF(U1716<1,V1691,\n(((U1716-1)*(U1692-(U1692/(U1716))))+((V1690/V$10)*V1691))/(V1692))))","v":0},{"$f":"IF(AND(V1716<1,W1690=0),0,\nIF(W1690=0,V1716-1,\nIF(V1716<1,W1691,\n(((V1716-1)*(V1692-(V1692/(V1716))))+((W1690/W$10)*W1691))/(W1692))))","v":0}]
[null,"RL Start RAB",{"$f":"C1689","v":0},{"$f":"IF(C1717=\"n/a\",\"n/a\",MAX(0,C1717-1))","v":0},{"$f":"IF(D1717=\"n/a\",\"n/a\",MAX(0,D1717-1))","v":0},{"$f":"IF(E1717=\"n/a\",\"n/a\",MAX(0,E1717-1))","v":0},{"$f":"IF(F1717=\"n/a\",\"n/a\",MAX(0,F1717-1))","v":0},{"$f":"IF(G1717=\"n/a\",\"n/a\",MAX(0,G1717-1))","v":0},{"$f":"IF(H1717=\"n/a\",\"n/a\",MAX(0,H1717-1))","v":0},{"$f":"IF(I1717=\"n/a\",\"n/a\",MAX(0,I1717-1))","v":0},{"$f":"IF(J1717=\"n/a\",\"n/a\",MAX(0,J1717-1))","v":0},{"$f":"IF(K1717=\"n/a\",\"n/a\",MAX(0,K1717-1))","v":0},{"$f":"IF(L1717=\"n/a\",\"n/a\",MAX(0,L1717-1))","v":0},{"$f":"IF(M1717=\"n/a\",\"n/a\",MAX(0,M1717-1))","v":0},{"$f":"IF(N1717=\"n/a\",\"n/a\",MAX(0,N1717-1))","v":0},{"$f":"IF(O1717=\"n/a\",\"n/a\",MAX(0,O1717-1))","v":0},{"$f":"IF(P1717=\"n/a\",\"n/a\",MAX(0,P1717-1))","v":0},{"$f":"IF(Q1717=\"n/a\",\"n/a\",MAX(0,Q1717-1))","v":0},{"$f":"IF(R1717=\"n/a\",\"n/a\",MAX(0,R1717-1))","v":0},{"$f":"IF(S1717=\"n/a\",\"n/a\",MAX(0,S1717-1))","v":0},{"$f":"IF(T1717=\"n/a\",\"n/a\",MAX(0,T1717-1))","v":0},{"$f":"IF(U1717=\"n/a\",\"n/a\",MAX(0,U1717-1))","v":0},{"$f":"IF(V1717=\"n/a\",\"n/a\",MAX(0,V1717-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1694)","v":"RL Capex 2014-15"},null,{"$f":"D1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1689","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1689","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1689","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1689","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1689","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1689","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1689","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1689","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1689","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1689","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1689","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1689","v":0},{"$f":"IF(V1736=\"n/a\",\"n/a\",MAX(0,V1736-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1689","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1689<>\"n/a\",C1689<>\"n/a\"),IF(SUM(C1692:C1714)=0,0,IF((SUMPRODUCT(C1692:C1714,C1716:C1738)/SUM(C1692:C1714))<0,1,(SUMPRODUCT(C1692:C1714,C1716:C1738)/SUM(C1692:C1714)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1689<>\"n/a\",D1689<>\"n/a\"),IF(SUM(D1692:D1714)=0,0,IF((SUMPRODUCT(D1692:D1714,D1716:D1738)/SUM(D1692:D1714))<0,1,(SUMPRODUCT(D1692:D1714,D1716:D1738)/SUM(D1692:D1714)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1689<>\"n/a\",E1689<>\"n/a\"),IF(SUM(E1692:E1714)=0,0,IF((SUMPRODUCT(E1692:E1714,E1716:E1738)/SUM(E1692:E1714))<0,1,(SUMPRODUCT(E1692:E1714,E1716:E1738)/SUM(E1692:E1714)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 33",{"$f":"VLOOKUP($A1741,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1741,1,12,\"\"))","v":33},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1742,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1742,0)-OFFSET('RFM input'!H$276,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1742,0)-OFFSET('RFM input'!I$276,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1742,0)-OFFSET('RFM input'!J$276,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1742,0)-OFFSET('RFM input'!K$276,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1742,0)-OFFSET('RFM input'!L$276,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1742,0)-OFFSET('RFM input'!M$276,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1742,0)-OFFSET('RFM input'!N$276,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1742,0)-OFFSET('RFM input'!O$276,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1742,0)-OFFSET('RFM input'!P$276,$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1742,0)-OFFSET('RFM input'!Q$276,$A1742,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1742,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1742,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1742,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1742,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1742,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1742,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1742,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1742,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1742,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1742,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1742,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1742,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1742,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1742,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1742,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1742,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1742,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1742,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1742,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1742,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1742,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1744=0,C1746=0),0,\nIF(AND(D1744<>0,C1746=0),(D1744/D$10),\nIF(AND(D1745<>0,C1746<>0),(C1746-(C1746/C1770))+(D1744/D$10),\nIF(C1770<1,0,(C1746-(C1746/C1770))))))","v":0},{"$f":"IF(AND(E1744=0,D1746=0),0,\nIF(AND(E1744<>0,D1746=0),(E1744/E$10),\nIF(AND(E1745<>0,D1746<>0),(D1746-(D1746/D1770))+(E1744/E$10),\nIF(D1770<1,0,(D1746-(D1746/D1770))))))","v":0},{"$f":"IF(AND(F1744=0,E1746=0),0,\nIF(AND(F1744<>0,E1746=0),(F1744/F$10),\nIF(AND(F1745<>0,E1746<>0),(E1746-(E1746/E1770))+(F1744/F$10),\nIF(E1770<1,0,(E1746-(E1746/E1770))))))","v":0},{"$f":"IF(AND(G1744=0,F1746=0),0,\nIF(AND(G1744<>0,F1746=0),(G1744/G$10),\nIF(AND(G1745<>0,F1746<>0),(F1746-(F1746/F1770))+(G1744/G$10),\nIF(F1770<1,0,(F1746-(F1746/F1770))))))","v":0},{"$f":"IF(AND(H1744=0,G1746=0),0,\nIF(AND(H1744<>0,G1746=0),(H1744/H$10),\nIF(AND(H1745<>0,G1746<>0),(G1746-(G1746/G1770))+(H1744/H$10),\nIF(G1770<1,0,(G1746-(G1746/G1770))))))","v":0},{"$f":"IF(AND(I1744=0,H1746=0),0,\nIF(AND(I1744<>0,H1746=0),(I1744/I$10),\nIF(AND(I1745<>0,H1746<>0),(H1746-(H1746/H1770))+(I1744/I$10),\nIF(H1770<1,0,(H1746-(H1746/H1770))))))","v":0},{"$f":"IF(AND(J1744=0,I1746=0),0,\nIF(AND(J1744<>0,I1746=0),(J1744/J$10),\nIF(AND(J1745<>0,I1746<>0),(I1746-(I1746/I1770))+(J1744/J$10),\nIF(I1770<1,0,(I1746-(I1746/I1770))))))","v":0},{"$f":"IF(AND(K1744=0,J1746=0),0,\nIF(AND(K1744<>0,J1746=0),(K1744/K$10),\nIF(AND(K1745<>0,J1746<>0),(J1746-(J1746/J1770))+(K1744/K$10),\nIF(J1770<1,0,(J1746-(J1746/J1770))))))","v":0},{"$f":"IF(AND(L1744=0,K1746=0),0,\nIF(AND(L1744<>0,K1746=0),(L1744/L$10),\nIF(AND(L1745<>0,K1746<>0),(K1746-(K1746/K1770))+(L1744/L$10),\nIF(K1770<1,0,(K1746-(K1746/K1770))))))","v":0},{"$f":"IF(AND(M1744=0,L1746=0),0,\nIF(AND(M1744<>0,L1746=0),(M1744/M$10),\nIF(AND(M1745<>0,L1746<>0),(L1746-(L1746/L1770))+(M1744/M$10),\nIF(L1770<1,0,(L1746-(L1746/L1770))))))","v":0},{"$f":"IF(AND(N1744=0,M1746=0),0,\nIF(AND(N1744<>0,M1746=0),(N1744/N$10),\nIF(AND(N1745<>0,M1746<>0),(M1746-(M1746/M1770))+(N1744/N$10),\nIF(M1770<1,0,(M1746-(M1746/M1770))))))","v":0},{"$f":"IF(AND(O1744=0,N1746=0),0,\nIF(AND(O1744<>0,N1746=0),(O1744/O$10),\nIF(AND(O1745<>0,N1746<>0),(N1746-(N1746/N1770))+(O1744/O$10),\nIF(N1770<1,0,(N1746-(N1746/N1770))))))","v":0},{"$f":"IF(AND(P1744=0,O1746=0),0,\nIF(AND(P1744<>0,O1746=0),(P1744/P$10),\nIF(AND(P1745<>0,O1746<>0),(O1746-(O1746/O1770))+(P1744/P$10),\nIF(O1770<1,0,(O1746-(O1746/O1770))))))","v":0},{"$f":"IF(AND(Q1744=0,P1746=0),0,\nIF(AND(Q1744<>0,P1746=0),(Q1744/Q$10),\nIF(AND(Q1745<>0,P1746<>0),(P1746-(P1746/P1770))+(Q1744/Q$10),\nIF(P1770<1,0,(P1746-(P1746/P1770))))))","v":0},{"$f":"IF(AND(R1744=0,Q1746=0),0,\nIF(AND(R1744<>0,Q1746=0),(R1744/R$10),\nIF(AND(R1745<>0,Q1746<>0),(Q1746-(Q1746/Q1770))+(R1744/R$10),\nIF(Q1770<1,0,(Q1746-(Q1746/Q1770))))))","v":0},{"$f":"IF(AND(S1744=0,R1746=0),0,\nIF(AND(S1744<>0,R1746=0),(S1744/S$10),\nIF(AND(S1745<>0,R1746<>0),(R1746-(R1746/R1770))+(S1744/S$10),\nIF(R1770<1,0,(R1746-(R1746/R1770))))))","v":0},{"$f":"IF(AND(T1744=0,S1746=0),0,\nIF(AND(T1744<>0,S1746=0),(T1744/T$10),\nIF(AND(T1745<>0,S1746<>0),(S1746-(S1746/S1770))+(T1744/T$10),\nIF(S1770<1,0,(S1746-(S1746/S1770))))))","v":0},{"$f":"IF(AND(U1744=0,T1746=0),0,\nIF(AND(U1744<>0,T1746=0),(U1744/U$10),\nIF(AND(U1745<>0,T1746<>0),(T1746-(T1746/T1770))+(U1744/U$10),\nIF(T1770<1,0,(T1746-(T1746/T1770))))))","v":0},{"$f":"IF(AND(V1744=0,U1746=0),0,\nIF(AND(V1744<>0,U1746=0),(V1744/V$10),\nIF(AND(V1745<>0,U1746<>0),(U1746-(U1746/U1770))+(V1744/V$10),\nIF(U1770<1,0,(U1746-(U1746/U1770))))))","v":0},{"$f":"IF(AND(W1744=0,V1746=0),0,\nIF(AND(W1744<>0,V1746=0),(W1744/W$10),\nIF(AND(W1745<>0,V1746<>0),(V1746-(V1746/V1770))+(W1744/W$10),\nIF(V1770<1,0,(V1746-(V1746/V1770))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1742/C$10","v":0},{"$f":"IF(C1771=\"n/a\",C1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,C1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,C1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(D1771=\"n/a\",D1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,D1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,D1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(E1771=\"n/a\",E1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,E1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,E1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(F1771=\"n/a\",F1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,F1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,F1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(G1771=\"n/a\",G1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,G1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,G1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(H1771=\"n/a\",H1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,H1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,H1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(I1771=\"n/a\",I1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,I1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,I1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(J1771=\"n/a\",J1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,J1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,J1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(K1771=\"n/a\",K1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,K1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,K1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(L1771=\"n/a\",L1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,L1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,L1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(M1771=\"n/a\",M1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,M1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,M1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(N1771=\"n/a\",N1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,N1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,N1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(O1771=\"n/a\",O1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,O1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,O1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(P1771=\"n/a\",P1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,P1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,P1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(Q1771=\"n/a\",Q1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,Q1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,Q1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(R1771=\"n/a\",R1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,R1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,R1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(S1771=\"n/a\",S1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,S1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,S1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(T1771=\"n/a\",T1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,T1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,T1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(U1771=\"n/a\",U1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,U1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,U1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},{"$f":"IF(V1771=\"n/a\",V1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,V1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,V1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1748)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1742*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1772=\"n/a\",D1748,IFERROR(IF((OFFSET($C1748,0,$A1748))<0,\nMIN(0,D1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748)))),\nMAX(0,D1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1742*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1773=\"n/a\",E1749,IFERROR(IF((OFFSET($C1749,0,$A1749))<0,\nMIN(0,E1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749)))),\nMAX(0,E1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1742*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1774=\"n/a\",F1750,IFERROR(IF((OFFSET($C1750,0,$A1750))<0,\nMIN(0,F1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750)))),\nMAX(0,F1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1742*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1775=\"n/a\",G1751,IFERROR(IF((OFFSET($C1751,0,$A1751))<0,\nMIN(0,G1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751)))),\nMAX(0,G1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1742*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1776=\"n/a\",H1752,IFERROR(IF((OFFSET($C1752,0,$A1752))<0,\nMIN(0,H1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752)))),\nMAX(0,H1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1742*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1777=\"n/a\",I1753,IFERROR(IF((OFFSET($C1753,0,$A1753))<0,\nMIN(0,I1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753)))),\nMAX(0,I1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1742*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1778=\"n/a\",J1754,IFERROR(IF((OFFSET($C1754,0,$A1754))<0,\nMIN(0,J1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754)))),\nMAX(0,J1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1742*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1779=\"n/a\",K1755,IFERROR(IF((OFFSET($C1755,0,$A1755))<0,\nMIN(0,K1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755)))),\nMAX(0,K1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1742*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1780=\"n/a\",L1756,IFERROR(IF((OFFSET($C1756,0,$A1756))<0,\nMIN(0,L1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756)))),\nMAX(0,L1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1742*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1781=\"n/a\",M1757,IFERROR(IF((OFFSET($C1757,0,$A1757))<0,\nMIN(0,M1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757)))),\nMAX(0,M1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1742*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1782=\"n/a\",N1758,IFERROR(IF((OFFSET($C1758,0,$A1758))<0,\nMIN(0,N1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758)))),\nMAX(0,N1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1742*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1783=\"n/a\",O1759,IFERROR(IF((OFFSET($C1759,0,$A1759))<0,\nMIN(0,O1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759)))),\nMAX(0,O1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1742*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1784=\"n/a\",P1760,IFERROR(IF((OFFSET($C1760,0,$A1760))<0,\nMIN(0,P1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760)))),\nMAX(0,P1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1742*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1785=\"n/a\",Q1761,IFERROR(IF((OFFSET($C1761,0,$A1761))<0,\nMIN(0,Q1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761)))),\nMAX(0,Q1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1742*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1786=\"n/a\",R1762,IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,R1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1757,-$A1761,$A1762)))),\nMAX(0,R1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1757,-$A1761,$A1762))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1742*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1787=\"n/a\",S1763,IFERROR(IF((OFFSET($C1763,0,$A1763))<0,\nMIN(0,S1763-(OFFSET($C1763,0,$A1763)/(OFFSET($C1758,-$A1762,$A1763)))),\nMAX(0,S1763-(OFFSET($C1763,0,$A1763)/(OFFSET($C1758,-$A1762,$A1763))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1742*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1788=\"n/a\",T1764,IFERROR(IF((OFFSET($C1764,0,$A1764))<0,\nMIN(0,T1764-(OFFSET($C1764,0,$A1764)/(OFFSET($C1759,-$A1763,$A1764)))),\nMAX(0,T1764-(OFFSET($C1764,0,$A1764)/(OFFSET($C1759,-$A1763,$A1764))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1742*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1789=\"n/a\",U1765,IFERROR(IF((OFFSET($C1765,0,$A1765))<0,\nMIN(0,U1765-(OFFSET($C1765,0,$A1765)/(OFFSET($C1760,-$A1764,$A1765)))),\nMAX(0,U1765-(OFFSET($C1765,0,$A1765)/(OFFSET($C1760,-$A1764,$A1765))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1742*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1790=\"n/a\",V1766,IFERROR(IF((OFFSET($C1766,0,$A1766))<0,\nMIN(0,V1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1761,-$A1765,$A1766)))),\nMAX(0,V1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1761,-$A1765,$A1766))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1767)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1742*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1770<1,D1744=0),0,\nIF(D1744=0,C1770-1,\nIF(C1770<1,D1745,\n(((C1770-1)*(C1746-(C1746/(C1770))))+((D1744/D$10)*D1745))/(D1746))))","v":0},{"$f":"IF(AND(D1770<1,E1744=0),0,\nIF(E1744=0,D1770-1,\nIF(D1770<1,E1745,\n(((D1770-1)*(D1746-(D1746/(D1770))))+((E1744/E$10)*E1745))/(E1746))))","v":0},{"$f":"IF(AND(E1770<1,F1744=0),0,\nIF(F1744=0,E1770-1,\nIF(E1770<1,F1745,\n(((E1770-1)*(E1746-(E1746/(E1770))))+((F1744/F$10)*F1745))/(F1746))))","v":0},{"$f":"IF(AND(F1770<1,G1744=0),0,\nIF(G1744=0,F1770-1,\nIF(F1770<1,G1745,\n(((F1770-1)*(F1746-(F1746/(F1770))))+((G1744/G$10)*G1745))/(G1746))))","v":0},{"$f":"IF(AND(G1770<1,H1744=0),0,\nIF(H1744=0,G1770-1,\nIF(G1770<1,H1745,\n(((G1770-1)*(G1746-(G1746/(G1770))))+((H1744/H$10)*H1745))/(H1746))))","v":0},{"$f":"IF(AND(H1770<1,I1744=0),0,\nIF(I1744=0,H1770-1,\nIF(H1770<1,I1745,\n(((H1770-1)*(H1746-(H1746/(H1770))))+((I1744/I$10)*I1745))/(I1746))))","v":0},{"$f":"IF(AND(I1770<1,J1744=0),0,\nIF(J1744=0,I1770-1,\nIF(I1770<1,J1745,\n(((I1770-1)*(I1746-(I1746/(I1770))))+((J1744/J$10)*J1745))/(J1746))))","v":0},{"$f":"IF(AND(J1770<1,K1744=0),0,\nIF(K1744=0,J1770-1,\nIF(J1770<1,K1745,\n(((J1770-1)*(J1746-(J1746/(J1770))))+((K1744/K$10)*K1745))/(K1746))))","v":0},{"$f":"IF(AND(K1770<1,L1744=0),0,\nIF(L1744=0,K1770-1,\nIF(K1770<1,L1745,\n(((K1770-1)*(K1746-(K1746/(K1770))))+((L1744/L$10)*L1745))/(L1746))))","v":0},{"$f":"IF(AND(L1770<1,M1744=0),0,\nIF(M1744=0,L1770-1,\nIF(L1770<1,M1745,\n(((L1770-1)*(L1746-(L1746/(L1770))))+((M1744/M$10)*M1745))/(M1746))))","v":0},{"$f":"IF(AND(M1770<1,N1744=0),0,\nIF(N1744=0,M1770-1,\nIF(M1770<1,N1745,\n(((M1770-1)*(M1746-(M1746/(M1770))))+((N1744/N$10)*N1745))/(N1746))))","v":0},{"$f":"IF(AND(N1770<1,O1744=0),0,\nIF(O1744=0,N1770-1,\nIF(N1770<1,O1745,\n(((N1770-1)*(N1746-(N1746/(N1770))))+((O1744/O$10)*O1745))/(O1746))))","v":0},{"$f":"IF(AND(O1770<1,P1744=0),0,\nIF(P1744=0,O1770-1,\nIF(O1770<1,P1745,\n(((O1770-1)*(O1746-(O1746/(O1770))))+((P1744/P$10)*P1745))/(P1746))))","v":0},{"$f":"IF(AND(P1770<1,Q1744=0),0,\nIF(Q1744=0,P1770-1,\nIF(P1770<1,Q1745,\n(((P1770-1)*(P1746-(P1746/(P1770))))+((Q1744/Q$10)*Q1745))/(Q1746))))","v":0},{"$f":"IF(AND(Q1770<1,R1744=0),0,\nIF(R1744=0,Q1770-1,\nIF(Q1770<1,R1745,\n(((Q1770-1)*(Q1746-(Q1746/(Q1770))))+((R1744/R$10)*R1745))/(R1746))))","v":0},{"$f":"IF(AND(R1770<1,S1744=0),0,\nIF(S1744=0,R1770-1,\nIF(R1770<1,S1745,\n(((R1770-1)*(R1746-(R1746/(R1770))))+((S1744/S$10)*S1745))/(S1746))))","v":0},{"$f":"IF(AND(S1770<1,T1744=0),0,\nIF(T1744=0,S1770-1,\nIF(S1770<1,T1745,\n(((S1770-1)*(S1746-(S1746/(S1770))))+((T1744/T$10)*T1745))/(T1746))))","v":0},{"$f":"IF(AND(T1770<1,U1744=0),0,\nIF(U1744=0,T1770-1,\nIF(T1770<1,U1745,\n(((T1770-1)*(T1746-(T1746/(T1770))))+((U1744/U$10)*U1745))/(U1746))))","v":0},{"$f":"IF(AND(U1770<1,V1744=0),0,\nIF(V1744=0,U1770-1,\nIF(U1770<1,V1745,\n(((U1770-1)*(U1746-(U1746/(U1770))))+((V1744/V$10)*V1745))/(V1746))))","v":0},{"$f":"IF(AND(V1770<1,W1744=0),0,\nIF(W1744=0,V1770-1,\nIF(V1770<1,W1745,\n(((V1770-1)*(V1746-(V1746/(V1770))))+((W1744/W$10)*W1745))/(W1746))))","v":0}]
[null,"RL Start RAB",{"$f":"C1743","v":0},{"$f":"IF(C1771=\"n/a\",\"n/a\",MAX(0,C1771-1))","v":0},{"$f":"IF(D1771=\"n/a\",\"n/a\",MAX(0,D1771-1))","v":0},{"$f":"IF(E1771=\"n/a\",\"n/a\",MAX(0,E1771-1))","v":0},{"$f":"IF(F1771=\"n/a\",\"n/a\",MAX(0,F1771-1))","v":0},{"$f":"IF(G1771=\"n/a\",\"n/a\",MAX(0,G1771-1))","v":0},{"$f":"IF(H1771=\"n/a\",\"n/a\",MAX(0,H1771-1))","v":0},{"$f":"IF(I1771=\"n/a\",\"n/a\",MAX(0,I1771-1))","v":0},{"$f":"IF(J1771=\"n/a\",\"n/a\",MAX(0,J1771-1))","v":0},{"$f":"IF(K1771=\"n/a\",\"n/a\",MAX(0,K1771-1))","v":0},{"$f":"IF(L1771=\"n/a\",\"n/a\",MAX(0,L1771-1))","v":0},{"$f":"IF(M1771=\"n/a\",\"n/a\",MAX(0,M1771-1))","v":0},{"$f":"IF(N1771=\"n/a\",\"n/a\",MAX(0,N1771-1))","v":0},{"$f":"IF(O1771=\"n/a\",\"n/a\",MAX(0,O1771-1))","v":0},{"$f":"IF(P1771=\"n/a\",\"n/a\",MAX(0,P1771-1))","v":0},{"$f":"IF(Q1771=\"n/a\",\"n/a\",MAX(0,Q1771-1))","v":0},{"$f":"IF(R1771=\"n/a\",\"n/a\",MAX(0,R1771-1))","v":0},{"$f":"IF(S1771=\"n/a\",\"n/a\",MAX(0,S1771-1))","v":0},{"$f":"IF(T1771=\"n/a\",\"n/a\",MAX(0,T1771-1))","v":0},{"$f":"IF(U1771=\"n/a\",\"n/a\",MAX(0,U1771-1))","v":0},{"$f":"IF(V1771=\"n/a\",\"n/a\",MAX(0,V1771-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1748)","v":"RL Capex 2014-15"},null,{"$f":"D1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1743","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1743","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1743","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1743","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1743","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1743","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1743","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1743","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1743","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1743","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1743","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1743","v":0},{"$f":"IF(V1790=\"n/a\",\"n/a\",MAX(0,V1790-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1743","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1743<>\"n/a\",C1743<>\"n/a\"),IF(SUM(C1746:C1768)=0,0,IF((SUMPRODUCT(C1746:C1768,C1770:C1792)/SUM(C1746:C1768))<0,1,(SUMPRODUCT(C1746:C1768,C1770:C1792)/SUM(C1746:C1768)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1743<>\"n/a\",D1743<>\"n/a\"),IF(SUM(D1746:D1768)=0,0,IF((SUMPRODUCT(D1746:D1768,D1770:D1792)/SUM(D1746:D1768))<0,1,(SUMPRODUCT(D1746:D1768,D1770:D1792)/SUM(D1746:D1768)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1743<>\"n/a\",E1743<>\"n/a\"),IF(SUM(E1746:E1768)=0,0,IF((SUMPRODUCT(E1746:E1768,E1770:E1792)/SUM(E1746:E1768))<0,1,(SUMPRODUCT(E1746:E1768,E1770:E1792)/SUM(E1746:E1768)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 34",{"$f":"VLOOKUP($A1795,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1795,1,12,\"\"))","v":34},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1796,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1796,0)-OFFSET('RFM input'!H$276,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1796,0)-OFFSET('RFM input'!I$276,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1796,0)-OFFSET('RFM input'!J$276,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1796,0)-OFFSET('RFM input'!K$276,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1796,0)-OFFSET('RFM input'!L$276,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1796,0)-OFFSET('RFM input'!M$276,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1796,0)-OFFSET('RFM input'!N$276,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1796,0)-OFFSET('RFM input'!O$276,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1796,0)-OFFSET('RFM input'!P$276,$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1796,0)-OFFSET('RFM input'!Q$276,$A1796,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1796,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1796,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1796,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1796,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1796,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1796,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1796,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1796,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1796,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1796,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1796,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1796,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1796,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1796,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1796,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1796,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1796,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1796,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1796,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1796,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1796,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1798=0,C1800=0),0,\nIF(AND(D1798<>0,C1800=0),(D1798/D$10),\nIF(AND(D1799<>0,C1800<>0),(C1800-(C1800/C1824))+(D1798/D$10),\nIF(C1824<1,0,(C1800-(C1800/C1824))))))","v":0},{"$f":"IF(AND(E1798=0,D1800=0),0,\nIF(AND(E1798<>0,D1800=0),(E1798/E$10),\nIF(AND(E1799<>0,D1800<>0),(D1800-(D1800/D1824))+(E1798/E$10),\nIF(D1824<1,0,(D1800-(D1800/D1824))))))","v":0},{"$f":"IF(AND(F1798=0,E1800=0),0,\nIF(AND(F1798<>0,E1800=0),(F1798/F$10),\nIF(AND(F1799<>0,E1800<>0),(E1800-(E1800/E1824))+(F1798/F$10),\nIF(E1824<1,0,(E1800-(E1800/E1824))))))","v":0},{"$f":"IF(AND(G1798=0,F1800=0),0,\nIF(AND(G1798<>0,F1800=0),(G1798/G$10),\nIF(AND(G1799<>0,F1800<>0),(F1800-(F1800/F1824))+(G1798/G$10),\nIF(F1824<1,0,(F1800-(F1800/F1824))))))","v":0},{"$f":"IF(AND(H1798=0,G1800=0),0,\nIF(AND(H1798<>0,G1800=0),(H1798/H$10),\nIF(AND(H1799<>0,G1800<>0),(G1800-(G1800/G1824))+(H1798/H$10),\nIF(G1824<1,0,(G1800-(G1800/G1824))))))","v":0},{"$f":"IF(AND(I1798=0,H1800=0),0,\nIF(AND(I1798<>0,H1800=0),(I1798/I$10),\nIF(AND(I1799<>0,H1800<>0),(H1800-(H1800/H1824))+(I1798/I$10),\nIF(H1824<1,0,(H1800-(H1800/H1824))))))","v":0},{"$f":"IF(AND(J1798=0,I1800=0),0,\nIF(AND(J1798<>0,I1800=0),(J1798/J$10),\nIF(AND(J1799<>0,I1800<>0),(I1800-(I1800/I1824))+(J1798/J$10),\nIF(I1824<1,0,(I1800-(I1800/I1824))))))","v":0},{"$f":"IF(AND(K1798=0,J1800=0),0,\nIF(AND(K1798<>0,J1800=0),(K1798/K$10),\nIF(AND(K1799<>0,J1800<>0),(J1800-(J1800/J1824))+(K1798/K$10),\nIF(J1824<1,0,(J1800-(J1800/J1824))))))","v":0},{"$f":"IF(AND(L1798=0,K1800=0),0,\nIF(AND(L1798<>0,K1800=0),(L1798/L$10),\nIF(AND(L1799<>0,K1800<>0),(K1800-(K1800/K1824))+(L1798/L$10),\nIF(K1824<1,0,(K1800-(K1800/K1824))))))","v":0},{"$f":"IF(AND(M1798=0,L1800=0),0,\nIF(AND(M1798<>0,L1800=0),(M1798/M$10),\nIF(AND(M1799<>0,L1800<>0),(L1800-(L1800/L1824))+(M1798/M$10),\nIF(L1824<1,0,(L1800-(L1800/L1824))))))","v":0},{"$f":"IF(AND(N1798=0,M1800=0),0,\nIF(AND(N1798<>0,M1800=0),(N1798/N$10),\nIF(AND(N1799<>0,M1800<>0),(M1800-(M1800/M1824))+(N1798/N$10),\nIF(M1824<1,0,(M1800-(M1800/M1824))))))","v":0},{"$f":"IF(AND(O1798=0,N1800=0),0,\nIF(AND(O1798<>0,N1800=0),(O1798/O$10),\nIF(AND(O1799<>0,N1800<>0),(N1800-(N1800/N1824))+(O1798/O$10),\nIF(N1824<1,0,(N1800-(N1800/N1824))))))","v":0},{"$f":"IF(AND(P1798=0,O1800=0),0,\nIF(AND(P1798<>0,O1800=0),(P1798/P$10),\nIF(AND(P1799<>0,O1800<>0),(O1800-(O1800/O1824))+(P1798/P$10),\nIF(O1824<1,0,(O1800-(O1800/O1824))))))","v":0},{"$f":"IF(AND(Q1798=0,P1800=0),0,\nIF(AND(Q1798<>0,P1800=0),(Q1798/Q$10),\nIF(AND(Q1799<>0,P1800<>0),(P1800-(P1800/P1824))+(Q1798/Q$10),\nIF(P1824<1,0,(P1800-(P1800/P1824))))))","v":0},{"$f":"IF(AND(R1798=0,Q1800=0),0,\nIF(AND(R1798<>0,Q1800=0),(R1798/R$10),\nIF(AND(R1799<>0,Q1800<>0),(Q1800-(Q1800/Q1824))+(R1798/R$10),\nIF(Q1824<1,0,(Q1800-(Q1800/Q1824))))))","v":0},{"$f":"IF(AND(S1798=0,R1800=0),0,\nIF(AND(S1798<>0,R1800=0),(S1798/S$10),\nIF(AND(S1799<>0,R1800<>0),(R1800-(R1800/R1824))+(S1798/S$10),\nIF(R1824<1,0,(R1800-(R1800/R1824))))))","v":0},{"$f":"IF(AND(T1798=0,S1800=0),0,\nIF(AND(T1798<>0,S1800=0),(T1798/T$10),\nIF(AND(T1799<>0,S1800<>0),(S1800-(S1800/S1824))+(T1798/T$10),\nIF(S1824<1,0,(S1800-(S1800/S1824))))))","v":0},{"$f":"IF(AND(U1798=0,T1800=0),0,\nIF(AND(U1798<>0,T1800=0),(U1798/U$10),\nIF(AND(U1799<>0,T1800<>0),(T1800-(T1800/T1824))+(U1798/U$10),\nIF(T1824<1,0,(T1800-(T1800/T1824))))))","v":0},{"$f":"IF(AND(V1798=0,U1800=0),0,\nIF(AND(V1798<>0,U1800=0),(V1798/V$10),\nIF(AND(V1799<>0,U1800<>0),(U1800-(U1800/U1824))+(V1798/V$10),\nIF(U1824<1,0,(U1800-(U1800/U1824))))))","v":0},{"$f":"IF(AND(W1798=0,V1800=0),0,\nIF(AND(W1798<>0,V1800=0),(W1798/W$10),\nIF(AND(W1799<>0,V1800<>0),(V1800-(V1800/V1824))+(W1798/W$10),\nIF(V1824<1,0,(V1800-(V1800/V1824))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1796/C$10","v":0},{"$f":"IF(C1825=\"n/a\",C1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,C1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,C1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(D1825=\"n/a\",D1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,D1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,D1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(E1825=\"n/a\",E1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,E1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,E1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(F1825=\"n/a\",F1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,F1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,F1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(G1825=\"n/a\",G1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,G1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,G1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(H1825=\"n/a\",H1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,H1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,H1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(I1825=\"n/a\",I1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,I1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,I1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(J1825=\"n/a\",J1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,J1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,J1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(K1825=\"n/a\",K1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,K1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,K1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(L1825=\"n/a\",L1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,L1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,L1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(M1825=\"n/a\",M1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,M1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,M1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(N1825=\"n/a\",N1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,N1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,N1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(O1825=\"n/a\",O1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,O1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,O1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(P1825=\"n/a\",P1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,P1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,P1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(Q1825=\"n/a\",Q1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,Q1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,Q1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(R1825=\"n/a\",R1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,R1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,R1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(S1825=\"n/a\",S1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,S1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,S1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(T1825=\"n/a\",T1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,T1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,T1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(U1825=\"n/a\",U1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,U1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,U1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},{"$f":"IF(V1825=\"n/a\",V1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,V1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,V1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1802)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1796*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1826=\"n/a\",D1802,IFERROR(IF((OFFSET($C1802,0,$A1802))<0,\nMIN(0,D1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802)))),\nMAX(0,D1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1796*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1827=\"n/a\",E1803,IFERROR(IF((OFFSET($C1803,0,$A1803))<0,\nMIN(0,E1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803)))),\nMAX(0,E1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1796*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1828=\"n/a\",F1804,IFERROR(IF((OFFSET($C1804,0,$A1804))<0,\nMIN(0,F1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804)))),\nMAX(0,F1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1796*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1829=\"n/a\",G1805,IFERROR(IF((OFFSET($C1805,0,$A1805))<0,\nMIN(0,G1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805)))),\nMAX(0,G1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1796*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1830=\"n/a\",H1806,IFERROR(IF((OFFSET($C1806,0,$A1806))<0,\nMIN(0,H1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806)))),\nMAX(0,H1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1796*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1831=\"n/a\",I1807,IFERROR(IF((OFFSET($C1807,0,$A1807))<0,\nMIN(0,I1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807)))),\nMAX(0,I1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1796*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1832=\"n/a\",J1808,IFERROR(IF((OFFSET($C1808,0,$A1808))<0,\nMIN(0,J1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808)))),\nMAX(0,J1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1796*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1833=\"n/a\",K1809,IFERROR(IF((OFFSET($C1809,0,$A1809))<0,\nMIN(0,K1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809)))),\nMAX(0,K1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1796*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1834=\"n/a\",L1810,IFERROR(IF((OFFSET($C1810,0,$A1810))<0,\nMIN(0,L1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810)))),\nMAX(0,L1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1796*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1835=\"n/a\",M1811,IFERROR(IF((OFFSET($C1811,0,$A1811))<0,\nMIN(0,M1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811)))),\nMAX(0,M1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1796*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1836=\"n/a\",N1812,IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,N1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812)))),\nMAX(0,N1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1796*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1837=\"n/a\",O1813,IFERROR(IF((OFFSET($C1813,0,$A1813))<0,\nMIN(0,O1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813)))),\nMAX(0,O1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1796*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1838=\"n/a\",P1814,IFERROR(IF((OFFSET($C1814,0,$A1814))<0,\nMIN(0,P1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814)))),\nMAX(0,P1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1796*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1839=\"n/a\",Q1815,IFERROR(IF((OFFSET($C1815,0,$A1815))<0,\nMIN(0,Q1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815)))),\nMAX(0,Q1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1796*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1840=\"n/a\",R1816,IFERROR(IF((OFFSET($C1816,0,$A1816))<0,\nMIN(0,R1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1811,-$A1815,$A1816)))),\nMAX(0,R1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1811,-$A1815,$A1816))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1796*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1841=\"n/a\",S1817,IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,S1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1812,-$A1816,$A1817)))),\nMAX(0,S1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1812,-$A1816,$A1817))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1796*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1842=\"n/a\",T1818,IFERROR(IF((OFFSET($C1818,0,$A1818))<0,\nMIN(0,T1818-(OFFSET($C1818,0,$A1818)/(OFFSET($C1813,-$A1817,$A1818)))),\nMAX(0,T1818-(OFFSET($C1818,0,$A1818)/(OFFSET($C1813,-$A1817,$A1818))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1796*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1843=\"n/a\",U1819,IFERROR(IF((OFFSET($C1819,0,$A1819))<0,\nMIN(0,U1819-(OFFSET($C1819,0,$A1819)/(OFFSET($C1814,-$A1818,$A1819)))),\nMAX(0,U1819-(OFFSET($C1819,0,$A1819)/(OFFSET($C1814,-$A1818,$A1819))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1796*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1844=\"n/a\",V1820,IFERROR(IF((OFFSET($C1820,0,$A1820))<0,\nMIN(0,V1820-(OFFSET($C1820,0,$A1820)/(OFFSET($C1815,-$A1819,$A1820)))),\nMAX(0,V1820-(OFFSET($C1820,0,$A1820)/(OFFSET($C1815,-$A1819,$A1820))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1821)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1796*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1824<1,D1798=0),0,\nIF(D1798=0,C1824-1,\nIF(C1824<1,D1799,\n(((C1824-1)*(C1800-(C1800/(C1824))))+((D1798/D$10)*D1799))/(D1800))))","v":0},{"$f":"IF(AND(D1824<1,E1798=0),0,\nIF(E1798=0,D1824-1,\nIF(D1824<1,E1799,\n(((D1824-1)*(D1800-(D1800/(D1824))))+((E1798/E$10)*E1799))/(E1800))))","v":0},{"$f":"IF(AND(E1824<1,F1798=0),0,\nIF(F1798=0,E1824-1,\nIF(E1824<1,F1799,\n(((E1824-1)*(E1800-(E1800/(E1824))))+((F1798/F$10)*F1799))/(F1800))))","v":0},{"$f":"IF(AND(F1824<1,G1798=0),0,\nIF(G1798=0,F1824-1,\nIF(F1824<1,G1799,\n(((F1824-1)*(F1800-(F1800/(F1824))))+((G1798/G$10)*G1799))/(G1800))))","v":0},{"$f":"IF(AND(G1824<1,H1798=0),0,\nIF(H1798=0,G1824-1,\nIF(G1824<1,H1799,\n(((G1824-1)*(G1800-(G1800/(G1824))))+((H1798/H$10)*H1799))/(H1800))))","v":0},{"$f":"IF(AND(H1824<1,I1798=0),0,\nIF(I1798=0,H1824-1,\nIF(H1824<1,I1799,\n(((H1824-1)*(H1800-(H1800/(H1824))))+((I1798/I$10)*I1799))/(I1800))))","v":0},{"$f":"IF(AND(I1824<1,J1798=0),0,\nIF(J1798=0,I1824-1,\nIF(I1824<1,J1799,\n(((I1824-1)*(I1800-(I1800/(I1824))))+((J1798/J$10)*J1799))/(J1800))))","v":0},{"$f":"IF(AND(J1824<1,K1798=0),0,\nIF(K1798=0,J1824-1,\nIF(J1824<1,K1799,\n(((J1824-1)*(J1800-(J1800/(J1824))))+((K1798/K$10)*K1799))/(K1800))))","v":0},{"$f":"IF(AND(K1824<1,L1798=0),0,\nIF(L1798=0,K1824-1,\nIF(K1824<1,L1799,\n(((K1824-1)*(K1800-(K1800/(K1824))))+((L1798/L$10)*L1799))/(L1800))))","v":0},{"$f":"IF(AND(L1824<1,M1798=0),0,\nIF(M1798=0,L1824-1,\nIF(L1824<1,M1799,\n(((L1824-1)*(L1800-(L1800/(L1824))))+((M1798/M$10)*M1799))/(M1800))))","v":0},{"$f":"IF(AND(M1824<1,N1798=0),0,\nIF(N1798=0,M1824-1,\nIF(M1824<1,N1799,\n(((M1824-1)*(M1800-(M1800/(M1824))))+((N1798/N$10)*N1799))/(N1800))))","v":0},{"$f":"IF(AND(N1824<1,O1798=0),0,\nIF(O1798=0,N1824-1,\nIF(N1824<1,O1799,\n(((N1824-1)*(N1800-(N1800/(N1824))))+((O1798/O$10)*O1799))/(O1800))))","v":0},{"$f":"IF(AND(O1824<1,P1798=0),0,\nIF(P1798=0,O1824-1,\nIF(O1824<1,P1799,\n(((O1824-1)*(O1800-(O1800/(O1824))))+((P1798/P$10)*P1799))/(P1800))))","v":0},{"$f":"IF(AND(P1824<1,Q1798=0),0,\nIF(Q1798=0,P1824-1,\nIF(P1824<1,Q1799,\n(((P1824-1)*(P1800-(P1800/(P1824))))+((Q1798/Q$10)*Q1799))/(Q1800))))","v":0},{"$f":"IF(AND(Q1824<1,R1798=0),0,\nIF(R1798=0,Q1824-1,\nIF(Q1824<1,R1799,\n(((Q1824-1)*(Q1800-(Q1800/(Q1824))))+((R1798/R$10)*R1799))/(R1800))))","v":0},{"$f":"IF(AND(R1824<1,S1798=0),0,\nIF(S1798=0,R1824-1,\nIF(R1824<1,S1799,\n(((R1824-1)*(R1800-(R1800/(R1824))))+((S1798/S$10)*S1799))/(S1800))))","v":0},{"$f":"IF(AND(S1824<1,T1798=0),0,\nIF(T1798=0,S1824-1,\nIF(S1824<1,T1799,\n(((S1824-1)*(S1800-(S1800/(S1824))))+((T1798/T$10)*T1799))/(T1800))))","v":0},{"$f":"IF(AND(T1824<1,U1798=0),0,\nIF(U1798=0,T1824-1,\nIF(T1824<1,U1799,\n(((T1824-1)*(T1800-(T1800/(T1824))))+((U1798/U$10)*U1799))/(U1800))))","v":0},{"$f":"IF(AND(U1824<1,V1798=0),0,\nIF(V1798=0,U1824-1,\nIF(U1824<1,V1799,\n(((U1824-1)*(U1800-(U1800/(U1824))))+((V1798/V$10)*V1799))/(V1800))))","v":0},{"$f":"IF(AND(V1824<1,W1798=0),0,\nIF(W1798=0,V1824-1,\nIF(V1824<1,W1799,\n(((V1824-1)*(V1800-(V1800/(V1824))))+((W1798/W$10)*W1799))/(W1800))))","v":0}]
[null,"RL Start RAB",{"$f":"C1797","v":0},{"$f":"IF(C1825=\"n/a\",\"n/a\",MAX(0,C1825-1))","v":0},{"$f":"IF(D1825=\"n/a\",\"n/a\",MAX(0,D1825-1))","v":0},{"$f":"IF(E1825=\"n/a\",\"n/a\",MAX(0,E1825-1))","v":0},{"$f":"IF(F1825=\"n/a\",\"n/a\",MAX(0,F1825-1))","v":0},{"$f":"IF(G1825=\"n/a\",\"n/a\",MAX(0,G1825-1))","v":0},{"$f":"IF(H1825=\"n/a\",\"n/a\",MAX(0,H1825-1))","v":0},{"$f":"IF(I1825=\"n/a\",\"n/a\",MAX(0,I1825-1))","v":0},{"$f":"IF(J1825=\"n/a\",\"n/a\",MAX(0,J1825-1))","v":0},{"$f":"IF(K1825=\"n/a\",\"n/a\",MAX(0,K1825-1))","v":0},{"$f":"IF(L1825=\"n/a\",\"n/a\",MAX(0,L1825-1))","v":0},{"$f":"IF(M1825=\"n/a\",\"n/a\",MAX(0,M1825-1))","v":0},{"$f":"IF(N1825=\"n/a\",\"n/a\",MAX(0,N1825-1))","v":0},{"$f":"IF(O1825=\"n/a\",\"n/a\",MAX(0,O1825-1))","v":0},{"$f":"IF(P1825=\"n/a\",\"n/a\",MAX(0,P1825-1))","v":0},{"$f":"IF(Q1825=\"n/a\",\"n/a\",MAX(0,Q1825-1))","v":0},{"$f":"IF(R1825=\"n/a\",\"n/a\",MAX(0,R1825-1))","v":0},{"$f":"IF(S1825=\"n/a\",\"n/a\",MAX(0,S1825-1))","v":0},{"$f":"IF(T1825=\"n/a\",\"n/a\",MAX(0,T1825-1))","v":0},{"$f":"IF(U1825=\"n/a\",\"n/a\",MAX(0,U1825-1))","v":0},{"$f":"IF(V1825=\"n/a\",\"n/a\",MAX(0,V1825-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1802)","v":"RL Capex 2014-15"},null,{"$f":"D1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1797","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1797","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1797","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1797","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1797","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1797","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1797","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1797","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1797","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1797","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1797","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1797","v":0},{"$f":"IF(V1844=\"n/a\",\"n/a\",MAX(0,V1844-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1797","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1797<>\"n/a\",C1797<>\"n/a\"),IF(SUM(C1800:C1822)=0,0,IF((SUMPRODUCT(C1800:C1822,C1824:C1846)/SUM(C1800:C1822))<0,1,(SUMPRODUCT(C1800:C1822,C1824:C1846)/SUM(C1800:C1822)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1797<>\"n/a\",D1797<>\"n/a\"),IF(SUM(D1800:D1822)=0,0,IF((SUMPRODUCT(D1800:D1822,D1824:D1846)/SUM(D1800:D1822))<0,1,(SUMPRODUCT(D1800:D1822,D1824:D1846)/SUM(D1800:D1822)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1797<>\"n/a\",E1797<>\"n/a\"),IF(SUM(E1800:E1822)=0,0,IF((SUMPRODUCT(E1800:E1822,E1824:E1846)/SUM(E1800:E1822))<0,1,(SUMPRODUCT(E1800:E1822,E1824:E1846)/SUM(E1800:E1822)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 35",{"$f":"VLOOKUP($A1849,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1849,1,12,\"\"))","v":35},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1850,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1850,0)-OFFSET('RFM input'!H$276,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1850,0)-OFFSET('RFM input'!I$276,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1850,0)-OFFSET('RFM input'!J$276,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1850,0)-OFFSET('RFM input'!K$276,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1850,0)-OFFSET('RFM input'!L$276,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1850,0)-OFFSET('RFM input'!M$276,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1850,0)-OFFSET('RFM input'!N$276,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1850,0)-OFFSET('RFM input'!O$276,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1850,0)-OFFSET('RFM input'!P$276,$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1850,0)-OFFSET('RFM input'!Q$276,$A1850,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1850,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1850,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1850,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1850,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1850,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1850,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1850,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1850,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1850,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1850,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1850,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1850,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1850,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1850,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1850,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1850,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1850,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1850,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1850,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1850,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1850,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1852=0,C1854=0),0,\nIF(AND(D1852<>0,C1854=0),(D1852/D$10),\nIF(AND(D1853<>0,C1854<>0),(C1854-(C1854/C1878))+(D1852/D$10),\nIF(C1878<1,0,(C1854-(C1854/C1878))))))","v":0},{"$f":"IF(AND(E1852=0,D1854=0),0,\nIF(AND(E1852<>0,D1854=0),(E1852/E$10),\nIF(AND(E1853<>0,D1854<>0),(D1854-(D1854/D1878))+(E1852/E$10),\nIF(D1878<1,0,(D1854-(D1854/D1878))))))","v":0},{"$f":"IF(AND(F1852=0,E1854=0),0,\nIF(AND(F1852<>0,E1854=0),(F1852/F$10),\nIF(AND(F1853<>0,E1854<>0),(E1854-(E1854/E1878))+(F1852/F$10),\nIF(E1878<1,0,(E1854-(E1854/E1878))))))","v":0},{"$f":"IF(AND(G1852=0,F1854=0),0,\nIF(AND(G1852<>0,F1854=0),(G1852/G$10),\nIF(AND(G1853<>0,F1854<>0),(F1854-(F1854/F1878))+(G1852/G$10),\nIF(F1878<1,0,(F1854-(F1854/F1878))))))","v":0},{"$f":"IF(AND(H1852=0,G1854=0),0,\nIF(AND(H1852<>0,G1854=0),(H1852/H$10),\nIF(AND(H1853<>0,G1854<>0),(G1854-(G1854/G1878))+(H1852/H$10),\nIF(G1878<1,0,(G1854-(G1854/G1878))))))","v":0},{"$f":"IF(AND(I1852=0,H1854=0),0,\nIF(AND(I1852<>0,H1854=0),(I1852/I$10),\nIF(AND(I1853<>0,H1854<>0),(H1854-(H1854/H1878))+(I1852/I$10),\nIF(H1878<1,0,(H1854-(H1854/H1878))))))","v":0},{"$f":"IF(AND(J1852=0,I1854=0),0,\nIF(AND(J1852<>0,I1854=0),(J1852/J$10),\nIF(AND(J1853<>0,I1854<>0),(I1854-(I1854/I1878))+(J1852/J$10),\nIF(I1878<1,0,(I1854-(I1854/I1878))))))","v":0},{"$f":"IF(AND(K1852=0,J1854=0),0,\nIF(AND(K1852<>0,J1854=0),(K1852/K$10),\nIF(AND(K1853<>0,J1854<>0),(J1854-(J1854/J1878))+(K1852/K$10),\nIF(J1878<1,0,(J1854-(J1854/J1878))))))","v":0},{"$f":"IF(AND(L1852=0,K1854=0),0,\nIF(AND(L1852<>0,K1854=0),(L1852/L$10),\nIF(AND(L1853<>0,K1854<>0),(K1854-(K1854/K1878))+(L1852/L$10),\nIF(K1878<1,0,(K1854-(K1854/K1878))))))","v":0},{"$f":"IF(AND(M1852=0,L1854=0),0,\nIF(AND(M1852<>0,L1854=0),(M1852/M$10),\nIF(AND(M1853<>0,L1854<>0),(L1854-(L1854/L1878))+(M1852/M$10),\nIF(L1878<1,0,(L1854-(L1854/L1878))))))","v":0},{"$f":"IF(AND(N1852=0,M1854=0),0,\nIF(AND(N1852<>0,M1854=0),(N1852/N$10),\nIF(AND(N1853<>0,M1854<>0),(M1854-(M1854/M1878))+(N1852/N$10),\nIF(M1878<1,0,(M1854-(M1854/M1878))))))","v":0},{"$f":"IF(AND(O1852=0,N1854=0),0,\nIF(AND(O1852<>0,N1854=0),(O1852/O$10),\nIF(AND(O1853<>0,N1854<>0),(N1854-(N1854/N1878))+(O1852/O$10),\nIF(N1878<1,0,(N1854-(N1854/N1878))))))","v":0},{"$f":"IF(AND(P1852=0,O1854=0),0,\nIF(AND(P1852<>0,O1854=0),(P1852/P$10),\nIF(AND(P1853<>0,O1854<>0),(O1854-(O1854/O1878))+(P1852/P$10),\nIF(O1878<1,0,(O1854-(O1854/O1878))))))","v":0},{"$f":"IF(AND(Q1852=0,P1854=0),0,\nIF(AND(Q1852<>0,P1854=0),(Q1852/Q$10),\nIF(AND(Q1853<>0,P1854<>0),(P1854-(P1854/P1878))+(Q1852/Q$10),\nIF(P1878<1,0,(P1854-(P1854/P1878))))))","v":0},{"$f":"IF(AND(R1852=0,Q1854=0),0,\nIF(AND(R1852<>0,Q1854=0),(R1852/R$10),\nIF(AND(R1853<>0,Q1854<>0),(Q1854-(Q1854/Q1878))+(R1852/R$10),\nIF(Q1878<1,0,(Q1854-(Q1854/Q1878))))))","v":0},{"$f":"IF(AND(S1852=0,R1854=0),0,\nIF(AND(S1852<>0,R1854=0),(S1852/S$10),\nIF(AND(S1853<>0,R1854<>0),(R1854-(R1854/R1878))+(S1852/S$10),\nIF(R1878<1,0,(R1854-(R1854/R1878))))))","v":0},{"$f":"IF(AND(T1852=0,S1854=0),0,\nIF(AND(T1852<>0,S1854=0),(T1852/T$10),\nIF(AND(T1853<>0,S1854<>0),(S1854-(S1854/S1878))+(T1852/T$10),\nIF(S1878<1,0,(S1854-(S1854/S1878))))))","v":0},{"$f":"IF(AND(U1852=0,T1854=0),0,\nIF(AND(U1852<>0,T1854=0),(U1852/U$10),\nIF(AND(U1853<>0,T1854<>0),(T1854-(T1854/T1878))+(U1852/U$10),\nIF(T1878<1,0,(T1854-(T1854/T1878))))))","v":0},{"$f":"IF(AND(V1852=0,U1854=0),0,\nIF(AND(V1852<>0,U1854=0),(V1852/V$10),\nIF(AND(V1853<>0,U1854<>0),(U1854-(U1854/U1878))+(V1852/V$10),\nIF(U1878<1,0,(U1854-(U1854/U1878))))))","v":0},{"$f":"IF(AND(W1852=0,V1854=0),0,\nIF(AND(W1852<>0,V1854=0),(W1852/W$10),\nIF(AND(W1853<>0,V1854<>0),(V1854-(V1854/V1878))+(W1852/W$10),\nIF(V1878<1,0,(V1854-(V1854/V1878))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1850/C$10","v":0},{"$f":"IF(C1879=\"n/a\",C1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,C1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,C1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(D1879=\"n/a\",D1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,D1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,D1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(E1879=\"n/a\",E1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,E1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,E1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(F1879=\"n/a\",F1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,F1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,F1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(G1879=\"n/a\",G1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,G1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,G1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(H1879=\"n/a\",H1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,H1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,H1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(I1879=\"n/a\",I1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,I1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,I1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(J1879=\"n/a\",J1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,J1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,J1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(K1879=\"n/a\",K1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,K1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,K1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(L1879=\"n/a\",L1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,L1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,L1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(M1879=\"n/a\",M1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,M1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,M1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(N1879=\"n/a\",N1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,N1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,N1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(O1879=\"n/a\",O1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,O1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,O1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(P1879=\"n/a\",P1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,P1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,P1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(Q1879=\"n/a\",Q1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,Q1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,Q1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(R1879=\"n/a\",R1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,R1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,R1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(S1879=\"n/a\",S1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,S1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,S1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(T1879=\"n/a\",T1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,T1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,T1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(U1879=\"n/a\",U1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,U1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,U1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},{"$f":"IF(V1879=\"n/a\",V1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,V1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,V1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1856)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1850*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1880=\"n/a\",D1856,IFERROR(IF((OFFSET($C1856,0,$A1856))<0,\nMIN(0,D1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856)))),\nMAX(0,D1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1850*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1881=\"n/a\",E1857,IFERROR(IF((OFFSET($C1857,0,$A1857))<0,\nMIN(0,E1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857)))),\nMAX(0,E1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1850*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1882=\"n/a\",F1858,IFERROR(IF((OFFSET($C1858,0,$A1858))<0,\nMIN(0,F1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858)))),\nMAX(0,F1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1850*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1883=\"n/a\",G1859,IFERROR(IF((OFFSET($C1859,0,$A1859))<0,\nMIN(0,G1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859)))),\nMAX(0,G1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1850*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1884=\"n/a\",H1860,IFERROR(IF((OFFSET($C1860,0,$A1860))<0,\nMIN(0,H1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860)))),\nMAX(0,H1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1850*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1885=\"n/a\",I1861,IFERROR(IF((OFFSET($C1861,0,$A1861))<0,\nMIN(0,I1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861)))),\nMAX(0,I1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1850*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1886=\"n/a\",J1862,IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,J1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862)))),\nMAX(0,J1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1850*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1887=\"n/a\",K1863,IFERROR(IF((OFFSET($C1863,0,$A1863))<0,\nMIN(0,K1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863)))),\nMAX(0,K1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1850*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1888=\"n/a\",L1864,IFERROR(IF((OFFSET($C1864,0,$A1864))<0,\nMIN(0,L1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864)))),\nMAX(0,L1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1850*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1889=\"n/a\",M1865,IFERROR(IF((OFFSET($C1865,0,$A1865))<0,\nMIN(0,M1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865)))),\nMAX(0,M1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1850*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1890=\"n/a\",N1866,IFERROR(IF((OFFSET($C1866,0,$A1866))<0,\nMIN(0,N1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866)))),\nMAX(0,N1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1850*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1891=\"n/a\",O1867,IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,O1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867)))),\nMAX(0,O1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1850*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1892=\"n/a\",P1868,IFERROR(IF((OFFSET($C1868,0,$A1868))<0,\nMIN(0,P1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868)))),\nMAX(0,P1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1850*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1893=\"n/a\",Q1869,IFERROR(IF((OFFSET($C1869,0,$A1869))<0,\nMIN(0,Q1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869)))),\nMAX(0,Q1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1850*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1894=\"n/a\",R1870,IFERROR(IF((OFFSET($C1870,0,$A1870))<0,\nMIN(0,R1870-(OFFSET($C1870,0,$A1870)/(OFFSET($C1865,-$A1869,$A1870)))),\nMAX(0,R1870-(OFFSET($C1870,0,$A1870)/(OFFSET($C1865,-$A1869,$A1870))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1850*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1895=\"n/a\",S1871,IFERROR(IF((OFFSET($C1871,0,$A1871))<0,\nMIN(0,S1871-(OFFSET($C1871,0,$A1871)/(OFFSET($C1866,-$A1870,$A1871)))),\nMAX(0,S1871-(OFFSET($C1871,0,$A1871)/(OFFSET($C1866,-$A1870,$A1871))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1850*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1896=\"n/a\",T1872,IFERROR(IF((OFFSET($C1872,0,$A1872))<0,\nMIN(0,T1872-(OFFSET($C1872,0,$A1872)/(OFFSET($C1867,-$A1871,$A1872)))),\nMAX(0,T1872-(OFFSET($C1872,0,$A1872)/(OFFSET($C1867,-$A1871,$A1872))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1850*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1897=\"n/a\",U1873,IFERROR(IF((OFFSET($C1873,0,$A1873))<0,\nMIN(0,U1873-(OFFSET($C1873,0,$A1873)/(OFFSET($C1868,-$A1872,$A1873)))),\nMAX(0,U1873-(OFFSET($C1873,0,$A1873)/(OFFSET($C1868,-$A1872,$A1873))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1850*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1898=\"n/a\",V1874,IFERROR(IF((OFFSET($C1874,0,$A1874))<0,\nMIN(0,V1874-(OFFSET($C1874,0,$A1874)/(OFFSET($C1869,-$A1873,$A1874)))),\nMAX(0,V1874-(OFFSET($C1874,0,$A1874)/(OFFSET($C1869,-$A1873,$A1874))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1875)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1850*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1878<1,D1852=0),0,\nIF(D1852=0,C1878-1,\nIF(C1878<1,D1853,\n(((C1878-1)*(C1854-(C1854/(C1878))))+((D1852/D$10)*D1853))/(D1854))))","v":0},{"$f":"IF(AND(D1878<1,E1852=0),0,\nIF(E1852=0,D1878-1,\nIF(D1878<1,E1853,\n(((D1878-1)*(D1854-(D1854/(D1878))))+((E1852/E$10)*E1853))/(E1854))))","v":0},{"$f":"IF(AND(E1878<1,F1852=0),0,\nIF(F1852=0,E1878-1,\nIF(E1878<1,F1853,\n(((E1878-1)*(E1854-(E1854/(E1878))))+((F1852/F$10)*F1853))/(F1854))))","v":0},{"$f":"IF(AND(F1878<1,G1852=0),0,\nIF(G1852=0,F1878-1,\nIF(F1878<1,G1853,\n(((F1878-1)*(F1854-(F1854/(F1878))))+((G1852/G$10)*G1853))/(G1854))))","v":0},{"$f":"IF(AND(G1878<1,H1852=0),0,\nIF(H1852=0,G1878-1,\nIF(G1878<1,H1853,\n(((G1878-1)*(G1854-(G1854/(G1878))))+((H1852/H$10)*H1853))/(H1854))))","v":0},{"$f":"IF(AND(H1878<1,I1852=0),0,\nIF(I1852=0,H1878-1,\nIF(H1878<1,I1853,\n(((H1878-1)*(H1854-(H1854/(H1878))))+((I1852/I$10)*I1853))/(I1854))))","v":0},{"$f":"IF(AND(I1878<1,J1852=0),0,\nIF(J1852=0,I1878-1,\nIF(I1878<1,J1853,\n(((I1878-1)*(I1854-(I1854/(I1878))))+((J1852/J$10)*J1853))/(J1854))))","v":0},{"$f":"IF(AND(J1878<1,K1852=0),0,\nIF(K1852=0,J1878-1,\nIF(J1878<1,K1853,\n(((J1878-1)*(J1854-(J1854/(J1878))))+((K1852/K$10)*K1853))/(K1854))))","v":0},{"$f":"IF(AND(K1878<1,L1852=0),0,\nIF(L1852=0,K1878-1,\nIF(K1878<1,L1853,\n(((K1878-1)*(K1854-(K1854/(K1878))))+((L1852/L$10)*L1853))/(L1854))))","v":0},{"$f":"IF(AND(L1878<1,M1852=0),0,\nIF(M1852=0,L1878-1,\nIF(L1878<1,M1853,\n(((L1878-1)*(L1854-(L1854/(L1878))))+((M1852/M$10)*M1853))/(M1854))))","v":0},{"$f":"IF(AND(M1878<1,N1852=0),0,\nIF(N1852=0,M1878-1,\nIF(M1878<1,N1853,\n(((M1878-1)*(M1854-(M1854/(M1878))))+((N1852/N$10)*N1853))/(N1854))))","v":0},{"$f":"IF(AND(N1878<1,O1852=0),0,\nIF(O1852=0,N1878-1,\nIF(N1878<1,O1853,\n(((N1878-1)*(N1854-(N1854/(N1878))))+((O1852/O$10)*O1853))/(O1854))))","v":0},{"$f":"IF(AND(O1878<1,P1852=0),0,\nIF(P1852=0,O1878-1,\nIF(O1878<1,P1853,\n(((O1878-1)*(O1854-(O1854/(O1878))))+((P1852/P$10)*P1853))/(P1854))))","v":0},{"$f":"IF(AND(P1878<1,Q1852=0),0,\nIF(Q1852=0,P1878-1,\nIF(P1878<1,Q1853,\n(((P1878-1)*(P1854-(P1854/(P1878))))+((Q1852/Q$10)*Q1853))/(Q1854))))","v":0},{"$f":"IF(AND(Q1878<1,R1852=0),0,\nIF(R1852=0,Q1878-1,\nIF(Q1878<1,R1853,\n(((Q1878-1)*(Q1854-(Q1854/(Q1878))))+((R1852/R$10)*R1853))/(R1854))))","v":0},{"$f":"IF(AND(R1878<1,S1852=0),0,\nIF(S1852=0,R1878-1,\nIF(R1878<1,S1853,\n(((R1878-1)*(R1854-(R1854/(R1878))))+((S1852/S$10)*S1853))/(S1854))))","v":0},{"$f":"IF(AND(S1878<1,T1852=0),0,\nIF(T1852=0,S1878-1,\nIF(S1878<1,T1853,\n(((S1878-1)*(S1854-(S1854/(S1878))))+((T1852/T$10)*T1853))/(T1854))))","v":0},{"$f":"IF(AND(T1878<1,U1852=0),0,\nIF(U1852=0,T1878-1,\nIF(T1878<1,U1853,\n(((T1878-1)*(T1854-(T1854/(T1878))))+((U1852/U$10)*U1853))/(U1854))))","v":0},{"$f":"IF(AND(U1878<1,V1852=0),0,\nIF(V1852=0,U1878-1,\nIF(U1878<1,V1853,\n(((U1878-1)*(U1854-(U1854/(U1878))))+((V1852/V$10)*V1853))/(V1854))))","v":0},{"$f":"IF(AND(V1878<1,W1852=0),0,\nIF(W1852=0,V1878-1,\nIF(V1878<1,W1853,\n(((V1878-1)*(V1854-(V1854/(V1878))))+((W1852/W$10)*W1853))/(W1854))))","v":0}]
[null,"RL Start RAB",{"$f":"C1851","v":0},{"$f":"IF(C1879=\"n/a\",\"n/a\",MAX(0,C1879-1))","v":0},{"$f":"IF(D1879=\"n/a\",\"n/a\",MAX(0,D1879-1))","v":0},{"$f":"IF(E1879=\"n/a\",\"n/a\",MAX(0,E1879-1))","v":0},{"$f":"IF(F1879=\"n/a\",\"n/a\",MAX(0,F1879-1))","v":0},{"$f":"IF(G1879=\"n/a\",\"n/a\",MAX(0,G1879-1))","v":0},{"$f":"IF(H1879=\"n/a\",\"n/a\",MAX(0,H1879-1))","v":0},{"$f":"IF(I1879=\"n/a\",\"n/a\",MAX(0,I1879-1))","v":0},{"$f":"IF(J1879=\"n/a\",\"n/a\",MAX(0,J1879-1))","v":0},{"$f":"IF(K1879=\"n/a\",\"n/a\",MAX(0,K1879-1))","v":0},{"$f":"IF(L1879=\"n/a\",\"n/a\",MAX(0,L1879-1))","v":0},{"$f":"IF(M1879=\"n/a\",\"n/a\",MAX(0,M1879-1))","v":0},{"$f":"IF(N1879=\"n/a\",\"n/a\",MAX(0,N1879-1))","v":0},{"$f":"IF(O1879=\"n/a\",\"n/a\",MAX(0,O1879-1))","v":0},{"$f":"IF(P1879=\"n/a\",\"n/a\",MAX(0,P1879-1))","v":0},{"$f":"IF(Q1879=\"n/a\",\"n/a\",MAX(0,Q1879-1))","v":0},{"$f":"IF(R1879=\"n/a\",\"n/a\",MAX(0,R1879-1))","v":0},{"$f":"IF(S1879=\"n/a\",\"n/a\",MAX(0,S1879-1))","v":0},{"$f":"IF(T1879=\"n/a\",\"n/a\",MAX(0,T1879-1))","v":0},{"$f":"IF(U1879=\"n/a\",\"n/a\",MAX(0,U1879-1))","v":0},{"$f":"IF(V1879=\"n/a\",\"n/a\",MAX(0,V1879-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1856)","v":"RL Capex 2014-15"},null,{"$f":"D1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1851","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1851","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1851","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1851","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1851","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1851","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1851","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1851","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1851","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1851","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1851","v":0},{"$f":"IF(V1898=\"n/a\",\"n/a\",MAX(0,V1898-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1851","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1851<>\"n/a\",C1851<>\"n/a\"),IF(SUM(C1854:C1876)=0,0,IF((SUMPRODUCT(C1854:C1876,C1878:C1900)/SUM(C1854:C1876))<0,1,(SUMPRODUCT(C1854:C1876,C1878:C1900)/SUM(C1854:C1876)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1851<>\"n/a\",D1851<>\"n/a\"),IF(SUM(D1854:D1876)=0,0,IF((SUMPRODUCT(D1854:D1876,D1878:D1900)/SUM(D1854:D1876))<0,1,(SUMPRODUCT(D1854:D1876,D1878:D1900)/SUM(D1854:D1876)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1851<>\"n/a\",E1851<>\"n/a\"),IF(SUM(E1854:E1876)=0,0,IF((SUMPRODUCT(E1854:E1876,E1878:E1900)/SUM(E1854:E1876))<0,1,(SUMPRODUCT(E1854:E1876,E1878:E1900)/SUM(E1854:E1876)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 36",{"$f":"VLOOKUP($A1903,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1903,1,12,\"\"))","v":36},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1904,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1904,0)-OFFSET('RFM input'!H$276,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1904,0)-OFFSET('RFM input'!I$276,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1904,0)-OFFSET('RFM input'!J$276,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1904,0)-OFFSET('RFM input'!K$276,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1904,0)-OFFSET('RFM input'!L$276,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1904,0)-OFFSET('RFM input'!M$276,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1904,0)-OFFSET('RFM input'!N$276,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1904,0)-OFFSET('RFM input'!O$276,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1904,0)-OFFSET('RFM input'!P$276,$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1904,0)-OFFSET('RFM input'!Q$276,$A1904,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1904,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1904,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1904,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1904,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1904,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1904,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1904,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1904,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1904,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1904,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1904,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1904,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1904,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1904,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1904,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1904,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1904,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1904,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1904,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1904,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1904,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1906=0,C1908=0),0,\nIF(AND(D1906<>0,C1908=0),(D1906/D$10),\nIF(AND(D1907<>0,C1908<>0),(C1908-(C1908/C1932))+(D1906/D$10),\nIF(C1932<1,0,(C1908-(C1908/C1932))))))","v":0},{"$f":"IF(AND(E1906=0,D1908=0),0,\nIF(AND(E1906<>0,D1908=0),(E1906/E$10),\nIF(AND(E1907<>0,D1908<>0),(D1908-(D1908/D1932))+(E1906/E$10),\nIF(D1932<1,0,(D1908-(D1908/D1932))))))","v":0},{"$f":"IF(AND(F1906=0,E1908=0),0,\nIF(AND(F1906<>0,E1908=0),(F1906/F$10),\nIF(AND(F1907<>0,E1908<>0),(E1908-(E1908/E1932))+(F1906/F$10),\nIF(E1932<1,0,(E1908-(E1908/E1932))))))","v":0},{"$f":"IF(AND(G1906=0,F1908=0),0,\nIF(AND(G1906<>0,F1908=0),(G1906/G$10),\nIF(AND(G1907<>0,F1908<>0),(F1908-(F1908/F1932))+(G1906/G$10),\nIF(F1932<1,0,(F1908-(F1908/F1932))))))","v":0},{"$f":"IF(AND(H1906=0,G1908=0),0,\nIF(AND(H1906<>0,G1908=0),(H1906/H$10),\nIF(AND(H1907<>0,G1908<>0),(G1908-(G1908/G1932))+(H1906/H$10),\nIF(G1932<1,0,(G1908-(G1908/G1932))))))","v":0},{"$f":"IF(AND(I1906=0,H1908=0),0,\nIF(AND(I1906<>0,H1908=0),(I1906/I$10),\nIF(AND(I1907<>0,H1908<>0),(H1908-(H1908/H1932))+(I1906/I$10),\nIF(H1932<1,0,(H1908-(H1908/H1932))))))","v":0},{"$f":"IF(AND(J1906=0,I1908=0),0,\nIF(AND(J1906<>0,I1908=0),(J1906/J$10),\nIF(AND(J1907<>0,I1908<>0),(I1908-(I1908/I1932))+(J1906/J$10),\nIF(I1932<1,0,(I1908-(I1908/I1932))))))","v":0},{"$f":"IF(AND(K1906=0,J1908=0),0,\nIF(AND(K1906<>0,J1908=0),(K1906/K$10),\nIF(AND(K1907<>0,J1908<>0),(J1908-(J1908/J1932))+(K1906/K$10),\nIF(J1932<1,0,(J1908-(J1908/J1932))))))","v":0},{"$f":"IF(AND(L1906=0,K1908=0),0,\nIF(AND(L1906<>0,K1908=0),(L1906/L$10),\nIF(AND(L1907<>0,K1908<>0),(K1908-(K1908/K1932))+(L1906/L$10),\nIF(K1932<1,0,(K1908-(K1908/K1932))))))","v":0},{"$f":"IF(AND(M1906=0,L1908=0),0,\nIF(AND(M1906<>0,L1908=0),(M1906/M$10),\nIF(AND(M1907<>0,L1908<>0),(L1908-(L1908/L1932))+(M1906/M$10),\nIF(L1932<1,0,(L1908-(L1908/L1932))))))","v":0},{"$f":"IF(AND(N1906=0,M1908=0),0,\nIF(AND(N1906<>0,M1908=0),(N1906/N$10),\nIF(AND(N1907<>0,M1908<>0),(M1908-(M1908/M1932))+(N1906/N$10),\nIF(M1932<1,0,(M1908-(M1908/M1932))))))","v":0},{"$f":"IF(AND(O1906=0,N1908=0),0,\nIF(AND(O1906<>0,N1908=0),(O1906/O$10),\nIF(AND(O1907<>0,N1908<>0),(N1908-(N1908/N1932))+(O1906/O$10),\nIF(N1932<1,0,(N1908-(N1908/N1932))))))","v":0},{"$f":"IF(AND(P1906=0,O1908=0),0,\nIF(AND(P1906<>0,O1908=0),(P1906/P$10),\nIF(AND(P1907<>0,O1908<>0),(O1908-(O1908/O1932))+(P1906/P$10),\nIF(O1932<1,0,(O1908-(O1908/O1932))))))","v":0},{"$f":"IF(AND(Q1906=0,P1908=0),0,\nIF(AND(Q1906<>0,P1908=0),(Q1906/Q$10),\nIF(AND(Q1907<>0,P1908<>0),(P1908-(P1908/P1932))+(Q1906/Q$10),\nIF(P1932<1,0,(P1908-(P1908/P1932))))))","v":0},{"$f":"IF(AND(R1906=0,Q1908=0),0,\nIF(AND(R1906<>0,Q1908=0),(R1906/R$10),\nIF(AND(R1907<>0,Q1908<>0),(Q1908-(Q1908/Q1932))+(R1906/R$10),\nIF(Q1932<1,0,(Q1908-(Q1908/Q1932))))))","v":0},{"$f":"IF(AND(S1906=0,R1908=0),0,\nIF(AND(S1906<>0,R1908=0),(S1906/S$10),\nIF(AND(S1907<>0,R1908<>0),(R1908-(R1908/R1932))+(S1906/S$10),\nIF(R1932<1,0,(R1908-(R1908/R1932))))))","v":0},{"$f":"IF(AND(T1906=0,S1908=0),0,\nIF(AND(T1906<>0,S1908=0),(T1906/T$10),\nIF(AND(T1907<>0,S1908<>0),(S1908-(S1908/S1932))+(T1906/T$10),\nIF(S1932<1,0,(S1908-(S1908/S1932))))))","v":0},{"$f":"IF(AND(U1906=0,T1908=0),0,\nIF(AND(U1906<>0,T1908=0),(U1906/U$10),\nIF(AND(U1907<>0,T1908<>0),(T1908-(T1908/T1932))+(U1906/U$10),\nIF(T1932<1,0,(T1908-(T1908/T1932))))))","v":0},{"$f":"IF(AND(V1906=0,U1908=0),0,\nIF(AND(V1906<>0,U1908=0),(V1906/V$10),\nIF(AND(V1907<>0,U1908<>0),(U1908-(U1908/U1932))+(V1906/V$10),\nIF(U1932<1,0,(U1908-(U1908/U1932))))))","v":0},{"$f":"IF(AND(W1906=0,V1908=0),0,\nIF(AND(W1906<>0,V1908=0),(W1906/W$10),\nIF(AND(W1907<>0,V1908<>0),(V1908-(V1908/V1932))+(W1906/W$10),\nIF(V1932<1,0,(V1908-(V1908/V1932))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1904/C$10","v":0},{"$f":"IF(C1933=\"n/a\",C1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,C1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,C1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(D1933=\"n/a\",D1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,D1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,D1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(E1933=\"n/a\",E1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,E1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,E1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(F1933=\"n/a\",F1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,F1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,F1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(G1933=\"n/a\",G1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,G1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,G1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(H1933=\"n/a\",H1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,H1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,H1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(I1933=\"n/a\",I1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,I1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,I1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(J1933=\"n/a\",J1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,J1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,J1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(K1933=\"n/a\",K1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,K1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,K1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(L1933=\"n/a\",L1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,L1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,L1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(M1933=\"n/a\",M1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,M1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,M1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(N1933=\"n/a\",N1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,N1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,N1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(O1933=\"n/a\",O1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,O1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,O1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(P1933=\"n/a\",P1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,P1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,P1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(Q1933=\"n/a\",Q1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,Q1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,Q1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(R1933=\"n/a\",R1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,R1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,R1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(S1933=\"n/a\",S1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,S1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,S1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(T1933=\"n/a\",T1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,T1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,T1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(U1933=\"n/a\",U1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,U1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,U1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},{"$f":"IF(V1933=\"n/a\",V1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,V1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,V1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1910)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1904*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1934=\"n/a\",D1910,IFERROR(IF((OFFSET($C1910,0,$A1910))<0,\nMIN(0,D1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910)))),\nMAX(0,D1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1904*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1935=\"n/a\",E1911,IFERROR(IF((OFFSET($C1911,0,$A1911))<0,\nMIN(0,E1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911)))),\nMAX(0,E1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1904*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1936=\"n/a\",F1912,IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,F1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912)))),\nMAX(0,F1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1904*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1937=\"n/a\",G1913,IFERROR(IF((OFFSET($C1913,0,$A1913))<0,\nMIN(0,G1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913)))),\nMAX(0,G1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1904*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1938=\"n/a\",H1914,IFERROR(IF((OFFSET($C1914,0,$A1914))<0,\nMIN(0,H1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914)))),\nMAX(0,H1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1904*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1939=\"n/a\",I1915,IFERROR(IF((OFFSET($C1915,0,$A1915))<0,\nMIN(0,I1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915)))),\nMAX(0,I1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1904*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1940=\"n/a\",J1916,IFERROR(IF((OFFSET($C1916,0,$A1916))<0,\nMIN(0,J1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916)))),\nMAX(0,J1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1904*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1941=\"n/a\",K1917,IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,K1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917)))),\nMAX(0,K1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1904*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1942=\"n/a\",L1918,IFERROR(IF((OFFSET($C1918,0,$A1918))<0,\nMIN(0,L1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918)))),\nMAX(0,L1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1904*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1943=\"n/a\",M1919,IFERROR(IF((OFFSET($C1919,0,$A1919))<0,\nMIN(0,M1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919)))),\nMAX(0,M1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1904*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1944=\"n/a\",N1920,IFERROR(IF((OFFSET($C1920,0,$A1920))<0,\nMIN(0,N1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920)))),\nMAX(0,N1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1904*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1945=\"n/a\",O1921,IFERROR(IF((OFFSET($C1921,0,$A1921))<0,\nMIN(0,O1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921)))),\nMAX(0,O1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1904*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P1946=\"n/a\",P1922,IFERROR(IF((OFFSET($C1922,0,$A1922))<0,\nMIN(0,P1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922)))),\nMAX(0,P1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1904*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q1947=\"n/a\",Q1923,IFERROR(IF((OFFSET($C1923,0,$A1923))<0,\nMIN(0,Q1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923)))),\nMAX(0,Q1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1904*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R1948=\"n/a\",R1924,IFERROR(IF((OFFSET($C1924,0,$A1924))<0,\nMIN(0,R1924-(OFFSET($C1924,0,$A1924)/(OFFSET($C1919,-$A1923,$A1924)))),\nMAX(0,R1924-(OFFSET($C1924,0,$A1924)/(OFFSET($C1919,-$A1923,$A1924))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1904*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S1949=\"n/a\",S1925,IFERROR(IF((OFFSET($C1925,0,$A1925))<0,\nMIN(0,S1925-(OFFSET($C1925,0,$A1925)/(OFFSET($C1920,-$A1924,$A1925)))),\nMAX(0,S1925-(OFFSET($C1925,0,$A1925)/(OFFSET($C1920,-$A1924,$A1925))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1904*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T1950=\"n/a\",T1926,IFERROR(IF((OFFSET($C1926,0,$A1926))<0,\nMIN(0,T1926-(OFFSET($C1926,0,$A1926)/(OFFSET($C1921,-$A1925,$A1926)))),\nMAX(0,T1926-(OFFSET($C1926,0,$A1926)/(OFFSET($C1921,-$A1925,$A1926))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1904*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U1951=\"n/a\",U1927,IFERROR(IF((OFFSET($C1927,0,$A1927))<0,\nMIN(0,U1927-(OFFSET($C1927,0,$A1927)/(OFFSET($C1922,-$A1926,$A1927)))),\nMAX(0,U1927-(OFFSET($C1927,0,$A1927)/(OFFSET($C1922,-$A1926,$A1927))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1904*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V1952=\"n/a\",V1928,IFERROR(IF((OFFSET($C1928,0,$A1928))<0,\nMIN(0,V1928-(OFFSET($C1928,0,$A1928)/(OFFSET($C1923,-$A1927,$A1928)))),\nMAX(0,V1928-(OFFSET($C1928,0,$A1928)/(OFFSET($C1923,-$A1927,$A1928))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1929)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1904*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1932<1,D1906=0),0,\nIF(D1906=0,C1932-1,\nIF(C1932<1,D1907,\n(((C1932-1)*(C1908-(C1908/(C1932))))+((D1906/D$10)*D1907))/(D1908))))","v":0},{"$f":"IF(AND(D1932<1,E1906=0),0,\nIF(E1906=0,D1932-1,\nIF(D1932<1,E1907,\n(((D1932-1)*(D1908-(D1908/(D1932))))+((E1906/E$10)*E1907))/(E1908))))","v":0},{"$f":"IF(AND(E1932<1,F1906=0),0,\nIF(F1906=0,E1932-1,\nIF(E1932<1,F1907,\n(((E1932-1)*(E1908-(E1908/(E1932))))+((F1906/F$10)*F1907))/(F1908))))","v":0},{"$f":"IF(AND(F1932<1,G1906=0),0,\nIF(G1906=0,F1932-1,\nIF(F1932<1,G1907,\n(((F1932-1)*(F1908-(F1908/(F1932))))+((G1906/G$10)*G1907))/(G1908))))","v":0},{"$f":"IF(AND(G1932<1,H1906=0),0,\nIF(H1906=0,G1932-1,\nIF(G1932<1,H1907,\n(((G1932-1)*(G1908-(G1908/(G1932))))+((H1906/H$10)*H1907))/(H1908))))","v":0},{"$f":"IF(AND(H1932<1,I1906=0),0,\nIF(I1906=0,H1932-1,\nIF(H1932<1,I1907,\n(((H1932-1)*(H1908-(H1908/(H1932))))+((I1906/I$10)*I1907))/(I1908))))","v":0},{"$f":"IF(AND(I1932<1,J1906=0),0,\nIF(J1906=0,I1932-1,\nIF(I1932<1,J1907,\n(((I1932-1)*(I1908-(I1908/(I1932))))+((J1906/J$10)*J1907))/(J1908))))","v":0},{"$f":"IF(AND(J1932<1,K1906=0),0,\nIF(K1906=0,J1932-1,\nIF(J1932<1,K1907,\n(((J1932-1)*(J1908-(J1908/(J1932))))+((K1906/K$10)*K1907))/(K1908))))","v":0},{"$f":"IF(AND(K1932<1,L1906=0),0,\nIF(L1906=0,K1932-1,\nIF(K1932<1,L1907,\n(((K1932-1)*(K1908-(K1908/(K1932))))+((L1906/L$10)*L1907))/(L1908))))","v":0},{"$f":"IF(AND(L1932<1,M1906=0),0,\nIF(M1906=0,L1932-1,\nIF(L1932<1,M1907,\n(((L1932-1)*(L1908-(L1908/(L1932))))+((M1906/M$10)*M1907))/(M1908))))","v":0},{"$f":"IF(AND(M1932<1,N1906=0),0,\nIF(N1906=0,M1932-1,\nIF(M1932<1,N1907,\n(((M1932-1)*(M1908-(M1908/(M1932))))+((N1906/N$10)*N1907))/(N1908))))","v":0},{"$f":"IF(AND(N1932<1,O1906=0),0,\nIF(O1906=0,N1932-1,\nIF(N1932<1,O1907,\n(((N1932-1)*(N1908-(N1908/(N1932))))+((O1906/O$10)*O1907))/(O1908))))","v":0},{"$f":"IF(AND(O1932<1,P1906=0),0,\nIF(P1906=0,O1932-1,\nIF(O1932<1,P1907,\n(((O1932-1)*(O1908-(O1908/(O1932))))+((P1906/P$10)*P1907))/(P1908))))","v":0},{"$f":"IF(AND(P1932<1,Q1906=0),0,\nIF(Q1906=0,P1932-1,\nIF(P1932<1,Q1907,\n(((P1932-1)*(P1908-(P1908/(P1932))))+((Q1906/Q$10)*Q1907))/(Q1908))))","v":0},{"$f":"IF(AND(Q1932<1,R1906=0),0,\nIF(R1906=0,Q1932-1,\nIF(Q1932<1,R1907,\n(((Q1932-1)*(Q1908-(Q1908/(Q1932))))+((R1906/R$10)*R1907))/(R1908))))","v":0},{"$f":"IF(AND(R1932<1,S1906=0),0,\nIF(S1906=0,R1932-1,\nIF(R1932<1,S1907,\n(((R1932-1)*(R1908-(R1908/(R1932))))+((S1906/S$10)*S1907))/(S1908))))","v":0},{"$f":"IF(AND(S1932<1,T1906=0),0,\nIF(T1906=0,S1932-1,\nIF(S1932<1,T1907,\n(((S1932-1)*(S1908-(S1908/(S1932))))+((T1906/T$10)*T1907))/(T1908))))","v":0},{"$f":"IF(AND(T1932<1,U1906=0),0,\nIF(U1906=0,T1932-1,\nIF(T1932<1,U1907,\n(((T1932-1)*(T1908-(T1908/(T1932))))+((U1906/U$10)*U1907))/(U1908))))","v":0},{"$f":"IF(AND(U1932<1,V1906=0),0,\nIF(V1906=0,U1932-1,\nIF(U1932<1,V1907,\n(((U1932-1)*(U1908-(U1908/(U1932))))+((V1906/V$10)*V1907))/(V1908))))","v":0},{"$f":"IF(AND(V1932<1,W1906=0),0,\nIF(W1906=0,V1932-1,\nIF(V1932<1,W1907,\n(((V1932-1)*(V1908-(V1908/(V1932))))+((W1906/W$10)*W1907))/(W1908))))","v":0}]
[null,"RL Start RAB",{"$f":"C1905","v":0},{"$f":"IF(C1933=\"n/a\",\"n/a\",MAX(0,C1933-1))","v":0},{"$f":"IF(D1933=\"n/a\",\"n/a\",MAX(0,D1933-1))","v":0},{"$f":"IF(E1933=\"n/a\",\"n/a\",MAX(0,E1933-1))","v":0},{"$f":"IF(F1933=\"n/a\",\"n/a\",MAX(0,F1933-1))","v":0},{"$f":"IF(G1933=\"n/a\",\"n/a\",MAX(0,G1933-1))","v":0},{"$f":"IF(H1933=\"n/a\",\"n/a\",MAX(0,H1933-1))","v":0},{"$f":"IF(I1933=\"n/a\",\"n/a\",MAX(0,I1933-1))","v":0},{"$f":"IF(J1933=\"n/a\",\"n/a\",MAX(0,J1933-1))","v":0},{"$f":"IF(K1933=\"n/a\",\"n/a\",MAX(0,K1933-1))","v":0},{"$f":"IF(L1933=\"n/a\",\"n/a\",MAX(0,L1933-1))","v":0},{"$f":"IF(M1933=\"n/a\",\"n/a\",MAX(0,M1933-1))","v":0},{"$f":"IF(N1933=\"n/a\",\"n/a\",MAX(0,N1933-1))","v":0},{"$f":"IF(O1933=\"n/a\",\"n/a\",MAX(0,O1933-1))","v":0},{"$f":"IF(P1933=\"n/a\",\"n/a\",MAX(0,P1933-1))","v":0},{"$f":"IF(Q1933=\"n/a\",\"n/a\",MAX(0,Q1933-1))","v":0},{"$f":"IF(R1933=\"n/a\",\"n/a\",MAX(0,R1933-1))","v":0},{"$f":"IF(S1933=\"n/a\",\"n/a\",MAX(0,S1933-1))","v":0},{"$f":"IF(T1933=\"n/a\",\"n/a\",MAX(0,T1933-1))","v":0},{"$f":"IF(U1933=\"n/a\",\"n/a\",MAX(0,U1933-1))","v":0},{"$f":"IF(V1933=\"n/a\",\"n/a\",MAX(0,V1933-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1910)","v":"RL Capex 2014-15"},null,{"$f":"D1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1905","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1905","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1905","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1905","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1905","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1905","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1905","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1905","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1905","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1905","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1905","v":0},{"$f":"IF(V1952=\"n/a\",\"n/a\",MAX(0,V1952-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1905","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1905<>\"n/a\",C1905<>\"n/a\"),IF(SUM(C1908:C1930)=0,0,IF((SUMPRODUCT(C1908:C1930,C1932:C1954)/SUM(C1908:C1930))<0,1,(SUMPRODUCT(C1908:C1930,C1932:C1954)/SUM(C1908:C1930)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1905<>\"n/a\",D1905<>\"n/a\"),IF(SUM(D1908:D1930)=0,0,IF((SUMPRODUCT(D1908:D1930,D1932:D1954)/SUM(D1908:D1930))<0,1,(SUMPRODUCT(D1908:D1930,D1932:D1954)/SUM(D1908:D1930)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1905<>\"n/a\",E1905<>\"n/a\"),IF(SUM(E1908:E1930)=0,0,IF((SUMPRODUCT(E1908:E1930,E1932:E1954)/SUM(E1908:E1930))<0,1,(SUMPRODUCT(E1908:E1930,E1932:E1954)/SUM(E1908:E1930)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 37",{"$f":"VLOOKUP($A1957,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1957,1,12,\"\"))","v":37},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A1958,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1958,0)-OFFSET('RFM input'!H$276,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1958,0)-OFFSET('RFM input'!I$276,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1958,0)-OFFSET('RFM input'!J$276,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1958,0)-OFFSET('RFM input'!K$276,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1958,0)-OFFSET('RFM input'!L$276,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1958,0)-OFFSET('RFM input'!M$276,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1958,0)-OFFSET('RFM input'!N$276,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1958,0)-OFFSET('RFM input'!O$276,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1958,0)-OFFSET('RFM input'!P$276,$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1958,0)-OFFSET('RFM input'!Q$276,$A1958,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1958,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1958,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1958,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1958,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1958,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1958,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1958,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1958,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1958,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1958,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A1958,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1958,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1958,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1958,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1958,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1958,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1958,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1958,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1958,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1958,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A1958,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D1960=0,C1962=0),0,\nIF(AND(D1960<>0,C1962=0),(D1960/D$10),\nIF(AND(D1961<>0,C1962<>0),(C1962-(C1962/C1986))+(D1960/D$10),\nIF(C1986<1,0,(C1962-(C1962/C1986))))))","v":0},{"$f":"IF(AND(E1960=0,D1962=0),0,\nIF(AND(E1960<>0,D1962=0),(E1960/E$10),\nIF(AND(E1961<>0,D1962<>0),(D1962-(D1962/D1986))+(E1960/E$10),\nIF(D1986<1,0,(D1962-(D1962/D1986))))))","v":0},{"$f":"IF(AND(F1960=0,E1962=0),0,\nIF(AND(F1960<>0,E1962=0),(F1960/F$10),\nIF(AND(F1961<>0,E1962<>0),(E1962-(E1962/E1986))+(F1960/F$10),\nIF(E1986<1,0,(E1962-(E1962/E1986))))))","v":0},{"$f":"IF(AND(G1960=0,F1962=0),0,\nIF(AND(G1960<>0,F1962=0),(G1960/G$10),\nIF(AND(G1961<>0,F1962<>0),(F1962-(F1962/F1986))+(G1960/G$10),\nIF(F1986<1,0,(F1962-(F1962/F1986))))))","v":0},{"$f":"IF(AND(H1960=0,G1962=0),0,\nIF(AND(H1960<>0,G1962=0),(H1960/H$10),\nIF(AND(H1961<>0,G1962<>0),(G1962-(G1962/G1986))+(H1960/H$10),\nIF(G1986<1,0,(G1962-(G1962/G1986))))))","v":0},{"$f":"IF(AND(I1960=0,H1962=0),0,\nIF(AND(I1960<>0,H1962=0),(I1960/I$10),\nIF(AND(I1961<>0,H1962<>0),(H1962-(H1962/H1986))+(I1960/I$10),\nIF(H1986<1,0,(H1962-(H1962/H1986))))))","v":0},{"$f":"IF(AND(J1960=0,I1962=0),0,\nIF(AND(J1960<>0,I1962=0),(J1960/J$10),\nIF(AND(J1961<>0,I1962<>0),(I1962-(I1962/I1986))+(J1960/J$10),\nIF(I1986<1,0,(I1962-(I1962/I1986))))))","v":0},{"$f":"IF(AND(K1960=0,J1962=0),0,\nIF(AND(K1960<>0,J1962=0),(K1960/K$10),\nIF(AND(K1961<>0,J1962<>0),(J1962-(J1962/J1986))+(K1960/K$10),\nIF(J1986<1,0,(J1962-(J1962/J1986))))))","v":0},{"$f":"IF(AND(L1960=0,K1962=0),0,\nIF(AND(L1960<>0,K1962=0),(L1960/L$10),\nIF(AND(L1961<>0,K1962<>0),(K1962-(K1962/K1986))+(L1960/L$10),\nIF(K1986<1,0,(K1962-(K1962/K1986))))))","v":0},{"$f":"IF(AND(M1960=0,L1962=0),0,\nIF(AND(M1960<>0,L1962=0),(M1960/M$10),\nIF(AND(M1961<>0,L1962<>0),(L1962-(L1962/L1986))+(M1960/M$10),\nIF(L1986<1,0,(L1962-(L1962/L1986))))))","v":0},{"$f":"IF(AND(N1960=0,M1962=0),0,\nIF(AND(N1960<>0,M1962=0),(N1960/N$10),\nIF(AND(N1961<>0,M1962<>0),(M1962-(M1962/M1986))+(N1960/N$10),\nIF(M1986<1,0,(M1962-(M1962/M1986))))))","v":0},{"$f":"IF(AND(O1960=0,N1962=0),0,\nIF(AND(O1960<>0,N1962=0),(O1960/O$10),\nIF(AND(O1961<>0,N1962<>0),(N1962-(N1962/N1986))+(O1960/O$10),\nIF(N1986<1,0,(N1962-(N1962/N1986))))))","v":0},{"$f":"IF(AND(P1960=0,O1962=0),0,\nIF(AND(P1960<>0,O1962=0),(P1960/P$10),\nIF(AND(P1961<>0,O1962<>0),(O1962-(O1962/O1986))+(P1960/P$10),\nIF(O1986<1,0,(O1962-(O1962/O1986))))))","v":0},{"$f":"IF(AND(Q1960=0,P1962=0),0,\nIF(AND(Q1960<>0,P1962=0),(Q1960/Q$10),\nIF(AND(Q1961<>0,P1962<>0),(P1962-(P1962/P1986))+(Q1960/Q$10),\nIF(P1986<1,0,(P1962-(P1962/P1986))))))","v":0},{"$f":"IF(AND(R1960=0,Q1962=0),0,\nIF(AND(R1960<>0,Q1962=0),(R1960/R$10),\nIF(AND(R1961<>0,Q1962<>0),(Q1962-(Q1962/Q1986))+(R1960/R$10),\nIF(Q1986<1,0,(Q1962-(Q1962/Q1986))))))","v":0},{"$f":"IF(AND(S1960=0,R1962=0),0,\nIF(AND(S1960<>0,R1962=0),(S1960/S$10),\nIF(AND(S1961<>0,R1962<>0),(R1962-(R1962/R1986))+(S1960/S$10),\nIF(R1986<1,0,(R1962-(R1962/R1986))))))","v":0},{"$f":"IF(AND(T1960=0,S1962=0),0,\nIF(AND(T1960<>0,S1962=0),(T1960/T$10),\nIF(AND(T1961<>0,S1962<>0),(S1962-(S1962/S1986))+(T1960/T$10),\nIF(S1986<1,0,(S1962-(S1962/S1986))))))","v":0},{"$f":"IF(AND(U1960=0,T1962=0),0,\nIF(AND(U1960<>0,T1962=0),(U1960/U$10),\nIF(AND(U1961<>0,T1962<>0),(T1962-(T1962/T1986))+(U1960/U$10),\nIF(T1986<1,0,(T1962-(T1962/T1986))))))","v":0},{"$f":"IF(AND(V1960=0,U1962=0),0,\nIF(AND(V1960<>0,U1962=0),(V1960/V$10),\nIF(AND(V1961<>0,U1962<>0),(U1962-(U1962/U1986))+(V1960/V$10),\nIF(U1986<1,0,(U1962-(U1962/U1986))))))","v":0},{"$f":"IF(AND(W1960=0,V1962=0),0,\nIF(AND(W1960<>0,V1962=0),(W1960/W$10),\nIF(AND(W1961<>0,V1962<>0),(V1962-(V1962/V1986))+(W1960/W$10),\nIF(V1986<1,0,(V1962-(V1962/V1986))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1958/C$10","v":0},{"$f":"IF(C1987=\"n/a\",C1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,C1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,C1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(D1987=\"n/a\",D1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,D1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,D1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(E1987=\"n/a\",E1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,E1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,E1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(F1987=\"n/a\",F1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,F1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,F1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(G1987=\"n/a\",G1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,G1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,G1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(H1987=\"n/a\",H1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,H1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,H1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(I1987=\"n/a\",I1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,I1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,I1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(J1987=\"n/a\",J1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,J1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,J1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(K1987=\"n/a\",K1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,K1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,K1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(L1987=\"n/a\",L1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,L1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,L1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(M1987=\"n/a\",M1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,M1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,M1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(N1987=\"n/a\",N1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,N1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,N1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(O1987=\"n/a\",O1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,O1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,O1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(P1987=\"n/a\",P1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,P1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,P1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(Q1987=\"n/a\",Q1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,Q1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,Q1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(R1987=\"n/a\",R1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,R1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,R1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(S1987=\"n/a\",S1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,S1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,S1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(T1987=\"n/a\",T1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,T1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,T1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(U1987=\"n/a\",U1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,U1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,U1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},{"$f":"IF(V1987=\"n/a\",V1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,V1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,V1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1964)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D1958*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D1988=\"n/a\",D1964,IFERROR(IF((OFFSET($C1964,0,$A1964))<0,\nMIN(0,D1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964)))),\nMAX(0,D1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E1958*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E1989=\"n/a\",E1965,IFERROR(IF((OFFSET($C1965,0,$A1965))<0,\nMIN(0,E1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965)))),\nMAX(0,E1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F1958*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F1990=\"n/a\",F1966,IFERROR(IF((OFFSET($C1966,0,$A1966))<0,\nMIN(0,F1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966)))),\nMAX(0,F1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G1958*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G1991=\"n/a\",G1967,IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,G1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967)))),\nMAX(0,G1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H1958*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H1992=\"n/a\",H1968,IFERROR(IF((OFFSET($C1968,0,$A1968))<0,\nMIN(0,H1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968)))),\nMAX(0,H1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I1958*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I1993=\"n/a\",I1969,IFERROR(IF((OFFSET($C1969,0,$A1969))<0,\nMIN(0,I1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969)))),\nMAX(0,I1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J1958*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J1994=\"n/a\",J1970,IFERROR(IF((OFFSET($C1970,0,$A1970))<0,\nMIN(0,J1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970)))),\nMAX(0,J1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K1958*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K1995=\"n/a\",K1971,IFERROR(IF((OFFSET($C1971,0,$A1971))<0,\nMIN(0,K1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971)))),\nMAX(0,K1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L1958*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L1996=\"n/a\",L1972,IFERROR(IF((OFFSET($C1972,0,$A1972))<0,\nMIN(0,L1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972)))),\nMAX(0,L1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1958*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M1997=\"n/a\",M1973,IFERROR(IF((OFFSET($C1973,0,$A1973))<0,\nMIN(0,M1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973)))),\nMAX(0,M1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1958*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N1998=\"n/a\",N1974,IFERROR(IF((OFFSET($C1974,0,$A1974))<0,\nMIN(0,N1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974)))),\nMAX(0,N1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1958*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O1999=\"n/a\",O1975,IFERROR(IF((OFFSET($C1975,0,$A1975))<0,\nMIN(0,O1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975)))),\nMAX(0,O1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1958*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2000=\"n/a\",P1976,IFERROR(IF((OFFSET($C1976,0,$A1976))<0,\nMIN(0,P1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976)))),\nMAX(0,P1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1958*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2001=\"n/a\",Q1977,IFERROR(IF((OFFSET($C1977,0,$A1977))<0,\nMIN(0,Q1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977)))),\nMAX(0,Q1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1958*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2002=\"n/a\",R1978,IFERROR(IF((OFFSET($C1978,0,$A1978))<0,\nMIN(0,R1978-(OFFSET($C1978,0,$A1978)/(OFFSET($C1973,-$A1977,$A1978)))),\nMAX(0,R1978-(OFFSET($C1978,0,$A1978)/(OFFSET($C1973,-$A1977,$A1978))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1958*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2003=\"n/a\",S1979,IFERROR(IF((OFFSET($C1979,0,$A1979))<0,\nMIN(0,S1979-(OFFSET($C1979,0,$A1979)/(OFFSET($C1974,-$A1978,$A1979)))),\nMAX(0,S1979-(OFFSET($C1979,0,$A1979)/(OFFSET($C1974,-$A1978,$A1979))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1958*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2004=\"n/a\",T1980,IFERROR(IF((OFFSET($C1980,0,$A1980))<0,\nMIN(0,T1980-(OFFSET($C1980,0,$A1980)/(OFFSET($C1975,-$A1979,$A1980)))),\nMAX(0,T1980-(OFFSET($C1980,0,$A1980)/(OFFSET($C1975,-$A1979,$A1980))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1958*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2005=\"n/a\",U1981,IFERROR(IF((OFFSET($C1981,0,$A1981))<0,\nMIN(0,U1981-(OFFSET($C1981,0,$A1981)/(OFFSET($C1976,-$A1980,$A1981)))),\nMAX(0,U1981-(OFFSET($C1981,0,$A1981)/(OFFSET($C1976,-$A1980,$A1981))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1958*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2006=\"n/a\",V1982,IFERROR(IF((OFFSET($C1982,0,$A1982))<0,\nMIN(0,V1982-(OFFSET($C1982,0,$A1982)/(OFFSET($C1977,-$A1981,$A1982)))),\nMAX(0,V1982-(OFFSET($C1982,0,$A1982)/(OFFSET($C1977,-$A1981,$A1982))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1983)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1958*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C1986<1,D1960=0),0,\nIF(D1960=0,C1986-1,\nIF(C1986<1,D1961,\n(((C1986-1)*(C1962-(C1962/(C1986))))+((D1960/D$10)*D1961))/(D1962))))","v":0},{"$f":"IF(AND(D1986<1,E1960=0),0,\nIF(E1960=0,D1986-1,\nIF(D1986<1,E1961,\n(((D1986-1)*(D1962-(D1962/(D1986))))+((E1960/E$10)*E1961))/(E1962))))","v":0},{"$f":"IF(AND(E1986<1,F1960=0),0,\nIF(F1960=0,E1986-1,\nIF(E1986<1,F1961,\n(((E1986-1)*(E1962-(E1962/(E1986))))+((F1960/F$10)*F1961))/(F1962))))","v":0},{"$f":"IF(AND(F1986<1,G1960=0),0,\nIF(G1960=0,F1986-1,\nIF(F1986<1,G1961,\n(((F1986-1)*(F1962-(F1962/(F1986))))+((G1960/G$10)*G1961))/(G1962))))","v":0},{"$f":"IF(AND(G1986<1,H1960=0),0,\nIF(H1960=0,G1986-1,\nIF(G1986<1,H1961,\n(((G1986-1)*(G1962-(G1962/(G1986))))+((H1960/H$10)*H1961))/(H1962))))","v":0},{"$f":"IF(AND(H1986<1,I1960=0),0,\nIF(I1960=0,H1986-1,\nIF(H1986<1,I1961,\n(((H1986-1)*(H1962-(H1962/(H1986))))+((I1960/I$10)*I1961))/(I1962))))","v":0},{"$f":"IF(AND(I1986<1,J1960=0),0,\nIF(J1960=0,I1986-1,\nIF(I1986<1,J1961,\n(((I1986-1)*(I1962-(I1962/(I1986))))+((J1960/J$10)*J1961))/(J1962))))","v":0},{"$f":"IF(AND(J1986<1,K1960=0),0,\nIF(K1960=0,J1986-1,\nIF(J1986<1,K1961,\n(((J1986-1)*(J1962-(J1962/(J1986))))+((K1960/K$10)*K1961))/(K1962))))","v":0},{"$f":"IF(AND(K1986<1,L1960=0),0,\nIF(L1960=0,K1986-1,\nIF(K1986<1,L1961,\n(((K1986-1)*(K1962-(K1962/(K1986))))+((L1960/L$10)*L1961))/(L1962))))","v":0},{"$f":"IF(AND(L1986<1,M1960=0),0,\nIF(M1960=0,L1986-1,\nIF(L1986<1,M1961,\n(((L1986-1)*(L1962-(L1962/(L1986))))+((M1960/M$10)*M1961))/(M1962))))","v":0},{"$f":"IF(AND(M1986<1,N1960=0),0,\nIF(N1960=0,M1986-1,\nIF(M1986<1,N1961,\n(((M1986-1)*(M1962-(M1962/(M1986))))+((N1960/N$10)*N1961))/(N1962))))","v":0},{"$f":"IF(AND(N1986<1,O1960=0),0,\nIF(O1960=0,N1986-1,\nIF(N1986<1,O1961,\n(((N1986-1)*(N1962-(N1962/(N1986))))+((O1960/O$10)*O1961))/(O1962))))","v":0},{"$f":"IF(AND(O1986<1,P1960=0),0,\nIF(P1960=0,O1986-1,\nIF(O1986<1,P1961,\n(((O1986-1)*(O1962-(O1962/(O1986))))+((P1960/P$10)*P1961))/(P1962))))","v":0},{"$f":"IF(AND(P1986<1,Q1960=0),0,\nIF(Q1960=0,P1986-1,\nIF(P1986<1,Q1961,\n(((P1986-1)*(P1962-(P1962/(P1986))))+((Q1960/Q$10)*Q1961))/(Q1962))))","v":0},{"$f":"IF(AND(Q1986<1,R1960=0),0,\nIF(R1960=0,Q1986-1,\nIF(Q1986<1,R1961,\n(((Q1986-1)*(Q1962-(Q1962/(Q1986))))+((R1960/R$10)*R1961))/(R1962))))","v":0},{"$f":"IF(AND(R1986<1,S1960=0),0,\nIF(S1960=0,R1986-1,\nIF(R1986<1,S1961,\n(((R1986-1)*(R1962-(R1962/(R1986))))+((S1960/S$10)*S1961))/(S1962))))","v":0},{"$f":"IF(AND(S1986<1,T1960=0),0,\nIF(T1960=0,S1986-1,\nIF(S1986<1,T1961,\n(((S1986-1)*(S1962-(S1962/(S1986))))+((T1960/T$10)*T1961))/(T1962))))","v":0},{"$f":"IF(AND(T1986<1,U1960=0),0,\nIF(U1960=0,T1986-1,\nIF(T1986<1,U1961,\n(((T1986-1)*(T1962-(T1962/(T1986))))+((U1960/U$10)*U1961))/(U1962))))","v":0},{"$f":"IF(AND(U1986<1,V1960=0),0,\nIF(V1960=0,U1986-1,\nIF(U1986<1,V1961,\n(((U1986-1)*(U1962-(U1962/(U1986))))+((V1960/V$10)*V1961))/(V1962))))","v":0},{"$f":"IF(AND(V1986<1,W1960=0),0,\nIF(W1960=0,V1986-1,\nIF(V1986<1,W1961,\n(((V1986-1)*(V1962-(V1962/(V1986))))+((W1960/W$10)*W1961))/(W1962))))","v":0}]
[null,"RL Start RAB",{"$f":"C1959","v":0},{"$f":"IF(C1987=\"n/a\",\"n/a\",MAX(0,C1987-1))","v":0},{"$f":"IF(D1987=\"n/a\",\"n/a\",MAX(0,D1987-1))","v":0},{"$f":"IF(E1987=\"n/a\",\"n/a\",MAX(0,E1987-1))","v":0},{"$f":"IF(F1987=\"n/a\",\"n/a\",MAX(0,F1987-1))","v":0},{"$f":"IF(G1987=\"n/a\",\"n/a\",MAX(0,G1987-1))","v":0},{"$f":"IF(H1987=\"n/a\",\"n/a\",MAX(0,H1987-1))","v":0},{"$f":"IF(I1987=\"n/a\",\"n/a\",MAX(0,I1987-1))","v":0},{"$f":"IF(J1987=\"n/a\",\"n/a\",MAX(0,J1987-1))","v":0},{"$f":"IF(K1987=\"n/a\",\"n/a\",MAX(0,K1987-1))","v":0},{"$f":"IF(L1987=\"n/a\",\"n/a\",MAX(0,L1987-1))","v":0},{"$f":"IF(M1987=\"n/a\",\"n/a\",MAX(0,M1987-1))","v":0},{"$f":"IF(N1987=\"n/a\",\"n/a\",MAX(0,N1987-1))","v":0},{"$f":"IF(O1987=\"n/a\",\"n/a\",MAX(0,O1987-1))","v":0},{"$f":"IF(P1987=\"n/a\",\"n/a\",MAX(0,P1987-1))","v":0},{"$f":"IF(Q1987=\"n/a\",\"n/a\",MAX(0,Q1987-1))","v":0},{"$f":"IF(R1987=\"n/a\",\"n/a\",MAX(0,R1987-1))","v":0},{"$f":"IF(S1987=\"n/a\",\"n/a\",MAX(0,S1987-1))","v":0},{"$f":"IF(T1987=\"n/a\",\"n/a\",MAX(0,T1987-1))","v":0},{"$f":"IF(U1987=\"n/a\",\"n/a\",MAX(0,U1987-1))","v":0},{"$f":"IF(V1987=\"n/a\",\"n/a\",MAX(0,V1987-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1964)","v":"RL Capex 2014-15"},null,{"$f":"D1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1959","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1959","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1959","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1959","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1959","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1959","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1959","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1959","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1959","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1959","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1959","v":0},{"$f":"IF(V2006=\"n/a\",\"n/a\",MAX(0,V2006-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1959","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1959<>\"n/a\",C1959<>\"n/a\"),IF(SUM(C1962:C1984)=0,0,IF((SUMPRODUCT(C1962:C1984,C1986:C2008)/SUM(C1962:C1984))<0,1,(SUMPRODUCT(C1962:C1984,C1986:C2008)/SUM(C1962:C1984)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1959<>\"n/a\",D1959<>\"n/a\"),IF(SUM(D1962:D1984)=0,0,IF((SUMPRODUCT(D1962:D1984,D1986:D2008)/SUM(D1962:D1984))<0,1,(SUMPRODUCT(D1962:D1984,D1986:D2008)/SUM(D1962:D1984)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1959<>\"n/a\",E1959<>\"n/a\"),IF(SUM(E1962:E1984)=0,0,IF((SUMPRODUCT(E1962:E1984,E1986:E2008)/SUM(E1962:E1984))<0,1,(SUMPRODUCT(E1962:E1984,E1986:E2008)/SUM(E1962:E1984)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 38",{"$f":"VLOOKUP($A2011,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2011,1,12,\"\"))","v":38},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2012,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2012,0)-OFFSET('RFM input'!H$276,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2012,0)-OFFSET('RFM input'!I$276,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2012,0)-OFFSET('RFM input'!J$276,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2012,0)-OFFSET('RFM input'!K$276,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2012,0)-OFFSET('RFM input'!L$276,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2012,0)-OFFSET('RFM input'!M$276,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2012,0)-OFFSET('RFM input'!N$276,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2012,0)-OFFSET('RFM input'!O$276,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2012,0)-OFFSET('RFM input'!P$276,$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2012,0)-OFFSET('RFM input'!Q$276,$A2012,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2012,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2012,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2012,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2012,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2012,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2012,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2012,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2012,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2012,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2012,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2012,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2012,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2012,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2012,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2012,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2012,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2012,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2012,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2012,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2012,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2012,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2014=0,C2016=0),0,\nIF(AND(D2014<>0,C2016=0),(D2014/D$10),\nIF(AND(D2015<>0,C2016<>0),(C2016-(C2016/C2040))+(D2014/D$10),\nIF(C2040<1,0,(C2016-(C2016/C2040))))))","v":0},{"$f":"IF(AND(E2014=0,D2016=0),0,\nIF(AND(E2014<>0,D2016=0),(E2014/E$10),\nIF(AND(E2015<>0,D2016<>0),(D2016-(D2016/D2040))+(E2014/E$10),\nIF(D2040<1,0,(D2016-(D2016/D2040))))))","v":0},{"$f":"IF(AND(F2014=0,E2016=0),0,\nIF(AND(F2014<>0,E2016=0),(F2014/F$10),\nIF(AND(F2015<>0,E2016<>0),(E2016-(E2016/E2040))+(F2014/F$10),\nIF(E2040<1,0,(E2016-(E2016/E2040))))))","v":0},{"$f":"IF(AND(G2014=0,F2016=0),0,\nIF(AND(G2014<>0,F2016=0),(G2014/G$10),\nIF(AND(G2015<>0,F2016<>0),(F2016-(F2016/F2040))+(G2014/G$10),\nIF(F2040<1,0,(F2016-(F2016/F2040))))))","v":0},{"$f":"IF(AND(H2014=0,G2016=0),0,\nIF(AND(H2014<>0,G2016=0),(H2014/H$10),\nIF(AND(H2015<>0,G2016<>0),(G2016-(G2016/G2040))+(H2014/H$10),\nIF(G2040<1,0,(G2016-(G2016/G2040))))))","v":0},{"$f":"IF(AND(I2014=0,H2016=0),0,\nIF(AND(I2014<>0,H2016=0),(I2014/I$10),\nIF(AND(I2015<>0,H2016<>0),(H2016-(H2016/H2040))+(I2014/I$10),\nIF(H2040<1,0,(H2016-(H2016/H2040))))))","v":0},{"$f":"IF(AND(J2014=0,I2016=0),0,\nIF(AND(J2014<>0,I2016=0),(J2014/J$10),\nIF(AND(J2015<>0,I2016<>0),(I2016-(I2016/I2040))+(J2014/J$10),\nIF(I2040<1,0,(I2016-(I2016/I2040))))))","v":0},{"$f":"IF(AND(K2014=0,J2016=0),0,\nIF(AND(K2014<>0,J2016=0),(K2014/K$10),\nIF(AND(K2015<>0,J2016<>0),(J2016-(J2016/J2040))+(K2014/K$10),\nIF(J2040<1,0,(J2016-(J2016/J2040))))))","v":0},{"$f":"IF(AND(L2014=0,K2016=0),0,\nIF(AND(L2014<>0,K2016=0),(L2014/L$10),\nIF(AND(L2015<>0,K2016<>0),(K2016-(K2016/K2040))+(L2014/L$10),\nIF(K2040<1,0,(K2016-(K2016/K2040))))))","v":0},{"$f":"IF(AND(M2014=0,L2016=0),0,\nIF(AND(M2014<>0,L2016=0),(M2014/M$10),\nIF(AND(M2015<>0,L2016<>0),(L2016-(L2016/L2040))+(M2014/M$10),\nIF(L2040<1,0,(L2016-(L2016/L2040))))))","v":0},{"$f":"IF(AND(N2014=0,M2016=0),0,\nIF(AND(N2014<>0,M2016=0),(N2014/N$10),\nIF(AND(N2015<>0,M2016<>0),(M2016-(M2016/M2040))+(N2014/N$10),\nIF(M2040<1,0,(M2016-(M2016/M2040))))))","v":0},{"$f":"IF(AND(O2014=0,N2016=0),0,\nIF(AND(O2014<>0,N2016=0),(O2014/O$10),\nIF(AND(O2015<>0,N2016<>0),(N2016-(N2016/N2040))+(O2014/O$10),\nIF(N2040<1,0,(N2016-(N2016/N2040))))))","v":0},{"$f":"IF(AND(P2014=0,O2016=0),0,\nIF(AND(P2014<>0,O2016=0),(P2014/P$10),\nIF(AND(P2015<>0,O2016<>0),(O2016-(O2016/O2040))+(P2014/P$10),\nIF(O2040<1,0,(O2016-(O2016/O2040))))))","v":0},{"$f":"IF(AND(Q2014=0,P2016=0),0,\nIF(AND(Q2014<>0,P2016=0),(Q2014/Q$10),\nIF(AND(Q2015<>0,P2016<>0),(P2016-(P2016/P2040))+(Q2014/Q$10),\nIF(P2040<1,0,(P2016-(P2016/P2040))))))","v":0},{"$f":"IF(AND(R2014=0,Q2016=0),0,\nIF(AND(R2014<>0,Q2016=0),(R2014/R$10),\nIF(AND(R2015<>0,Q2016<>0),(Q2016-(Q2016/Q2040))+(R2014/R$10),\nIF(Q2040<1,0,(Q2016-(Q2016/Q2040))))))","v":0},{"$f":"IF(AND(S2014=0,R2016=0),0,\nIF(AND(S2014<>0,R2016=0),(S2014/S$10),\nIF(AND(S2015<>0,R2016<>0),(R2016-(R2016/R2040))+(S2014/S$10),\nIF(R2040<1,0,(R2016-(R2016/R2040))))))","v":0},{"$f":"IF(AND(T2014=0,S2016=0),0,\nIF(AND(T2014<>0,S2016=0),(T2014/T$10),\nIF(AND(T2015<>0,S2016<>0),(S2016-(S2016/S2040))+(T2014/T$10),\nIF(S2040<1,0,(S2016-(S2016/S2040))))))","v":0},{"$f":"IF(AND(U2014=0,T2016=0),0,\nIF(AND(U2014<>0,T2016=0),(U2014/U$10),\nIF(AND(U2015<>0,T2016<>0),(T2016-(T2016/T2040))+(U2014/U$10),\nIF(T2040<1,0,(T2016-(T2016/T2040))))))","v":0},{"$f":"IF(AND(V2014=0,U2016=0),0,\nIF(AND(V2014<>0,U2016=0),(V2014/V$10),\nIF(AND(V2015<>0,U2016<>0),(U2016-(U2016/U2040))+(V2014/V$10),\nIF(U2040<1,0,(U2016-(U2016/U2040))))))","v":0},{"$f":"IF(AND(W2014=0,V2016=0),0,\nIF(AND(W2014<>0,V2016=0),(W2014/W$10),\nIF(AND(W2015<>0,V2016<>0),(V2016-(V2016/V2040))+(W2014/W$10),\nIF(V2040<1,0,(V2016-(V2016/V2040))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2012/C$10","v":0},{"$f":"IF(C2041=\"n/a\",C2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,C2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,C2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(D2041=\"n/a\",D2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,D2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,D2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(E2041=\"n/a\",E2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,E2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,E2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(F2041=\"n/a\",F2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,F2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,F2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(G2041=\"n/a\",G2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,G2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,G2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(H2041=\"n/a\",H2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(I2041=\"n/a\",I2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,I2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,I2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(J2041=\"n/a\",J2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,J2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,J2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(K2041=\"n/a\",K2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,K2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,K2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(L2041=\"n/a\",L2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,L2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,L2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(M2041=\"n/a\",M2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,M2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,M2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(N2041=\"n/a\",N2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,N2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,N2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(O2041=\"n/a\",O2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,O2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,O2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(P2041=\"n/a\",P2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,P2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,P2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(Q2041=\"n/a\",Q2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,Q2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,Q2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(R2041=\"n/a\",R2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,R2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,R2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(S2041=\"n/a\",S2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,S2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,S2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(T2041=\"n/a\",T2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,T2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,T2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(U2041=\"n/a\",U2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,U2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,U2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},{"$f":"IF(V2041=\"n/a\",V2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,V2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,V2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2018)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2012*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2042=\"n/a\",D2018,IFERROR(IF((OFFSET($C2018,0,$A2018))<0,\nMIN(0,D2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018)))),\nMAX(0,D2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2012*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2043=\"n/a\",E2019,IFERROR(IF((OFFSET($C2019,0,$A2019))<0,\nMIN(0,E2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019)))),\nMAX(0,E2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2012*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2044=\"n/a\",F2020,IFERROR(IF((OFFSET($C2020,0,$A2020))<0,\nMIN(0,F2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020)))),\nMAX(0,F2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2012*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2045=\"n/a\",G2021,IFERROR(IF((OFFSET($C2021,0,$A2021))<0,\nMIN(0,G2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021)))),\nMAX(0,G2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2012*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2046=\"n/a\",H2022,IFERROR(IF((OFFSET($C2022,0,$A2022))<0,\nMIN(0,H2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022)))),\nMAX(0,H2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2012*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2047=\"n/a\",I2023,IFERROR(IF((OFFSET($C2023,0,$A2023))<0,\nMIN(0,I2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023)))),\nMAX(0,I2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2012*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2048=\"n/a\",J2024,IFERROR(IF((OFFSET($C2024,0,$A2024))<0,\nMIN(0,J2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024)))),\nMAX(0,J2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2012*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2049=\"n/a\",K2025,IFERROR(IF((OFFSET($C2025,0,$A2025))<0,\nMIN(0,K2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025)))),\nMAX(0,K2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2012*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2050=\"n/a\",L2026,IFERROR(IF((OFFSET($C2026,0,$A2026))<0,\nMIN(0,L2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026)))),\nMAX(0,L2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2012*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2051=\"n/a\",M2027,IFERROR(IF((OFFSET($C2027,0,$A2027))<0,\nMIN(0,M2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027)))),\nMAX(0,M2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2012*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2052=\"n/a\",N2028,IFERROR(IF((OFFSET($C2028,0,$A2028))<0,\nMIN(0,N2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028)))),\nMAX(0,N2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2012*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2053=\"n/a\",O2029,IFERROR(IF((OFFSET($C2029,0,$A2029))<0,\nMIN(0,O2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029)))),\nMAX(0,O2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2012*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2054=\"n/a\",P2030,IFERROR(IF((OFFSET($C2030,0,$A2030))<0,\nMIN(0,P2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030)))),\nMAX(0,P2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2012*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2055=\"n/a\",Q2031,IFERROR(IF((OFFSET($C2031,0,$A2031))<0,\nMIN(0,Q2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031)))),\nMAX(0,Q2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2012*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2056=\"n/a\",R2032,IFERROR(IF((OFFSET($C2032,0,$A2032))<0,\nMIN(0,R2032-(OFFSET($C2032,0,$A2032)/(OFFSET($C2027,-$A2031,$A2032)))),\nMAX(0,R2032-(OFFSET($C2032,0,$A2032)/(OFFSET($C2027,-$A2031,$A2032))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2012*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2057=\"n/a\",S2033,IFERROR(IF((OFFSET($C2033,0,$A2033))<0,\nMIN(0,S2033-(OFFSET($C2033,0,$A2033)/(OFFSET($C2028,-$A2032,$A2033)))),\nMAX(0,S2033-(OFFSET($C2033,0,$A2033)/(OFFSET($C2028,-$A2032,$A2033))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2012*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2058=\"n/a\",T2034,IFERROR(IF((OFFSET($C2034,0,$A2034))<0,\nMIN(0,T2034-(OFFSET($C2034,0,$A2034)/(OFFSET($C2029,-$A2033,$A2034)))),\nMAX(0,T2034-(OFFSET($C2034,0,$A2034)/(OFFSET($C2029,-$A2033,$A2034))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2012*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2059=\"n/a\",U2035,IFERROR(IF((OFFSET($C2035,0,$A2035))<0,\nMIN(0,U2035-(OFFSET($C2035,0,$A2035)/(OFFSET($C2030,-$A2034,$A2035)))),\nMAX(0,U2035-(OFFSET($C2035,0,$A2035)/(OFFSET($C2030,-$A2034,$A2035))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2012*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2060=\"n/a\",V2036,IFERROR(IF((OFFSET($C2036,0,$A2036))<0,\nMIN(0,V2036-(OFFSET($C2036,0,$A2036)/(OFFSET($C2031,-$A2035,$A2036)))),\nMAX(0,V2036-(OFFSET($C2036,0,$A2036)/(OFFSET($C2031,-$A2035,$A2036))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2037)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2012*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2040<1,D2014=0),0,\nIF(D2014=0,C2040-1,\nIF(C2040<1,D2015,\n(((C2040-1)*(C2016-(C2016/(C2040))))+((D2014/D$10)*D2015))/(D2016))))","v":0},{"$f":"IF(AND(D2040<1,E2014=0),0,\nIF(E2014=0,D2040-1,\nIF(D2040<1,E2015,\n(((D2040-1)*(D2016-(D2016/(D2040))))+((E2014/E$10)*E2015))/(E2016))))","v":0},{"$f":"IF(AND(E2040<1,F2014=0),0,\nIF(F2014=0,E2040-1,\nIF(E2040<1,F2015,\n(((E2040-1)*(E2016-(E2016/(E2040))))+((F2014/F$10)*F2015))/(F2016))))","v":0},{"$f":"IF(AND(F2040<1,G2014=0),0,\nIF(G2014=0,F2040-1,\nIF(F2040<1,G2015,\n(((F2040-1)*(F2016-(F2016/(F2040))))+((G2014/G$10)*G2015))/(G2016))))","v":0},{"$f":"IF(AND(G2040<1,H2014=0),0,\nIF(H2014=0,G2040-1,\nIF(G2040<1,H2015,\n(((G2040-1)*(G2016-(G2016/(G2040))))+((H2014/H$10)*H2015))/(H2016))))","v":0},{"$f":"IF(AND(H2040<1,I2014=0),0,\nIF(I2014=0,H2040-1,\nIF(H2040<1,I2015,\n(((H2040-1)*(H2016-(H2016/(H2040))))+((I2014/I$10)*I2015))/(I2016))))","v":0},{"$f":"IF(AND(I2040<1,J2014=0),0,\nIF(J2014=0,I2040-1,\nIF(I2040<1,J2015,\n(((I2040-1)*(I2016-(I2016/(I2040))))+((J2014/J$10)*J2015))/(J2016))))","v":0},{"$f":"IF(AND(J2040<1,K2014=0),0,\nIF(K2014=0,J2040-1,\nIF(J2040<1,K2015,\n(((J2040-1)*(J2016-(J2016/(J2040))))+((K2014/K$10)*K2015))/(K2016))))","v":0},{"$f":"IF(AND(K2040<1,L2014=0),0,\nIF(L2014=0,K2040-1,\nIF(K2040<1,L2015,\n(((K2040-1)*(K2016-(K2016/(K2040))))+((L2014/L$10)*L2015))/(L2016))))","v":0},{"$f":"IF(AND(L2040<1,M2014=0),0,\nIF(M2014=0,L2040-1,\nIF(L2040<1,M2015,\n(((L2040-1)*(L2016-(L2016/(L2040))))+((M2014/M$10)*M2015))/(M2016))))","v":0},{"$f":"IF(AND(M2040<1,N2014=0),0,\nIF(N2014=0,M2040-1,\nIF(M2040<1,N2015,\n(((M2040-1)*(M2016-(M2016/(M2040))))+((N2014/N$10)*N2015))/(N2016))))","v":0},{"$f":"IF(AND(N2040<1,O2014=0),0,\nIF(O2014=0,N2040-1,\nIF(N2040<1,O2015,\n(((N2040-1)*(N2016-(N2016/(N2040))))+((O2014/O$10)*O2015))/(O2016))))","v":0},{"$f":"IF(AND(O2040<1,P2014=0),0,\nIF(P2014=0,O2040-1,\nIF(O2040<1,P2015,\n(((O2040-1)*(O2016-(O2016/(O2040))))+((P2014/P$10)*P2015))/(P2016))))","v":0},{"$f":"IF(AND(P2040<1,Q2014=0),0,\nIF(Q2014=0,P2040-1,\nIF(P2040<1,Q2015,\n(((P2040-1)*(P2016-(P2016/(P2040))))+((Q2014/Q$10)*Q2015))/(Q2016))))","v":0},{"$f":"IF(AND(Q2040<1,R2014=0),0,\nIF(R2014=0,Q2040-1,\nIF(Q2040<1,R2015,\n(((Q2040-1)*(Q2016-(Q2016/(Q2040))))+((R2014/R$10)*R2015))/(R2016))))","v":0},{"$f":"IF(AND(R2040<1,S2014=0),0,\nIF(S2014=0,R2040-1,\nIF(R2040<1,S2015,\n(((R2040-1)*(R2016-(R2016/(R2040))))+((S2014/S$10)*S2015))/(S2016))))","v":0},{"$f":"IF(AND(S2040<1,T2014=0),0,\nIF(T2014=0,S2040-1,\nIF(S2040<1,T2015,\n(((S2040-1)*(S2016-(S2016/(S2040))))+((T2014/T$10)*T2015))/(T2016))))","v":0},{"$f":"IF(AND(T2040<1,U2014=0),0,\nIF(U2014=0,T2040-1,\nIF(T2040<1,U2015,\n(((T2040-1)*(T2016-(T2016/(T2040))))+((U2014/U$10)*U2015))/(U2016))))","v":0},{"$f":"IF(AND(U2040<1,V2014=0),0,\nIF(V2014=0,U2040-1,\nIF(U2040<1,V2015,\n(((U2040-1)*(U2016-(U2016/(U2040))))+((V2014/V$10)*V2015))/(V2016))))","v":0},{"$f":"IF(AND(V2040<1,W2014=0),0,\nIF(W2014=0,V2040-1,\nIF(V2040<1,W2015,\n(((V2040-1)*(V2016-(V2016/(V2040))))+((W2014/W$10)*W2015))/(W2016))))","v":0}]
[null,"RL Start RAB",{"$f":"C2013","v":0},{"$f":"IF(C2041=\"n/a\",\"n/a\",MAX(0,C2041-1))","v":0},{"$f":"IF(D2041=\"n/a\",\"n/a\",MAX(0,D2041-1))","v":0},{"$f":"IF(E2041=\"n/a\",\"n/a\",MAX(0,E2041-1))","v":0},{"$f":"IF(F2041=\"n/a\",\"n/a\",MAX(0,F2041-1))","v":0},{"$f":"IF(G2041=\"n/a\",\"n/a\",MAX(0,G2041-1))","v":0},{"$f":"IF(H2041=\"n/a\",\"n/a\",MAX(0,H2041-1))","v":0},{"$f":"IF(I2041=\"n/a\",\"n/a\",MAX(0,I2041-1))","v":0},{"$f":"IF(J2041=\"n/a\",\"n/a\",MAX(0,J2041-1))","v":0},{"$f":"IF(K2041=\"n/a\",\"n/a\",MAX(0,K2041-1))","v":0},{"$f":"IF(L2041=\"n/a\",\"n/a\",MAX(0,L2041-1))","v":0},{"$f":"IF(M2041=\"n/a\",\"n/a\",MAX(0,M2041-1))","v":0},{"$f":"IF(N2041=\"n/a\",\"n/a\",MAX(0,N2041-1))","v":0},{"$f":"IF(O2041=\"n/a\",\"n/a\",MAX(0,O2041-1))","v":0},{"$f":"IF(P2041=\"n/a\",\"n/a\",MAX(0,P2041-1))","v":0},{"$f":"IF(Q2041=\"n/a\",\"n/a\",MAX(0,Q2041-1))","v":0},{"$f":"IF(R2041=\"n/a\",\"n/a\",MAX(0,R2041-1))","v":0},{"$f":"IF(S2041=\"n/a\",\"n/a\",MAX(0,S2041-1))","v":0},{"$f":"IF(T2041=\"n/a\",\"n/a\",MAX(0,T2041-1))","v":0},{"$f":"IF(U2041=\"n/a\",\"n/a\",MAX(0,U2041-1))","v":0},{"$f":"IF(V2041=\"n/a\",\"n/a\",MAX(0,V2041-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2018)","v":"RL Capex 2014-15"},null,{"$f":"D2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2013","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2013","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2013","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2013","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2013","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2013","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2013","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2013","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2013","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2013","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2013","v":0},{"$f":"IF(V2060=\"n/a\",\"n/a\",MAX(0,V2060-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2013","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2013<>\"n/a\",C2013<>\"n/a\"),IF(SUM(C2016:C2038)=0,0,IF((SUMPRODUCT(C2016:C2038,C2040:C2062)/SUM(C2016:C2038))<0,1,(SUMPRODUCT(C2016:C2038,C2040:C2062)/SUM(C2016:C2038)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2013<>\"n/a\",D2013<>\"n/a\"),IF(SUM(D2016:D2038)=0,0,IF((SUMPRODUCT(D2016:D2038,D2040:D2062)/SUM(D2016:D2038))<0,1,(SUMPRODUCT(D2016:D2038,D2040:D2062)/SUM(D2016:D2038)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2013<>\"n/a\",E2013<>\"n/a\"),IF(SUM(E2016:E2038)=0,0,IF((SUMPRODUCT(E2016:E2038,E2040:E2062)/SUM(E2016:E2038))<0,1,(SUMPRODUCT(E2016:E2038,E2040:E2062)/SUM(E2016:E2038)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 39",{"$f":"VLOOKUP($A2065,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2065,1,12,\"\"))","v":39},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2066,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2066,0)-OFFSET('RFM input'!H$276,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2066,0)-OFFSET('RFM input'!I$276,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2066,0)-OFFSET('RFM input'!J$276,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2066,0)-OFFSET('RFM input'!K$276,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2066,0)-OFFSET('RFM input'!L$276,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2066,0)-OFFSET('RFM input'!M$276,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2066,0)-OFFSET('RFM input'!N$276,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2066,0)-OFFSET('RFM input'!O$276,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2066,0)-OFFSET('RFM input'!P$276,$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2066,0)-OFFSET('RFM input'!Q$276,$A2066,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2066,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2066,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2066,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2066,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2066,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2066,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2066,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2066,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2066,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2066,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2066,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2066,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2066,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2066,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2066,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2066,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2066,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2066,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2066,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2066,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2066,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2068=0,C2070=0),0,\nIF(AND(D2068<>0,C2070=0),(D2068/D$10),\nIF(AND(D2069<>0,C2070<>0),(C2070-(C2070/C2094))+(D2068/D$10),\nIF(C2094<1,0,(C2070-(C2070/C2094))))))","v":0},{"$f":"IF(AND(E2068=0,D2070=0),0,\nIF(AND(E2068<>0,D2070=0),(E2068/E$10),\nIF(AND(E2069<>0,D2070<>0),(D2070-(D2070/D2094))+(E2068/E$10),\nIF(D2094<1,0,(D2070-(D2070/D2094))))))","v":0},{"$f":"IF(AND(F2068=0,E2070=0),0,\nIF(AND(F2068<>0,E2070=0),(F2068/F$10),\nIF(AND(F2069<>0,E2070<>0),(E2070-(E2070/E2094))+(F2068/F$10),\nIF(E2094<1,0,(E2070-(E2070/E2094))))))","v":0},{"$f":"IF(AND(G2068=0,F2070=0),0,\nIF(AND(G2068<>0,F2070=0),(G2068/G$10),\nIF(AND(G2069<>0,F2070<>0),(F2070-(F2070/F2094))+(G2068/G$10),\nIF(F2094<1,0,(F2070-(F2070/F2094))))))","v":0},{"$f":"IF(AND(H2068=0,G2070=0),0,\nIF(AND(H2068<>0,G2070=0),(H2068/H$10),\nIF(AND(H2069<>0,G2070<>0),(G2070-(G2070/G2094))+(H2068/H$10),\nIF(G2094<1,0,(G2070-(G2070/G2094))))))","v":0},{"$f":"IF(AND(I2068=0,H2070=0),0,\nIF(AND(I2068<>0,H2070=0),(I2068/I$10),\nIF(AND(I2069<>0,H2070<>0),(H2070-(H2070/H2094))+(I2068/I$10),\nIF(H2094<1,0,(H2070-(H2070/H2094))))))","v":0},{"$f":"IF(AND(J2068=0,I2070=0),0,\nIF(AND(J2068<>0,I2070=0),(J2068/J$10),\nIF(AND(J2069<>0,I2070<>0),(I2070-(I2070/I2094))+(J2068/J$10),\nIF(I2094<1,0,(I2070-(I2070/I2094))))))","v":0},{"$f":"IF(AND(K2068=0,J2070=0),0,\nIF(AND(K2068<>0,J2070=0),(K2068/K$10),\nIF(AND(K2069<>0,J2070<>0),(J2070-(J2070/J2094))+(K2068/K$10),\nIF(J2094<1,0,(J2070-(J2070/J2094))))))","v":0},{"$f":"IF(AND(L2068=0,K2070=0),0,\nIF(AND(L2068<>0,K2070=0),(L2068/L$10),\nIF(AND(L2069<>0,K2070<>0),(K2070-(K2070/K2094))+(L2068/L$10),\nIF(K2094<1,0,(K2070-(K2070/K2094))))))","v":0},{"$f":"IF(AND(M2068=0,L2070=0),0,\nIF(AND(M2068<>0,L2070=0),(M2068/M$10),\nIF(AND(M2069<>0,L2070<>0),(L2070-(L2070/L2094))+(M2068/M$10),\nIF(L2094<1,0,(L2070-(L2070/L2094))))))","v":0},{"$f":"IF(AND(N2068=0,M2070=0),0,\nIF(AND(N2068<>0,M2070=0),(N2068/N$10),\nIF(AND(N2069<>0,M2070<>0),(M2070-(M2070/M2094))+(N2068/N$10),\nIF(M2094<1,0,(M2070-(M2070/M2094))))))","v":0},{"$f":"IF(AND(O2068=0,N2070=0),0,\nIF(AND(O2068<>0,N2070=0),(O2068/O$10),\nIF(AND(O2069<>0,N2070<>0),(N2070-(N2070/N2094))+(O2068/O$10),\nIF(N2094<1,0,(N2070-(N2070/N2094))))))","v":0},{"$f":"IF(AND(P2068=0,O2070=0),0,\nIF(AND(P2068<>0,O2070=0),(P2068/P$10),\nIF(AND(P2069<>0,O2070<>0),(O2070-(O2070/O2094))+(P2068/P$10),\nIF(O2094<1,0,(O2070-(O2070/O2094))))))","v":0},{"$f":"IF(AND(Q2068=0,P2070=0),0,\nIF(AND(Q2068<>0,P2070=0),(Q2068/Q$10),\nIF(AND(Q2069<>0,P2070<>0),(P2070-(P2070/P2094))+(Q2068/Q$10),\nIF(P2094<1,0,(P2070-(P2070/P2094))))))","v":0},{"$f":"IF(AND(R2068=0,Q2070=0),0,\nIF(AND(R2068<>0,Q2070=0),(R2068/R$10),\nIF(AND(R2069<>0,Q2070<>0),(Q2070-(Q2070/Q2094))+(R2068/R$10),\nIF(Q2094<1,0,(Q2070-(Q2070/Q2094))))))","v":0},{"$f":"IF(AND(S2068=0,R2070=0),0,\nIF(AND(S2068<>0,R2070=0),(S2068/S$10),\nIF(AND(S2069<>0,R2070<>0),(R2070-(R2070/R2094))+(S2068/S$10),\nIF(R2094<1,0,(R2070-(R2070/R2094))))))","v":0},{"$f":"IF(AND(T2068=0,S2070=0),0,\nIF(AND(T2068<>0,S2070=0),(T2068/T$10),\nIF(AND(T2069<>0,S2070<>0),(S2070-(S2070/S2094))+(T2068/T$10),\nIF(S2094<1,0,(S2070-(S2070/S2094))))))","v":0},{"$f":"IF(AND(U2068=0,T2070=0),0,\nIF(AND(U2068<>0,T2070=0),(U2068/U$10),\nIF(AND(U2069<>0,T2070<>0),(T2070-(T2070/T2094))+(U2068/U$10),\nIF(T2094<1,0,(T2070-(T2070/T2094))))))","v":0},{"$f":"IF(AND(V2068=0,U2070=0),0,\nIF(AND(V2068<>0,U2070=0),(V2068/V$10),\nIF(AND(V2069<>0,U2070<>0),(U2070-(U2070/U2094))+(V2068/V$10),\nIF(U2094<1,0,(U2070-(U2070/U2094))))))","v":0},{"$f":"IF(AND(W2068=0,V2070=0),0,\nIF(AND(W2068<>0,V2070=0),(W2068/W$10),\nIF(AND(W2069<>0,V2070<>0),(V2070-(V2070/V2094))+(W2068/W$10),\nIF(V2094<1,0,(V2070-(V2070/V2094))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2066/C$10","v":0},{"$f":"IF(C2095=\"n/a\",C2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,C2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,C2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(D2095=\"n/a\",D2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,D2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,D2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(E2095=\"n/a\",E2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,E2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,E2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(F2095=\"n/a\",F2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,F2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,F2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(G2095=\"n/a\",G2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,G2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,G2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(H2095=\"n/a\",H2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,H2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,H2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(I2095=\"n/a\",I2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,I2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,I2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(J2095=\"n/a\",J2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,J2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,J2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(K2095=\"n/a\",K2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,K2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,K2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(L2095=\"n/a\",L2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,L2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,L2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(M2095=\"n/a\",M2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,M2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,M2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(N2095=\"n/a\",N2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,N2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,N2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(O2095=\"n/a\",O2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,O2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,O2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(P2095=\"n/a\",P2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,P2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,P2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(Q2095=\"n/a\",Q2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,Q2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,Q2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(R2095=\"n/a\",R2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,R2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,R2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(S2095=\"n/a\",S2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,S2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,S2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(T2095=\"n/a\",T2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,T2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,T2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(U2095=\"n/a\",U2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,U2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,U2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},{"$f":"IF(V2095=\"n/a\",V2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,V2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,V2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2072)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2066*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2096=\"n/a\",D2072,IFERROR(IF((OFFSET($C2072,0,$A2072))<0,\nMIN(0,D2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072)))),\nMAX(0,D2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2066*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2097=\"n/a\",E2073,IFERROR(IF((OFFSET($C2073,0,$A2073))<0,\nMIN(0,E2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073)))),\nMAX(0,E2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2066*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2098=\"n/a\",F2074,IFERROR(IF((OFFSET($C2074,0,$A2074))<0,\nMIN(0,F2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074)))),\nMAX(0,F2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2066*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2099=\"n/a\",G2075,IFERROR(IF((OFFSET($C2075,0,$A2075))<0,\nMIN(0,G2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075)))),\nMAX(0,G2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2066*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2100=\"n/a\",H2076,IFERROR(IF((OFFSET($C2076,0,$A2076))<0,\nMIN(0,H2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076)))),\nMAX(0,H2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2066*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2101=\"n/a\",I2077,IFERROR(IF((OFFSET($C2077,0,$A2077))<0,\nMIN(0,I2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077)))),\nMAX(0,I2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2066*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2102=\"n/a\",J2078,IFERROR(IF((OFFSET($C2078,0,$A2078))<0,\nMIN(0,J2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078)))),\nMAX(0,J2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2066*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2103=\"n/a\",K2079,IFERROR(IF((OFFSET($C2079,0,$A2079))<0,\nMIN(0,K2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079)))),\nMAX(0,K2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2066*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2104=\"n/a\",L2080,IFERROR(IF((OFFSET($C2080,0,$A2080))<0,\nMIN(0,L2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080)))),\nMAX(0,L2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2066*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2105=\"n/a\",M2081,IFERROR(IF((OFFSET($C2081,0,$A2081))<0,\nMIN(0,M2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081)))),\nMAX(0,M2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2066*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2106=\"n/a\",N2082,IFERROR(IF((OFFSET($C2082,0,$A2082))<0,\nMIN(0,N2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082)))),\nMAX(0,N2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2066*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2107=\"n/a\",O2083,IFERROR(IF((OFFSET($C2083,0,$A2083))<0,\nMIN(0,O2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083)))),\nMAX(0,O2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2066*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2108=\"n/a\",P2084,IFERROR(IF((OFFSET($C2084,0,$A2084))<0,\nMIN(0,P2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084)))),\nMAX(0,P2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2066*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2109=\"n/a\",Q2085,IFERROR(IF((OFFSET($C2085,0,$A2085))<0,\nMIN(0,Q2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085)))),\nMAX(0,Q2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2066*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2110=\"n/a\",R2086,IFERROR(IF((OFFSET($C2086,0,$A2086))<0,\nMIN(0,R2086-(OFFSET($C2086,0,$A2086)/(OFFSET($C2081,-$A2085,$A2086)))),\nMAX(0,R2086-(OFFSET($C2086,0,$A2086)/(OFFSET($C2081,-$A2085,$A2086))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2066*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2111=\"n/a\",S2087,IFERROR(IF((OFFSET($C2087,0,$A2087))<0,\nMIN(0,S2087-(OFFSET($C2087,0,$A2087)/(OFFSET($C2082,-$A2086,$A2087)))),\nMAX(0,S2087-(OFFSET($C2087,0,$A2087)/(OFFSET($C2082,-$A2086,$A2087))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2066*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2112=\"n/a\",T2088,IFERROR(IF((OFFSET($C2088,0,$A2088))<0,\nMIN(0,T2088-(OFFSET($C2088,0,$A2088)/(OFFSET($C2083,-$A2087,$A2088)))),\nMAX(0,T2088-(OFFSET($C2088,0,$A2088)/(OFFSET($C2083,-$A2087,$A2088))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2066*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2113=\"n/a\",U2089,IFERROR(IF((OFFSET($C2089,0,$A2089))<0,\nMIN(0,U2089-(OFFSET($C2089,0,$A2089)/(OFFSET($C2084,-$A2088,$A2089)))),\nMAX(0,U2089-(OFFSET($C2089,0,$A2089)/(OFFSET($C2084,-$A2088,$A2089))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2066*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2114=\"n/a\",V2090,IFERROR(IF((OFFSET($C2090,0,$A2090))<0,\nMIN(0,V2090-(OFFSET($C2090,0,$A2090)/(OFFSET($C2085,-$A2089,$A2090)))),\nMAX(0,V2090-(OFFSET($C2090,0,$A2090)/(OFFSET($C2085,-$A2089,$A2090))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2091)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2066*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2094<1,D2068=0),0,\nIF(D2068=0,C2094-1,\nIF(C2094<1,D2069,\n(((C2094-1)*(C2070-(C2070/(C2094))))+((D2068/D$10)*D2069))/(D2070))))","v":0},{"$f":"IF(AND(D2094<1,E2068=0),0,\nIF(E2068=0,D2094-1,\nIF(D2094<1,E2069,\n(((D2094-1)*(D2070-(D2070/(D2094))))+((E2068/E$10)*E2069))/(E2070))))","v":0},{"$f":"IF(AND(E2094<1,F2068=0),0,\nIF(F2068=0,E2094-1,\nIF(E2094<1,F2069,\n(((E2094-1)*(E2070-(E2070/(E2094))))+((F2068/F$10)*F2069))/(F2070))))","v":0},{"$f":"IF(AND(F2094<1,G2068=0),0,\nIF(G2068=0,F2094-1,\nIF(F2094<1,G2069,\n(((F2094-1)*(F2070-(F2070/(F2094))))+((G2068/G$10)*G2069))/(G2070))))","v":0},{"$f":"IF(AND(G2094<1,H2068=0),0,\nIF(H2068=0,G2094-1,\nIF(G2094<1,H2069,\n(((G2094-1)*(G2070-(G2070/(G2094))))+((H2068/H$10)*H2069))/(H2070))))","v":0},{"$f":"IF(AND(H2094<1,I2068=0),0,\nIF(I2068=0,H2094-1,\nIF(H2094<1,I2069,\n(((H2094-1)*(H2070-(H2070/(H2094))))+((I2068/I$10)*I2069))/(I2070))))","v":0},{"$f":"IF(AND(I2094<1,J2068=0),0,\nIF(J2068=0,I2094-1,\nIF(I2094<1,J2069,\n(((I2094-1)*(I2070-(I2070/(I2094))))+((J2068/J$10)*J2069))/(J2070))))","v":0},{"$f":"IF(AND(J2094<1,K2068=0),0,\nIF(K2068=0,J2094-1,\nIF(J2094<1,K2069,\n(((J2094-1)*(J2070-(J2070/(J2094))))+((K2068/K$10)*K2069))/(K2070))))","v":0},{"$f":"IF(AND(K2094<1,L2068=0),0,\nIF(L2068=0,K2094-1,\nIF(K2094<1,L2069,\n(((K2094-1)*(K2070-(K2070/(K2094))))+((L2068/L$10)*L2069))/(L2070))))","v":0},{"$f":"IF(AND(L2094<1,M2068=0),0,\nIF(M2068=0,L2094-1,\nIF(L2094<1,M2069,\n(((L2094-1)*(L2070-(L2070/(L2094))))+((M2068/M$10)*M2069))/(M2070))))","v":0},{"$f":"IF(AND(M2094<1,N2068=0),0,\nIF(N2068=0,M2094-1,\nIF(M2094<1,N2069,\n(((M2094-1)*(M2070-(M2070/(M2094))))+((N2068/N$10)*N2069))/(N2070))))","v":0},{"$f":"IF(AND(N2094<1,O2068=0),0,\nIF(O2068=0,N2094-1,\nIF(N2094<1,O2069,\n(((N2094-1)*(N2070-(N2070/(N2094))))+((O2068/O$10)*O2069))/(O2070))))","v":0},{"$f":"IF(AND(O2094<1,P2068=0),0,\nIF(P2068=0,O2094-1,\nIF(O2094<1,P2069,\n(((O2094-1)*(O2070-(O2070/(O2094))))+((P2068/P$10)*P2069))/(P2070))))","v":0},{"$f":"IF(AND(P2094<1,Q2068=0),0,\nIF(Q2068=0,P2094-1,\nIF(P2094<1,Q2069,\n(((P2094-1)*(P2070-(P2070/(P2094))))+((Q2068/Q$10)*Q2069))/(Q2070))))","v":0},{"$f":"IF(AND(Q2094<1,R2068=0),0,\nIF(R2068=0,Q2094-1,\nIF(Q2094<1,R2069,\n(((Q2094-1)*(Q2070-(Q2070/(Q2094))))+((R2068/R$10)*R2069))/(R2070))))","v":0},{"$f":"IF(AND(R2094<1,S2068=0),0,\nIF(S2068=0,R2094-1,\nIF(R2094<1,S2069,\n(((R2094-1)*(R2070-(R2070/(R2094))))+((S2068/S$10)*S2069))/(S2070))))","v":0},{"$f":"IF(AND(S2094<1,T2068=0),0,\nIF(T2068=0,S2094-1,\nIF(S2094<1,T2069,\n(((S2094-1)*(S2070-(S2070/(S2094))))+((T2068/T$10)*T2069))/(T2070))))","v":0},{"$f":"IF(AND(T2094<1,U2068=0),0,\nIF(U2068=0,T2094-1,\nIF(T2094<1,U2069,\n(((T2094-1)*(T2070-(T2070/(T2094))))+((U2068/U$10)*U2069))/(U2070))))","v":0},{"$f":"IF(AND(U2094<1,V2068=0),0,\nIF(V2068=0,U2094-1,\nIF(U2094<1,V2069,\n(((U2094-1)*(U2070-(U2070/(U2094))))+((V2068/V$10)*V2069))/(V2070))))","v":0},{"$f":"IF(AND(V2094<1,W2068=0),0,\nIF(W2068=0,V2094-1,\nIF(V2094<1,W2069,\n(((V2094-1)*(V2070-(V2070/(V2094))))+((W2068/W$10)*W2069))/(W2070))))","v":0}]
[null,"RL Start RAB",{"$f":"C2067","v":0},{"$f":"IF(C2095=\"n/a\",\"n/a\",MAX(0,C2095-1))","v":0},{"$f":"IF(D2095=\"n/a\",\"n/a\",MAX(0,D2095-1))","v":0},{"$f":"IF(E2095=\"n/a\",\"n/a\",MAX(0,E2095-1))","v":0},{"$f":"IF(F2095=\"n/a\",\"n/a\",MAX(0,F2095-1))","v":0},{"$f":"IF(G2095=\"n/a\",\"n/a\",MAX(0,G2095-1))","v":0},{"$f":"IF(H2095=\"n/a\",\"n/a\",MAX(0,H2095-1))","v":0},{"$f":"IF(I2095=\"n/a\",\"n/a\",MAX(0,I2095-1))","v":0},{"$f":"IF(J2095=\"n/a\",\"n/a\",MAX(0,J2095-1))","v":0},{"$f":"IF(K2095=\"n/a\",\"n/a\",MAX(0,K2095-1))","v":0},{"$f":"IF(L2095=\"n/a\",\"n/a\",MAX(0,L2095-1))","v":0},{"$f":"IF(M2095=\"n/a\",\"n/a\",MAX(0,M2095-1))","v":0},{"$f":"IF(N2095=\"n/a\",\"n/a\",MAX(0,N2095-1))","v":0},{"$f":"IF(O2095=\"n/a\",\"n/a\",MAX(0,O2095-1))","v":0},{"$f":"IF(P2095=\"n/a\",\"n/a\",MAX(0,P2095-1))","v":0},{"$f":"IF(Q2095=\"n/a\",\"n/a\",MAX(0,Q2095-1))","v":0},{"$f":"IF(R2095=\"n/a\",\"n/a\",MAX(0,R2095-1))","v":0},{"$f":"IF(S2095=\"n/a\",\"n/a\",MAX(0,S2095-1))","v":0},{"$f":"IF(T2095=\"n/a\",\"n/a\",MAX(0,T2095-1))","v":0},{"$f":"IF(U2095=\"n/a\",\"n/a\",MAX(0,U2095-1))","v":0},{"$f":"IF(V2095=\"n/a\",\"n/a\",MAX(0,V2095-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2072)","v":"RL Capex 2014-15"},null,{"$f":"D2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2067","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2067","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2067","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2067","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2067","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2067","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2067","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2067","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2067","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2067","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2067","v":0},{"$f":"IF(V2114=\"n/a\",\"n/a\",MAX(0,V2114-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2067","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2067<>\"n/a\",C2067<>\"n/a\"),IF(SUM(C2070:C2092)=0,0,IF((SUMPRODUCT(C2070:C2092,C2094:C2116)/SUM(C2070:C2092))<0,1,(SUMPRODUCT(C2070:C2092,C2094:C2116)/SUM(C2070:C2092)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2067<>\"n/a\",D2067<>\"n/a\"),IF(SUM(D2070:D2092)=0,0,IF((SUMPRODUCT(D2070:D2092,D2094:D2116)/SUM(D2070:D2092))<0,1,(SUMPRODUCT(D2070:D2092,D2094:D2116)/SUM(D2070:D2092)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2067<>\"n/a\",E2067<>\"n/a\"),IF(SUM(E2070:E2092)=0,0,IF((SUMPRODUCT(E2070:E2092,E2094:E2116)/SUM(E2070:E2092))<0,1,(SUMPRODUCT(E2070:E2092,E2094:E2116)/SUM(E2070:E2092)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 40",{"$f":"VLOOKUP($A2119,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2119,1,12,\"\"))","v":40},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2120,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2120,0)-OFFSET('RFM input'!H$276,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2120,0)-OFFSET('RFM input'!I$276,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2120,0)-OFFSET('RFM input'!J$276,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2120,0)-OFFSET('RFM input'!K$276,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2120,0)-OFFSET('RFM input'!L$276,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2120,0)-OFFSET('RFM input'!M$276,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2120,0)-OFFSET('RFM input'!N$276,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2120,0)-OFFSET('RFM input'!O$276,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2120,0)-OFFSET('RFM input'!P$276,$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2120,0)-OFFSET('RFM input'!Q$276,$A2120,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2120,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2120,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2120,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2120,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2120,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2120,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2120,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2120,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2120,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2120,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2120,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2120,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2120,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2120,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2120,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2120,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2120,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2120,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2120,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2120,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2120,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2122=0,C2124=0),0,\nIF(AND(D2122<>0,C2124=0),(D2122/D$10),\nIF(AND(D2123<>0,C2124<>0),(C2124-(C2124/C2148))+(D2122/D$10),\nIF(C2148<1,0,(C2124-(C2124/C2148))))))","v":0},{"$f":"IF(AND(E2122=0,D2124=0),0,\nIF(AND(E2122<>0,D2124=0),(E2122/E$10),\nIF(AND(E2123<>0,D2124<>0),(D2124-(D2124/D2148))+(E2122/E$10),\nIF(D2148<1,0,(D2124-(D2124/D2148))))))","v":0},{"$f":"IF(AND(F2122=0,E2124=0),0,\nIF(AND(F2122<>0,E2124=0),(F2122/F$10),\nIF(AND(F2123<>0,E2124<>0),(E2124-(E2124/E2148))+(F2122/F$10),\nIF(E2148<1,0,(E2124-(E2124/E2148))))))","v":0},{"$f":"IF(AND(G2122=0,F2124=0),0,\nIF(AND(G2122<>0,F2124=0),(G2122/G$10),\nIF(AND(G2123<>0,F2124<>0),(F2124-(F2124/F2148))+(G2122/G$10),\nIF(F2148<1,0,(F2124-(F2124/F2148))))))","v":0},{"$f":"IF(AND(H2122=0,G2124=0),0,\nIF(AND(H2122<>0,G2124=0),(H2122/H$10),\nIF(AND(H2123<>0,G2124<>0),(G2124-(G2124/G2148))+(H2122/H$10),\nIF(G2148<1,0,(G2124-(G2124/G2148))))))","v":0},{"$f":"IF(AND(I2122=0,H2124=0),0,\nIF(AND(I2122<>0,H2124=0),(I2122/I$10),\nIF(AND(I2123<>0,H2124<>0),(H2124-(H2124/H2148))+(I2122/I$10),\nIF(H2148<1,0,(H2124-(H2124/H2148))))))","v":0},{"$f":"IF(AND(J2122=0,I2124=0),0,\nIF(AND(J2122<>0,I2124=0),(J2122/J$10),\nIF(AND(J2123<>0,I2124<>0),(I2124-(I2124/I2148))+(J2122/J$10),\nIF(I2148<1,0,(I2124-(I2124/I2148))))))","v":0},{"$f":"IF(AND(K2122=0,J2124=0),0,\nIF(AND(K2122<>0,J2124=0),(K2122/K$10),\nIF(AND(K2123<>0,J2124<>0),(J2124-(J2124/J2148))+(K2122/K$10),\nIF(J2148<1,0,(J2124-(J2124/J2148))))))","v":0},{"$f":"IF(AND(L2122=0,K2124=0),0,\nIF(AND(L2122<>0,K2124=0),(L2122/L$10),\nIF(AND(L2123<>0,K2124<>0),(K2124-(K2124/K2148))+(L2122/L$10),\nIF(K2148<1,0,(K2124-(K2124/K2148))))))","v":0},{"$f":"IF(AND(M2122=0,L2124=0),0,\nIF(AND(M2122<>0,L2124=0),(M2122/M$10),\nIF(AND(M2123<>0,L2124<>0),(L2124-(L2124/L2148))+(M2122/M$10),\nIF(L2148<1,0,(L2124-(L2124/L2148))))))","v":0},{"$f":"IF(AND(N2122=0,M2124=0),0,\nIF(AND(N2122<>0,M2124=0),(N2122/N$10),\nIF(AND(N2123<>0,M2124<>0),(M2124-(M2124/M2148))+(N2122/N$10),\nIF(M2148<1,0,(M2124-(M2124/M2148))))))","v":0},{"$f":"IF(AND(O2122=0,N2124=0),0,\nIF(AND(O2122<>0,N2124=0),(O2122/O$10),\nIF(AND(O2123<>0,N2124<>0),(N2124-(N2124/N2148))+(O2122/O$10),\nIF(N2148<1,0,(N2124-(N2124/N2148))))))","v":0},{"$f":"IF(AND(P2122=0,O2124=0),0,\nIF(AND(P2122<>0,O2124=0),(P2122/P$10),\nIF(AND(P2123<>0,O2124<>0),(O2124-(O2124/O2148))+(P2122/P$10),\nIF(O2148<1,0,(O2124-(O2124/O2148))))))","v":0},{"$f":"IF(AND(Q2122=0,P2124=0),0,\nIF(AND(Q2122<>0,P2124=0),(Q2122/Q$10),\nIF(AND(Q2123<>0,P2124<>0),(P2124-(P2124/P2148))+(Q2122/Q$10),\nIF(P2148<1,0,(P2124-(P2124/P2148))))))","v":0},{"$f":"IF(AND(R2122=0,Q2124=0),0,\nIF(AND(R2122<>0,Q2124=0),(R2122/R$10),\nIF(AND(R2123<>0,Q2124<>0),(Q2124-(Q2124/Q2148))+(R2122/R$10),\nIF(Q2148<1,0,(Q2124-(Q2124/Q2148))))))","v":0},{"$f":"IF(AND(S2122=0,R2124=0),0,\nIF(AND(S2122<>0,R2124=0),(S2122/S$10),\nIF(AND(S2123<>0,R2124<>0),(R2124-(R2124/R2148))+(S2122/S$10),\nIF(R2148<1,0,(R2124-(R2124/R2148))))))","v":0},{"$f":"IF(AND(T2122=0,S2124=0),0,\nIF(AND(T2122<>0,S2124=0),(T2122/T$10),\nIF(AND(T2123<>0,S2124<>0),(S2124-(S2124/S2148))+(T2122/T$10),\nIF(S2148<1,0,(S2124-(S2124/S2148))))))","v":0},{"$f":"IF(AND(U2122=0,T2124=0),0,\nIF(AND(U2122<>0,T2124=0),(U2122/U$10),\nIF(AND(U2123<>0,T2124<>0),(T2124-(T2124/T2148))+(U2122/U$10),\nIF(T2148<1,0,(T2124-(T2124/T2148))))))","v":0},{"$f":"IF(AND(V2122=0,U2124=0),0,\nIF(AND(V2122<>0,U2124=0),(V2122/V$10),\nIF(AND(V2123<>0,U2124<>0),(U2124-(U2124/U2148))+(V2122/V$10),\nIF(U2148<1,0,(U2124-(U2124/U2148))))))","v":0},{"$f":"IF(AND(W2122=0,V2124=0),0,\nIF(AND(W2122<>0,V2124=0),(W2122/W$10),\nIF(AND(W2123<>0,V2124<>0),(V2124-(V2124/V2148))+(W2122/W$10),\nIF(V2148<1,0,(V2124-(V2124/V2148))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2120/C$10","v":0},{"$f":"IF(C2149=\"n/a\",C2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,C2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,C2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(D2149=\"n/a\",D2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,D2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,D2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(E2149=\"n/a\",E2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,E2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,E2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(F2149=\"n/a\",F2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,F2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,F2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(G2149=\"n/a\",G2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,G2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,G2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(H2149=\"n/a\",H2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,H2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,H2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(I2149=\"n/a\",I2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,I2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,I2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(J2149=\"n/a\",J2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,J2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,J2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(K2149=\"n/a\",K2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,K2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,K2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(L2149=\"n/a\",L2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,L2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,L2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(M2149=\"n/a\",M2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,M2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,M2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(N2149=\"n/a\",N2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,N2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,N2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(O2149=\"n/a\",O2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,O2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,O2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(P2149=\"n/a\",P2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,P2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,P2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(Q2149=\"n/a\",Q2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,Q2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,Q2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(R2149=\"n/a\",R2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,R2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,R2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(S2149=\"n/a\",S2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,S2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,S2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(T2149=\"n/a\",T2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,T2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,T2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(U2149=\"n/a\",U2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,U2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,U2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},{"$f":"IF(V2149=\"n/a\",V2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,V2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,V2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2126)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2120*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2150=\"n/a\",D2126,IFERROR(IF((OFFSET($C2126,0,$A2126))<0,\nMIN(0,D2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126)))),\nMAX(0,D2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2120*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2151=\"n/a\",E2127,IFERROR(IF((OFFSET($C2127,0,$A2127))<0,\nMIN(0,E2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127)))),\nMAX(0,E2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2120*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2152=\"n/a\",F2128,IFERROR(IF((OFFSET($C2128,0,$A2128))<0,\nMIN(0,F2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128)))),\nMAX(0,F2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2120*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2153=\"n/a\",G2129,IFERROR(IF((OFFSET($C2129,0,$A2129))<0,\nMIN(0,G2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129)))),\nMAX(0,G2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2120*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2154=\"n/a\",H2130,IFERROR(IF((OFFSET($C2130,0,$A2130))<0,\nMIN(0,H2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130)))),\nMAX(0,H2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2120*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2155=\"n/a\",I2131,IFERROR(IF((OFFSET($C2131,0,$A2131))<0,\nMIN(0,I2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131)))),\nMAX(0,I2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2120*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2156=\"n/a\",J2132,IFERROR(IF((OFFSET($C2132,0,$A2132))<0,\nMIN(0,J2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132)))),\nMAX(0,J2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2120*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2157=\"n/a\",K2133,IFERROR(IF((OFFSET($C2133,0,$A2133))<0,\nMIN(0,K2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133)))),\nMAX(0,K2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2120*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2158=\"n/a\",L2134,IFERROR(IF((OFFSET($C2134,0,$A2134))<0,\nMIN(0,L2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134)))),\nMAX(0,L2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2120*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2159=\"n/a\",M2135,IFERROR(IF((OFFSET($C2135,0,$A2135))<0,\nMIN(0,M2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135)))),\nMAX(0,M2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2120*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2160=\"n/a\",N2136,IFERROR(IF((OFFSET($C2136,0,$A2136))<0,\nMIN(0,N2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136)))),\nMAX(0,N2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2120*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2161=\"n/a\",O2137,IFERROR(IF((OFFSET($C2137,0,$A2137))<0,\nMIN(0,O2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137)))),\nMAX(0,O2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2120*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2162=\"n/a\",P2138,IFERROR(IF((OFFSET($C2138,0,$A2138))<0,\nMIN(0,P2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138)))),\nMAX(0,P2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2120*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2163=\"n/a\",Q2139,IFERROR(IF((OFFSET($C2139,0,$A2139))<0,\nMIN(0,Q2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139)))),\nMAX(0,Q2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2120*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2164=\"n/a\",R2140,IFERROR(IF((OFFSET($C2140,0,$A2140))<0,\nMIN(0,R2140-(OFFSET($C2140,0,$A2140)/(OFFSET($C2135,-$A2139,$A2140)))),\nMAX(0,R2140-(OFFSET($C2140,0,$A2140)/(OFFSET($C2135,-$A2139,$A2140))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2120*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2165=\"n/a\",S2141,IFERROR(IF((OFFSET($C2141,0,$A2141))<0,\nMIN(0,S2141-(OFFSET($C2141,0,$A2141)/(OFFSET($C2136,-$A2140,$A2141)))),\nMAX(0,S2141-(OFFSET($C2141,0,$A2141)/(OFFSET($C2136,-$A2140,$A2141))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2120*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2166=\"n/a\",T2142,IFERROR(IF((OFFSET($C2142,0,$A2142))<0,\nMIN(0,T2142-(OFFSET($C2142,0,$A2142)/(OFFSET($C2137,-$A2141,$A2142)))),\nMAX(0,T2142-(OFFSET($C2142,0,$A2142)/(OFFSET($C2137,-$A2141,$A2142))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2120*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2167=\"n/a\",U2143,IFERROR(IF((OFFSET($C2143,0,$A2143))<0,\nMIN(0,U2143-(OFFSET($C2143,0,$A2143)/(OFFSET($C2138,-$A2142,$A2143)))),\nMAX(0,U2143-(OFFSET($C2143,0,$A2143)/(OFFSET($C2138,-$A2142,$A2143))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2120*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2168=\"n/a\",V2144,IFERROR(IF((OFFSET($C2144,0,$A2144))<0,\nMIN(0,V2144-(OFFSET($C2144,0,$A2144)/(OFFSET($C2139,-$A2143,$A2144)))),\nMAX(0,V2144-(OFFSET($C2144,0,$A2144)/(OFFSET($C2139,-$A2143,$A2144))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2145)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2120*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2148<1,D2122=0),0,\nIF(D2122=0,C2148-1,\nIF(C2148<1,D2123,\n(((C2148-1)*(C2124-(C2124/(C2148))))+((D2122/D$10)*D2123))/(D2124))))","v":0},{"$f":"IF(AND(D2148<1,E2122=0),0,\nIF(E2122=0,D2148-1,\nIF(D2148<1,E2123,\n(((D2148-1)*(D2124-(D2124/(D2148))))+((E2122/E$10)*E2123))/(E2124))))","v":0},{"$f":"IF(AND(E2148<1,F2122=0),0,\nIF(F2122=0,E2148-1,\nIF(E2148<1,F2123,\n(((E2148-1)*(E2124-(E2124/(E2148))))+((F2122/F$10)*F2123))/(F2124))))","v":0},{"$f":"IF(AND(F2148<1,G2122=0),0,\nIF(G2122=0,F2148-1,\nIF(F2148<1,G2123,\n(((F2148-1)*(F2124-(F2124/(F2148))))+((G2122/G$10)*G2123))/(G2124))))","v":0},{"$f":"IF(AND(G2148<1,H2122=0),0,\nIF(H2122=0,G2148-1,\nIF(G2148<1,H2123,\n(((G2148-1)*(G2124-(G2124/(G2148))))+((H2122/H$10)*H2123))/(H2124))))","v":0},{"$f":"IF(AND(H2148<1,I2122=0),0,\nIF(I2122=0,H2148-1,\nIF(H2148<1,I2123,\n(((H2148-1)*(H2124-(H2124/(H2148))))+((I2122/I$10)*I2123))/(I2124))))","v":0},{"$f":"IF(AND(I2148<1,J2122=0),0,\nIF(J2122=0,I2148-1,\nIF(I2148<1,J2123,\n(((I2148-1)*(I2124-(I2124/(I2148))))+((J2122/J$10)*J2123))/(J2124))))","v":0},{"$f":"IF(AND(J2148<1,K2122=0),0,\nIF(K2122=0,J2148-1,\nIF(J2148<1,K2123,\n(((J2148-1)*(J2124-(J2124/(J2148))))+((K2122/K$10)*K2123))/(K2124))))","v":0},{"$f":"IF(AND(K2148<1,L2122=0),0,\nIF(L2122=0,K2148-1,\nIF(K2148<1,L2123,\n(((K2148-1)*(K2124-(K2124/(K2148))))+((L2122/L$10)*L2123))/(L2124))))","v":0},{"$f":"IF(AND(L2148<1,M2122=0),0,\nIF(M2122=0,L2148-1,\nIF(L2148<1,M2123,\n(((L2148-1)*(L2124-(L2124/(L2148))))+((M2122/M$10)*M2123))/(M2124))))","v":0},{"$f":"IF(AND(M2148<1,N2122=0),0,\nIF(N2122=0,M2148-1,\nIF(M2148<1,N2123,\n(((M2148-1)*(M2124-(M2124/(M2148))))+((N2122/N$10)*N2123))/(N2124))))","v":0},{"$f":"IF(AND(N2148<1,O2122=0),0,\nIF(O2122=0,N2148-1,\nIF(N2148<1,O2123,\n(((N2148-1)*(N2124-(N2124/(N2148))))+((O2122/O$10)*O2123))/(O2124))))","v":0},{"$f":"IF(AND(O2148<1,P2122=0),0,\nIF(P2122=0,O2148-1,\nIF(O2148<1,P2123,\n(((O2148-1)*(O2124-(O2124/(O2148))))+((P2122/P$10)*P2123))/(P2124))))","v":0},{"$f":"IF(AND(P2148<1,Q2122=0),0,\nIF(Q2122=0,P2148-1,\nIF(P2148<1,Q2123,\n(((P2148-1)*(P2124-(P2124/(P2148))))+((Q2122/Q$10)*Q2123))/(Q2124))))","v":0},{"$f":"IF(AND(Q2148<1,R2122=0),0,\nIF(R2122=0,Q2148-1,\nIF(Q2148<1,R2123,\n(((Q2148-1)*(Q2124-(Q2124/(Q2148))))+((R2122/R$10)*R2123))/(R2124))))","v":0},{"$f":"IF(AND(R2148<1,S2122=0),0,\nIF(S2122=0,R2148-1,\nIF(R2148<1,S2123,\n(((R2148-1)*(R2124-(R2124/(R2148))))+((S2122/S$10)*S2123))/(S2124))))","v":0},{"$f":"IF(AND(S2148<1,T2122=0),0,\nIF(T2122=0,S2148-1,\nIF(S2148<1,T2123,\n(((S2148-1)*(S2124-(S2124/(S2148))))+((T2122/T$10)*T2123))/(T2124))))","v":0},{"$f":"IF(AND(T2148<1,U2122=0),0,\nIF(U2122=0,T2148-1,\nIF(T2148<1,U2123,\n(((T2148-1)*(T2124-(T2124/(T2148))))+((U2122/U$10)*U2123))/(U2124))))","v":0},{"$f":"IF(AND(U2148<1,V2122=0),0,\nIF(V2122=0,U2148-1,\nIF(U2148<1,V2123,\n(((U2148-1)*(U2124-(U2124/(U2148))))+((V2122/V$10)*V2123))/(V2124))))","v":0},{"$f":"IF(AND(V2148<1,W2122=0),0,\nIF(W2122=0,V2148-1,\nIF(V2148<1,W2123,\n(((V2148-1)*(V2124-(V2124/(V2148))))+((W2122/W$10)*W2123))/(W2124))))","v":0}]
[null,"RL Start RAB",{"$f":"C2121","v":0},{"$f":"IF(C2149=\"n/a\",\"n/a\",MAX(0,C2149-1))","v":0},{"$f":"IF(D2149=\"n/a\",\"n/a\",MAX(0,D2149-1))","v":0},{"$f":"IF(E2149=\"n/a\",\"n/a\",MAX(0,E2149-1))","v":0},{"$f":"IF(F2149=\"n/a\",\"n/a\",MAX(0,F2149-1))","v":0},{"$f":"IF(G2149=\"n/a\",\"n/a\",MAX(0,G2149-1))","v":0},{"$f":"IF(H2149=\"n/a\",\"n/a\",MAX(0,H2149-1))","v":0},{"$f":"IF(I2149=\"n/a\",\"n/a\",MAX(0,I2149-1))","v":0},{"$f":"IF(J2149=\"n/a\",\"n/a\",MAX(0,J2149-1))","v":0},{"$f":"IF(K2149=\"n/a\",\"n/a\",MAX(0,K2149-1))","v":0},{"$f":"IF(L2149=\"n/a\",\"n/a\",MAX(0,L2149-1))","v":0},{"$f":"IF(M2149=\"n/a\",\"n/a\",MAX(0,M2149-1))","v":0},{"$f":"IF(N2149=\"n/a\",\"n/a\",MAX(0,N2149-1))","v":0},{"$f":"IF(O2149=\"n/a\",\"n/a\",MAX(0,O2149-1))","v":0},{"$f":"IF(P2149=\"n/a\",\"n/a\",MAX(0,P2149-1))","v":0},{"$f":"IF(Q2149=\"n/a\",\"n/a\",MAX(0,Q2149-1))","v":0},{"$f":"IF(R2149=\"n/a\",\"n/a\",MAX(0,R2149-1))","v":0},{"$f":"IF(S2149=\"n/a\",\"n/a\",MAX(0,S2149-1))","v":0},{"$f":"IF(T2149=\"n/a\",\"n/a\",MAX(0,T2149-1))","v":0},{"$f":"IF(U2149=\"n/a\",\"n/a\",MAX(0,U2149-1))","v":0},{"$f":"IF(V2149=\"n/a\",\"n/a\",MAX(0,V2149-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2126)","v":"RL Capex 2014-15"},null,{"$f":"D2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2121","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2121","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2121","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2121","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2121","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2121","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2121","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2121","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2121","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2121","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2121","v":0},{"$f":"IF(V2168=\"n/a\",\"n/a\",MAX(0,V2168-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2121","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2121<>\"n/a\",C2121<>\"n/a\"),IF(SUM(C2124:C2146)=0,0,IF((SUMPRODUCT(C2124:C2146,C2148:C2170)/SUM(C2124:C2146))<0,1,(SUMPRODUCT(C2124:C2146,C2148:C2170)/SUM(C2124:C2146)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2121<>\"n/a\",D2121<>\"n/a\"),IF(SUM(D2124:D2146)=0,0,IF((SUMPRODUCT(D2124:D2146,D2148:D2170)/SUM(D2124:D2146))<0,1,(SUMPRODUCT(D2124:D2146,D2148:D2170)/SUM(D2124:D2146)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2121<>\"n/a\",E2121<>\"n/a\"),IF(SUM(E2124:E2146)=0,0,IF((SUMPRODUCT(E2124:E2146,E2148:E2170)/SUM(E2124:E2146))<0,1,(SUMPRODUCT(E2124:E2146,E2148:E2170)/SUM(E2124:E2146)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 41",{"$f":"VLOOKUP($A2173,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2173,1,12,\"\"))","v":41},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2174,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2174,0)-OFFSET('RFM input'!H$276,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2174,0)-OFFSET('RFM input'!I$276,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2174,0)-OFFSET('RFM input'!J$276,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2174,0)-OFFSET('RFM input'!K$276,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2174,0)-OFFSET('RFM input'!L$276,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2174,0)-OFFSET('RFM input'!M$276,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2174,0)-OFFSET('RFM input'!N$276,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2174,0)-OFFSET('RFM input'!O$276,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2174,0)-OFFSET('RFM input'!P$276,$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2174,0)-OFFSET('RFM input'!Q$276,$A2174,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2174,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2174,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2174,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2174,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2174,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2174,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2174,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2174,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2174,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2174,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2174,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2174,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2174,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2174,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2174,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2174,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2174,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2174,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2174,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2174,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2174,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2176=0,C2178=0),0,\nIF(AND(D2176<>0,C2178=0),(D2176/D$10),\nIF(AND(D2177<>0,C2178<>0),(C2178-(C2178/C2202))+(D2176/D$10),\nIF(C2202<1,0,(C2178-(C2178/C2202))))))","v":0},{"$f":"IF(AND(E2176=0,D2178=0),0,\nIF(AND(E2176<>0,D2178=0),(E2176/E$10),\nIF(AND(E2177<>0,D2178<>0),(D2178-(D2178/D2202))+(E2176/E$10),\nIF(D2202<1,0,(D2178-(D2178/D2202))))))","v":0},{"$f":"IF(AND(F2176=0,E2178=0),0,\nIF(AND(F2176<>0,E2178=0),(F2176/F$10),\nIF(AND(F2177<>0,E2178<>0),(E2178-(E2178/E2202))+(F2176/F$10),\nIF(E2202<1,0,(E2178-(E2178/E2202))))))","v":0},{"$f":"IF(AND(G2176=0,F2178=0),0,\nIF(AND(G2176<>0,F2178=0),(G2176/G$10),\nIF(AND(G2177<>0,F2178<>0),(F2178-(F2178/F2202))+(G2176/G$10),\nIF(F2202<1,0,(F2178-(F2178/F2202))))))","v":0},{"$f":"IF(AND(H2176=0,G2178=0),0,\nIF(AND(H2176<>0,G2178=0),(H2176/H$10),\nIF(AND(H2177<>0,G2178<>0),(G2178-(G2178/G2202))+(H2176/H$10),\nIF(G2202<1,0,(G2178-(G2178/G2202))))))","v":0},{"$f":"IF(AND(I2176=0,H2178=0),0,\nIF(AND(I2176<>0,H2178=0),(I2176/I$10),\nIF(AND(I2177<>0,H2178<>0),(H2178-(H2178/H2202))+(I2176/I$10),\nIF(H2202<1,0,(H2178-(H2178/H2202))))))","v":0},{"$f":"IF(AND(J2176=0,I2178=0),0,\nIF(AND(J2176<>0,I2178=0),(J2176/J$10),\nIF(AND(J2177<>0,I2178<>0),(I2178-(I2178/I2202))+(J2176/J$10),\nIF(I2202<1,0,(I2178-(I2178/I2202))))))","v":0},{"$f":"IF(AND(K2176=0,J2178=0),0,\nIF(AND(K2176<>0,J2178=0),(K2176/K$10),\nIF(AND(K2177<>0,J2178<>0),(J2178-(J2178/J2202))+(K2176/K$10),\nIF(J2202<1,0,(J2178-(J2178/J2202))))))","v":0},{"$f":"IF(AND(L2176=0,K2178=0),0,\nIF(AND(L2176<>0,K2178=0),(L2176/L$10),\nIF(AND(L2177<>0,K2178<>0),(K2178-(K2178/K2202))+(L2176/L$10),\nIF(K2202<1,0,(K2178-(K2178/K2202))))))","v":0},{"$f":"IF(AND(M2176=0,L2178=0),0,\nIF(AND(M2176<>0,L2178=0),(M2176/M$10),\nIF(AND(M2177<>0,L2178<>0),(L2178-(L2178/L2202))+(M2176/M$10),\nIF(L2202<1,0,(L2178-(L2178/L2202))))))","v":0},{"$f":"IF(AND(N2176=0,M2178=0),0,\nIF(AND(N2176<>0,M2178=0),(N2176/N$10),\nIF(AND(N2177<>0,M2178<>0),(M2178-(M2178/M2202))+(N2176/N$10),\nIF(M2202<1,0,(M2178-(M2178/M2202))))))","v":0},{"$f":"IF(AND(O2176=0,N2178=0),0,\nIF(AND(O2176<>0,N2178=0),(O2176/O$10),\nIF(AND(O2177<>0,N2178<>0),(N2178-(N2178/N2202))+(O2176/O$10),\nIF(N2202<1,0,(N2178-(N2178/N2202))))))","v":0},{"$f":"IF(AND(P2176=0,O2178=0),0,\nIF(AND(P2176<>0,O2178=0),(P2176/P$10),\nIF(AND(P2177<>0,O2178<>0),(O2178-(O2178/O2202))+(P2176/P$10),\nIF(O2202<1,0,(O2178-(O2178/O2202))))))","v":0},{"$f":"IF(AND(Q2176=0,P2178=0),0,\nIF(AND(Q2176<>0,P2178=0),(Q2176/Q$10),\nIF(AND(Q2177<>0,P2178<>0),(P2178-(P2178/P2202))+(Q2176/Q$10),\nIF(P2202<1,0,(P2178-(P2178/P2202))))))","v":0},{"$f":"IF(AND(R2176=0,Q2178=0),0,\nIF(AND(R2176<>0,Q2178=0),(R2176/R$10),\nIF(AND(R2177<>0,Q2178<>0),(Q2178-(Q2178/Q2202))+(R2176/R$10),\nIF(Q2202<1,0,(Q2178-(Q2178/Q2202))))))","v":0},{"$f":"IF(AND(S2176=0,R2178=0),0,\nIF(AND(S2176<>0,R2178=0),(S2176/S$10),\nIF(AND(S2177<>0,R2178<>0),(R2178-(R2178/R2202))+(S2176/S$10),\nIF(R2202<1,0,(R2178-(R2178/R2202))))))","v":0},{"$f":"IF(AND(T2176=0,S2178=0),0,\nIF(AND(T2176<>0,S2178=0),(T2176/T$10),\nIF(AND(T2177<>0,S2178<>0),(S2178-(S2178/S2202))+(T2176/T$10),\nIF(S2202<1,0,(S2178-(S2178/S2202))))))","v":0},{"$f":"IF(AND(U2176=0,T2178=0),0,\nIF(AND(U2176<>0,T2178=0),(U2176/U$10),\nIF(AND(U2177<>0,T2178<>0),(T2178-(T2178/T2202))+(U2176/U$10),\nIF(T2202<1,0,(T2178-(T2178/T2202))))))","v":0},{"$f":"IF(AND(V2176=0,U2178=0),0,\nIF(AND(V2176<>0,U2178=0),(V2176/V$10),\nIF(AND(V2177<>0,U2178<>0),(U2178-(U2178/U2202))+(V2176/V$10),\nIF(U2202<1,0,(U2178-(U2178/U2202))))))","v":0},{"$f":"IF(AND(W2176=0,V2178=0),0,\nIF(AND(W2176<>0,V2178=0),(W2176/W$10),\nIF(AND(W2177<>0,V2178<>0),(V2178-(V2178/V2202))+(W2176/W$10),\nIF(V2202<1,0,(V2178-(V2178/V2202))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2174/C$10","v":0},{"$f":"IF(C2203=\"n/a\",C2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,C2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,C2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(D2203=\"n/a\",D2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,D2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,D2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(E2203=\"n/a\",E2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,E2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,E2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(F2203=\"n/a\",F2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,F2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,F2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(G2203=\"n/a\",G2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,G2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,G2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(H2203=\"n/a\",H2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,H2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,H2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(I2203=\"n/a\",I2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,I2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,I2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(J2203=\"n/a\",J2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,J2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,J2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(K2203=\"n/a\",K2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,K2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,K2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(L2203=\"n/a\",L2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,L2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,L2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(M2203=\"n/a\",M2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,M2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,M2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(N2203=\"n/a\",N2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,N2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,N2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(O2203=\"n/a\",O2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,O2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,O2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(P2203=\"n/a\",P2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,P2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,P2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(Q2203=\"n/a\",Q2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,Q2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,Q2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(R2203=\"n/a\",R2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,R2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,R2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(S2203=\"n/a\",S2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,S2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,S2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(T2203=\"n/a\",T2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,T2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,T2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(U2203=\"n/a\",U2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,U2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,U2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},{"$f":"IF(V2203=\"n/a\",V2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,V2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,V2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2180)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2174*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2204=\"n/a\",D2180,IFERROR(IF((OFFSET($C2180,0,$A2180))<0,\nMIN(0,D2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180)))),\nMAX(0,D2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2174*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2205=\"n/a\",E2181,IFERROR(IF((OFFSET($C2181,0,$A2181))<0,\nMIN(0,E2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181)))),\nMAX(0,E2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2174*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2206=\"n/a\",F2182,IFERROR(IF((OFFSET($C2182,0,$A2182))<0,\nMIN(0,F2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182)))),\nMAX(0,F2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2174*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2207=\"n/a\",G2183,IFERROR(IF((OFFSET($C2183,0,$A2183))<0,\nMIN(0,G2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183)))),\nMAX(0,G2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2174*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2208=\"n/a\",H2184,IFERROR(IF((OFFSET($C2184,0,$A2184))<0,\nMIN(0,H2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184)))),\nMAX(0,H2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2174*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2209=\"n/a\",I2185,IFERROR(IF((OFFSET($C2185,0,$A2185))<0,\nMIN(0,I2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185)))),\nMAX(0,I2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2174*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2210=\"n/a\",J2186,IFERROR(IF((OFFSET($C2186,0,$A2186))<0,\nMIN(0,J2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186)))),\nMAX(0,J2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2174*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2211=\"n/a\",K2187,IFERROR(IF((OFFSET($C2187,0,$A2187))<0,\nMIN(0,K2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187)))),\nMAX(0,K2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2174*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2212=\"n/a\",L2188,IFERROR(IF((OFFSET($C2188,0,$A2188))<0,\nMIN(0,L2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188)))),\nMAX(0,L2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2174*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2213=\"n/a\",M2189,IFERROR(IF((OFFSET($C2189,0,$A2189))<0,\nMIN(0,M2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189)))),\nMAX(0,M2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2174*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2214=\"n/a\",N2190,IFERROR(IF((OFFSET($C2190,0,$A2190))<0,\nMIN(0,N2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190)))),\nMAX(0,N2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2174*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2215=\"n/a\",O2191,IFERROR(IF((OFFSET($C2191,0,$A2191))<0,\nMIN(0,O2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191)))),\nMAX(0,O2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2174*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2216=\"n/a\",P2192,IFERROR(IF((OFFSET($C2192,0,$A2192))<0,\nMIN(0,P2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192)))),\nMAX(0,P2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2174*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2217=\"n/a\",Q2193,IFERROR(IF((OFFSET($C2193,0,$A2193))<0,\nMIN(0,Q2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193)))),\nMAX(0,Q2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2174*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2218=\"n/a\",R2194,IFERROR(IF((OFFSET($C2194,0,$A2194))<0,\nMIN(0,R2194-(OFFSET($C2194,0,$A2194)/(OFFSET($C2189,-$A2193,$A2194)))),\nMAX(0,R2194-(OFFSET($C2194,0,$A2194)/(OFFSET($C2189,-$A2193,$A2194))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2174*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2219=\"n/a\",S2195,IFERROR(IF((OFFSET($C2195,0,$A2195))<0,\nMIN(0,S2195-(OFFSET($C2195,0,$A2195)/(OFFSET($C2190,-$A2194,$A2195)))),\nMAX(0,S2195-(OFFSET($C2195,0,$A2195)/(OFFSET($C2190,-$A2194,$A2195))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2174*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2220=\"n/a\",T2196,IFERROR(IF((OFFSET($C2196,0,$A2196))<0,\nMIN(0,T2196-(OFFSET($C2196,0,$A2196)/(OFFSET($C2191,-$A2195,$A2196)))),\nMAX(0,T2196-(OFFSET($C2196,0,$A2196)/(OFFSET($C2191,-$A2195,$A2196))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2174*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2221=\"n/a\",U2197,IFERROR(IF((OFFSET($C2197,0,$A2197))<0,\nMIN(0,U2197-(OFFSET($C2197,0,$A2197)/(OFFSET($C2192,-$A2196,$A2197)))),\nMAX(0,U2197-(OFFSET($C2197,0,$A2197)/(OFFSET($C2192,-$A2196,$A2197))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2174*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2222=\"n/a\",V2198,IFERROR(IF((OFFSET($C2198,0,$A2198))<0,\nMIN(0,V2198-(OFFSET($C2198,0,$A2198)/(OFFSET($C2193,-$A2197,$A2198)))),\nMAX(0,V2198-(OFFSET($C2198,0,$A2198)/(OFFSET($C2193,-$A2197,$A2198))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2199)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2174*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2202<1,D2176=0),0,\nIF(D2176=0,C2202-1,\nIF(C2202<1,D2177,\n(((C2202-1)*(C2178-(C2178/(C2202))))+((D2176/D$10)*D2177))/(D2178))))","v":0},{"$f":"IF(AND(D2202<1,E2176=0),0,\nIF(E2176=0,D2202-1,\nIF(D2202<1,E2177,\n(((D2202-1)*(D2178-(D2178/(D2202))))+((E2176/E$10)*E2177))/(E2178))))","v":0},{"$f":"IF(AND(E2202<1,F2176=0),0,\nIF(F2176=0,E2202-1,\nIF(E2202<1,F2177,\n(((E2202-1)*(E2178-(E2178/(E2202))))+((F2176/F$10)*F2177))/(F2178))))","v":0},{"$f":"IF(AND(F2202<1,G2176=0),0,\nIF(G2176=0,F2202-1,\nIF(F2202<1,G2177,\n(((F2202-1)*(F2178-(F2178/(F2202))))+((G2176/G$10)*G2177))/(G2178))))","v":0},{"$f":"IF(AND(G2202<1,H2176=0),0,\nIF(H2176=0,G2202-1,\nIF(G2202<1,H2177,\n(((G2202-1)*(G2178-(G2178/(G2202))))+((H2176/H$10)*H2177))/(H2178))))","v":0},{"$f":"IF(AND(H2202<1,I2176=0),0,\nIF(I2176=0,H2202-1,\nIF(H2202<1,I2177,\n(((H2202-1)*(H2178-(H2178/(H2202))))+((I2176/I$10)*I2177))/(I2178))))","v":0},{"$f":"IF(AND(I2202<1,J2176=0),0,\nIF(J2176=0,I2202-1,\nIF(I2202<1,J2177,\n(((I2202-1)*(I2178-(I2178/(I2202))))+((J2176/J$10)*J2177))/(J2178))))","v":0},{"$f":"IF(AND(J2202<1,K2176=0),0,\nIF(K2176=0,J2202-1,\nIF(J2202<1,K2177,\n(((J2202-1)*(J2178-(J2178/(J2202))))+((K2176/K$10)*K2177))/(K2178))))","v":0},{"$f":"IF(AND(K2202<1,L2176=0),0,\nIF(L2176=0,K2202-1,\nIF(K2202<1,L2177,\n(((K2202-1)*(K2178-(K2178/(K2202))))+((L2176/L$10)*L2177))/(L2178))))","v":0},{"$f":"IF(AND(L2202<1,M2176=0),0,\nIF(M2176=0,L2202-1,\nIF(L2202<1,M2177,\n(((L2202-1)*(L2178-(L2178/(L2202))))+((M2176/M$10)*M2177))/(M2178))))","v":0},{"$f":"IF(AND(M2202<1,N2176=0),0,\nIF(N2176=0,M2202-1,\nIF(M2202<1,N2177,\n(((M2202-1)*(M2178-(M2178/(M2202))))+((N2176/N$10)*N2177))/(N2178))))","v":0},{"$f":"IF(AND(N2202<1,O2176=0),0,\nIF(O2176=0,N2202-1,\nIF(N2202<1,O2177,\n(((N2202-1)*(N2178-(N2178/(N2202))))+((O2176/O$10)*O2177))/(O2178))))","v":0},{"$f":"IF(AND(O2202<1,P2176=0),0,\nIF(P2176=0,O2202-1,\nIF(O2202<1,P2177,\n(((O2202-1)*(O2178-(O2178/(O2202))))+((P2176/P$10)*P2177))/(P2178))))","v":0},{"$f":"IF(AND(P2202<1,Q2176=0),0,\nIF(Q2176=0,P2202-1,\nIF(P2202<1,Q2177,\n(((P2202-1)*(P2178-(P2178/(P2202))))+((Q2176/Q$10)*Q2177))/(Q2178))))","v":0},{"$f":"IF(AND(Q2202<1,R2176=0),0,\nIF(R2176=0,Q2202-1,\nIF(Q2202<1,R2177,\n(((Q2202-1)*(Q2178-(Q2178/(Q2202))))+((R2176/R$10)*R2177))/(R2178))))","v":0},{"$f":"IF(AND(R2202<1,S2176=0),0,\nIF(S2176=0,R2202-1,\nIF(R2202<1,S2177,\n(((R2202-1)*(R2178-(R2178/(R2202))))+((S2176/S$10)*S2177))/(S2178))))","v":0},{"$f":"IF(AND(S2202<1,T2176=0),0,\nIF(T2176=0,S2202-1,\nIF(S2202<1,T2177,\n(((S2202-1)*(S2178-(S2178/(S2202))))+((T2176/T$10)*T2177))/(T2178))))","v":0},{"$f":"IF(AND(T2202<1,U2176=0),0,\nIF(U2176=0,T2202-1,\nIF(T2202<1,U2177,\n(((T2202-1)*(T2178-(T2178/(T2202))))+((U2176/U$10)*U2177))/(U2178))))","v":0},{"$f":"IF(AND(U2202<1,V2176=0),0,\nIF(V2176=0,U2202-1,\nIF(U2202<1,V2177,\n(((U2202-1)*(U2178-(U2178/(U2202))))+((V2176/V$10)*V2177))/(V2178))))","v":0},{"$f":"IF(AND(V2202<1,W2176=0),0,\nIF(W2176=0,V2202-1,\nIF(V2202<1,W2177,\n(((V2202-1)*(V2178-(V2178/(V2202))))+((W2176/W$10)*W2177))/(W2178))))","v":0}]
[null,"RL Start RAB",{"$f":"C2175","v":0},{"$f":"IF(C2203=\"n/a\",\"n/a\",MAX(0,C2203-1))","v":0},{"$f":"IF(D2203=\"n/a\",\"n/a\",MAX(0,D2203-1))","v":0},{"$f":"IF(E2203=\"n/a\",\"n/a\",MAX(0,E2203-1))","v":0},{"$f":"IF(F2203=\"n/a\",\"n/a\",MAX(0,F2203-1))","v":0},{"$f":"IF(G2203=\"n/a\",\"n/a\",MAX(0,G2203-1))","v":0},{"$f":"IF(H2203=\"n/a\",\"n/a\",MAX(0,H2203-1))","v":0},{"$f":"IF(I2203=\"n/a\",\"n/a\",MAX(0,I2203-1))","v":0},{"$f":"IF(J2203=\"n/a\",\"n/a\",MAX(0,J2203-1))","v":0},{"$f":"IF(K2203=\"n/a\",\"n/a\",MAX(0,K2203-1))","v":0},{"$f":"IF(L2203=\"n/a\",\"n/a\",MAX(0,L2203-1))","v":0},{"$f":"IF(M2203=\"n/a\",\"n/a\",MAX(0,M2203-1))","v":0},{"$f":"IF(N2203=\"n/a\",\"n/a\",MAX(0,N2203-1))","v":0},{"$f":"IF(O2203=\"n/a\",\"n/a\",MAX(0,O2203-1))","v":0},{"$f":"IF(P2203=\"n/a\",\"n/a\",MAX(0,P2203-1))","v":0},{"$f":"IF(Q2203=\"n/a\",\"n/a\",MAX(0,Q2203-1))","v":0},{"$f":"IF(R2203=\"n/a\",\"n/a\",MAX(0,R2203-1))","v":0},{"$f":"IF(S2203=\"n/a\",\"n/a\",MAX(0,S2203-1))","v":0},{"$f":"IF(T2203=\"n/a\",\"n/a\",MAX(0,T2203-1))","v":0},{"$f":"IF(U2203=\"n/a\",\"n/a\",MAX(0,U2203-1))","v":0},{"$f":"IF(V2203=\"n/a\",\"n/a\",MAX(0,V2203-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2180)","v":"RL Capex 2014-15"},null,{"$f":"D2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2175","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2175","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2175","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2175","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2175","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2175","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2175","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2175","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2175","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2175","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2175","v":0},{"$f":"IF(V2222=\"n/a\",\"n/a\",MAX(0,V2222-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2175","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2175<>\"n/a\",C2175<>\"n/a\"),IF(SUM(C2178:C2200)=0,0,IF((SUMPRODUCT(C2178:C2200,C2202:C2224)/SUM(C2178:C2200))<0,1,(SUMPRODUCT(C2178:C2200,C2202:C2224)/SUM(C2178:C2200)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2175<>\"n/a\",D2175<>\"n/a\"),IF(SUM(D2178:D2200)=0,0,IF((SUMPRODUCT(D2178:D2200,D2202:D2224)/SUM(D2178:D2200))<0,1,(SUMPRODUCT(D2178:D2200,D2202:D2224)/SUM(D2178:D2200)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2175<>\"n/a\",E2175<>\"n/a\"),IF(SUM(E2178:E2200)=0,0,IF((SUMPRODUCT(E2178:E2200,E2202:E2224)/SUM(E2178:E2200))<0,1,(SUMPRODUCT(E2178:E2200,E2202:E2224)/SUM(E2178:E2200)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 42",{"$f":"VLOOKUP($A2227,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2227,1,12,\"\"))","v":42},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2228,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2228,0)-OFFSET('RFM input'!H$276,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2228,0)-OFFSET('RFM input'!I$276,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2228,0)-OFFSET('RFM input'!J$276,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2228,0)-OFFSET('RFM input'!K$276,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2228,0)-OFFSET('RFM input'!L$276,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2228,0)-OFFSET('RFM input'!M$276,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2228,0)-OFFSET('RFM input'!N$276,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2228,0)-OFFSET('RFM input'!O$276,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2228,0)-OFFSET('RFM input'!P$276,$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2228,0)-OFFSET('RFM input'!Q$276,$A2228,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2228,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2228,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2228,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2228,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2228,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2228,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2228,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2228,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2228,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2228,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2228,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2228,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2228,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2228,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2228,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2228,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2228,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2228,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2228,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2228,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2228,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2230=0,C2232=0),0,\nIF(AND(D2230<>0,C2232=0),(D2230/D$10),\nIF(AND(D2231<>0,C2232<>0),(C2232-(C2232/C2256))+(D2230/D$10),\nIF(C2256<1,0,(C2232-(C2232/C2256))))))","v":0},{"$f":"IF(AND(E2230=0,D2232=0),0,\nIF(AND(E2230<>0,D2232=0),(E2230/E$10),\nIF(AND(E2231<>0,D2232<>0),(D2232-(D2232/D2256))+(E2230/E$10),\nIF(D2256<1,0,(D2232-(D2232/D2256))))))","v":0},{"$f":"IF(AND(F2230=0,E2232=0),0,\nIF(AND(F2230<>0,E2232=0),(F2230/F$10),\nIF(AND(F2231<>0,E2232<>0),(E2232-(E2232/E2256))+(F2230/F$10),\nIF(E2256<1,0,(E2232-(E2232/E2256))))))","v":0},{"$f":"IF(AND(G2230=0,F2232=0),0,\nIF(AND(G2230<>0,F2232=0),(G2230/G$10),\nIF(AND(G2231<>0,F2232<>0),(F2232-(F2232/F2256))+(G2230/G$10),\nIF(F2256<1,0,(F2232-(F2232/F2256))))))","v":0},{"$f":"IF(AND(H2230=0,G2232=0),0,\nIF(AND(H2230<>0,G2232=0),(H2230/H$10),\nIF(AND(H2231<>0,G2232<>0),(G2232-(G2232/G2256))+(H2230/H$10),\nIF(G2256<1,0,(G2232-(G2232/G2256))))))","v":0},{"$f":"IF(AND(I2230=0,H2232=0),0,\nIF(AND(I2230<>0,H2232=0),(I2230/I$10),\nIF(AND(I2231<>0,H2232<>0),(H2232-(H2232/H2256))+(I2230/I$10),\nIF(H2256<1,0,(H2232-(H2232/H2256))))))","v":0},{"$f":"IF(AND(J2230=0,I2232=0),0,\nIF(AND(J2230<>0,I2232=0),(J2230/J$10),\nIF(AND(J2231<>0,I2232<>0),(I2232-(I2232/I2256))+(J2230/J$10),\nIF(I2256<1,0,(I2232-(I2232/I2256))))))","v":0},{"$f":"IF(AND(K2230=0,J2232=0),0,\nIF(AND(K2230<>0,J2232=0),(K2230/K$10),\nIF(AND(K2231<>0,J2232<>0),(J2232-(J2232/J2256))+(K2230/K$10),\nIF(J2256<1,0,(J2232-(J2232/J2256))))))","v":0},{"$f":"IF(AND(L2230=0,K2232=0),0,\nIF(AND(L2230<>0,K2232=0),(L2230/L$10),\nIF(AND(L2231<>0,K2232<>0),(K2232-(K2232/K2256))+(L2230/L$10),\nIF(K2256<1,0,(K2232-(K2232/K2256))))))","v":0},{"$f":"IF(AND(M2230=0,L2232=0),0,\nIF(AND(M2230<>0,L2232=0),(M2230/M$10),\nIF(AND(M2231<>0,L2232<>0),(L2232-(L2232/L2256))+(M2230/M$10),\nIF(L2256<1,0,(L2232-(L2232/L2256))))))","v":0},{"$f":"IF(AND(N2230=0,M2232=0),0,\nIF(AND(N2230<>0,M2232=0),(N2230/N$10),\nIF(AND(N2231<>0,M2232<>0),(M2232-(M2232/M2256))+(N2230/N$10),\nIF(M2256<1,0,(M2232-(M2232/M2256))))))","v":0},{"$f":"IF(AND(O2230=0,N2232=0),0,\nIF(AND(O2230<>0,N2232=0),(O2230/O$10),\nIF(AND(O2231<>0,N2232<>0),(N2232-(N2232/N2256))+(O2230/O$10),\nIF(N2256<1,0,(N2232-(N2232/N2256))))))","v":0},{"$f":"IF(AND(P2230=0,O2232=0),0,\nIF(AND(P2230<>0,O2232=0),(P2230/P$10),\nIF(AND(P2231<>0,O2232<>0),(O2232-(O2232/O2256))+(P2230/P$10),\nIF(O2256<1,0,(O2232-(O2232/O2256))))))","v":0},{"$f":"IF(AND(Q2230=0,P2232=0),0,\nIF(AND(Q2230<>0,P2232=0),(Q2230/Q$10),\nIF(AND(Q2231<>0,P2232<>0),(P2232-(P2232/P2256))+(Q2230/Q$10),\nIF(P2256<1,0,(P2232-(P2232/P2256))))))","v":0},{"$f":"IF(AND(R2230=0,Q2232=0),0,\nIF(AND(R2230<>0,Q2232=0),(R2230/R$10),\nIF(AND(R2231<>0,Q2232<>0),(Q2232-(Q2232/Q2256))+(R2230/R$10),\nIF(Q2256<1,0,(Q2232-(Q2232/Q2256))))))","v":0},{"$f":"IF(AND(S2230=0,R2232=0),0,\nIF(AND(S2230<>0,R2232=0),(S2230/S$10),\nIF(AND(S2231<>0,R2232<>0),(R2232-(R2232/R2256))+(S2230/S$10),\nIF(R2256<1,0,(R2232-(R2232/R2256))))))","v":0},{"$f":"IF(AND(T2230=0,S2232=0),0,\nIF(AND(T2230<>0,S2232=0),(T2230/T$10),\nIF(AND(T2231<>0,S2232<>0),(S2232-(S2232/S2256))+(T2230/T$10),\nIF(S2256<1,0,(S2232-(S2232/S2256))))))","v":0},{"$f":"IF(AND(U2230=0,T2232=0),0,\nIF(AND(U2230<>0,T2232=0),(U2230/U$10),\nIF(AND(U2231<>0,T2232<>0),(T2232-(T2232/T2256))+(U2230/U$10),\nIF(T2256<1,0,(T2232-(T2232/T2256))))))","v":0},{"$f":"IF(AND(V2230=0,U2232=0),0,\nIF(AND(V2230<>0,U2232=0),(V2230/V$10),\nIF(AND(V2231<>0,U2232<>0),(U2232-(U2232/U2256))+(V2230/V$10),\nIF(U2256<1,0,(U2232-(U2232/U2256))))))","v":0},{"$f":"IF(AND(W2230=0,V2232=0),0,\nIF(AND(W2230<>0,V2232=0),(W2230/W$10),\nIF(AND(W2231<>0,V2232<>0),(V2232-(V2232/V2256))+(W2230/W$10),\nIF(V2256<1,0,(V2232-(V2232/V2256))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2228/C$10","v":0},{"$f":"IF(C2257=\"n/a\",C2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,C2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,C2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(D2257=\"n/a\",D2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,D2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,D2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(E2257=\"n/a\",E2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,E2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,E2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(F2257=\"n/a\",F2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,F2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,F2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(G2257=\"n/a\",G2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,G2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,G2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(H2257=\"n/a\",H2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,H2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,H2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(I2257=\"n/a\",I2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,I2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,I2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(J2257=\"n/a\",J2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,J2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,J2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(K2257=\"n/a\",K2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,K2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,K2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(L2257=\"n/a\",L2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,L2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,L2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(M2257=\"n/a\",M2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,M2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,M2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(N2257=\"n/a\",N2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,N2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,N2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(O2257=\"n/a\",O2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,O2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,O2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(P2257=\"n/a\",P2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,P2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,P2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(Q2257=\"n/a\",Q2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,Q2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,Q2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(R2257=\"n/a\",R2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,R2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,R2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(S2257=\"n/a\",S2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,S2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,S2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(T2257=\"n/a\",T2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,T2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,T2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(U2257=\"n/a\",U2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,U2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,U2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},{"$f":"IF(V2257=\"n/a\",V2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,V2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,V2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2234)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2228*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2258=\"n/a\",D2234,IFERROR(IF((OFFSET($C2234,0,$A2234))<0,\nMIN(0,D2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234)))),\nMAX(0,D2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2228*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2259=\"n/a\",E2235,IFERROR(IF((OFFSET($C2235,0,$A2235))<0,\nMIN(0,E2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235)))),\nMAX(0,E2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2228*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2260=\"n/a\",F2236,IFERROR(IF((OFFSET($C2236,0,$A2236))<0,\nMIN(0,F2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236)))),\nMAX(0,F2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2228*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2261=\"n/a\",G2237,IFERROR(IF((OFFSET($C2237,0,$A2237))<0,\nMIN(0,G2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237)))),\nMAX(0,G2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2228*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2262=\"n/a\",H2238,IFERROR(IF((OFFSET($C2238,0,$A2238))<0,\nMIN(0,H2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238)))),\nMAX(0,H2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2228*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2263=\"n/a\",I2239,IFERROR(IF((OFFSET($C2239,0,$A2239))<0,\nMIN(0,I2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239)))),\nMAX(0,I2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2228*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2264=\"n/a\",J2240,IFERROR(IF((OFFSET($C2240,0,$A2240))<0,\nMIN(0,J2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240)))),\nMAX(0,J2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2228*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2265=\"n/a\",K2241,IFERROR(IF((OFFSET($C2241,0,$A2241))<0,\nMIN(0,K2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241)))),\nMAX(0,K2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2228*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2266=\"n/a\",L2242,IFERROR(IF((OFFSET($C2242,0,$A2242))<0,\nMIN(0,L2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242)))),\nMAX(0,L2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2228*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2267=\"n/a\",M2243,IFERROR(IF((OFFSET($C2243,0,$A2243))<0,\nMIN(0,M2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243)))),\nMAX(0,M2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2228*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2268=\"n/a\",N2244,IFERROR(IF((OFFSET($C2244,0,$A2244))<0,\nMIN(0,N2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244)))),\nMAX(0,N2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2228*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2269=\"n/a\",O2245,IFERROR(IF((OFFSET($C2245,0,$A2245))<0,\nMIN(0,O2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245)))),\nMAX(0,O2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2228*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2270=\"n/a\",P2246,IFERROR(IF((OFFSET($C2246,0,$A2246))<0,\nMIN(0,P2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246)))),\nMAX(0,P2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2228*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2271=\"n/a\",Q2247,IFERROR(IF((OFFSET($C2247,0,$A2247))<0,\nMIN(0,Q2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247)))),\nMAX(0,Q2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2228*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2272=\"n/a\",R2248,IFERROR(IF((OFFSET($C2248,0,$A2248))<0,\nMIN(0,R2248-(OFFSET($C2248,0,$A2248)/(OFFSET($C2243,-$A2247,$A2248)))),\nMAX(0,R2248-(OFFSET($C2248,0,$A2248)/(OFFSET($C2243,-$A2247,$A2248))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2228*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2273=\"n/a\",S2249,IFERROR(IF((OFFSET($C2249,0,$A2249))<0,\nMIN(0,S2249-(OFFSET($C2249,0,$A2249)/(OFFSET($C2244,-$A2248,$A2249)))),\nMAX(0,S2249-(OFFSET($C2249,0,$A2249)/(OFFSET($C2244,-$A2248,$A2249))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2228*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2274=\"n/a\",T2250,IFERROR(IF((OFFSET($C2250,0,$A2250))<0,\nMIN(0,T2250-(OFFSET($C2250,0,$A2250)/(OFFSET($C2245,-$A2249,$A2250)))),\nMAX(0,T2250-(OFFSET($C2250,0,$A2250)/(OFFSET($C2245,-$A2249,$A2250))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2228*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2275=\"n/a\",U2251,IFERROR(IF((OFFSET($C2251,0,$A2251))<0,\nMIN(0,U2251-(OFFSET($C2251,0,$A2251)/(OFFSET($C2246,-$A2250,$A2251)))),\nMAX(0,U2251-(OFFSET($C2251,0,$A2251)/(OFFSET($C2246,-$A2250,$A2251))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2228*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2276=\"n/a\",V2252,IFERROR(IF((OFFSET($C2252,0,$A2252))<0,\nMIN(0,V2252-(OFFSET($C2252,0,$A2252)/(OFFSET($C2247,-$A2251,$A2252)))),\nMAX(0,V2252-(OFFSET($C2252,0,$A2252)/(OFFSET($C2247,-$A2251,$A2252))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2253)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2228*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2256<1,D2230=0),0,\nIF(D2230=0,C2256-1,\nIF(C2256<1,D2231,\n(((C2256-1)*(C2232-(C2232/(C2256))))+((D2230/D$10)*D2231))/(D2232))))","v":0},{"$f":"IF(AND(D2256<1,E2230=0),0,\nIF(E2230=0,D2256-1,\nIF(D2256<1,E2231,\n(((D2256-1)*(D2232-(D2232/(D2256))))+((E2230/E$10)*E2231))/(E2232))))","v":0},{"$f":"IF(AND(E2256<1,F2230=0),0,\nIF(F2230=0,E2256-1,\nIF(E2256<1,F2231,\n(((E2256-1)*(E2232-(E2232/(E2256))))+((F2230/F$10)*F2231))/(F2232))))","v":0},{"$f":"IF(AND(F2256<1,G2230=0),0,\nIF(G2230=0,F2256-1,\nIF(F2256<1,G2231,\n(((F2256-1)*(F2232-(F2232/(F2256))))+((G2230/G$10)*G2231))/(G2232))))","v":0},{"$f":"IF(AND(G2256<1,H2230=0),0,\nIF(H2230=0,G2256-1,\nIF(G2256<1,H2231,\n(((G2256-1)*(G2232-(G2232/(G2256))))+((H2230/H$10)*H2231))/(H2232))))","v":0},{"$f":"IF(AND(H2256<1,I2230=0),0,\nIF(I2230=0,H2256-1,\nIF(H2256<1,I2231,\n(((H2256-1)*(H2232-(H2232/(H2256))))+((I2230/I$10)*I2231))/(I2232))))","v":0},{"$f":"IF(AND(I2256<1,J2230=0),0,\nIF(J2230=0,I2256-1,\nIF(I2256<1,J2231,\n(((I2256-1)*(I2232-(I2232/(I2256))))+((J2230/J$10)*J2231))/(J2232))))","v":0},{"$f":"IF(AND(J2256<1,K2230=0),0,\nIF(K2230=0,J2256-1,\nIF(J2256<1,K2231,\n(((J2256-1)*(J2232-(J2232/(J2256))))+((K2230/K$10)*K2231))/(K2232))))","v":0},{"$f":"IF(AND(K2256<1,L2230=0),0,\nIF(L2230=0,K2256-1,\nIF(K2256<1,L2231,\n(((K2256-1)*(K2232-(K2232/(K2256))))+((L2230/L$10)*L2231))/(L2232))))","v":0},{"$f":"IF(AND(L2256<1,M2230=0),0,\nIF(M2230=0,L2256-1,\nIF(L2256<1,M2231,\n(((L2256-1)*(L2232-(L2232/(L2256))))+((M2230/M$10)*M2231))/(M2232))))","v":0},{"$f":"IF(AND(M2256<1,N2230=0),0,\nIF(N2230=0,M2256-1,\nIF(M2256<1,N2231,\n(((M2256-1)*(M2232-(M2232/(M2256))))+((N2230/N$10)*N2231))/(N2232))))","v":0},{"$f":"IF(AND(N2256<1,O2230=0),0,\nIF(O2230=0,N2256-1,\nIF(N2256<1,O2231,\n(((N2256-1)*(N2232-(N2232/(N2256))))+((O2230/O$10)*O2231))/(O2232))))","v":0},{"$f":"IF(AND(O2256<1,P2230=0),0,\nIF(P2230=0,O2256-1,\nIF(O2256<1,P2231,\n(((O2256-1)*(O2232-(O2232/(O2256))))+((P2230/P$10)*P2231))/(P2232))))","v":0},{"$f":"IF(AND(P2256<1,Q2230=0),0,\nIF(Q2230=0,P2256-1,\nIF(P2256<1,Q2231,\n(((P2256-1)*(P2232-(P2232/(P2256))))+((Q2230/Q$10)*Q2231))/(Q2232))))","v":0},{"$f":"IF(AND(Q2256<1,R2230=0),0,\nIF(R2230=0,Q2256-1,\nIF(Q2256<1,R2231,\n(((Q2256-1)*(Q2232-(Q2232/(Q2256))))+((R2230/R$10)*R2231))/(R2232))))","v":0},{"$f":"IF(AND(R2256<1,S2230=0),0,\nIF(S2230=0,R2256-1,\nIF(R2256<1,S2231,\n(((R2256-1)*(R2232-(R2232/(R2256))))+((S2230/S$10)*S2231))/(S2232))))","v":0},{"$f":"IF(AND(S2256<1,T2230=0),0,\nIF(T2230=0,S2256-1,\nIF(S2256<1,T2231,\n(((S2256-1)*(S2232-(S2232/(S2256))))+((T2230/T$10)*T2231))/(T2232))))","v":0},{"$f":"IF(AND(T2256<1,U2230=0),0,\nIF(U2230=0,T2256-1,\nIF(T2256<1,U2231,\n(((T2256-1)*(T2232-(T2232/(T2256))))+((U2230/U$10)*U2231))/(U2232))))","v":0},{"$f":"IF(AND(U2256<1,V2230=0),0,\nIF(V2230=0,U2256-1,\nIF(U2256<1,V2231,\n(((U2256-1)*(U2232-(U2232/(U2256))))+((V2230/V$10)*V2231))/(V2232))))","v":0},{"$f":"IF(AND(V2256<1,W2230=0),0,\nIF(W2230=0,V2256-1,\nIF(V2256<1,W2231,\n(((V2256-1)*(V2232-(V2232/(V2256))))+((W2230/W$10)*W2231))/(W2232))))","v":0}]
[null,"RL Start RAB",{"$f":"C2229","v":0},{"$f":"IF(C2257=\"n/a\",\"n/a\",MAX(0,C2257-1))","v":0},{"$f":"IF(D2257=\"n/a\",\"n/a\",MAX(0,D2257-1))","v":0},{"$f":"IF(E2257=\"n/a\",\"n/a\",MAX(0,E2257-1))","v":0},{"$f":"IF(F2257=\"n/a\",\"n/a\",MAX(0,F2257-1))","v":0},{"$f":"IF(G2257=\"n/a\",\"n/a\",MAX(0,G2257-1))","v":0},{"$f":"IF(H2257=\"n/a\",\"n/a\",MAX(0,H2257-1))","v":0},{"$f":"IF(I2257=\"n/a\",\"n/a\",MAX(0,I2257-1))","v":0},{"$f":"IF(J2257=\"n/a\",\"n/a\",MAX(0,J2257-1))","v":0},{"$f":"IF(K2257=\"n/a\",\"n/a\",MAX(0,K2257-1))","v":0},{"$f":"IF(L2257=\"n/a\",\"n/a\",MAX(0,L2257-1))","v":0},{"$f":"IF(M2257=\"n/a\",\"n/a\",MAX(0,M2257-1))","v":0},{"$f":"IF(N2257=\"n/a\",\"n/a\",MAX(0,N2257-1))","v":0},{"$f":"IF(O2257=\"n/a\",\"n/a\",MAX(0,O2257-1))","v":0},{"$f":"IF(P2257=\"n/a\",\"n/a\",MAX(0,P2257-1))","v":0},{"$f":"IF(Q2257=\"n/a\",\"n/a\",MAX(0,Q2257-1))","v":0},{"$f":"IF(R2257=\"n/a\",\"n/a\",MAX(0,R2257-1))","v":0},{"$f":"IF(S2257=\"n/a\",\"n/a\",MAX(0,S2257-1))","v":0},{"$f":"IF(T2257=\"n/a\",\"n/a\",MAX(0,T2257-1))","v":0},{"$f":"IF(U2257=\"n/a\",\"n/a\",MAX(0,U2257-1))","v":0},{"$f":"IF(V2257=\"n/a\",\"n/a\",MAX(0,V2257-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2234)","v":"RL Capex 2014-15"},null,{"$f":"D2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2229","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2229","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2229","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2229","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2229","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2229","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2229","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2229","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2229","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2229","v":0},{"$f":"IF(V2276=\"n/a\",\"n/a\",MAX(0,V2276-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2229","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2229<>\"n/a\",C2229<>\"n/a\"),IF(SUM(C2232:C2254)=0,0,IF((SUMPRODUCT(C2232:C2254,C2256:C2278)/SUM(C2232:C2254))<0,1,(SUMPRODUCT(C2232:C2254,C2256:C2278)/SUM(C2232:C2254)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2229<>\"n/a\",D2229<>\"n/a\"),IF(SUM(D2232:D2254)=0,0,IF((SUMPRODUCT(D2232:D2254,D2256:D2278)/SUM(D2232:D2254))<0,1,(SUMPRODUCT(D2232:D2254,D2256:D2278)/SUM(D2232:D2254)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2229<>\"n/a\",E2229<>\"n/a\"),IF(SUM(E2232:E2254)=0,0,IF((SUMPRODUCT(E2232:E2254,E2256:E2278)/SUM(E2232:E2254))<0,1,(SUMPRODUCT(E2232:E2254,E2256:E2278)/SUM(E2232:E2254)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 43",{"$f":"VLOOKUP($A2281,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2281,1,12,\"\"))","v":43},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2282,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2282,0)-OFFSET('RFM input'!H$276,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2282,0)-OFFSET('RFM input'!I$276,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2282,0)-OFFSET('RFM input'!J$276,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2282,0)-OFFSET('RFM input'!K$276,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2282,0)-OFFSET('RFM input'!L$276,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2282,0)-OFFSET('RFM input'!M$276,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2282,0)-OFFSET('RFM input'!N$276,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2282,0)-OFFSET('RFM input'!O$276,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2282,0)-OFFSET('RFM input'!P$276,$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2282,0)-OFFSET('RFM input'!Q$276,$A2282,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2282,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2282,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2282,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2282,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2282,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2282,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2282,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2282,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2282,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2282,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2282,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2282,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2282,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2282,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2282,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2282,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2282,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2282,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2282,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2282,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2282,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2284=0,C2286=0),0,\nIF(AND(D2284<>0,C2286=0),(D2284/D$10),\nIF(AND(D2285<>0,C2286<>0),(C2286-(C2286/C2310))+(D2284/D$10),\nIF(C2310<1,0,(C2286-(C2286/C2310))))))","v":0},{"$f":"IF(AND(E2284=0,D2286=0),0,\nIF(AND(E2284<>0,D2286=0),(E2284/E$10),\nIF(AND(E2285<>0,D2286<>0),(D2286-(D2286/D2310))+(E2284/E$10),\nIF(D2310<1,0,(D2286-(D2286/D2310))))))","v":0},{"$f":"IF(AND(F2284=0,E2286=0),0,\nIF(AND(F2284<>0,E2286=0),(F2284/F$10),\nIF(AND(F2285<>0,E2286<>0),(E2286-(E2286/E2310))+(F2284/F$10),\nIF(E2310<1,0,(E2286-(E2286/E2310))))))","v":0},{"$f":"IF(AND(G2284=0,F2286=0),0,\nIF(AND(G2284<>0,F2286=0),(G2284/G$10),\nIF(AND(G2285<>0,F2286<>0),(F2286-(F2286/F2310))+(G2284/G$10),\nIF(F2310<1,0,(F2286-(F2286/F2310))))))","v":0},{"$f":"IF(AND(H2284=0,G2286=0),0,\nIF(AND(H2284<>0,G2286=0),(H2284/H$10),\nIF(AND(H2285<>0,G2286<>0),(G2286-(G2286/G2310))+(H2284/H$10),\nIF(G2310<1,0,(G2286-(G2286/G2310))))))","v":0},{"$f":"IF(AND(I2284=0,H2286=0),0,\nIF(AND(I2284<>0,H2286=0),(I2284/I$10),\nIF(AND(I2285<>0,H2286<>0),(H2286-(H2286/H2310))+(I2284/I$10),\nIF(H2310<1,0,(H2286-(H2286/H2310))))))","v":0},{"$f":"IF(AND(J2284=0,I2286=0),0,\nIF(AND(J2284<>0,I2286=0),(J2284/J$10),\nIF(AND(J2285<>0,I2286<>0),(I2286-(I2286/I2310))+(J2284/J$10),\nIF(I2310<1,0,(I2286-(I2286/I2310))))))","v":0},{"$f":"IF(AND(K2284=0,J2286=0),0,\nIF(AND(K2284<>0,J2286=0),(K2284/K$10),\nIF(AND(K2285<>0,J2286<>0),(J2286-(J2286/J2310))+(K2284/K$10),\nIF(J2310<1,0,(J2286-(J2286/J2310))))))","v":0},{"$f":"IF(AND(L2284=0,K2286=0),0,\nIF(AND(L2284<>0,K2286=0),(L2284/L$10),\nIF(AND(L2285<>0,K2286<>0),(K2286-(K2286/K2310))+(L2284/L$10),\nIF(K2310<1,0,(K2286-(K2286/K2310))))))","v":0},{"$f":"IF(AND(M2284=0,L2286=0),0,\nIF(AND(M2284<>0,L2286=0),(M2284/M$10),\nIF(AND(M2285<>0,L2286<>0),(L2286-(L2286/L2310))+(M2284/M$10),\nIF(L2310<1,0,(L2286-(L2286/L2310))))))","v":0},{"$f":"IF(AND(N2284=0,M2286=0),0,\nIF(AND(N2284<>0,M2286=0),(N2284/N$10),\nIF(AND(N2285<>0,M2286<>0),(M2286-(M2286/M2310))+(N2284/N$10),\nIF(M2310<1,0,(M2286-(M2286/M2310))))))","v":0},{"$f":"IF(AND(O2284=0,N2286=0),0,\nIF(AND(O2284<>0,N2286=0),(O2284/O$10),\nIF(AND(O2285<>0,N2286<>0),(N2286-(N2286/N2310))+(O2284/O$10),\nIF(N2310<1,0,(N2286-(N2286/N2310))))))","v":0},{"$f":"IF(AND(P2284=0,O2286=0),0,\nIF(AND(P2284<>0,O2286=0),(P2284/P$10),\nIF(AND(P2285<>0,O2286<>0),(O2286-(O2286/O2310))+(P2284/P$10),\nIF(O2310<1,0,(O2286-(O2286/O2310))))))","v":0},{"$f":"IF(AND(Q2284=0,P2286=0),0,\nIF(AND(Q2284<>0,P2286=0),(Q2284/Q$10),\nIF(AND(Q2285<>0,P2286<>0),(P2286-(P2286/P2310))+(Q2284/Q$10),\nIF(P2310<1,0,(P2286-(P2286/P2310))))))","v":0},{"$f":"IF(AND(R2284=0,Q2286=0),0,\nIF(AND(R2284<>0,Q2286=0),(R2284/R$10),\nIF(AND(R2285<>0,Q2286<>0),(Q2286-(Q2286/Q2310))+(R2284/R$10),\nIF(Q2310<1,0,(Q2286-(Q2286/Q2310))))))","v":0},{"$f":"IF(AND(S2284=0,R2286=0),0,\nIF(AND(S2284<>0,R2286=0),(S2284/S$10),\nIF(AND(S2285<>0,R2286<>0),(R2286-(R2286/R2310))+(S2284/S$10),\nIF(R2310<1,0,(R2286-(R2286/R2310))))))","v":0},{"$f":"IF(AND(T2284=0,S2286=0),0,\nIF(AND(T2284<>0,S2286=0),(T2284/T$10),\nIF(AND(T2285<>0,S2286<>0),(S2286-(S2286/S2310))+(T2284/T$10),\nIF(S2310<1,0,(S2286-(S2286/S2310))))))","v":0},{"$f":"IF(AND(U2284=0,T2286=0),0,\nIF(AND(U2284<>0,T2286=0),(U2284/U$10),\nIF(AND(U2285<>0,T2286<>0),(T2286-(T2286/T2310))+(U2284/U$10),\nIF(T2310<1,0,(T2286-(T2286/T2310))))))","v":0},{"$f":"IF(AND(V2284=0,U2286=0),0,\nIF(AND(V2284<>0,U2286=0),(V2284/V$10),\nIF(AND(V2285<>0,U2286<>0),(U2286-(U2286/U2310))+(V2284/V$10),\nIF(U2310<1,0,(U2286-(U2286/U2310))))))","v":0},{"$f":"IF(AND(W2284=0,V2286=0),0,\nIF(AND(W2284<>0,V2286=0),(W2284/W$10),\nIF(AND(W2285<>0,V2286<>0),(V2286-(V2286/V2310))+(W2284/W$10),\nIF(V2310<1,0,(V2286-(V2286/V2310))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2282/C$10","v":0},{"$f":"IF(C2311=\"n/a\",C2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,C2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,C2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(D2311=\"n/a\",D2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,D2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,D2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(E2311=\"n/a\",E2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,E2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,E2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(F2311=\"n/a\",F2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,F2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,F2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(G2311=\"n/a\",G2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,G2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,G2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(H2311=\"n/a\",H2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,H2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,H2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(I2311=\"n/a\",I2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,I2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,I2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(J2311=\"n/a\",J2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,J2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,J2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(K2311=\"n/a\",K2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,K2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,K2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(L2311=\"n/a\",L2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,L2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,L2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(M2311=\"n/a\",M2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,M2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,M2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(N2311=\"n/a\",N2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,N2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,N2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(O2311=\"n/a\",O2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,O2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,O2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(P2311=\"n/a\",P2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,P2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,P2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(Q2311=\"n/a\",Q2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,Q2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,Q2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(R2311=\"n/a\",R2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,R2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,R2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(S2311=\"n/a\",S2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,S2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,S2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(T2311=\"n/a\",T2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,T2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,T2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(U2311=\"n/a\",U2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,U2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,U2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},{"$f":"IF(V2311=\"n/a\",V2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,V2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,V2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2288)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2282*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2312=\"n/a\",D2288,IFERROR(IF((OFFSET($C2288,0,$A2288))<0,\nMIN(0,D2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288)))),\nMAX(0,D2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2282*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2313=\"n/a\",E2289,IFERROR(IF((OFFSET($C2289,0,$A2289))<0,\nMIN(0,E2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289)))),\nMAX(0,E2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2282*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2314=\"n/a\",F2290,IFERROR(IF((OFFSET($C2290,0,$A2290))<0,\nMIN(0,F2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290)))),\nMAX(0,F2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2282*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2315=\"n/a\",G2291,IFERROR(IF((OFFSET($C2291,0,$A2291))<0,\nMIN(0,G2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291)))),\nMAX(0,G2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2282*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2316=\"n/a\",H2292,IFERROR(IF((OFFSET($C2292,0,$A2292))<0,\nMIN(0,H2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292)))),\nMAX(0,H2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2282*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2317=\"n/a\",I2293,IFERROR(IF((OFFSET($C2293,0,$A2293))<0,\nMIN(0,I2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293)))),\nMAX(0,I2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2282*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2318=\"n/a\",J2294,IFERROR(IF((OFFSET($C2294,0,$A2294))<0,\nMIN(0,J2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294)))),\nMAX(0,J2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2282*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2319=\"n/a\",K2295,IFERROR(IF((OFFSET($C2295,0,$A2295))<0,\nMIN(0,K2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295)))),\nMAX(0,K2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2282*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2320=\"n/a\",L2296,IFERROR(IF((OFFSET($C2296,0,$A2296))<0,\nMIN(0,L2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296)))),\nMAX(0,L2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2282*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2321=\"n/a\",M2297,IFERROR(IF((OFFSET($C2297,0,$A2297))<0,\nMIN(0,M2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297)))),\nMAX(0,M2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2282*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2322=\"n/a\",N2298,IFERROR(IF((OFFSET($C2298,0,$A2298))<0,\nMIN(0,N2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298)))),\nMAX(0,N2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2282*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2323=\"n/a\",O2299,IFERROR(IF((OFFSET($C2299,0,$A2299))<0,\nMIN(0,O2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299)))),\nMAX(0,O2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2282*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2324=\"n/a\",P2300,IFERROR(IF((OFFSET($C2300,0,$A2300))<0,\nMIN(0,P2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300)))),\nMAX(0,P2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2282*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2325=\"n/a\",Q2301,IFERROR(IF((OFFSET($C2301,0,$A2301))<0,\nMIN(0,Q2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301)))),\nMAX(0,Q2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2282*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2326=\"n/a\",R2302,IFERROR(IF((OFFSET($C2302,0,$A2302))<0,\nMIN(0,R2302-(OFFSET($C2302,0,$A2302)/(OFFSET($C2297,-$A2301,$A2302)))),\nMAX(0,R2302-(OFFSET($C2302,0,$A2302)/(OFFSET($C2297,-$A2301,$A2302))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2282*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2327=\"n/a\",S2303,IFERROR(IF((OFFSET($C2303,0,$A2303))<0,\nMIN(0,S2303-(OFFSET($C2303,0,$A2303)/(OFFSET($C2298,-$A2302,$A2303)))),\nMAX(0,S2303-(OFFSET($C2303,0,$A2303)/(OFFSET($C2298,-$A2302,$A2303))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2282*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2328=\"n/a\",T2304,IFERROR(IF((OFFSET($C2304,0,$A2304))<0,\nMIN(0,T2304-(OFFSET($C2304,0,$A2304)/(OFFSET($C2299,-$A2303,$A2304)))),\nMAX(0,T2304-(OFFSET($C2304,0,$A2304)/(OFFSET($C2299,-$A2303,$A2304))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2282*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2329=\"n/a\",U2305,IFERROR(IF((OFFSET($C2305,0,$A2305))<0,\nMIN(0,U2305-(OFFSET($C2305,0,$A2305)/(OFFSET($C2300,-$A2304,$A2305)))),\nMAX(0,U2305-(OFFSET($C2305,0,$A2305)/(OFFSET($C2300,-$A2304,$A2305))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2282*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2330=\"n/a\",V2306,IFERROR(IF((OFFSET($C2306,0,$A2306))<0,\nMIN(0,V2306-(OFFSET($C2306,0,$A2306)/(OFFSET($C2301,-$A2305,$A2306)))),\nMAX(0,V2306-(OFFSET($C2306,0,$A2306)/(OFFSET($C2301,-$A2305,$A2306))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2307)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2282*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2310<1,D2284=0),0,\nIF(D2284=0,C2310-1,\nIF(C2310<1,D2285,\n(((C2310-1)*(C2286-(C2286/(C2310))))+((D2284/D$10)*D2285))/(D2286))))","v":0},{"$f":"IF(AND(D2310<1,E2284=0),0,\nIF(E2284=0,D2310-1,\nIF(D2310<1,E2285,\n(((D2310-1)*(D2286-(D2286/(D2310))))+((E2284/E$10)*E2285))/(E2286))))","v":0},{"$f":"IF(AND(E2310<1,F2284=0),0,\nIF(F2284=0,E2310-1,\nIF(E2310<1,F2285,\n(((E2310-1)*(E2286-(E2286/(E2310))))+((F2284/F$10)*F2285))/(F2286))))","v":0},{"$f":"IF(AND(F2310<1,G2284=0),0,\nIF(G2284=0,F2310-1,\nIF(F2310<1,G2285,\n(((F2310-1)*(F2286-(F2286/(F2310))))+((G2284/G$10)*G2285))/(G2286))))","v":0},{"$f":"IF(AND(G2310<1,H2284=0),0,\nIF(H2284=0,G2310-1,\nIF(G2310<1,H2285,\n(((G2310-1)*(G2286-(G2286/(G2310))))+((H2284/H$10)*H2285))/(H2286))))","v":0},{"$f":"IF(AND(H2310<1,I2284=0),0,\nIF(I2284=0,H2310-1,\nIF(H2310<1,I2285,\n(((H2310-1)*(H2286-(H2286/(H2310))))+((I2284/I$10)*I2285))/(I2286))))","v":0},{"$f":"IF(AND(I2310<1,J2284=0),0,\nIF(J2284=0,I2310-1,\nIF(I2310<1,J2285,\n(((I2310-1)*(I2286-(I2286/(I2310))))+((J2284/J$10)*J2285))/(J2286))))","v":0},{"$f":"IF(AND(J2310<1,K2284=0),0,\nIF(K2284=0,J2310-1,\nIF(J2310<1,K2285,\n(((J2310-1)*(J2286-(J2286/(J2310))))+((K2284/K$10)*K2285))/(K2286))))","v":0},{"$f":"IF(AND(K2310<1,L2284=0),0,\nIF(L2284=0,K2310-1,\nIF(K2310<1,L2285,\n(((K2310-1)*(K2286-(K2286/(K2310))))+((L2284/L$10)*L2285))/(L2286))))","v":0},{"$f":"IF(AND(L2310<1,M2284=0),0,\nIF(M2284=0,L2310-1,\nIF(L2310<1,M2285,\n(((L2310-1)*(L2286-(L2286/(L2310))))+((M2284/M$10)*M2285))/(M2286))))","v":0},{"$f":"IF(AND(M2310<1,N2284=0),0,\nIF(N2284=0,M2310-1,\nIF(M2310<1,N2285,\n(((M2310-1)*(M2286-(M2286/(M2310))))+((N2284/N$10)*N2285))/(N2286))))","v":0},{"$f":"IF(AND(N2310<1,O2284=0),0,\nIF(O2284=0,N2310-1,\nIF(N2310<1,O2285,\n(((N2310-1)*(N2286-(N2286/(N2310))))+((O2284/O$10)*O2285))/(O2286))))","v":0},{"$f":"IF(AND(O2310<1,P2284=0),0,\nIF(P2284=0,O2310-1,\nIF(O2310<1,P2285,\n(((O2310-1)*(O2286-(O2286/(O2310))))+((P2284/P$10)*P2285))/(P2286))))","v":0},{"$f":"IF(AND(P2310<1,Q2284=0),0,\nIF(Q2284=0,P2310-1,\nIF(P2310<1,Q2285,\n(((P2310-1)*(P2286-(P2286/(P2310))))+((Q2284/Q$10)*Q2285))/(Q2286))))","v":0},{"$f":"IF(AND(Q2310<1,R2284=0),0,\nIF(R2284=0,Q2310-1,\nIF(Q2310<1,R2285,\n(((Q2310-1)*(Q2286-(Q2286/(Q2310))))+((R2284/R$10)*R2285))/(R2286))))","v":0},{"$f":"IF(AND(R2310<1,S2284=0),0,\nIF(S2284=0,R2310-1,\nIF(R2310<1,S2285,\n(((R2310-1)*(R2286-(R2286/(R2310))))+((S2284/S$10)*S2285))/(S2286))))","v":0},{"$f":"IF(AND(S2310<1,T2284=0),0,\nIF(T2284=0,S2310-1,\nIF(S2310<1,T2285,\n(((S2310-1)*(S2286-(S2286/(S2310))))+((T2284/T$10)*T2285))/(T2286))))","v":0},{"$f":"IF(AND(T2310<1,U2284=0),0,\nIF(U2284=0,T2310-1,\nIF(T2310<1,U2285,\n(((T2310-1)*(T2286-(T2286/(T2310))))+((U2284/U$10)*U2285))/(U2286))))","v":0},{"$f":"IF(AND(U2310<1,V2284=0),0,\nIF(V2284=0,U2310-1,\nIF(U2310<1,V2285,\n(((U2310-1)*(U2286-(U2286/(U2310))))+((V2284/V$10)*V2285))/(V2286))))","v":0},{"$f":"IF(AND(V2310<1,W2284=0),0,\nIF(W2284=0,V2310-1,\nIF(V2310<1,W2285,\n(((V2310-1)*(V2286-(V2286/(V2310))))+((W2284/W$10)*W2285))/(W2286))))","v":0}]
[null,"RL Start RAB",{"$f":"C2283","v":0},{"$f":"IF(C2311=\"n/a\",\"n/a\",MAX(0,C2311-1))","v":0},{"$f":"IF(D2311=\"n/a\",\"n/a\",MAX(0,D2311-1))","v":0},{"$f":"IF(E2311=\"n/a\",\"n/a\",MAX(0,E2311-1))","v":0},{"$f":"IF(F2311=\"n/a\",\"n/a\",MAX(0,F2311-1))","v":0},{"$f":"IF(G2311=\"n/a\",\"n/a\",MAX(0,G2311-1))","v":0},{"$f":"IF(H2311=\"n/a\",\"n/a\",MAX(0,H2311-1))","v":0},{"$f":"IF(I2311=\"n/a\",\"n/a\",MAX(0,I2311-1))","v":0},{"$f":"IF(J2311=\"n/a\",\"n/a\",MAX(0,J2311-1))","v":0},{"$f":"IF(K2311=\"n/a\",\"n/a\",MAX(0,K2311-1))","v":0},{"$f":"IF(L2311=\"n/a\",\"n/a\",MAX(0,L2311-1))","v":0},{"$f":"IF(M2311=\"n/a\",\"n/a\",MAX(0,M2311-1))","v":0},{"$f":"IF(N2311=\"n/a\",\"n/a\",MAX(0,N2311-1))","v":0},{"$f":"IF(O2311=\"n/a\",\"n/a\",MAX(0,O2311-1))","v":0},{"$f":"IF(P2311=\"n/a\",\"n/a\",MAX(0,P2311-1))","v":0},{"$f":"IF(Q2311=\"n/a\",\"n/a\",MAX(0,Q2311-1))","v":0},{"$f":"IF(R2311=\"n/a\",\"n/a\",MAX(0,R2311-1))","v":0},{"$f":"IF(S2311=\"n/a\",\"n/a\",MAX(0,S2311-1))","v":0},{"$f":"IF(T2311=\"n/a\",\"n/a\",MAX(0,T2311-1))","v":0},{"$f":"IF(U2311=\"n/a\",\"n/a\",MAX(0,U2311-1))","v":0},{"$f":"IF(V2311=\"n/a\",\"n/a\",MAX(0,V2311-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2288)","v":"RL Capex 2014-15"},null,{"$f":"D2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2283","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2283","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2283","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2283","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2283","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2283","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2283","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2283","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2283","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2283","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2283","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2283","v":0},{"$f":"IF(V2330=\"n/a\",\"n/a\",MAX(0,V2330-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2283","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2283<>\"n/a\",C2283<>\"n/a\"),IF(SUM(C2286:C2308)=0,0,IF((SUMPRODUCT(C2286:C2308,C2310:C2332)/SUM(C2286:C2308))<0,1,(SUMPRODUCT(C2286:C2308,C2310:C2332)/SUM(C2286:C2308)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2283<>\"n/a\",D2283<>\"n/a\"),IF(SUM(D2286:D2308)=0,0,IF((SUMPRODUCT(D2286:D2308,D2310:D2332)/SUM(D2286:D2308))<0,1,(SUMPRODUCT(D2286:D2308,D2310:D2332)/SUM(D2286:D2308)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2283<>\"n/a\",E2283<>\"n/a\"),IF(SUM(E2286:E2308)=0,0,IF((SUMPRODUCT(E2286:E2308,E2310:E2332)/SUM(E2286:E2308))<0,1,(SUMPRODUCT(E2286:E2308,E2310:E2332)/SUM(E2286:E2308)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 44",{"$f":"VLOOKUP($A2335,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2335,1,12,\"\"))","v":44},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2336,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2336,0)-OFFSET('RFM input'!H$276,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2336,0)-OFFSET('RFM input'!I$276,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2336,0)-OFFSET('RFM input'!J$276,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2336,0)-OFFSET('RFM input'!K$276,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2336,0)-OFFSET('RFM input'!L$276,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2336,0)-OFFSET('RFM input'!M$276,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2336,0)-OFFSET('RFM input'!N$276,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2336,0)-OFFSET('RFM input'!O$276,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2336,0)-OFFSET('RFM input'!P$276,$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2336,0)-OFFSET('RFM input'!Q$276,$A2336,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2336,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2336,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2336,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2336,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2336,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2336,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2336,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2336,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2336,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2336,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2336,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2336,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2336,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2336,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2336,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2336,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2336,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2336,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2336,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2336,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2336,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2338=0,C2340=0),0,\nIF(AND(D2338<>0,C2340=0),(D2338/D$10),\nIF(AND(D2339<>0,C2340<>0),(C2340-(C2340/C2364))+(D2338/D$10),\nIF(C2364<1,0,(C2340-(C2340/C2364))))))","v":0},{"$f":"IF(AND(E2338=0,D2340=0),0,\nIF(AND(E2338<>0,D2340=0),(E2338/E$10),\nIF(AND(E2339<>0,D2340<>0),(D2340-(D2340/D2364))+(E2338/E$10),\nIF(D2364<1,0,(D2340-(D2340/D2364))))))","v":0},{"$f":"IF(AND(F2338=0,E2340=0),0,\nIF(AND(F2338<>0,E2340=0),(F2338/F$10),\nIF(AND(F2339<>0,E2340<>0),(E2340-(E2340/E2364))+(F2338/F$10),\nIF(E2364<1,0,(E2340-(E2340/E2364))))))","v":0},{"$f":"IF(AND(G2338=0,F2340=0),0,\nIF(AND(G2338<>0,F2340=0),(G2338/G$10),\nIF(AND(G2339<>0,F2340<>0),(F2340-(F2340/F2364))+(G2338/G$10),\nIF(F2364<1,0,(F2340-(F2340/F2364))))))","v":0},{"$f":"IF(AND(H2338=0,G2340=0),0,\nIF(AND(H2338<>0,G2340=0),(H2338/H$10),\nIF(AND(H2339<>0,G2340<>0),(G2340-(G2340/G2364))+(H2338/H$10),\nIF(G2364<1,0,(G2340-(G2340/G2364))))))","v":0},{"$f":"IF(AND(I2338=0,H2340=0),0,\nIF(AND(I2338<>0,H2340=0),(I2338/I$10),\nIF(AND(I2339<>0,H2340<>0),(H2340-(H2340/H2364))+(I2338/I$10),\nIF(H2364<1,0,(H2340-(H2340/H2364))))))","v":0},{"$f":"IF(AND(J2338=0,I2340=0),0,\nIF(AND(J2338<>0,I2340=0),(J2338/J$10),\nIF(AND(J2339<>0,I2340<>0),(I2340-(I2340/I2364))+(J2338/J$10),\nIF(I2364<1,0,(I2340-(I2340/I2364))))))","v":0},{"$f":"IF(AND(K2338=0,J2340=0),0,\nIF(AND(K2338<>0,J2340=0),(K2338/K$10),\nIF(AND(K2339<>0,J2340<>0),(J2340-(J2340/J2364))+(K2338/K$10),\nIF(J2364<1,0,(J2340-(J2340/J2364))))))","v":0},{"$f":"IF(AND(L2338=0,K2340=0),0,\nIF(AND(L2338<>0,K2340=0),(L2338/L$10),\nIF(AND(L2339<>0,K2340<>0),(K2340-(K2340/K2364))+(L2338/L$10),\nIF(K2364<1,0,(K2340-(K2340/K2364))))))","v":0},{"$f":"IF(AND(M2338=0,L2340=0),0,\nIF(AND(M2338<>0,L2340=0),(M2338/M$10),\nIF(AND(M2339<>0,L2340<>0),(L2340-(L2340/L2364))+(M2338/M$10),\nIF(L2364<1,0,(L2340-(L2340/L2364))))))","v":0},{"$f":"IF(AND(N2338=0,M2340=0),0,\nIF(AND(N2338<>0,M2340=0),(N2338/N$10),\nIF(AND(N2339<>0,M2340<>0),(M2340-(M2340/M2364))+(N2338/N$10),\nIF(M2364<1,0,(M2340-(M2340/M2364))))))","v":0},{"$f":"IF(AND(O2338=0,N2340=0),0,\nIF(AND(O2338<>0,N2340=0),(O2338/O$10),\nIF(AND(O2339<>0,N2340<>0),(N2340-(N2340/N2364))+(O2338/O$10),\nIF(N2364<1,0,(N2340-(N2340/N2364))))))","v":0},{"$f":"IF(AND(P2338=0,O2340=0),0,\nIF(AND(P2338<>0,O2340=0),(P2338/P$10),\nIF(AND(P2339<>0,O2340<>0),(O2340-(O2340/O2364))+(P2338/P$10),\nIF(O2364<1,0,(O2340-(O2340/O2364))))))","v":0},{"$f":"IF(AND(Q2338=0,P2340=0),0,\nIF(AND(Q2338<>0,P2340=0),(Q2338/Q$10),\nIF(AND(Q2339<>0,P2340<>0),(P2340-(P2340/P2364))+(Q2338/Q$10),\nIF(P2364<1,0,(P2340-(P2340/P2364))))))","v":0},{"$f":"IF(AND(R2338=0,Q2340=0),0,\nIF(AND(R2338<>0,Q2340=0),(R2338/R$10),\nIF(AND(R2339<>0,Q2340<>0),(Q2340-(Q2340/Q2364))+(R2338/R$10),\nIF(Q2364<1,0,(Q2340-(Q2340/Q2364))))))","v":0},{"$f":"IF(AND(S2338=0,R2340=0),0,\nIF(AND(S2338<>0,R2340=0),(S2338/S$10),\nIF(AND(S2339<>0,R2340<>0),(R2340-(R2340/R2364))+(S2338/S$10),\nIF(R2364<1,0,(R2340-(R2340/R2364))))))","v":0},{"$f":"IF(AND(T2338=0,S2340=0),0,\nIF(AND(T2338<>0,S2340=0),(T2338/T$10),\nIF(AND(T2339<>0,S2340<>0),(S2340-(S2340/S2364))+(T2338/T$10),\nIF(S2364<1,0,(S2340-(S2340/S2364))))))","v":0},{"$f":"IF(AND(U2338=0,T2340=0),0,\nIF(AND(U2338<>0,T2340=0),(U2338/U$10),\nIF(AND(U2339<>0,T2340<>0),(T2340-(T2340/T2364))+(U2338/U$10),\nIF(T2364<1,0,(T2340-(T2340/T2364))))))","v":0},{"$f":"IF(AND(V2338=0,U2340=0),0,\nIF(AND(V2338<>0,U2340=0),(V2338/V$10),\nIF(AND(V2339<>0,U2340<>0),(U2340-(U2340/U2364))+(V2338/V$10),\nIF(U2364<1,0,(U2340-(U2340/U2364))))))","v":0},{"$f":"IF(AND(W2338=0,V2340=0),0,\nIF(AND(W2338<>0,V2340=0),(W2338/W$10),\nIF(AND(W2339<>0,V2340<>0),(V2340-(V2340/V2364))+(W2338/W$10),\nIF(V2364<1,0,(V2340-(V2340/V2364))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2336/C$10","v":0},{"$f":"IF(C2365=\"n/a\",C2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,C2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,C2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(D2365=\"n/a\",D2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,D2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,D2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(E2365=\"n/a\",E2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,E2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,E2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(F2365=\"n/a\",F2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,F2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,F2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(G2365=\"n/a\",G2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,G2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,G2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(H2365=\"n/a\",H2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,H2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,H2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(I2365=\"n/a\",I2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,I2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,I2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(J2365=\"n/a\",J2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,J2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,J2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(K2365=\"n/a\",K2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,K2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,K2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(L2365=\"n/a\",L2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,L2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,L2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(M2365=\"n/a\",M2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,M2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,M2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(N2365=\"n/a\",N2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,N2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,N2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(O2365=\"n/a\",O2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,O2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,O2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(P2365=\"n/a\",P2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,P2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,P2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(Q2365=\"n/a\",Q2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,Q2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,Q2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(R2365=\"n/a\",R2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,R2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,R2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(S2365=\"n/a\",S2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,S2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,S2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(T2365=\"n/a\",T2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,T2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,T2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(U2365=\"n/a\",U2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,U2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,U2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},{"$f":"IF(V2365=\"n/a\",V2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,V2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,V2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2342)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2336*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2366=\"n/a\",D2342,IFERROR(IF((OFFSET($C2342,0,$A2342))<0,\nMIN(0,D2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342)))),\nMAX(0,D2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2336*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2367=\"n/a\",E2343,IFERROR(IF((OFFSET($C2343,0,$A2343))<0,\nMIN(0,E2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343)))),\nMAX(0,E2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2336*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2368=\"n/a\",F2344,IFERROR(IF((OFFSET($C2344,0,$A2344))<0,\nMIN(0,F2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344)))),\nMAX(0,F2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2336*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2369=\"n/a\",G2345,IFERROR(IF((OFFSET($C2345,0,$A2345))<0,\nMIN(0,G2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345)))),\nMAX(0,G2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2336*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2370=\"n/a\",H2346,IFERROR(IF((OFFSET($C2346,0,$A2346))<0,\nMIN(0,H2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346)))),\nMAX(0,H2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2336*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2371=\"n/a\",I2347,IFERROR(IF((OFFSET($C2347,0,$A2347))<0,\nMIN(0,I2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347)))),\nMAX(0,I2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2336*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2372=\"n/a\",J2348,IFERROR(IF((OFFSET($C2348,0,$A2348))<0,\nMIN(0,J2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348)))),\nMAX(0,J2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2336*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2373=\"n/a\",K2349,IFERROR(IF((OFFSET($C2349,0,$A2349))<0,\nMIN(0,K2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349)))),\nMAX(0,K2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2336*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2374=\"n/a\",L2350,IFERROR(IF((OFFSET($C2350,0,$A2350))<0,\nMIN(0,L2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350)))),\nMAX(0,L2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2336*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2375=\"n/a\",M2351,IFERROR(IF((OFFSET($C2351,0,$A2351))<0,\nMIN(0,M2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351)))),\nMAX(0,M2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2336*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2376=\"n/a\",N2352,IFERROR(IF((OFFSET($C2352,0,$A2352))<0,\nMIN(0,N2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352)))),\nMAX(0,N2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2336*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2377=\"n/a\",O2353,IFERROR(IF((OFFSET($C2353,0,$A2353))<0,\nMIN(0,O2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353)))),\nMAX(0,O2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2336*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2378=\"n/a\",P2354,IFERROR(IF((OFFSET($C2354,0,$A2354))<0,\nMIN(0,P2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354)))),\nMAX(0,P2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2336*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2379=\"n/a\",Q2355,IFERROR(IF((OFFSET($C2355,0,$A2355))<0,\nMIN(0,Q2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355)))),\nMAX(0,Q2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2336*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2380=\"n/a\",R2356,IFERROR(IF((OFFSET($C2356,0,$A2356))<0,\nMIN(0,R2356-(OFFSET($C2356,0,$A2356)/(OFFSET($C2351,-$A2355,$A2356)))),\nMAX(0,R2356-(OFFSET($C2356,0,$A2356)/(OFFSET($C2351,-$A2355,$A2356))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2336*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2381=\"n/a\",S2357,IFERROR(IF((OFFSET($C2357,0,$A2357))<0,\nMIN(0,S2357-(OFFSET($C2357,0,$A2357)/(OFFSET($C2352,-$A2356,$A2357)))),\nMAX(0,S2357-(OFFSET($C2357,0,$A2357)/(OFFSET($C2352,-$A2356,$A2357))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2336*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2382=\"n/a\",T2358,IFERROR(IF((OFFSET($C2358,0,$A2358))<0,\nMIN(0,T2358-(OFFSET($C2358,0,$A2358)/(OFFSET($C2353,-$A2357,$A2358)))),\nMAX(0,T2358-(OFFSET($C2358,0,$A2358)/(OFFSET($C2353,-$A2357,$A2358))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2336*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2383=\"n/a\",U2359,IFERROR(IF((OFFSET($C2359,0,$A2359))<0,\nMIN(0,U2359-(OFFSET($C2359,0,$A2359)/(OFFSET($C2354,-$A2358,$A2359)))),\nMAX(0,U2359-(OFFSET($C2359,0,$A2359)/(OFFSET($C2354,-$A2358,$A2359))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2336*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2384=\"n/a\",V2360,IFERROR(IF((OFFSET($C2360,0,$A2360))<0,\nMIN(0,V2360-(OFFSET($C2360,0,$A2360)/(OFFSET($C2355,-$A2359,$A2360)))),\nMAX(0,V2360-(OFFSET($C2360,0,$A2360)/(OFFSET($C2355,-$A2359,$A2360))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2361)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2336*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2364<1,D2338=0),0,\nIF(D2338=0,C2364-1,\nIF(C2364<1,D2339,\n(((C2364-1)*(C2340-(C2340/(C2364))))+((D2338/D$10)*D2339))/(D2340))))","v":0},{"$f":"IF(AND(D2364<1,E2338=0),0,\nIF(E2338=0,D2364-1,\nIF(D2364<1,E2339,\n(((D2364-1)*(D2340-(D2340/(D2364))))+((E2338/E$10)*E2339))/(E2340))))","v":0},{"$f":"IF(AND(E2364<1,F2338=0),0,\nIF(F2338=0,E2364-1,\nIF(E2364<1,F2339,\n(((E2364-1)*(E2340-(E2340/(E2364))))+((F2338/F$10)*F2339))/(F2340))))","v":0},{"$f":"IF(AND(F2364<1,G2338=0),0,\nIF(G2338=0,F2364-1,\nIF(F2364<1,G2339,\n(((F2364-1)*(F2340-(F2340/(F2364))))+((G2338/G$10)*G2339))/(G2340))))","v":0},{"$f":"IF(AND(G2364<1,H2338=0),0,\nIF(H2338=0,G2364-1,\nIF(G2364<1,H2339,\n(((G2364-1)*(G2340-(G2340/(G2364))))+((H2338/H$10)*H2339))/(H2340))))","v":0},{"$f":"IF(AND(H2364<1,I2338=0),0,\nIF(I2338=0,H2364-1,\nIF(H2364<1,I2339,\n(((H2364-1)*(H2340-(H2340/(H2364))))+((I2338/I$10)*I2339))/(I2340))))","v":0},{"$f":"IF(AND(I2364<1,J2338=0),0,\nIF(J2338=0,I2364-1,\nIF(I2364<1,J2339,\n(((I2364-1)*(I2340-(I2340/(I2364))))+((J2338/J$10)*J2339))/(J2340))))","v":0},{"$f":"IF(AND(J2364<1,K2338=0),0,\nIF(K2338=0,J2364-1,\nIF(J2364<1,K2339,\n(((J2364-1)*(J2340-(J2340/(J2364))))+((K2338/K$10)*K2339))/(K2340))))","v":0},{"$f":"IF(AND(K2364<1,L2338=0),0,\nIF(L2338=0,K2364-1,\nIF(K2364<1,L2339,\n(((K2364-1)*(K2340-(K2340/(K2364))))+((L2338/L$10)*L2339))/(L2340))))","v":0},{"$f":"IF(AND(L2364<1,M2338=0),0,\nIF(M2338=0,L2364-1,\nIF(L2364<1,M2339,\n(((L2364-1)*(L2340-(L2340/(L2364))))+((M2338/M$10)*M2339))/(M2340))))","v":0},{"$f":"IF(AND(M2364<1,N2338=0),0,\nIF(N2338=0,M2364-1,\nIF(M2364<1,N2339,\n(((M2364-1)*(M2340-(M2340/(M2364))))+((N2338/N$10)*N2339))/(N2340))))","v":0},{"$f":"IF(AND(N2364<1,O2338=0),0,\nIF(O2338=0,N2364-1,\nIF(N2364<1,O2339,\n(((N2364-1)*(N2340-(N2340/(N2364))))+((O2338/O$10)*O2339))/(O2340))))","v":0},{"$f":"IF(AND(O2364<1,P2338=0),0,\nIF(P2338=0,O2364-1,\nIF(O2364<1,P2339,\n(((O2364-1)*(O2340-(O2340/(O2364))))+((P2338/P$10)*P2339))/(P2340))))","v":0},{"$f":"IF(AND(P2364<1,Q2338=0),0,\nIF(Q2338=0,P2364-1,\nIF(P2364<1,Q2339,\n(((P2364-1)*(P2340-(P2340/(P2364))))+((Q2338/Q$10)*Q2339))/(Q2340))))","v":0},{"$f":"IF(AND(Q2364<1,R2338=0),0,\nIF(R2338=0,Q2364-1,\nIF(Q2364<1,R2339,\n(((Q2364-1)*(Q2340-(Q2340/(Q2364))))+((R2338/R$10)*R2339))/(R2340))))","v":0},{"$f":"IF(AND(R2364<1,S2338=0),0,\nIF(S2338=0,R2364-1,\nIF(R2364<1,S2339,\n(((R2364-1)*(R2340-(R2340/(R2364))))+((S2338/S$10)*S2339))/(S2340))))","v":0},{"$f":"IF(AND(S2364<1,T2338=0),0,\nIF(T2338=0,S2364-1,\nIF(S2364<1,T2339,\n(((S2364-1)*(S2340-(S2340/(S2364))))+((T2338/T$10)*T2339))/(T2340))))","v":0},{"$f":"IF(AND(T2364<1,U2338=0),0,\nIF(U2338=0,T2364-1,\nIF(T2364<1,U2339,\n(((T2364-1)*(T2340-(T2340/(T2364))))+((U2338/U$10)*U2339))/(U2340))))","v":0},{"$f":"IF(AND(U2364<1,V2338=0),0,\nIF(V2338=0,U2364-1,\nIF(U2364<1,V2339,\n(((U2364-1)*(U2340-(U2340/(U2364))))+((V2338/V$10)*V2339))/(V2340))))","v":0},{"$f":"IF(AND(V2364<1,W2338=0),0,\nIF(W2338=0,V2364-1,\nIF(V2364<1,W2339,\n(((V2364-1)*(V2340-(V2340/(V2364))))+((W2338/W$10)*W2339))/(W2340))))","v":0}]
[null,"RL Start RAB",{"$f":"C2337","v":0},{"$f":"IF(C2365=\"n/a\",\"n/a\",MAX(0,C2365-1))","v":0},{"$f":"IF(D2365=\"n/a\",\"n/a\",MAX(0,D2365-1))","v":0},{"$f":"IF(E2365=\"n/a\",\"n/a\",MAX(0,E2365-1))","v":0},{"$f":"IF(F2365=\"n/a\",\"n/a\",MAX(0,F2365-1))","v":0},{"$f":"IF(G2365=\"n/a\",\"n/a\",MAX(0,G2365-1))","v":0},{"$f":"IF(H2365=\"n/a\",\"n/a\",MAX(0,H2365-1))","v":0},{"$f":"IF(I2365=\"n/a\",\"n/a\",MAX(0,I2365-1))","v":0},{"$f":"IF(J2365=\"n/a\",\"n/a\",MAX(0,J2365-1))","v":0},{"$f":"IF(K2365=\"n/a\",\"n/a\",MAX(0,K2365-1))","v":0},{"$f":"IF(L2365=\"n/a\",\"n/a\",MAX(0,L2365-1))","v":0},{"$f":"IF(M2365=\"n/a\",\"n/a\",MAX(0,M2365-1))","v":0},{"$f":"IF(N2365=\"n/a\",\"n/a\",MAX(0,N2365-1))","v":0},{"$f":"IF(O2365=\"n/a\",\"n/a\",MAX(0,O2365-1))","v":0},{"$f":"IF(P2365=\"n/a\",\"n/a\",MAX(0,P2365-1))","v":0},{"$f":"IF(Q2365=\"n/a\",\"n/a\",MAX(0,Q2365-1))","v":0},{"$f":"IF(R2365=\"n/a\",\"n/a\",MAX(0,R2365-1))","v":0},{"$f":"IF(S2365=\"n/a\",\"n/a\",MAX(0,S2365-1))","v":0},{"$f":"IF(T2365=\"n/a\",\"n/a\",MAX(0,T2365-1))","v":0},{"$f":"IF(U2365=\"n/a\",\"n/a\",MAX(0,U2365-1))","v":0},{"$f":"IF(V2365=\"n/a\",\"n/a\",MAX(0,V2365-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2342)","v":"RL Capex 2014-15"},null,{"$f":"D2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2337","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2337","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2337","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2337","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2337","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2337","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2337","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2337","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2337","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2337","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2337","v":0},{"$f":"IF(V2384=\"n/a\",\"n/a\",MAX(0,V2384-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2337","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2337<>\"n/a\",C2337<>\"n/a\"),IF(SUM(C2340:C2362)=0,0,IF((SUMPRODUCT(C2340:C2362,C2364:C2386)/SUM(C2340:C2362))<0,1,(SUMPRODUCT(C2340:C2362,C2364:C2386)/SUM(C2340:C2362)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2337<>\"n/a\",D2337<>\"n/a\"),IF(SUM(D2340:D2362)=0,0,IF((SUMPRODUCT(D2340:D2362,D2364:D2386)/SUM(D2340:D2362))<0,1,(SUMPRODUCT(D2340:D2362,D2364:D2386)/SUM(D2340:D2362)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2337<>\"n/a\",E2337<>\"n/a\"),IF(SUM(E2340:E2362)=0,0,IF((SUMPRODUCT(E2340:E2362,E2364:E2386)/SUM(E2340:E2362))<0,1,(SUMPRODUCT(E2340:E2362,E2364:E2386)/SUM(E2340:E2362)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 45",{"$f":"VLOOKUP($A2389,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2389,1,12,\"\"))","v":45},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2390,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2390,0)-OFFSET('RFM input'!H$276,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2390,0)-OFFSET('RFM input'!I$276,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2390,0)-OFFSET('RFM input'!J$276,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2390,0)-OFFSET('RFM input'!K$276,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2390,0)-OFFSET('RFM input'!L$276,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2390,0)-OFFSET('RFM input'!M$276,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2390,0)-OFFSET('RFM input'!N$276,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2390,0)-OFFSET('RFM input'!O$276,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2390,0)-OFFSET('RFM input'!P$276,$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2390,0)-OFFSET('RFM input'!Q$276,$A2390,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2390,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2390,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2390,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2390,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2390,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2390,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2390,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2390,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2390,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2390,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2390,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2390,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2390,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2390,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2390,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2390,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2390,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2390,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2390,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2390,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2390,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2392=0,C2394=0),0,\nIF(AND(D2392<>0,C2394=0),(D2392/D$10),\nIF(AND(D2393<>0,C2394<>0),(C2394-(C2394/C2418))+(D2392/D$10),\nIF(C2418<1,0,(C2394-(C2394/C2418))))))","v":0},{"$f":"IF(AND(E2392=0,D2394=0),0,\nIF(AND(E2392<>0,D2394=0),(E2392/E$10),\nIF(AND(E2393<>0,D2394<>0),(D2394-(D2394/D2418))+(E2392/E$10),\nIF(D2418<1,0,(D2394-(D2394/D2418))))))","v":0},{"$f":"IF(AND(F2392=0,E2394=0),0,\nIF(AND(F2392<>0,E2394=0),(F2392/F$10),\nIF(AND(F2393<>0,E2394<>0),(E2394-(E2394/E2418))+(F2392/F$10),\nIF(E2418<1,0,(E2394-(E2394/E2418))))))","v":0},{"$f":"IF(AND(G2392=0,F2394=0),0,\nIF(AND(G2392<>0,F2394=0),(G2392/G$10),\nIF(AND(G2393<>0,F2394<>0),(F2394-(F2394/F2418))+(G2392/G$10),\nIF(F2418<1,0,(F2394-(F2394/F2418))))))","v":0},{"$f":"IF(AND(H2392=0,G2394=0),0,\nIF(AND(H2392<>0,G2394=0),(H2392/H$10),\nIF(AND(H2393<>0,G2394<>0),(G2394-(G2394/G2418))+(H2392/H$10),\nIF(G2418<1,0,(G2394-(G2394/G2418))))))","v":0},{"$f":"IF(AND(I2392=0,H2394=0),0,\nIF(AND(I2392<>0,H2394=0),(I2392/I$10),\nIF(AND(I2393<>0,H2394<>0),(H2394-(H2394/H2418))+(I2392/I$10),\nIF(H2418<1,0,(H2394-(H2394/H2418))))))","v":0},{"$f":"IF(AND(J2392=0,I2394=0),0,\nIF(AND(J2392<>0,I2394=0),(J2392/J$10),\nIF(AND(J2393<>0,I2394<>0),(I2394-(I2394/I2418))+(J2392/J$10),\nIF(I2418<1,0,(I2394-(I2394/I2418))))))","v":0},{"$f":"IF(AND(K2392=0,J2394=0),0,\nIF(AND(K2392<>0,J2394=0),(K2392/K$10),\nIF(AND(K2393<>0,J2394<>0),(J2394-(J2394/J2418))+(K2392/K$10),\nIF(J2418<1,0,(J2394-(J2394/J2418))))))","v":0},{"$f":"IF(AND(L2392=0,K2394=0),0,\nIF(AND(L2392<>0,K2394=0),(L2392/L$10),\nIF(AND(L2393<>0,K2394<>0),(K2394-(K2394/K2418))+(L2392/L$10),\nIF(K2418<1,0,(K2394-(K2394/K2418))))))","v":0},{"$f":"IF(AND(M2392=0,L2394=0),0,\nIF(AND(M2392<>0,L2394=0),(M2392/M$10),\nIF(AND(M2393<>0,L2394<>0),(L2394-(L2394/L2418))+(M2392/M$10),\nIF(L2418<1,0,(L2394-(L2394/L2418))))))","v":0},{"$f":"IF(AND(N2392=0,M2394=0),0,\nIF(AND(N2392<>0,M2394=0),(N2392/N$10),\nIF(AND(N2393<>0,M2394<>0),(M2394-(M2394/M2418))+(N2392/N$10),\nIF(M2418<1,0,(M2394-(M2394/M2418))))))","v":0},{"$f":"IF(AND(O2392=0,N2394=0),0,\nIF(AND(O2392<>0,N2394=0),(O2392/O$10),\nIF(AND(O2393<>0,N2394<>0),(N2394-(N2394/N2418))+(O2392/O$10),\nIF(N2418<1,0,(N2394-(N2394/N2418))))))","v":0},{"$f":"IF(AND(P2392=0,O2394=0),0,\nIF(AND(P2392<>0,O2394=0),(P2392/P$10),\nIF(AND(P2393<>0,O2394<>0),(O2394-(O2394/O2418))+(P2392/P$10),\nIF(O2418<1,0,(O2394-(O2394/O2418))))))","v":0},{"$f":"IF(AND(Q2392=0,P2394=0),0,\nIF(AND(Q2392<>0,P2394=0),(Q2392/Q$10),\nIF(AND(Q2393<>0,P2394<>0),(P2394-(P2394/P2418))+(Q2392/Q$10),\nIF(P2418<1,0,(P2394-(P2394/P2418))))))","v":0},{"$f":"IF(AND(R2392=0,Q2394=0),0,\nIF(AND(R2392<>0,Q2394=0),(R2392/R$10),\nIF(AND(R2393<>0,Q2394<>0),(Q2394-(Q2394/Q2418))+(R2392/R$10),\nIF(Q2418<1,0,(Q2394-(Q2394/Q2418))))))","v":0},{"$f":"IF(AND(S2392=0,R2394=0),0,\nIF(AND(S2392<>0,R2394=0),(S2392/S$10),\nIF(AND(S2393<>0,R2394<>0),(R2394-(R2394/R2418))+(S2392/S$10),\nIF(R2418<1,0,(R2394-(R2394/R2418))))))","v":0},{"$f":"IF(AND(T2392=0,S2394=0),0,\nIF(AND(T2392<>0,S2394=0),(T2392/T$10),\nIF(AND(T2393<>0,S2394<>0),(S2394-(S2394/S2418))+(T2392/T$10),\nIF(S2418<1,0,(S2394-(S2394/S2418))))))","v":0},{"$f":"IF(AND(U2392=0,T2394=0),0,\nIF(AND(U2392<>0,T2394=0),(U2392/U$10),\nIF(AND(U2393<>0,T2394<>0),(T2394-(T2394/T2418))+(U2392/U$10),\nIF(T2418<1,0,(T2394-(T2394/T2418))))))","v":0},{"$f":"IF(AND(V2392=0,U2394=0),0,\nIF(AND(V2392<>0,U2394=0),(V2392/V$10),\nIF(AND(V2393<>0,U2394<>0),(U2394-(U2394/U2418))+(V2392/V$10),\nIF(U2418<1,0,(U2394-(U2394/U2418))))))","v":0},{"$f":"IF(AND(W2392=0,V2394=0),0,\nIF(AND(W2392<>0,V2394=0),(W2392/W$10),\nIF(AND(W2393<>0,V2394<>0),(V2394-(V2394/V2418))+(W2392/W$10),\nIF(V2418<1,0,(V2394-(V2394/V2418))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2390/C$10","v":0},{"$f":"IF(C2419=\"n/a\",C2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,C2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,C2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(D2419=\"n/a\",D2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,D2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,D2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(E2419=\"n/a\",E2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,E2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,E2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(F2419=\"n/a\",F2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,F2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,F2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(G2419=\"n/a\",G2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,G2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,G2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(H2419=\"n/a\",H2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,H2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,H2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(I2419=\"n/a\",I2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,I2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,I2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(J2419=\"n/a\",J2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,J2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,J2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(K2419=\"n/a\",K2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,K2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,K2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(L2419=\"n/a\",L2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,L2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,L2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(M2419=\"n/a\",M2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,M2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,M2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(N2419=\"n/a\",N2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,N2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,N2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(O2419=\"n/a\",O2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,O2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,O2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(P2419=\"n/a\",P2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,P2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,P2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(Q2419=\"n/a\",Q2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,Q2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,Q2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(R2419=\"n/a\",R2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,R2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,R2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(S2419=\"n/a\",S2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,S2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,S2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(T2419=\"n/a\",T2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,T2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,T2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(U2419=\"n/a\",U2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,U2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,U2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},{"$f":"IF(V2419=\"n/a\",V2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,V2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,V2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2396)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2390*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2420=\"n/a\",D2396,IFERROR(IF((OFFSET($C2396,0,$A2396))<0,\nMIN(0,D2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396)))),\nMAX(0,D2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2390*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2421=\"n/a\",E2397,IFERROR(IF((OFFSET($C2397,0,$A2397))<0,\nMIN(0,E2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397)))),\nMAX(0,E2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2390*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2422=\"n/a\",F2398,IFERROR(IF((OFFSET($C2398,0,$A2398))<0,\nMIN(0,F2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398)))),\nMAX(0,F2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2390*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2423=\"n/a\",G2399,IFERROR(IF((OFFSET($C2399,0,$A2399))<0,\nMIN(0,G2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399)))),\nMAX(0,G2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2390*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2424=\"n/a\",H2400,IFERROR(IF((OFFSET($C2400,0,$A2400))<0,\nMIN(0,H2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400)))),\nMAX(0,H2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2390*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2425=\"n/a\",I2401,IFERROR(IF((OFFSET($C2401,0,$A2401))<0,\nMIN(0,I2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401)))),\nMAX(0,I2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2390*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2426=\"n/a\",J2402,IFERROR(IF((OFFSET($C2402,0,$A2402))<0,\nMIN(0,J2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402)))),\nMAX(0,J2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2390*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2427=\"n/a\",K2403,IFERROR(IF((OFFSET($C2403,0,$A2403))<0,\nMIN(0,K2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403)))),\nMAX(0,K2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2390*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2428=\"n/a\",L2404,IFERROR(IF((OFFSET($C2404,0,$A2404))<0,\nMIN(0,L2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404)))),\nMAX(0,L2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2390*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2429=\"n/a\",M2405,IFERROR(IF((OFFSET($C2405,0,$A2405))<0,\nMIN(0,M2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405)))),\nMAX(0,M2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2390*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2430=\"n/a\",N2406,IFERROR(IF((OFFSET($C2406,0,$A2406))<0,\nMIN(0,N2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406)))),\nMAX(0,N2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2390*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2431=\"n/a\",O2407,IFERROR(IF((OFFSET($C2407,0,$A2407))<0,\nMIN(0,O2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407)))),\nMAX(0,O2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2390*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2432=\"n/a\",P2408,IFERROR(IF((OFFSET($C2408,0,$A2408))<0,\nMIN(0,P2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408)))),\nMAX(0,P2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2390*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2433=\"n/a\",Q2409,IFERROR(IF((OFFSET($C2409,0,$A2409))<0,\nMIN(0,Q2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409)))),\nMAX(0,Q2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2390*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2434=\"n/a\",R2410,IFERROR(IF((OFFSET($C2410,0,$A2410))<0,\nMIN(0,R2410-(OFFSET($C2410,0,$A2410)/(OFFSET($C2405,-$A2409,$A2410)))),\nMAX(0,R2410-(OFFSET($C2410,0,$A2410)/(OFFSET($C2405,-$A2409,$A2410))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2390*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2435=\"n/a\",S2411,IFERROR(IF((OFFSET($C2411,0,$A2411))<0,\nMIN(0,S2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2406,-$A2410,$A2411)))),\nMAX(0,S2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2406,-$A2410,$A2411))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2390*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2436=\"n/a\",T2412,IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,T2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2407,-$A2411,$A2412)))),\nMAX(0,T2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2407,-$A2411,$A2412))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2390*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2437=\"n/a\",U2413,IFERROR(IF((OFFSET($C2413,0,$A2413))<0,\nMIN(0,U2413-(OFFSET($C2413,0,$A2413)/(OFFSET($C2408,-$A2412,$A2413)))),\nMAX(0,U2413-(OFFSET($C2413,0,$A2413)/(OFFSET($C2408,-$A2412,$A2413))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2390*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2438=\"n/a\",V2414,IFERROR(IF((OFFSET($C2414,0,$A2414))<0,\nMIN(0,V2414-(OFFSET($C2414,0,$A2414)/(OFFSET($C2409,-$A2413,$A2414)))),\nMAX(0,V2414-(OFFSET($C2414,0,$A2414)/(OFFSET($C2409,-$A2413,$A2414))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2415)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2390*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2418<1,D2392=0),0,\nIF(D2392=0,C2418-1,\nIF(C2418<1,D2393,\n(((C2418-1)*(C2394-(C2394/(C2418))))+((D2392/D$10)*D2393))/(D2394))))","v":0},{"$f":"IF(AND(D2418<1,E2392=0),0,\nIF(E2392=0,D2418-1,\nIF(D2418<1,E2393,\n(((D2418-1)*(D2394-(D2394/(D2418))))+((E2392/E$10)*E2393))/(E2394))))","v":0},{"$f":"IF(AND(E2418<1,F2392=0),0,\nIF(F2392=0,E2418-1,\nIF(E2418<1,F2393,\n(((E2418-1)*(E2394-(E2394/(E2418))))+((F2392/F$10)*F2393))/(F2394))))","v":0},{"$f":"IF(AND(F2418<1,G2392=0),0,\nIF(G2392=0,F2418-1,\nIF(F2418<1,G2393,\n(((F2418-1)*(F2394-(F2394/(F2418))))+((G2392/G$10)*G2393))/(G2394))))","v":0},{"$f":"IF(AND(G2418<1,H2392=0),0,\nIF(H2392=0,G2418-1,\nIF(G2418<1,H2393,\n(((G2418-1)*(G2394-(G2394/(G2418))))+((H2392/H$10)*H2393))/(H2394))))","v":0},{"$f":"IF(AND(H2418<1,I2392=0),0,\nIF(I2392=0,H2418-1,\nIF(H2418<1,I2393,\n(((H2418-1)*(H2394-(H2394/(H2418))))+((I2392/I$10)*I2393))/(I2394))))","v":0},{"$f":"IF(AND(I2418<1,J2392=0),0,\nIF(J2392=0,I2418-1,\nIF(I2418<1,J2393,\n(((I2418-1)*(I2394-(I2394/(I2418))))+((J2392/J$10)*J2393))/(J2394))))","v":0},{"$f":"IF(AND(J2418<1,K2392=0),0,\nIF(K2392=0,J2418-1,\nIF(J2418<1,K2393,\n(((J2418-1)*(J2394-(J2394/(J2418))))+((K2392/K$10)*K2393))/(K2394))))","v":0},{"$f":"IF(AND(K2418<1,L2392=0),0,\nIF(L2392=0,K2418-1,\nIF(K2418<1,L2393,\n(((K2418-1)*(K2394-(K2394/(K2418))))+((L2392/L$10)*L2393))/(L2394))))","v":0},{"$f":"IF(AND(L2418<1,M2392=0),0,\nIF(M2392=0,L2418-1,\nIF(L2418<1,M2393,\n(((L2418-1)*(L2394-(L2394/(L2418))))+((M2392/M$10)*M2393))/(M2394))))","v":0},{"$f":"IF(AND(M2418<1,N2392=0),0,\nIF(N2392=0,M2418-1,\nIF(M2418<1,N2393,\n(((M2418-1)*(M2394-(M2394/(M2418))))+((N2392/N$10)*N2393))/(N2394))))","v":0},{"$f":"IF(AND(N2418<1,O2392=0),0,\nIF(O2392=0,N2418-1,\nIF(N2418<1,O2393,\n(((N2418-1)*(N2394-(N2394/(N2418))))+((O2392/O$10)*O2393))/(O2394))))","v":0},{"$f":"IF(AND(O2418<1,P2392=0),0,\nIF(P2392=0,O2418-1,\nIF(O2418<1,P2393,\n(((O2418-1)*(O2394-(O2394/(O2418))))+((P2392/P$10)*P2393))/(P2394))))","v":0},{"$f":"IF(AND(P2418<1,Q2392=0),0,\nIF(Q2392=0,P2418-1,\nIF(P2418<1,Q2393,\n(((P2418-1)*(P2394-(P2394/(P2418))))+((Q2392/Q$10)*Q2393))/(Q2394))))","v":0},{"$f":"IF(AND(Q2418<1,R2392=0),0,\nIF(R2392=0,Q2418-1,\nIF(Q2418<1,R2393,\n(((Q2418-1)*(Q2394-(Q2394/(Q2418))))+((R2392/R$10)*R2393))/(R2394))))","v":0},{"$f":"IF(AND(R2418<1,S2392=0),0,\nIF(S2392=0,R2418-1,\nIF(R2418<1,S2393,\n(((R2418-1)*(R2394-(R2394/(R2418))))+((S2392/S$10)*S2393))/(S2394))))","v":0},{"$f":"IF(AND(S2418<1,T2392=0),0,\nIF(T2392=0,S2418-1,\nIF(S2418<1,T2393,\n(((S2418-1)*(S2394-(S2394/(S2418))))+((T2392/T$10)*T2393))/(T2394))))","v":0},{"$f":"IF(AND(T2418<1,U2392=0),0,\nIF(U2392=0,T2418-1,\nIF(T2418<1,U2393,\n(((T2418-1)*(T2394-(T2394/(T2418))))+((U2392/U$10)*U2393))/(U2394))))","v":0},{"$f":"IF(AND(U2418<1,V2392=0),0,\nIF(V2392=0,U2418-1,\nIF(U2418<1,V2393,\n(((U2418-1)*(U2394-(U2394/(U2418))))+((V2392/V$10)*V2393))/(V2394))))","v":0},{"$f":"IF(AND(V2418<1,W2392=0),0,\nIF(W2392=0,V2418-1,\nIF(V2418<1,W2393,\n(((V2418-1)*(V2394-(V2394/(V2418))))+((W2392/W$10)*W2393))/(W2394))))","v":0}]
[null,"RL Start RAB",{"$f":"C2391","v":0},{"$f":"IF(C2419=\"n/a\",\"n/a\",MAX(0,C2419-1))","v":0},{"$f":"IF(D2419=\"n/a\",\"n/a\",MAX(0,D2419-1))","v":0},{"$f":"IF(E2419=\"n/a\",\"n/a\",MAX(0,E2419-1))","v":0},{"$f":"IF(F2419=\"n/a\",\"n/a\",MAX(0,F2419-1))","v":0},{"$f":"IF(G2419=\"n/a\",\"n/a\",MAX(0,G2419-1))","v":0},{"$f":"IF(H2419=\"n/a\",\"n/a\",MAX(0,H2419-1))","v":0},{"$f":"IF(I2419=\"n/a\",\"n/a\",MAX(0,I2419-1))","v":0},{"$f":"IF(J2419=\"n/a\",\"n/a\",MAX(0,J2419-1))","v":0},{"$f":"IF(K2419=\"n/a\",\"n/a\",MAX(0,K2419-1))","v":0},{"$f":"IF(L2419=\"n/a\",\"n/a\",MAX(0,L2419-1))","v":0},{"$f":"IF(M2419=\"n/a\",\"n/a\",MAX(0,M2419-1))","v":0},{"$f":"IF(N2419=\"n/a\",\"n/a\",MAX(0,N2419-1))","v":0},{"$f":"IF(O2419=\"n/a\",\"n/a\",MAX(0,O2419-1))","v":0},{"$f":"IF(P2419=\"n/a\",\"n/a\",MAX(0,P2419-1))","v":0},{"$f":"IF(Q2419=\"n/a\",\"n/a\",MAX(0,Q2419-1))","v":0},{"$f":"IF(R2419=\"n/a\",\"n/a\",MAX(0,R2419-1))","v":0},{"$f":"IF(S2419=\"n/a\",\"n/a\",MAX(0,S2419-1))","v":0},{"$f":"IF(T2419=\"n/a\",\"n/a\",MAX(0,T2419-1))","v":0},{"$f":"IF(U2419=\"n/a\",\"n/a\",MAX(0,U2419-1))","v":0},{"$f":"IF(V2419=\"n/a\",\"n/a\",MAX(0,V2419-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2396)","v":"RL Capex 2014-15"},null,{"$f":"D2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2391","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2391","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2391","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2391","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2391","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2391","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2391","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2391","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2391","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2391","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2391","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2391","v":0},{"$f":"IF(V2438=\"n/a\",\"n/a\",MAX(0,V2438-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2391","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2391<>\"n/a\",C2391<>\"n/a\"),IF(SUM(C2394:C2416)=0,0,IF((SUMPRODUCT(C2394:C2416,C2418:C2440)/SUM(C2394:C2416))<0,1,(SUMPRODUCT(C2394:C2416,C2418:C2440)/SUM(C2394:C2416)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2391<>\"n/a\",D2391<>\"n/a\"),IF(SUM(D2394:D2416)=0,0,IF((SUMPRODUCT(D2394:D2416,D2418:D2440)/SUM(D2394:D2416))<0,1,(SUMPRODUCT(D2394:D2416,D2418:D2440)/SUM(D2394:D2416)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2391<>\"n/a\",E2391<>\"n/a\"),IF(SUM(E2394:E2416)=0,0,IF((SUMPRODUCT(E2394:E2416,E2418:E2440)/SUM(E2394:E2416))<0,1,(SUMPRODUCT(E2394:E2416,E2418:E2440)/SUM(E2394:E2416)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 46",{"$f":"VLOOKUP($A2443,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2443,1,12,\"\"))","v":46},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2444,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2444,0)-OFFSET('RFM input'!H$276,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2444,0)-OFFSET('RFM input'!I$276,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2444,0)-OFFSET('RFM input'!J$276,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2444,0)-OFFSET('RFM input'!K$276,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2444,0)-OFFSET('RFM input'!L$276,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2444,0)-OFFSET('RFM input'!M$276,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2444,0)-OFFSET('RFM input'!N$276,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2444,0)-OFFSET('RFM input'!O$276,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2444,0)-OFFSET('RFM input'!P$276,$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2444,0)-OFFSET('RFM input'!Q$276,$A2444,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2444,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2444,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2444,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2444,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2444,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2444,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2444,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2444,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2444,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2444,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2444,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2444,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2444,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2444,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2444,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2444,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2444,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2444,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2444,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2444,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2444,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2446=0,C2448=0),0,\nIF(AND(D2446<>0,C2448=0),(D2446/D$10),\nIF(AND(D2447<>0,C2448<>0),(C2448-(C2448/C2472))+(D2446/D$10),\nIF(C2472<1,0,(C2448-(C2448/C2472))))))","v":0},{"$f":"IF(AND(E2446=0,D2448=0),0,\nIF(AND(E2446<>0,D2448=0),(E2446/E$10),\nIF(AND(E2447<>0,D2448<>0),(D2448-(D2448/D2472))+(E2446/E$10),\nIF(D2472<1,0,(D2448-(D2448/D2472))))))","v":0},{"$f":"IF(AND(F2446=0,E2448=0),0,\nIF(AND(F2446<>0,E2448=0),(F2446/F$10),\nIF(AND(F2447<>0,E2448<>0),(E2448-(E2448/E2472))+(F2446/F$10),\nIF(E2472<1,0,(E2448-(E2448/E2472))))))","v":0},{"$f":"IF(AND(G2446=0,F2448=0),0,\nIF(AND(G2446<>0,F2448=0),(G2446/G$10),\nIF(AND(G2447<>0,F2448<>0),(F2448-(F2448/F2472))+(G2446/G$10),\nIF(F2472<1,0,(F2448-(F2448/F2472))))))","v":0},{"$f":"IF(AND(H2446=0,G2448=0),0,\nIF(AND(H2446<>0,G2448=0),(H2446/H$10),\nIF(AND(H2447<>0,G2448<>0),(G2448-(G2448/G2472))+(H2446/H$10),\nIF(G2472<1,0,(G2448-(G2448/G2472))))))","v":0},{"$f":"IF(AND(I2446=0,H2448=0),0,\nIF(AND(I2446<>0,H2448=0),(I2446/I$10),\nIF(AND(I2447<>0,H2448<>0),(H2448-(H2448/H2472))+(I2446/I$10),\nIF(H2472<1,0,(H2448-(H2448/H2472))))))","v":0},{"$f":"IF(AND(J2446=0,I2448=0),0,\nIF(AND(J2446<>0,I2448=0),(J2446/J$10),\nIF(AND(J2447<>0,I2448<>0),(I2448-(I2448/I2472))+(J2446/J$10),\nIF(I2472<1,0,(I2448-(I2448/I2472))))))","v":0},{"$f":"IF(AND(K2446=0,J2448=0),0,\nIF(AND(K2446<>0,J2448=0),(K2446/K$10),\nIF(AND(K2447<>0,J2448<>0),(J2448-(J2448/J2472))+(K2446/K$10),\nIF(J2472<1,0,(J2448-(J2448/J2472))))))","v":0},{"$f":"IF(AND(L2446=0,K2448=0),0,\nIF(AND(L2446<>0,K2448=0),(L2446/L$10),\nIF(AND(L2447<>0,K2448<>0),(K2448-(K2448/K2472))+(L2446/L$10),\nIF(K2472<1,0,(K2448-(K2448/K2472))))))","v":0},{"$f":"IF(AND(M2446=0,L2448=0),0,\nIF(AND(M2446<>0,L2448=0),(M2446/M$10),\nIF(AND(M2447<>0,L2448<>0),(L2448-(L2448/L2472))+(M2446/M$10),\nIF(L2472<1,0,(L2448-(L2448/L2472))))))","v":0},{"$f":"IF(AND(N2446=0,M2448=0),0,\nIF(AND(N2446<>0,M2448=0),(N2446/N$10),\nIF(AND(N2447<>0,M2448<>0),(M2448-(M2448/M2472))+(N2446/N$10),\nIF(M2472<1,0,(M2448-(M2448/M2472))))))","v":0},{"$f":"IF(AND(O2446=0,N2448=0),0,\nIF(AND(O2446<>0,N2448=0),(O2446/O$10),\nIF(AND(O2447<>0,N2448<>0),(N2448-(N2448/N2472))+(O2446/O$10),\nIF(N2472<1,0,(N2448-(N2448/N2472))))))","v":0},{"$f":"IF(AND(P2446=0,O2448=0),0,\nIF(AND(P2446<>0,O2448=0),(P2446/P$10),\nIF(AND(P2447<>0,O2448<>0),(O2448-(O2448/O2472))+(P2446/P$10),\nIF(O2472<1,0,(O2448-(O2448/O2472))))))","v":0},{"$f":"IF(AND(Q2446=0,P2448=0),0,\nIF(AND(Q2446<>0,P2448=0),(Q2446/Q$10),\nIF(AND(Q2447<>0,P2448<>0),(P2448-(P2448/P2472))+(Q2446/Q$10),\nIF(P2472<1,0,(P2448-(P2448/P2472))))))","v":0},{"$f":"IF(AND(R2446=0,Q2448=0),0,\nIF(AND(R2446<>0,Q2448=0),(R2446/R$10),\nIF(AND(R2447<>0,Q2448<>0),(Q2448-(Q2448/Q2472))+(R2446/R$10),\nIF(Q2472<1,0,(Q2448-(Q2448/Q2472))))))","v":0},{"$f":"IF(AND(S2446=0,R2448=0),0,\nIF(AND(S2446<>0,R2448=0),(S2446/S$10),\nIF(AND(S2447<>0,R2448<>0),(R2448-(R2448/R2472))+(S2446/S$10),\nIF(R2472<1,0,(R2448-(R2448/R2472))))))","v":0},{"$f":"IF(AND(T2446=0,S2448=0),0,\nIF(AND(T2446<>0,S2448=0),(T2446/T$10),\nIF(AND(T2447<>0,S2448<>0),(S2448-(S2448/S2472))+(T2446/T$10),\nIF(S2472<1,0,(S2448-(S2448/S2472))))))","v":0},{"$f":"IF(AND(U2446=0,T2448=0),0,\nIF(AND(U2446<>0,T2448=0),(U2446/U$10),\nIF(AND(U2447<>0,T2448<>0),(T2448-(T2448/T2472))+(U2446/U$10),\nIF(T2472<1,0,(T2448-(T2448/T2472))))))","v":0},{"$f":"IF(AND(V2446=0,U2448=0),0,\nIF(AND(V2446<>0,U2448=0),(V2446/V$10),\nIF(AND(V2447<>0,U2448<>0),(U2448-(U2448/U2472))+(V2446/V$10),\nIF(U2472<1,0,(U2448-(U2448/U2472))))))","v":0},{"$f":"IF(AND(W2446=0,V2448=0),0,\nIF(AND(W2446<>0,V2448=0),(W2446/W$10),\nIF(AND(W2447<>0,V2448<>0),(V2448-(V2448/V2472))+(W2446/W$10),\nIF(V2472<1,0,(V2448-(V2448/V2472))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2444/C$10","v":0},{"$f":"IF(C2473=\"n/a\",C2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,C2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,C2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(D2473=\"n/a\",D2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,D2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,D2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(E2473=\"n/a\",E2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,E2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,E2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(F2473=\"n/a\",F2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,F2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,F2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(G2473=\"n/a\",G2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,G2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,G2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(H2473=\"n/a\",H2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,H2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,H2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(I2473=\"n/a\",I2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,I2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,I2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(J2473=\"n/a\",J2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,J2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,J2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(K2473=\"n/a\",K2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,K2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,K2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(L2473=\"n/a\",L2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,L2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,L2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(M2473=\"n/a\",M2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,M2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,M2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(N2473=\"n/a\",N2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,N2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,N2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(O2473=\"n/a\",O2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,O2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,O2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(P2473=\"n/a\",P2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,P2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,P2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(Q2473=\"n/a\",Q2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,Q2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,Q2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(R2473=\"n/a\",R2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,R2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,R2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(S2473=\"n/a\",S2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,S2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,S2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(T2473=\"n/a\",T2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,T2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,T2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(U2473=\"n/a\",U2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,U2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,U2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},{"$f":"IF(V2473=\"n/a\",V2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,V2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,V2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2450)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2444*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2474=\"n/a\",D2450,IFERROR(IF((OFFSET($C2450,0,$A2450))<0,\nMIN(0,D2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450)))),\nMAX(0,D2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2444*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2475=\"n/a\",E2451,IFERROR(IF((OFFSET($C2451,0,$A2451))<0,\nMIN(0,E2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451)))),\nMAX(0,E2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2444*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2476=\"n/a\",F2452,IFERROR(IF((OFFSET($C2452,0,$A2452))<0,\nMIN(0,F2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452)))),\nMAX(0,F2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2444*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2477=\"n/a\",G2453,IFERROR(IF((OFFSET($C2453,0,$A2453))<0,\nMIN(0,G2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453)))),\nMAX(0,G2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2444*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2478=\"n/a\",H2454,IFERROR(IF((OFFSET($C2454,0,$A2454))<0,\nMIN(0,H2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454)))),\nMAX(0,H2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2444*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2479=\"n/a\",I2455,IFERROR(IF((OFFSET($C2455,0,$A2455))<0,\nMIN(0,I2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455)))),\nMAX(0,I2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2444*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2480=\"n/a\",J2456,IFERROR(IF((OFFSET($C2456,0,$A2456))<0,\nMIN(0,J2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456)))),\nMAX(0,J2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2444*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2481=\"n/a\",K2457,IFERROR(IF((OFFSET($C2457,0,$A2457))<0,\nMIN(0,K2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457)))),\nMAX(0,K2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2444*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2482=\"n/a\",L2458,IFERROR(IF((OFFSET($C2458,0,$A2458))<0,\nMIN(0,L2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458)))),\nMAX(0,L2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2444*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2483=\"n/a\",M2459,IFERROR(IF((OFFSET($C2459,0,$A2459))<0,\nMIN(0,M2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459)))),\nMAX(0,M2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2444*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2484=\"n/a\",N2460,IFERROR(IF((OFFSET($C2460,0,$A2460))<0,\nMIN(0,N2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460)))),\nMAX(0,N2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2444*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2485=\"n/a\",O2461,IFERROR(IF((OFFSET($C2461,0,$A2461))<0,\nMIN(0,O2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461)))),\nMAX(0,O2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2444*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2486=\"n/a\",P2462,IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,P2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462)))),\nMAX(0,P2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2444*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2487=\"n/a\",Q2463,IFERROR(IF((OFFSET($C2463,0,$A2463))<0,\nMIN(0,Q2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463)))),\nMAX(0,Q2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2444*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2488=\"n/a\",R2464,IFERROR(IF((OFFSET($C2464,0,$A2464))<0,\nMIN(0,R2464-(OFFSET($C2464,0,$A2464)/(OFFSET($C2459,-$A2463,$A2464)))),\nMAX(0,R2464-(OFFSET($C2464,0,$A2464)/(OFFSET($C2459,-$A2463,$A2464))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2444*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2489=\"n/a\",S2465,IFERROR(IF((OFFSET($C2465,0,$A2465))<0,\nMIN(0,S2465-(OFFSET($C2465,0,$A2465)/(OFFSET($C2460,-$A2464,$A2465)))),\nMAX(0,S2465-(OFFSET($C2465,0,$A2465)/(OFFSET($C2460,-$A2464,$A2465))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2444*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2490=\"n/a\",T2466,IFERROR(IF((OFFSET($C2466,0,$A2466))<0,\nMIN(0,T2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2461,-$A2465,$A2466)))),\nMAX(0,T2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2461,-$A2465,$A2466))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2444*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2491=\"n/a\",U2467,IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,U2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2462,-$A2466,$A2467)))),\nMAX(0,U2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2462,-$A2466,$A2467))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2444*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2492=\"n/a\",V2468,IFERROR(IF((OFFSET($C2468,0,$A2468))<0,\nMIN(0,V2468-(OFFSET($C2468,0,$A2468)/(OFFSET($C2463,-$A2467,$A2468)))),\nMAX(0,V2468-(OFFSET($C2468,0,$A2468)/(OFFSET($C2463,-$A2467,$A2468))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2469)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2444*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2472<1,D2446=0),0,\nIF(D2446=0,C2472-1,\nIF(C2472<1,D2447,\n(((C2472-1)*(C2448-(C2448/(C2472))))+((D2446/D$10)*D2447))/(D2448))))","v":0},{"$f":"IF(AND(D2472<1,E2446=0),0,\nIF(E2446=0,D2472-1,\nIF(D2472<1,E2447,\n(((D2472-1)*(D2448-(D2448/(D2472))))+((E2446/E$10)*E2447))/(E2448))))","v":0},{"$f":"IF(AND(E2472<1,F2446=0),0,\nIF(F2446=0,E2472-1,\nIF(E2472<1,F2447,\n(((E2472-1)*(E2448-(E2448/(E2472))))+((F2446/F$10)*F2447))/(F2448))))","v":0},{"$f":"IF(AND(F2472<1,G2446=0),0,\nIF(G2446=0,F2472-1,\nIF(F2472<1,G2447,\n(((F2472-1)*(F2448-(F2448/(F2472))))+((G2446/G$10)*G2447))/(G2448))))","v":0},{"$f":"IF(AND(G2472<1,H2446=0),0,\nIF(H2446=0,G2472-1,\nIF(G2472<1,H2447,\n(((G2472-1)*(G2448-(G2448/(G2472))))+((H2446/H$10)*H2447))/(H2448))))","v":0},{"$f":"IF(AND(H2472<1,I2446=0),0,\nIF(I2446=0,H2472-1,\nIF(H2472<1,I2447,\n(((H2472-1)*(H2448-(H2448/(H2472))))+((I2446/I$10)*I2447))/(I2448))))","v":0},{"$f":"IF(AND(I2472<1,J2446=0),0,\nIF(J2446=0,I2472-1,\nIF(I2472<1,J2447,\n(((I2472-1)*(I2448-(I2448/(I2472))))+((J2446/J$10)*J2447))/(J2448))))","v":0},{"$f":"IF(AND(J2472<1,K2446=0),0,\nIF(K2446=0,J2472-1,\nIF(J2472<1,K2447,\n(((J2472-1)*(J2448-(J2448/(J2472))))+((K2446/K$10)*K2447))/(K2448))))","v":0},{"$f":"IF(AND(K2472<1,L2446=0),0,\nIF(L2446=0,K2472-1,\nIF(K2472<1,L2447,\n(((K2472-1)*(K2448-(K2448/(K2472))))+((L2446/L$10)*L2447))/(L2448))))","v":0},{"$f":"IF(AND(L2472<1,M2446=0),0,\nIF(M2446=0,L2472-1,\nIF(L2472<1,M2447,\n(((L2472-1)*(L2448-(L2448/(L2472))))+((M2446/M$10)*M2447))/(M2448))))","v":0},{"$f":"IF(AND(M2472<1,N2446=0),0,\nIF(N2446=0,M2472-1,\nIF(M2472<1,N2447,\n(((M2472-1)*(M2448-(M2448/(M2472))))+((N2446/N$10)*N2447))/(N2448))))","v":0},{"$f":"IF(AND(N2472<1,O2446=0),0,\nIF(O2446=0,N2472-1,\nIF(N2472<1,O2447,\n(((N2472-1)*(N2448-(N2448/(N2472))))+((O2446/O$10)*O2447))/(O2448))))","v":0},{"$f":"IF(AND(O2472<1,P2446=0),0,\nIF(P2446=0,O2472-1,\nIF(O2472<1,P2447,\n(((O2472-1)*(O2448-(O2448/(O2472))))+((P2446/P$10)*P2447))/(P2448))))","v":0},{"$f":"IF(AND(P2472<1,Q2446=0),0,\nIF(Q2446=0,P2472-1,\nIF(P2472<1,Q2447,\n(((P2472-1)*(P2448-(P2448/(P2472))))+((Q2446/Q$10)*Q2447))/(Q2448))))","v":0},{"$f":"IF(AND(Q2472<1,R2446=0),0,\nIF(R2446=0,Q2472-1,\nIF(Q2472<1,R2447,\n(((Q2472-1)*(Q2448-(Q2448/(Q2472))))+((R2446/R$10)*R2447))/(R2448))))","v":0},{"$f":"IF(AND(R2472<1,S2446=0),0,\nIF(S2446=0,R2472-1,\nIF(R2472<1,S2447,\n(((R2472-1)*(R2448-(R2448/(R2472))))+((S2446/S$10)*S2447))/(S2448))))","v":0},{"$f":"IF(AND(S2472<1,T2446=0),0,\nIF(T2446=0,S2472-1,\nIF(S2472<1,T2447,\n(((S2472-1)*(S2448-(S2448/(S2472))))+((T2446/T$10)*T2447))/(T2448))))","v":0},{"$f":"IF(AND(T2472<1,U2446=0),0,\nIF(U2446=0,T2472-1,\nIF(T2472<1,U2447,\n(((T2472-1)*(T2448-(T2448/(T2472))))+((U2446/U$10)*U2447))/(U2448))))","v":0},{"$f":"IF(AND(U2472<1,V2446=0),0,\nIF(V2446=0,U2472-1,\nIF(U2472<1,V2447,\n(((U2472-1)*(U2448-(U2448/(U2472))))+((V2446/V$10)*V2447))/(V2448))))","v":0},{"$f":"IF(AND(V2472<1,W2446=0),0,\nIF(W2446=0,V2472-1,\nIF(V2472<1,W2447,\n(((V2472-1)*(V2448-(V2448/(V2472))))+((W2446/W$10)*W2447))/(W2448))))","v":0}]
[null,"RL Start RAB",{"$f":"C2445","v":0},{"$f":"IF(C2473=\"n/a\",\"n/a\",MAX(0,C2473-1))","v":0},{"$f":"IF(D2473=\"n/a\",\"n/a\",MAX(0,D2473-1))","v":0},{"$f":"IF(E2473=\"n/a\",\"n/a\",MAX(0,E2473-1))","v":0},{"$f":"IF(F2473=\"n/a\",\"n/a\",MAX(0,F2473-1))","v":0},{"$f":"IF(G2473=\"n/a\",\"n/a\",MAX(0,G2473-1))","v":0},{"$f":"IF(H2473=\"n/a\",\"n/a\",MAX(0,H2473-1))","v":0},{"$f":"IF(I2473=\"n/a\",\"n/a\",MAX(0,I2473-1))","v":0},{"$f":"IF(J2473=\"n/a\",\"n/a\",MAX(0,J2473-1))","v":0},{"$f":"IF(K2473=\"n/a\",\"n/a\",MAX(0,K2473-1))","v":0},{"$f":"IF(L2473=\"n/a\",\"n/a\",MAX(0,L2473-1))","v":0},{"$f":"IF(M2473=\"n/a\",\"n/a\",MAX(0,M2473-1))","v":0},{"$f":"IF(N2473=\"n/a\",\"n/a\",MAX(0,N2473-1))","v":0},{"$f":"IF(O2473=\"n/a\",\"n/a\",MAX(0,O2473-1))","v":0},{"$f":"IF(P2473=\"n/a\",\"n/a\",MAX(0,P2473-1))","v":0},{"$f":"IF(Q2473=\"n/a\",\"n/a\",MAX(0,Q2473-1))","v":0},{"$f":"IF(R2473=\"n/a\",\"n/a\",MAX(0,R2473-1))","v":0},{"$f":"IF(S2473=\"n/a\",\"n/a\",MAX(0,S2473-1))","v":0},{"$f":"IF(T2473=\"n/a\",\"n/a\",MAX(0,T2473-1))","v":0},{"$f":"IF(U2473=\"n/a\",\"n/a\",MAX(0,U2473-1))","v":0},{"$f":"IF(V2473=\"n/a\",\"n/a\",MAX(0,V2473-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2450)","v":"RL Capex 2014-15"},null,{"$f":"D2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2445","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2445","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2445","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2445","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2445","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2445","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2445","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2445","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2445","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2445","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2445","v":0},{"$f":"IF(V2492=\"n/a\",\"n/a\",MAX(0,V2492-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2445","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2445<>\"n/a\",C2445<>\"n/a\"),IF(SUM(C2448:C2470)=0,0,IF((SUMPRODUCT(C2448:C2470,C2472:C2494)/SUM(C2448:C2470))<0,1,(SUMPRODUCT(C2448:C2470,C2472:C2494)/SUM(C2448:C2470)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2445<>\"n/a\",D2445<>\"n/a\"),IF(SUM(D2448:D2470)=0,0,IF((SUMPRODUCT(D2448:D2470,D2472:D2494)/SUM(D2448:D2470))<0,1,(SUMPRODUCT(D2448:D2470,D2472:D2494)/SUM(D2448:D2470)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2445<>\"n/a\",E2445<>\"n/a\"),IF(SUM(E2448:E2470)=0,0,IF((SUMPRODUCT(E2448:E2470,E2472:E2494)/SUM(E2448:E2470))<0,1,(SUMPRODUCT(E2448:E2470,E2472:E2494)/SUM(E2448:E2470)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 47",{"$f":"VLOOKUP($A2497,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2497,1,12,\"\"))","v":47},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2498,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2498,0)-OFFSET('RFM input'!H$276,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2498,0)-OFFSET('RFM input'!I$276,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2498,0)-OFFSET('RFM input'!J$276,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2498,0)-OFFSET('RFM input'!K$276,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2498,0)-OFFSET('RFM input'!L$276,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2498,0)-OFFSET('RFM input'!M$276,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2498,0)-OFFSET('RFM input'!N$276,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2498,0)-OFFSET('RFM input'!O$276,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2498,0)-OFFSET('RFM input'!P$276,$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2498,0)-OFFSET('RFM input'!Q$276,$A2498,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2498,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2498,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2498,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2498,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2498,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2498,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2498,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2498,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2498,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2498,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2498,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2498,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2498,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2498,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2498,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2498,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2498,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2498,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2498,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2498,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2498,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2500=0,C2502=0),0,\nIF(AND(D2500<>0,C2502=0),(D2500/D$10),\nIF(AND(D2501<>0,C2502<>0),(C2502-(C2502/C2526))+(D2500/D$10),\nIF(C2526<1,0,(C2502-(C2502/C2526))))))","v":0},{"$f":"IF(AND(E2500=0,D2502=0),0,\nIF(AND(E2500<>0,D2502=0),(E2500/E$10),\nIF(AND(E2501<>0,D2502<>0),(D2502-(D2502/D2526))+(E2500/E$10),\nIF(D2526<1,0,(D2502-(D2502/D2526))))))","v":0},{"$f":"IF(AND(F2500=0,E2502=0),0,\nIF(AND(F2500<>0,E2502=0),(F2500/F$10),\nIF(AND(F2501<>0,E2502<>0),(E2502-(E2502/E2526))+(F2500/F$10),\nIF(E2526<1,0,(E2502-(E2502/E2526))))))","v":0},{"$f":"IF(AND(G2500=0,F2502=0),0,\nIF(AND(G2500<>0,F2502=0),(G2500/G$10),\nIF(AND(G2501<>0,F2502<>0),(F2502-(F2502/F2526))+(G2500/G$10),\nIF(F2526<1,0,(F2502-(F2502/F2526))))))","v":0},{"$f":"IF(AND(H2500=0,G2502=0),0,\nIF(AND(H2500<>0,G2502=0),(H2500/H$10),\nIF(AND(H2501<>0,G2502<>0),(G2502-(G2502/G2526))+(H2500/H$10),\nIF(G2526<1,0,(G2502-(G2502/G2526))))))","v":0},{"$f":"IF(AND(I2500=0,H2502=0),0,\nIF(AND(I2500<>0,H2502=0),(I2500/I$10),\nIF(AND(I2501<>0,H2502<>0),(H2502-(H2502/H2526))+(I2500/I$10),\nIF(H2526<1,0,(H2502-(H2502/H2526))))))","v":0},{"$f":"IF(AND(J2500=0,I2502=0),0,\nIF(AND(J2500<>0,I2502=0),(J2500/J$10),\nIF(AND(J2501<>0,I2502<>0),(I2502-(I2502/I2526))+(J2500/J$10),\nIF(I2526<1,0,(I2502-(I2502/I2526))))))","v":0},{"$f":"IF(AND(K2500=0,J2502=0),0,\nIF(AND(K2500<>0,J2502=0),(K2500/K$10),\nIF(AND(K2501<>0,J2502<>0),(J2502-(J2502/J2526))+(K2500/K$10),\nIF(J2526<1,0,(J2502-(J2502/J2526))))))","v":0},{"$f":"IF(AND(L2500=0,K2502=0),0,\nIF(AND(L2500<>0,K2502=0),(L2500/L$10),\nIF(AND(L2501<>0,K2502<>0),(K2502-(K2502/K2526))+(L2500/L$10),\nIF(K2526<1,0,(K2502-(K2502/K2526))))))","v":0},{"$f":"IF(AND(M2500=0,L2502=0),0,\nIF(AND(M2500<>0,L2502=0),(M2500/M$10),\nIF(AND(M2501<>0,L2502<>0),(L2502-(L2502/L2526))+(M2500/M$10),\nIF(L2526<1,0,(L2502-(L2502/L2526))))))","v":0},{"$f":"IF(AND(N2500=0,M2502=0),0,\nIF(AND(N2500<>0,M2502=0),(N2500/N$10),\nIF(AND(N2501<>0,M2502<>0),(M2502-(M2502/M2526))+(N2500/N$10),\nIF(M2526<1,0,(M2502-(M2502/M2526))))))","v":0},{"$f":"IF(AND(O2500=0,N2502=0),0,\nIF(AND(O2500<>0,N2502=0),(O2500/O$10),\nIF(AND(O2501<>0,N2502<>0),(N2502-(N2502/N2526))+(O2500/O$10),\nIF(N2526<1,0,(N2502-(N2502/N2526))))))","v":0},{"$f":"IF(AND(P2500=0,O2502=0),0,\nIF(AND(P2500<>0,O2502=0),(P2500/P$10),\nIF(AND(P2501<>0,O2502<>0),(O2502-(O2502/O2526))+(P2500/P$10),\nIF(O2526<1,0,(O2502-(O2502/O2526))))))","v":0},{"$f":"IF(AND(Q2500=0,P2502=0),0,\nIF(AND(Q2500<>0,P2502=0),(Q2500/Q$10),\nIF(AND(Q2501<>0,P2502<>0),(P2502-(P2502/P2526))+(Q2500/Q$10),\nIF(P2526<1,0,(P2502-(P2502/P2526))))))","v":0},{"$f":"IF(AND(R2500=0,Q2502=0),0,\nIF(AND(R2500<>0,Q2502=0),(R2500/R$10),\nIF(AND(R2501<>0,Q2502<>0),(Q2502-(Q2502/Q2526))+(R2500/R$10),\nIF(Q2526<1,0,(Q2502-(Q2502/Q2526))))))","v":0},{"$f":"IF(AND(S2500=0,R2502=0),0,\nIF(AND(S2500<>0,R2502=0),(S2500/S$10),\nIF(AND(S2501<>0,R2502<>0),(R2502-(R2502/R2526))+(S2500/S$10),\nIF(R2526<1,0,(R2502-(R2502/R2526))))))","v":0},{"$f":"IF(AND(T2500=0,S2502=0),0,\nIF(AND(T2500<>0,S2502=0),(T2500/T$10),\nIF(AND(T2501<>0,S2502<>0),(S2502-(S2502/S2526))+(T2500/T$10),\nIF(S2526<1,0,(S2502-(S2502/S2526))))))","v":0},{"$f":"IF(AND(U2500=0,T2502=0),0,\nIF(AND(U2500<>0,T2502=0),(U2500/U$10),\nIF(AND(U2501<>0,T2502<>0),(T2502-(T2502/T2526))+(U2500/U$10),\nIF(T2526<1,0,(T2502-(T2502/T2526))))))","v":0},{"$f":"IF(AND(V2500=0,U2502=0),0,\nIF(AND(V2500<>0,U2502=0),(V2500/V$10),\nIF(AND(V2501<>0,U2502<>0),(U2502-(U2502/U2526))+(V2500/V$10),\nIF(U2526<1,0,(U2502-(U2502/U2526))))))","v":0},{"$f":"IF(AND(W2500=0,V2502=0),0,\nIF(AND(W2500<>0,V2502=0),(W2500/W$10),\nIF(AND(W2501<>0,V2502<>0),(V2502-(V2502/V2526))+(W2500/W$10),\nIF(V2526<1,0,(V2502-(V2502/V2526))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2498/C$10","v":0},{"$f":"IF(C2527=\"n/a\",C2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,C2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,C2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(D2527=\"n/a\",D2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,D2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,D2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(E2527=\"n/a\",E2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,E2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,E2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(F2527=\"n/a\",F2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,F2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,F2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(G2527=\"n/a\",G2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,G2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,G2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(H2527=\"n/a\",H2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,H2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,H2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(I2527=\"n/a\",I2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,I2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,I2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(J2527=\"n/a\",J2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,J2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,J2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(K2527=\"n/a\",K2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,K2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,K2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(L2527=\"n/a\",L2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,L2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,L2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(M2527=\"n/a\",M2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,M2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,M2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(N2527=\"n/a\",N2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,N2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,N2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(O2527=\"n/a\",O2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,O2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,O2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(P2527=\"n/a\",P2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,P2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,P2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(Q2527=\"n/a\",Q2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,Q2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,Q2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(R2527=\"n/a\",R2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,R2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,R2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(S2527=\"n/a\",S2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,S2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,S2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(T2527=\"n/a\",T2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,T2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,T2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(U2527=\"n/a\",U2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,U2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,U2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},{"$f":"IF(V2527=\"n/a\",V2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,V2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,V2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2504)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2498*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2528=\"n/a\",D2504,IFERROR(IF((OFFSET($C2504,0,$A2504))<0,\nMIN(0,D2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504)))),\nMAX(0,D2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2498*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2529=\"n/a\",E2505,IFERROR(IF((OFFSET($C2505,0,$A2505))<0,\nMIN(0,E2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505)))),\nMAX(0,E2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2498*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2530=\"n/a\",F2506,IFERROR(IF((OFFSET($C2506,0,$A2506))<0,\nMIN(0,F2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506)))),\nMAX(0,F2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2498*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2531=\"n/a\",G2507,IFERROR(IF((OFFSET($C2507,0,$A2507))<0,\nMIN(0,G2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507)))),\nMAX(0,G2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2498*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2532=\"n/a\",H2508,IFERROR(IF((OFFSET($C2508,0,$A2508))<0,\nMIN(0,H2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508)))),\nMAX(0,H2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2498*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2533=\"n/a\",I2509,IFERROR(IF((OFFSET($C2509,0,$A2509))<0,\nMIN(0,I2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509)))),\nMAX(0,I2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2498*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2534=\"n/a\",J2510,IFERROR(IF((OFFSET($C2510,0,$A2510))<0,\nMIN(0,J2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510)))),\nMAX(0,J2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2498*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2535=\"n/a\",K2511,IFERROR(IF((OFFSET($C2511,0,$A2511))<0,\nMIN(0,K2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511)))),\nMAX(0,K2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2498*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2536=\"n/a\",L2512,IFERROR(IF((OFFSET($C2512,0,$A2512))<0,\nMIN(0,L2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512)))),\nMAX(0,L2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2498*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2537=\"n/a\",M2513,IFERROR(IF((OFFSET($C2513,0,$A2513))<0,\nMIN(0,M2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513)))),\nMAX(0,M2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2498*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2538=\"n/a\",N2514,IFERROR(IF((OFFSET($C2514,0,$A2514))<0,\nMIN(0,N2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514)))),\nMAX(0,N2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2498*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2539=\"n/a\",O2515,IFERROR(IF((OFFSET($C2515,0,$A2515))<0,\nMIN(0,O2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515)))),\nMAX(0,O2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2498*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2540=\"n/a\",P2516,IFERROR(IF((OFFSET($C2516,0,$A2516))<0,\nMIN(0,P2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516)))),\nMAX(0,P2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2498*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2541=\"n/a\",Q2517,IFERROR(IF((OFFSET($C2517,0,$A2517))<0,\nMIN(0,Q2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517)))),\nMAX(0,Q2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2498*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2542=\"n/a\",R2518,IFERROR(IF((OFFSET($C2518,0,$A2518))<0,\nMIN(0,R2518-(OFFSET($C2518,0,$A2518)/(OFFSET($C2513,-$A2517,$A2518)))),\nMAX(0,R2518-(OFFSET($C2518,0,$A2518)/(OFFSET($C2513,-$A2517,$A2518))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2498*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2543=\"n/a\",S2519,IFERROR(IF((OFFSET($C2519,0,$A2519))<0,\nMIN(0,S2519-(OFFSET($C2519,0,$A2519)/(OFFSET($C2514,-$A2518,$A2519)))),\nMAX(0,S2519-(OFFSET($C2519,0,$A2519)/(OFFSET($C2514,-$A2518,$A2519))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2498*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2544=\"n/a\",T2520,IFERROR(IF((OFFSET($C2520,0,$A2520))<0,\nMIN(0,T2520-(OFFSET($C2520,0,$A2520)/(OFFSET($C2515,-$A2519,$A2520)))),\nMAX(0,T2520-(OFFSET($C2520,0,$A2520)/(OFFSET($C2515,-$A2519,$A2520))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2498*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2545=\"n/a\",U2521,IFERROR(IF((OFFSET($C2521,0,$A2521))<0,\nMIN(0,U2521-(OFFSET($C2521,0,$A2521)/(OFFSET($C2516,-$A2520,$A2521)))),\nMAX(0,U2521-(OFFSET($C2521,0,$A2521)/(OFFSET($C2516,-$A2520,$A2521))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2498*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2546=\"n/a\",V2522,IFERROR(IF((OFFSET($C2522,0,$A2522))<0,\nMIN(0,V2522-(OFFSET($C2522,0,$A2522)/(OFFSET($C2517,-$A2521,$A2522)))),\nMAX(0,V2522-(OFFSET($C2522,0,$A2522)/(OFFSET($C2517,-$A2521,$A2522))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2523)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2498*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2526<1,D2500=0),0,\nIF(D2500=0,C2526-1,\nIF(C2526<1,D2501,\n(((C2526-1)*(C2502-(C2502/(C2526))))+((D2500/D$10)*D2501))/(D2502))))","v":0},{"$f":"IF(AND(D2526<1,E2500=0),0,\nIF(E2500=0,D2526-1,\nIF(D2526<1,E2501,\n(((D2526-1)*(D2502-(D2502/(D2526))))+((E2500/E$10)*E2501))/(E2502))))","v":0},{"$f":"IF(AND(E2526<1,F2500=0),0,\nIF(F2500=0,E2526-1,\nIF(E2526<1,F2501,\n(((E2526-1)*(E2502-(E2502/(E2526))))+((F2500/F$10)*F2501))/(F2502))))","v":0},{"$f":"IF(AND(F2526<1,G2500=0),0,\nIF(G2500=0,F2526-1,\nIF(F2526<1,G2501,\n(((F2526-1)*(F2502-(F2502/(F2526))))+((G2500/G$10)*G2501))/(G2502))))","v":0},{"$f":"IF(AND(G2526<1,H2500=0),0,\nIF(H2500=0,G2526-1,\nIF(G2526<1,H2501,\n(((G2526-1)*(G2502-(G2502/(G2526))))+((H2500/H$10)*H2501))/(H2502))))","v":0},{"$f":"IF(AND(H2526<1,I2500=0),0,\nIF(I2500=0,H2526-1,\nIF(H2526<1,I2501,\n(((H2526-1)*(H2502-(H2502/(H2526))))+((I2500/I$10)*I2501))/(I2502))))","v":0},{"$f":"IF(AND(I2526<1,J2500=0),0,\nIF(J2500=0,I2526-1,\nIF(I2526<1,J2501,\n(((I2526-1)*(I2502-(I2502/(I2526))))+((J2500/J$10)*J2501))/(J2502))))","v":0},{"$f":"IF(AND(J2526<1,K2500=0),0,\nIF(K2500=0,J2526-1,\nIF(J2526<1,K2501,\n(((J2526-1)*(J2502-(J2502/(J2526))))+((K2500/K$10)*K2501))/(K2502))))","v":0},{"$f":"IF(AND(K2526<1,L2500=0),0,\nIF(L2500=0,K2526-1,\nIF(K2526<1,L2501,\n(((K2526-1)*(K2502-(K2502/(K2526))))+((L2500/L$10)*L2501))/(L2502))))","v":0},{"$f":"IF(AND(L2526<1,M2500=0),0,\nIF(M2500=0,L2526-1,\nIF(L2526<1,M2501,\n(((L2526-1)*(L2502-(L2502/(L2526))))+((M2500/M$10)*M2501))/(M2502))))","v":0},{"$f":"IF(AND(M2526<1,N2500=0),0,\nIF(N2500=0,M2526-1,\nIF(M2526<1,N2501,\n(((M2526-1)*(M2502-(M2502/(M2526))))+((N2500/N$10)*N2501))/(N2502))))","v":0},{"$f":"IF(AND(N2526<1,O2500=0),0,\nIF(O2500=0,N2526-1,\nIF(N2526<1,O2501,\n(((N2526-1)*(N2502-(N2502/(N2526))))+((O2500/O$10)*O2501))/(O2502))))","v":0},{"$f":"IF(AND(O2526<1,P2500=0),0,\nIF(P2500=0,O2526-1,\nIF(O2526<1,P2501,\n(((O2526-1)*(O2502-(O2502/(O2526))))+((P2500/P$10)*P2501))/(P2502))))","v":0},{"$f":"IF(AND(P2526<1,Q2500=0),0,\nIF(Q2500=0,P2526-1,\nIF(P2526<1,Q2501,\n(((P2526-1)*(P2502-(P2502/(P2526))))+((Q2500/Q$10)*Q2501))/(Q2502))))","v":0},{"$f":"IF(AND(Q2526<1,R2500=0),0,\nIF(R2500=0,Q2526-1,\nIF(Q2526<1,R2501,\n(((Q2526-1)*(Q2502-(Q2502/(Q2526))))+((R2500/R$10)*R2501))/(R2502))))","v":0},{"$f":"IF(AND(R2526<1,S2500=0),0,\nIF(S2500=0,R2526-1,\nIF(R2526<1,S2501,\n(((R2526-1)*(R2502-(R2502/(R2526))))+((S2500/S$10)*S2501))/(S2502))))","v":0},{"$f":"IF(AND(S2526<1,T2500=0),0,\nIF(T2500=0,S2526-1,\nIF(S2526<1,T2501,\n(((S2526-1)*(S2502-(S2502/(S2526))))+((T2500/T$10)*T2501))/(T2502))))","v":0},{"$f":"IF(AND(T2526<1,U2500=0),0,\nIF(U2500=0,T2526-1,\nIF(T2526<1,U2501,\n(((T2526-1)*(T2502-(T2502/(T2526))))+((U2500/U$10)*U2501))/(U2502))))","v":0},{"$f":"IF(AND(U2526<1,V2500=0),0,\nIF(V2500=0,U2526-1,\nIF(U2526<1,V2501,\n(((U2526-1)*(U2502-(U2502/(U2526))))+((V2500/V$10)*V2501))/(V2502))))","v":0},{"$f":"IF(AND(V2526<1,W2500=0),0,\nIF(W2500=0,V2526-1,\nIF(V2526<1,W2501,\n(((V2526-1)*(V2502-(V2502/(V2526))))+((W2500/W$10)*W2501))/(W2502))))","v":0}]
[null,"RL Start RAB",{"$f":"C2499","v":0},{"$f":"IF(C2527=\"n/a\",\"n/a\",MAX(0,C2527-1))","v":0},{"$f":"IF(D2527=\"n/a\",\"n/a\",MAX(0,D2527-1))","v":0},{"$f":"IF(E2527=\"n/a\",\"n/a\",MAX(0,E2527-1))","v":0},{"$f":"IF(F2527=\"n/a\",\"n/a\",MAX(0,F2527-1))","v":0},{"$f":"IF(G2527=\"n/a\",\"n/a\",MAX(0,G2527-1))","v":0},{"$f":"IF(H2527=\"n/a\",\"n/a\",MAX(0,H2527-1))","v":0},{"$f":"IF(I2527=\"n/a\",\"n/a\",MAX(0,I2527-1))","v":0},{"$f":"IF(J2527=\"n/a\",\"n/a\",MAX(0,J2527-1))","v":0},{"$f":"IF(K2527=\"n/a\",\"n/a\",MAX(0,K2527-1))","v":0},{"$f":"IF(L2527=\"n/a\",\"n/a\",MAX(0,L2527-1))","v":0},{"$f":"IF(M2527=\"n/a\",\"n/a\",MAX(0,M2527-1))","v":0},{"$f":"IF(N2527=\"n/a\",\"n/a\",MAX(0,N2527-1))","v":0},{"$f":"IF(O2527=\"n/a\",\"n/a\",MAX(0,O2527-1))","v":0},{"$f":"IF(P2527=\"n/a\",\"n/a\",MAX(0,P2527-1))","v":0},{"$f":"IF(Q2527=\"n/a\",\"n/a\",MAX(0,Q2527-1))","v":0},{"$f":"IF(R2527=\"n/a\",\"n/a\",MAX(0,R2527-1))","v":0},{"$f":"IF(S2527=\"n/a\",\"n/a\",MAX(0,S2527-1))","v":0},{"$f":"IF(T2527=\"n/a\",\"n/a\",MAX(0,T2527-1))","v":0},{"$f":"IF(U2527=\"n/a\",\"n/a\",MAX(0,U2527-1))","v":0},{"$f":"IF(V2527=\"n/a\",\"n/a\",MAX(0,V2527-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2504)","v":"RL Capex 2014-15"},null,{"$f":"D2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2499","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2499","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2499","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2499","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2499","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2499","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2499","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2499","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2499","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2499","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2499","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2499","v":0},{"$f":"IF(V2546=\"n/a\",\"n/a\",MAX(0,V2546-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2499","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2499<>\"n/a\",C2499<>\"n/a\"),IF(SUM(C2502:C2524)=0,0,IF((SUMPRODUCT(C2502:C2524,C2526:C2548)/SUM(C2502:C2524))<0,1,(SUMPRODUCT(C2502:C2524,C2526:C2548)/SUM(C2502:C2524)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2499<>\"n/a\",D2499<>\"n/a\"),IF(SUM(D2502:D2524)=0,0,IF((SUMPRODUCT(D2502:D2524,D2526:D2548)/SUM(D2502:D2524))<0,1,(SUMPRODUCT(D2502:D2524,D2526:D2548)/SUM(D2502:D2524)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2499<>\"n/a\",E2499<>\"n/a\"),IF(SUM(E2502:E2524)=0,0,IF((SUMPRODUCT(E2502:E2524,E2526:E2548)/SUM(E2502:E2524))<0,1,(SUMPRODUCT(E2502:E2524,E2526:E2548)/SUM(E2502:E2524)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 48",{"$f":"VLOOKUP($A2551,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2551,1,12,\"\"))","v":48},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2552,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2552,0)-OFFSET('RFM input'!H$276,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2552,0)-OFFSET('RFM input'!I$276,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2552,0)-OFFSET('RFM input'!J$276,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2552,0)-OFFSET('RFM input'!K$276,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2552,0)-OFFSET('RFM input'!L$276,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2552,0)-OFFSET('RFM input'!M$276,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2552,0)-OFFSET('RFM input'!N$276,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2552,0)-OFFSET('RFM input'!O$276,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2552,0)-OFFSET('RFM input'!P$276,$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2552,0)-OFFSET('RFM input'!Q$276,$A2552,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2552,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2552,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2552,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2552,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2552,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2552,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2552,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2552,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2552,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2552,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2552,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2552,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2552,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2552,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2552,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2552,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2552,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2552,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2552,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2552,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2552,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2554=0,C2556=0),0,\nIF(AND(D2554<>0,C2556=0),(D2554/D$10),\nIF(AND(D2555<>0,C2556<>0),(C2556-(C2556/C2580))+(D2554/D$10),\nIF(C2580<1,0,(C2556-(C2556/C2580))))))","v":0},{"$f":"IF(AND(E2554=0,D2556=0),0,\nIF(AND(E2554<>0,D2556=0),(E2554/E$10),\nIF(AND(E2555<>0,D2556<>0),(D2556-(D2556/D2580))+(E2554/E$10),\nIF(D2580<1,0,(D2556-(D2556/D2580))))))","v":0},{"$f":"IF(AND(F2554=0,E2556=0),0,\nIF(AND(F2554<>0,E2556=0),(F2554/F$10),\nIF(AND(F2555<>0,E2556<>0),(E2556-(E2556/E2580))+(F2554/F$10),\nIF(E2580<1,0,(E2556-(E2556/E2580))))))","v":0},{"$f":"IF(AND(G2554=0,F2556=0),0,\nIF(AND(G2554<>0,F2556=0),(G2554/G$10),\nIF(AND(G2555<>0,F2556<>0),(F2556-(F2556/F2580))+(G2554/G$10),\nIF(F2580<1,0,(F2556-(F2556/F2580))))))","v":0},{"$f":"IF(AND(H2554=0,G2556=0),0,\nIF(AND(H2554<>0,G2556=0),(H2554/H$10),\nIF(AND(H2555<>0,G2556<>0),(G2556-(G2556/G2580))+(H2554/H$10),\nIF(G2580<1,0,(G2556-(G2556/G2580))))))","v":0},{"$f":"IF(AND(I2554=0,H2556=0),0,\nIF(AND(I2554<>0,H2556=0),(I2554/I$10),\nIF(AND(I2555<>0,H2556<>0),(H2556-(H2556/H2580))+(I2554/I$10),\nIF(H2580<1,0,(H2556-(H2556/H2580))))))","v":0},{"$f":"IF(AND(J2554=0,I2556=0),0,\nIF(AND(J2554<>0,I2556=0),(J2554/J$10),\nIF(AND(J2555<>0,I2556<>0),(I2556-(I2556/I2580))+(J2554/J$10),\nIF(I2580<1,0,(I2556-(I2556/I2580))))))","v":0},{"$f":"IF(AND(K2554=0,J2556=0),0,\nIF(AND(K2554<>0,J2556=0),(K2554/K$10),\nIF(AND(K2555<>0,J2556<>0),(J2556-(J2556/J2580))+(K2554/K$10),\nIF(J2580<1,0,(J2556-(J2556/J2580))))))","v":0},{"$f":"IF(AND(L2554=0,K2556=0),0,\nIF(AND(L2554<>0,K2556=0),(L2554/L$10),\nIF(AND(L2555<>0,K2556<>0),(K2556-(K2556/K2580))+(L2554/L$10),\nIF(K2580<1,0,(K2556-(K2556/K2580))))))","v":0},{"$f":"IF(AND(M2554=0,L2556=0),0,\nIF(AND(M2554<>0,L2556=0),(M2554/M$10),\nIF(AND(M2555<>0,L2556<>0),(L2556-(L2556/L2580))+(M2554/M$10),\nIF(L2580<1,0,(L2556-(L2556/L2580))))))","v":0},{"$f":"IF(AND(N2554=0,M2556=0),0,\nIF(AND(N2554<>0,M2556=0),(N2554/N$10),\nIF(AND(N2555<>0,M2556<>0),(M2556-(M2556/M2580))+(N2554/N$10),\nIF(M2580<1,0,(M2556-(M2556/M2580))))))","v":0},{"$f":"IF(AND(O2554=0,N2556=0),0,\nIF(AND(O2554<>0,N2556=0),(O2554/O$10),\nIF(AND(O2555<>0,N2556<>0),(N2556-(N2556/N2580))+(O2554/O$10),\nIF(N2580<1,0,(N2556-(N2556/N2580))))))","v":0},{"$f":"IF(AND(P2554=0,O2556=0),0,\nIF(AND(P2554<>0,O2556=0),(P2554/P$10),\nIF(AND(P2555<>0,O2556<>0),(O2556-(O2556/O2580))+(P2554/P$10),\nIF(O2580<1,0,(O2556-(O2556/O2580))))))","v":0},{"$f":"IF(AND(Q2554=0,P2556=0),0,\nIF(AND(Q2554<>0,P2556=0),(Q2554/Q$10),\nIF(AND(Q2555<>0,P2556<>0),(P2556-(P2556/P2580))+(Q2554/Q$10),\nIF(P2580<1,0,(P2556-(P2556/P2580))))))","v":0},{"$f":"IF(AND(R2554=0,Q2556=0),0,\nIF(AND(R2554<>0,Q2556=0),(R2554/R$10),\nIF(AND(R2555<>0,Q2556<>0),(Q2556-(Q2556/Q2580))+(R2554/R$10),\nIF(Q2580<1,0,(Q2556-(Q2556/Q2580))))))","v":0},{"$f":"IF(AND(S2554=0,R2556=0),0,\nIF(AND(S2554<>0,R2556=0),(S2554/S$10),\nIF(AND(S2555<>0,R2556<>0),(R2556-(R2556/R2580))+(S2554/S$10),\nIF(R2580<1,0,(R2556-(R2556/R2580))))))","v":0},{"$f":"IF(AND(T2554=0,S2556=0),0,\nIF(AND(T2554<>0,S2556=0),(T2554/T$10),\nIF(AND(T2555<>0,S2556<>0),(S2556-(S2556/S2580))+(T2554/T$10),\nIF(S2580<1,0,(S2556-(S2556/S2580))))))","v":0},{"$f":"IF(AND(U2554=0,T2556=0),0,\nIF(AND(U2554<>0,T2556=0),(U2554/U$10),\nIF(AND(U2555<>0,T2556<>0),(T2556-(T2556/T2580))+(U2554/U$10),\nIF(T2580<1,0,(T2556-(T2556/T2580))))))","v":0},{"$f":"IF(AND(V2554=0,U2556=0),0,\nIF(AND(V2554<>0,U2556=0),(V2554/V$10),\nIF(AND(V2555<>0,U2556<>0),(U2556-(U2556/U2580))+(V2554/V$10),\nIF(U2580<1,0,(U2556-(U2556/U2580))))))","v":0},{"$f":"IF(AND(W2554=0,V2556=0),0,\nIF(AND(W2554<>0,V2556=0),(W2554/W$10),\nIF(AND(W2555<>0,V2556<>0),(V2556-(V2556/V2580))+(W2554/W$10),\nIF(V2580<1,0,(V2556-(V2556/V2580))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2552/C$10","v":0},{"$f":"IF(C2581=\"n/a\",C2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,C2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,C2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(D2581=\"n/a\",D2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,D2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,D2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(E2581=\"n/a\",E2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,E2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,E2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(F2581=\"n/a\",F2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,F2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,F2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(G2581=\"n/a\",G2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,G2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,G2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(H2581=\"n/a\",H2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,H2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,H2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(I2581=\"n/a\",I2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,I2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,I2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(J2581=\"n/a\",J2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,J2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,J2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(K2581=\"n/a\",K2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,K2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,K2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(L2581=\"n/a\",L2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,L2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,L2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(M2581=\"n/a\",M2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,M2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,M2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(N2581=\"n/a\",N2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,N2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,N2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(O2581=\"n/a\",O2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,O2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,O2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(P2581=\"n/a\",P2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,P2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,P2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(Q2581=\"n/a\",Q2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,Q2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,Q2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(R2581=\"n/a\",R2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,R2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,R2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(S2581=\"n/a\",S2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,S2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,S2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(T2581=\"n/a\",T2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,T2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,T2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(U2581=\"n/a\",U2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,U2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,U2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},{"$f":"IF(V2581=\"n/a\",V2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,V2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,V2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2558)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2552*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2582=\"n/a\",D2558,IFERROR(IF((OFFSET($C2558,0,$A2558))<0,\nMIN(0,D2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558)))),\nMAX(0,D2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2552*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2583=\"n/a\",E2559,IFERROR(IF((OFFSET($C2559,0,$A2559))<0,\nMIN(0,E2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559)))),\nMAX(0,E2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2552*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2584=\"n/a\",F2560,IFERROR(IF((OFFSET($C2560,0,$A2560))<0,\nMIN(0,F2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560)))),\nMAX(0,F2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2552*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2585=\"n/a\",G2561,IFERROR(IF((OFFSET($C2561,0,$A2561))<0,\nMIN(0,G2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561)))),\nMAX(0,G2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2552*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2586=\"n/a\",H2562,IFERROR(IF((OFFSET($C2562,0,$A2562))<0,\nMIN(0,H2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562)))),\nMAX(0,H2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2552*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2587=\"n/a\",I2563,IFERROR(IF((OFFSET($C2563,0,$A2563))<0,\nMIN(0,I2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563)))),\nMAX(0,I2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2552*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2588=\"n/a\",J2564,IFERROR(IF((OFFSET($C2564,0,$A2564))<0,\nMIN(0,J2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564)))),\nMAX(0,J2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2552*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2589=\"n/a\",K2565,IFERROR(IF((OFFSET($C2565,0,$A2565))<0,\nMIN(0,K2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565)))),\nMAX(0,K2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2552*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2590=\"n/a\",L2566,IFERROR(IF((OFFSET($C2566,0,$A2566))<0,\nMIN(0,L2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566)))),\nMAX(0,L2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2552*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2591=\"n/a\",M2567,IFERROR(IF((OFFSET($C2567,0,$A2567))<0,\nMIN(0,M2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567)))),\nMAX(0,M2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2552*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2592=\"n/a\",N2568,IFERROR(IF((OFFSET($C2568,0,$A2568))<0,\nMIN(0,N2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568)))),\nMAX(0,N2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2552*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2593=\"n/a\",O2569,IFERROR(IF((OFFSET($C2569,0,$A2569))<0,\nMIN(0,O2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569)))),\nMAX(0,O2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2552*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2594=\"n/a\",P2570,IFERROR(IF((OFFSET($C2570,0,$A2570))<0,\nMIN(0,P2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570)))),\nMAX(0,P2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2552*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2595=\"n/a\",Q2571,IFERROR(IF((OFFSET($C2571,0,$A2571))<0,\nMIN(0,Q2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571)))),\nMAX(0,Q2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2552*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2596=\"n/a\",R2572,IFERROR(IF((OFFSET($C2572,0,$A2572))<0,\nMIN(0,R2572-(OFFSET($C2572,0,$A2572)/(OFFSET($C2567,-$A2571,$A2572)))),\nMAX(0,R2572-(OFFSET($C2572,0,$A2572)/(OFFSET($C2567,-$A2571,$A2572))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2552*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2597=\"n/a\",S2573,IFERROR(IF((OFFSET($C2573,0,$A2573))<0,\nMIN(0,S2573-(OFFSET($C2573,0,$A2573)/(OFFSET($C2568,-$A2572,$A2573)))),\nMAX(0,S2573-(OFFSET($C2573,0,$A2573)/(OFFSET($C2568,-$A2572,$A2573))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2552*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2598=\"n/a\",T2574,IFERROR(IF((OFFSET($C2574,0,$A2574))<0,\nMIN(0,T2574-(OFFSET($C2574,0,$A2574)/(OFFSET($C2569,-$A2573,$A2574)))),\nMAX(0,T2574-(OFFSET($C2574,0,$A2574)/(OFFSET($C2569,-$A2573,$A2574))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2552*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2599=\"n/a\",U2575,IFERROR(IF((OFFSET($C2575,0,$A2575))<0,\nMIN(0,U2575-(OFFSET($C2575,0,$A2575)/(OFFSET($C2570,-$A2574,$A2575)))),\nMAX(0,U2575-(OFFSET($C2575,0,$A2575)/(OFFSET($C2570,-$A2574,$A2575))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2552*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2600=\"n/a\",V2576,IFERROR(IF((OFFSET($C2576,0,$A2576))<0,\nMIN(0,V2576-(OFFSET($C2576,0,$A2576)/(OFFSET($C2571,-$A2575,$A2576)))),\nMAX(0,V2576-(OFFSET($C2576,0,$A2576)/(OFFSET($C2571,-$A2575,$A2576))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2577)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2552*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2580<1,D2554=0),0,\nIF(D2554=0,C2580-1,\nIF(C2580<1,D2555,\n(((C2580-1)*(C2556-(C2556/(C2580))))+((D2554/D$10)*D2555))/(D2556))))","v":0},{"$f":"IF(AND(D2580<1,E2554=0),0,\nIF(E2554=0,D2580-1,\nIF(D2580<1,E2555,\n(((D2580-1)*(D2556-(D2556/(D2580))))+((E2554/E$10)*E2555))/(E2556))))","v":0},{"$f":"IF(AND(E2580<1,F2554=0),0,\nIF(F2554=0,E2580-1,\nIF(E2580<1,F2555,\n(((E2580-1)*(E2556-(E2556/(E2580))))+((F2554/F$10)*F2555))/(F2556))))","v":0},{"$f":"IF(AND(F2580<1,G2554=0),0,\nIF(G2554=0,F2580-1,\nIF(F2580<1,G2555,\n(((F2580-1)*(F2556-(F2556/(F2580))))+((G2554/G$10)*G2555))/(G2556))))","v":0},{"$f":"IF(AND(G2580<1,H2554=0),0,\nIF(H2554=0,G2580-1,\nIF(G2580<1,H2555,\n(((G2580-1)*(G2556-(G2556/(G2580))))+((H2554/H$10)*H2555))/(H2556))))","v":0},{"$f":"IF(AND(H2580<1,I2554=0),0,\nIF(I2554=0,H2580-1,\nIF(H2580<1,I2555,\n(((H2580-1)*(H2556-(H2556/(H2580))))+((I2554/I$10)*I2555))/(I2556))))","v":0},{"$f":"IF(AND(I2580<1,J2554=0),0,\nIF(J2554=0,I2580-1,\nIF(I2580<1,J2555,\n(((I2580-1)*(I2556-(I2556/(I2580))))+((J2554/J$10)*J2555))/(J2556))))","v":0},{"$f":"IF(AND(J2580<1,K2554=0),0,\nIF(K2554=0,J2580-1,\nIF(J2580<1,K2555,\n(((J2580-1)*(J2556-(J2556/(J2580))))+((K2554/K$10)*K2555))/(K2556))))","v":0},{"$f":"IF(AND(K2580<1,L2554=0),0,\nIF(L2554=0,K2580-1,\nIF(K2580<1,L2555,\n(((K2580-1)*(K2556-(K2556/(K2580))))+((L2554/L$10)*L2555))/(L2556))))","v":0},{"$f":"IF(AND(L2580<1,M2554=0),0,\nIF(M2554=0,L2580-1,\nIF(L2580<1,M2555,\n(((L2580-1)*(L2556-(L2556/(L2580))))+((M2554/M$10)*M2555))/(M2556))))","v":0},{"$f":"IF(AND(M2580<1,N2554=0),0,\nIF(N2554=0,M2580-1,\nIF(M2580<1,N2555,\n(((M2580-1)*(M2556-(M2556/(M2580))))+((N2554/N$10)*N2555))/(N2556))))","v":0},{"$f":"IF(AND(N2580<1,O2554=0),0,\nIF(O2554=0,N2580-1,\nIF(N2580<1,O2555,\n(((N2580-1)*(N2556-(N2556/(N2580))))+((O2554/O$10)*O2555))/(O2556))))","v":0},{"$f":"IF(AND(O2580<1,P2554=0),0,\nIF(P2554=0,O2580-1,\nIF(O2580<1,P2555,\n(((O2580-1)*(O2556-(O2556/(O2580))))+((P2554/P$10)*P2555))/(P2556))))","v":0},{"$f":"IF(AND(P2580<1,Q2554=0),0,\nIF(Q2554=0,P2580-1,\nIF(P2580<1,Q2555,\n(((P2580-1)*(P2556-(P2556/(P2580))))+((Q2554/Q$10)*Q2555))/(Q2556))))","v":0},{"$f":"IF(AND(Q2580<1,R2554=0),0,\nIF(R2554=0,Q2580-1,\nIF(Q2580<1,R2555,\n(((Q2580-1)*(Q2556-(Q2556/(Q2580))))+((R2554/R$10)*R2555))/(R2556))))","v":0},{"$f":"IF(AND(R2580<1,S2554=0),0,\nIF(S2554=0,R2580-1,\nIF(R2580<1,S2555,\n(((R2580-1)*(R2556-(R2556/(R2580))))+((S2554/S$10)*S2555))/(S2556))))","v":0},{"$f":"IF(AND(S2580<1,T2554=0),0,\nIF(T2554=0,S2580-1,\nIF(S2580<1,T2555,\n(((S2580-1)*(S2556-(S2556/(S2580))))+((T2554/T$10)*T2555))/(T2556))))","v":0},{"$f":"IF(AND(T2580<1,U2554=0),0,\nIF(U2554=0,T2580-1,\nIF(T2580<1,U2555,\n(((T2580-1)*(T2556-(T2556/(T2580))))+((U2554/U$10)*U2555))/(U2556))))","v":0},{"$f":"IF(AND(U2580<1,V2554=0),0,\nIF(V2554=0,U2580-1,\nIF(U2580<1,V2555,\n(((U2580-1)*(U2556-(U2556/(U2580))))+((V2554/V$10)*V2555))/(V2556))))","v":0},{"$f":"IF(AND(V2580<1,W2554=0),0,\nIF(W2554=0,V2580-1,\nIF(V2580<1,W2555,\n(((V2580-1)*(V2556-(V2556/(V2580))))+((W2554/W$10)*W2555))/(W2556))))","v":0}]
[null,"RL Start RAB",{"$f":"C2553","v":0},{"$f":"IF(C2581=\"n/a\",\"n/a\",MAX(0,C2581-1))","v":0},{"$f":"IF(D2581=\"n/a\",\"n/a\",MAX(0,D2581-1))","v":0},{"$f":"IF(E2581=\"n/a\",\"n/a\",MAX(0,E2581-1))","v":0},{"$f":"IF(F2581=\"n/a\",\"n/a\",MAX(0,F2581-1))","v":0},{"$f":"IF(G2581=\"n/a\",\"n/a\",MAX(0,G2581-1))","v":0},{"$f":"IF(H2581=\"n/a\",\"n/a\",MAX(0,H2581-1))","v":0},{"$f":"IF(I2581=\"n/a\",\"n/a\",MAX(0,I2581-1))","v":0},{"$f":"IF(J2581=\"n/a\",\"n/a\",MAX(0,J2581-1))","v":0},{"$f":"IF(K2581=\"n/a\",\"n/a\",MAX(0,K2581-1))","v":0},{"$f":"IF(L2581=\"n/a\",\"n/a\",MAX(0,L2581-1))","v":0},{"$f":"IF(M2581=\"n/a\",\"n/a\",MAX(0,M2581-1))","v":0},{"$f":"IF(N2581=\"n/a\",\"n/a\",MAX(0,N2581-1))","v":0},{"$f":"IF(O2581=\"n/a\",\"n/a\",MAX(0,O2581-1))","v":0},{"$f":"IF(P2581=\"n/a\",\"n/a\",MAX(0,P2581-1))","v":0},{"$f":"IF(Q2581=\"n/a\",\"n/a\",MAX(0,Q2581-1))","v":0},{"$f":"IF(R2581=\"n/a\",\"n/a\",MAX(0,R2581-1))","v":0},{"$f":"IF(S2581=\"n/a\",\"n/a\",MAX(0,S2581-1))","v":0},{"$f":"IF(T2581=\"n/a\",\"n/a\",MAX(0,T2581-1))","v":0},{"$f":"IF(U2581=\"n/a\",\"n/a\",MAX(0,U2581-1))","v":0},{"$f":"IF(V2581=\"n/a\",\"n/a\",MAX(0,V2581-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2558)","v":"RL Capex 2014-15"},null,{"$f":"D2553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2553","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2553","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2553","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2553","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2553","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2553","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2553","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2553","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2553","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2553","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2553","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2553","v":0},{"$f":"IF(V2600=\"n/a\",\"n/a\",MAX(0,V2600-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2553","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2553<>\"n/a\",C2553<>\"n/a\"),IF(SUM(C2556:C2578)=0,0,IF((SUMPRODUCT(C2556:C2578,C2580:C2602)/SUM(C2556:C2578))<0,1,(SUMPRODUCT(C2556:C2578,C2580:C2602)/SUM(C2556:C2578)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2553<>\"n/a\",D2553<>\"n/a\"),IF(SUM(D2556:D2578)=0,0,IF((SUMPRODUCT(D2556:D2578,D2580:D2602)/SUM(D2556:D2578))<0,1,(SUMPRODUCT(D2556:D2578,D2580:D2602)/SUM(D2556:D2578)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2553<>\"n/a\",E2553<>\"n/a\"),IF(SUM(E2556:E2578)=0,0,IF((SUMPRODUCT(E2556:E2578,E2580:E2602)/SUM(E2556:E2578))<0,1,(SUMPRODUCT(E2556:E2578,E2580:E2602)/SUM(E2556:E2578)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 49",{"$f":"VLOOKUP($A2605,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2605,1,12,\"\"))","v":49},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2606,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2606,0)-OFFSET('RFM input'!H$276,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2606,0)-OFFSET('RFM input'!I$276,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2606,0)-OFFSET('RFM input'!J$276,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2606,0)-OFFSET('RFM input'!K$276,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2606,0)-OFFSET('RFM input'!L$276,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2606,0)-OFFSET('RFM input'!M$276,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2606,0)-OFFSET('RFM input'!N$276,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2606,0)-OFFSET('RFM input'!O$276,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2606,0)-OFFSET('RFM input'!P$276,$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2606,0)-OFFSET('RFM input'!Q$276,$A2606,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2606,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2606,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2606,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2606,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2606,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2606,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2606,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2606,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2606,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2606,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2606,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2606,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2606,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2606,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2606,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2606,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2606,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2606,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2606,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2606,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2606,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2608=0,C2610=0),0,\nIF(AND(D2608<>0,C2610=0),(D2608/D$10),\nIF(AND(D2609<>0,C2610<>0),(C2610-(C2610/C2634))+(D2608/D$10),\nIF(C2634<1,0,(C2610-(C2610/C2634))))))","v":0},{"$f":"IF(AND(E2608=0,D2610=0),0,\nIF(AND(E2608<>0,D2610=0),(E2608/E$10),\nIF(AND(E2609<>0,D2610<>0),(D2610-(D2610/D2634))+(E2608/E$10),\nIF(D2634<1,0,(D2610-(D2610/D2634))))))","v":0},{"$f":"IF(AND(F2608=0,E2610=0),0,\nIF(AND(F2608<>0,E2610=0),(F2608/F$10),\nIF(AND(F2609<>0,E2610<>0),(E2610-(E2610/E2634))+(F2608/F$10),\nIF(E2634<1,0,(E2610-(E2610/E2634))))))","v":0},{"$f":"IF(AND(G2608=0,F2610=0),0,\nIF(AND(G2608<>0,F2610=0),(G2608/G$10),\nIF(AND(G2609<>0,F2610<>0),(F2610-(F2610/F2634))+(G2608/G$10),\nIF(F2634<1,0,(F2610-(F2610/F2634))))))","v":0},{"$f":"IF(AND(H2608=0,G2610=0),0,\nIF(AND(H2608<>0,G2610=0),(H2608/H$10),\nIF(AND(H2609<>0,G2610<>0),(G2610-(G2610/G2634))+(H2608/H$10),\nIF(G2634<1,0,(G2610-(G2610/G2634))))))","v":0},{"$f":"IF(AND(I2608=0,H2610=0),0,\nIF(AND(I2608<>0,H2610=0),(I2608/I$10),\nIF(AND(I2609<>0,H2610<>0),(H2610-(H2610/H2634))+(I2608/I$10),\nIF(H2634<1,0,(H2610-(H2610/H2634))))))","v":0},{"$f":"IF(AND(J2608=0,I2610=0),0,\nIF(AND(J2608<>0,I2610=0),(J2608/J$10),\nIF(AND(J2609<>0,I2610<>0),(I2610-(I2610/I2634))+(J2608/J$10),\nIF(I2634<1,0,(I2610-(I2610/I2634))))))","v":0},{"$f":"IF(AND(K2608=0,J2610=0),0,\nIF(AND(K2608<>0,J2610=0),(K2608/K$10),\nIF(AND(K2609<>0,J2610<>0),(J2610-(J2610/J2634))+(K2608/K$10),\nIF(J2634<1,0,(J2610-(J2610/J2634))))))","v":0},{"$f":"IF(AND(L2608=0,K2610=0),0,\nIF(AND(L2608<>0,K2610=0),(L2608/L$10),\nIF(AND(L2609<>0,K2610<>0),(K2610-(K2610/K2634))+(L2608/L$10),\nIF(K2634<1,0,(K2610-(K2610/K2634))))))","v":0},{"$f":"IF(AND(M2608=0,L2610=0),0,\nIF(AND(M2608<>0,L2610=0),(M2608/M$10),\nIF(AND(M2609<>0,L2610<>0),(L2610-(L2610/L2634))+(M2608/M$10),\nIF(L2634<1,0,(L2610-(L2610/L2634))))))","v":0},{"$f":"IF(AND(N2608=0,M2610=0),0,\nIF(AND(N2608<>0,M2610=0),(N2608/N$10),\nIF(AND(N2609<>0,M2610<>0),(M2610-(M2610/M2634))+(N2608/N$10),\nIF(M2634<1,0,(M2610-(M2610/M2634))))))","v":0},{"$f":"IF(AND(O2608=0,N2610=0),0,\nIF(AND(O2608<>0,N2610=0),(O2608/O$10),\nIF(AND(O2609<>0,N2610<>0),(N2610-(N2610/N2634))+(O2608/O$10),\nIF(N2634<1,0,(N2610-(N2610/N2634))))))","v":0},{"$f":"IF(AND(P2608=0,O2610=0),0,\nIF(AND(P2608<>0,O2610=0),(P2608/P$10),\nIF(AND(P2609<>0,O2610<>0),(O2610-(O2610/O2634))+(P2608/P$10),\nIF(O2634<1,0,(O2610-(O2610/O2634))))))","v":0},{"$f":"IF(AND(Q2608=0,P2610=0),0,\nIF(AND(Q2608<>0,P2610=0),(Q2608/Q$10),\nIF(AND(Q2609<>0,P2610<>0),(P2610-(P2610/P2634))+(Q2608/Q$10),\nIF(P2634<1,0,(P2610-(P2610/P2634))))))","v":0},{"$f":"IF(AND(R2608=0,Q2610=0),0,\nIF(AND(R2608<>0,Q2610=0),(R2608/R$10),\nIF(AND(R2609<>0,Q2610<>0),(Q2610-(Q2610/Q2634))+(R2608/R$10),\nIF(Q2634<1,0,(Q2610-(Q2610/Q2634))))))","v":0},{"$f":"IF(AND(S2608=0,R2610=0),0,\nIF(AND(S2608<>0,R2610=0),(S2608/S$10),\nIF(AND(S2609<>0,R2610<>0),(R2610-(R2610/R2634))+(S2608/S$10),\nIF(R2634<1,0,(R2610-(R2610/R2634))))))","v":0},{"$f":"IF(AND(T2608=0,S2610=0),0,\nIF(AND(T2608<>0,S2610=0),(T2608/T$10),\nIF(AND(T2609<>0,S2610<>0),(S2610-(S2610/S2634))+(T2608/T$10),\nIF(S2634<1,0,(S2610-(S2610/S2634))))))","v":0},{"$f":"IF(AND(U2608=0,T2610=0),0,\nIF(AND(U2608<>0,T2610=0),(U2608/U$10),\nIF(AND(U2609<>0,T2610<>0),(T2610-(T2610/T2634))+(U2608/U$10),\nIF(T2634<1,0,(T2610-(T2610/T2634))))))","v":0},{"$f":"IF(AND(V2608=0,U2610=0),0,\nIF(AND(V2608<>0,U2610=0),(V2608/V$10),\nIF(AND(V2609<>0,U2610<>0),(U2610-(U2610/U2634))+(V2608/V$10),\nIF(U2634<1,0,(U2610-(U2610/U2634))))))","v":0},{"$f":"IF(AND(W2608=0,V2610=0),0,\nIF(AND(W2608<>0,V2610=0),(W2608/W$10),\nIF(AND(W2609<>0,V2610<>0),(V2610-(V2610/V2634))+(W2608/W$10),\nIF(V2634<1,0,(V2610-(V2610/V2634))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2606/C$10","v":0},{"$f":"IF(C2635=\"n/a\",C2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,C2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,C2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(D2635=\"n/a\",D2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,D2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,D2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(E2635=\"n/a\",E2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,E2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,E2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(F2635=\"n/a\",F2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,F2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,F2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(G2635=\"n/a\",G2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,G2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,G2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(H2635=\"n/a\",H2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,H2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,H2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(I2635=\"n/a\",I2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,I2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,I2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(J2635=\"n/a\",J2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,J2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,J2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(K2635=\"n/a\",K2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,K2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,K2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(L2635=\"n/a\",L2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,L2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,L2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(M2635=\"n/a\",M2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,M2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,M2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(N2635=\"n/a\",N2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,N2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,N2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(O2635=\"n/a\",O2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,O2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,O2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(P2635=\"n/a\",P2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,P2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,P2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(Q2635=\"n/a\",Q2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,Q2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,Q2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(R2635=\"n/a\",R2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,R2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,R2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(S2635=\"n/a\",S2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,S2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,S2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(T2635=\"n/a\",T2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,T2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,T2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(U2635=\"n/a\",U2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,U2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,U2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},{"$f":"IF(V2635=\"n/a\",V2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,V2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,V2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2612)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2606*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2636=\"n/a\",D2612,IFERROR(IF((OFFSET($C2612,0,$A2612))<0,\nMIN(0,D2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612)))),\nMAX(0,D2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2606*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2637=\"n/a\",E2613,IFERROR(IF((OFFSET($C2613,0,$A2613))<0,\nMIN(0,E2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613)))),\nMAX(0,E2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2606*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2638=\"n/a\",F2614,IFERROR(IF((OFFSET($C2614,0,$A2614))<0,\nMIN(0,F2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614)))),\nMAX(0,F2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2606*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2639=\"n/a\",G2615,IFERROR(IF((OFFSET($C2615,0,$A2615))<0,\nMIN(0,G2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615)))),\nMAX(0,G2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2606*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2640=\"n/a\",H2616,IFERROR(IF((OFFSET($C2616,0,$A2616))<0,\nMIN(0,H2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616)))),\nMAX(0,H2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2606*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2641=\"n/a\",I2617,IFERROR(IF((OFFSET($C2617,0,$A2617))<0,\nMIN(0,I2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617)))),\nMAX(0,I2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2606*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2642=\"n/a\",J2618,IFERROR(IF((OFFSET($C2618,0,$A2618))<0,\nMIN(0,J2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618)))),\nMAX(0,J2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2606*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2643=\"n/a\",K2619,IFERROR(IF((OFFSET($C2619,0,$A2619))<0,\nMIN(0,K2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619)))),\nMAX(0,K2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2606*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2644=\"n/a\",L2620,IFERROR(IF((OFFSET($C2620,0,$A2620))<0,\nMIN(0,L2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620)))),\nMAX(0,L2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2606*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2645=\"n/a\",M2621,IFERROR(IF((OFFSET($C2621,0,$A2621))<0,\nMIN(0,M2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621)))),\nMAX(0,M2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2606*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2646=\"n/a\",N2622,IFERROR(IF((OFFSET($C2622,0,$A2622))<0,\nMIN(0,N2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622)))),\nMAX(0,N2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2606*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2647=\"n/a\",O2623,IFERROR(IF((OFFSET($C2623,0,$A2623))<0,\nMIN(0,O2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623)))),\nMAX(0,O2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2606*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2648=\"n/a\",P2624,IFERROR(IF((OFFSET($C2624,0,$A2624))<0,\nMIN(0,P2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624)))),\nMAX(0,P2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2606*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2649=\"n/a\",Q2625,IFERROR(IF((OFFSET($C2625,0,$A2625))<0,\nMIN(0,Q2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625)))),\nMAX(0,Q2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2606*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2650=\"n/a\",R2626,IFERROR(IF((OFFSET($C2626,0,$A2626))<0,\nMIN(0,R2626-(OFFSET($C2626,0,$A2626)/(OFFSET($C2621,-$A2625,$A2626)))),\nMAX(0,R2626-(OFFSET($C2626,0,$A2626)/(OFFSET($C2621,-$A2625,$A2626))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2606*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2651=\"n/a\",S2627,IFERROR(IF((OFFSET($C2627,0,$A2627))<0,\nMIN(0,S2627-(OFFSET($C2627,0,$A2627)/(OFFSET($C2622,-$A2626,$A2627)))),\nMAX(0,S2627-(OFFSET($C2627,0,$A2627)/(OFFSET($C2622,-$A2626,$A2627))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2606*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2652=\"n/a\",T2628,IFERROR(IF((OFFSET($C2628,0,$A2628))<0,\nMIN(0,T2628-(OFFSET($C2628,0,$A2628)/(OFFSET($C2623,-$A2627,$A2628)))),\nMAX(0,T2628-(OFFSET($C2628,0,$A2628)/(OFFSET($C2623,-$A2627,$A2628))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2606*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2653=\"n/a\",U2629,IFERROR(IF((OFFSET($C2629,0,$A2629))<0,\nMIN(0,U2629-(OFFSET($C2629,0,$A2629)/(OFFSET($C2624,-$A2628,$A2629)))),\nMAX(0,U2629-(OFFSET($C2629,0,$A2629)/(OFFSET($C2624,-$A2628,$A2629))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2606*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2654=\"n/a\",V2630,IFERROR(IF((OFFSET($C2630,0,$A2630))<0,\nMIN(0,V2630-(OFFSET($C2630,0,$A2630)/(OFFSET($C2625,-$A2629,$A2630)))),\nMAX(0,V2630-(OFFSET($C2630,0,$A2630)/(OFFSET($C2625,-$A2629,$A2630))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2631)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2606*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2634<1,D2608=0),0,\nIF(D2608=0,C2634-1,\nIF(C2634<1,D2609,\n(((C2634-1)*(C2610-(C2610/(C2634))))+((D2608/D$10)*D2609))/(D2610))))","v":0},{"$f":"IF(AND(D2634<1,E2608=0),0,\nIF(E2608=0,D2634-1,\nIF(D2634<1,E2609,\n(((D2634-1)*(D2610-(D2610/(D2634))))+((E2608/E$10)*E2609))/(E2610))))","v":0},{"$f":"IF(AND(E2634<1,F2608=0),0,\nIF(F2608=0,E2634-1,\nIF(E2634<1,F2609,\n(((E2634-1)*(E2610-(E2610/(E2634))))+((F2608/F$10)*F2609))/(F2610))))","v":0},{"$f":"IF(AND(F2634<1,G2608=0),0,\nIF(G2608=0,F2634-1,\nIF(F2634<1,G2609,\n(((F2634-1)*(F2610-(F2610/(F2634))))+((G2608/G$10)*G2609))/(G2610))))","v":0},{"$f":"IF(AND(G2634<1,H2608=0),0,\nIF(H2608=0,G2634-1,\nIF(G2634<1,H2609,\n(((G2634-1)*(G2610-(G2610/(G2634))))+((H2608/H$10)*H2609))/(H2610))))","v":0},{"$f":"IF(AND(H2634<1,I2608=0),0,\nIF(I2608=0,H2634-1,\nIF(H2634<1,I2609,\n(((H2634-1)*(H2610-(H2610/(H2634))))+((I2608/I$10)*I2609))/(I2610))))","v":0},{"$f":"IF(AND(I2634<1,J2608=0),0,\nIF(J2608=0,I2634-1,\nIF(I2634<1,J2609,\n(((I2634-1)*(I2610-(I2610/(I2634))))+((J2608/J$10)*J2609))/(J2610))))","v":0},{"$f":"IF(AND(J2634<1,K2608=0),0,\nIF(K2608=0,J2634-1,\nIF(J2634<1,K2609,\n(((J2634-1)*(J2610-(J2610/(J2634))))+((K2608/K$10)*K2609))/(K2610))))","v":0},{"$f":"IF(AND(K2634<1,L2608=0),0,\nIF(L2608=0,K2634-1,\nIF(K2634<1,L2609,\n(((K2634-1)*(K2610-(K2610/(K2634))))+((L2608/L$10)*L2609))/(L2610))))","v":0},{"$f":"IF(AND(L2634<1,M2608=0),0,\nIF(M2608=0,L2634-1,\nIF(L2634<1,M2609,\n(((L2634-1)*(L2610-(L2610/(L2634))))+((M2608/M$10)*M2609))/(M2610))))","v":0},{"$f":"IF(AND(M2634<1,N2608=0),0,\nIF(N2608=0,M2634-1,\nIF(M2634<1,N2609,\n(((M2634-1)*(M2610-(M2610/(M2634))))+((N2608/N$10)*N2609))/(N2610))))","v":0},{"$f":"IF(AND(N2634<1,O2608=0),0,\nIF(O2608=0,N2634-1,\nIF(N2634<1,O2609,\n(((N2634-1)*(N2610-(N2610/(N2634))))+((O2608/O$10)*O2609))/(O2610))))","v":0},{"$f":"IF(AND(O2634<1,P2608=0),0,\nIF(P2608=0,O2634-1,\nIF(O2634<1,P2609,\n(((O2634-1)*(O2610-(O2610/(O2634))))+((P2608/P$10)*P2609))/(P2610))))","v":0},{"$f":"IF(AND(P2634<1,Q2608=0),0,\nIF(Q2608=0,P2634-1,\nIF(P2634<1,Q2609,\n(((P2634-1)*(P2610-(P2610/(P2634))))+((Q2608/Q$10)*Q2609))/(Q2610))))","v":0},{"$f":"IF(AND(Q2634<1,R2608=0),0,\nIF(R2608=0,Q2634-1,\nIF(Q2634<1,R2609,\n(((Q2634-1)*(Q2610-(Q2610/(Q2634))))+((R2608/R$10)*R2609))/(R2610))))","v":0},{"$f":"IF(AND(R2634<1,S2608=0),0,\nIF(S2608=0,R2634-1,\nIF(R2634<1,S2609,\n(((R2634-1)*(R2610-(R2610/(R2634))))+((S2608/S$10)*S2609))/(S2610))))","v":0},{"$f":"IF(AND(S2634<1,T2608=0),0,\nIF(T2608=0,S2634-1,\nIF(S2634<1,T2609,\n(((S2634-1)*(S2610-(S2610/(S2634))))+((T2608/T$10)*T2609))/(T2610))))","v":0},{"$f":"IF(AND(T2634<1,U2608=0),0,\nIF(U2608=0,T2634-1,\nIF(T2634<1,U2609,\n(((T2634-1)*(T2610-(T2610/(T2634))))+((U2608/U$10)*U2609))/(U2610))))","v":0},{"$f":"IF(AND(U2634<1,V2608=0),0,\nIF(V2608=0,U2634-1,\nIF(U2634<1,V2609,\n(((U2634-1)*(U2610-(U2610/(U2634))))+((V2608/V$10)*V2609))/(V2610))))","v":0},{"$f":"IF(AND(V2634<1,W2608=0),0,\nIF(W2608=0,V2634-1,\nIF(V2634<1,W2609,\n(((V2634-1)*(V2610-(V2610/(V2634))))+((W2608/W$10)*W2609))/(W2610))))","v":0}]
[null,"RL Start RAB",{"$f":"C2607","v":0},{"$f":"IF(C2635=\"n/a\",\"n/a\",MAX(0,C2635-1))","v":0},{"$f":"IF(D2635=\"n/a\",\"n/a\",MAX(0,D2635-1))","v":0},{"$f":"IF(E2635=\"n/a\",\"n/a\",MAX(0,E2635-1))","v":0},{"$f":"IF(F2635=\"n/a\",\"n/a\",MAX(0,F2635-1))","v":0},{"$f":"IF(G2635=\"n/a\",\"n/a\",MAX(0,G2635-1))","v":0},{"$f":"IF(H2635=\"n/a\",\"n/a\",MAX(0,H2635-1))","v":0},{"$f":"IF(I2635=\"n/a\",\"n/a\",MAX(0,I2635-1))","v":0},{"$f":"IF(J2635=\"n/a\",\"n/a\",MAX(0,J2635-1))","v":0},{"$f":"IF(K2635=\"n/a\",\"n/a\",MAX(0,K2635-1))","v":0},{"$f":"IF(L2635=\"n/a\",\"n/a\",MAX(0,L2635-1))","v":0},{"$f":"IF(M2635=\"n/a\",\"n/a\",MAX(0,M2635-1))","v":0},{"$f":"IF(N2635=\"n/a\",\"n/a\",MAX(0,N2635-1))","v":0},{"$f":"IF(O2635=\"n/a\",\"n/a\",MAX(0,O2635-1))","v":0},{"$f":"IF(P2635=\"n/a\",\"n/a\",MAX(0,P2635-1))","v":0},{"$f":"IF(Q2635=\"n/a\",\"n/a\",MAX(0,Q2635-1))","v":0},{"$f":"IF(R2635=\"n/a\",\"n/a\",MAX(0,R2635-1))","v":0},{"$f":"IF(S2635=\"n/a\",\"n/a\",MAX(0,S2635-1))","v":0},{"$f":"IF(T2635=\"n/a\",\"n/a\",MAX(0,T2635-1))","v":0},{"$f":"IF(U2635=\"n/a\",\"n/a\",MAX(0,U2635-1))","v":0},{"$f":"IF(V2635=\"n/a\",\"n/a\",MAX(0,V2635-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2612)","v":"RL Capex 2014-15"},null,{"$f":"D2607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2607","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2607","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2607","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2607","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2607","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2607","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2607","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2607","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2607","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2607","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2607","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2607","v":0},{"$f":"IF(V2654=\"n/a\",\"n/a\",MAX(0,V2654-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2607","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2607<>\"n/a\",C2607<>\"n/a\"),IF(SUM(C2610:C2632)=0,0,IF((SUMPRODUCT(C2610:C2632,C2634:C2656)/SUM(C2610:C2632))<0,1,(SUMPRODUCT(C2610:C2632,C2634:C2656)/SUM(C2610:C2632)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2607<>\"n/a\",D2607<>\"n/a\"),IF(SUM(D2610:D2632)=0,0,IF((SUMPRODUCT(D2610:D2632,D2634:D2656)/SUM(D2610:D2632))<0,1,(SUMPRODUCT(D2610:D2632,D2634:D2656)/SUM(D2610:D2632)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2607<>\"n/a\",E2607<>\"n/a\"),IF(SUM(E2610:E2632)=0,0,IF((SUMPRODUCT(E2610:E2632,E2634:E2656)/SUM(E2610:E2632))<0,1,(SUMPRODUCT(E2610:E2632,E2634:E2656)/SUM(E2610:E2632)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 50",{"$f":"VLOOKUP($A2659,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A2659,1,12,\"\"))","v":50},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1241,'RAB remaining lives'!A2660,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2660,0)-OFFSET('RFM input'!H$276,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2660,0)-OFFSET('RFM input'!I$276,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2660,0)-OFFSET('RFM input'!J$276,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2660,0)-OFFSET('RFM input'!K$276,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2660,0)-OFFSET('RFM input'!L$276,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2660,0)-OFFSET('RFM input'!M$276,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2660,0)-OFFSET('RFM input'!N$276,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2660,0)-OFFSET('RFM input'!O$276,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2660,0)-OFFSET('RFM input'!P$276,$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2660,0)-OFFSET('RFM input'!Q$276,$A2660,0)","v":0}]
[null,"Asset life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2660,0)","v":0}]
[null,"Value of RAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2660,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2660,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2660,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2660,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2660,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2660,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2660,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2660,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2660,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$H$454,$A2660,0),0)","v":0}]
[null,"Remaining life of RAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2660,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2660,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2660,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2660,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2660,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2660,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2660,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2660,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2660,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$J$454,$A2660,0),0)","v":0}]
[-1,"Depreciated RAB adjustments",null,{"$f":"IF(AND(D2662=0,C2664=0),0,\nIF(AND(D2662<>0,C2664=0),(D2662/D$10),\nIF(AND(D2663<>0,C2664<>0),(C2664-(C2664/C2688))+(D2662/D$10),\nIF(C2688<1,0,(C2664-(C2664/C2688))))))","v":0},{"$f":"IF(AND(E2662=0,D2664=0),0,\nIF(AND(E2662<>0,D2664=0),(E2662/E$10),\nIF(AND(E2663<>0,D2664<>0),(D2664-(D2664/D2688))+(E2662/E$10),\nIF(D2688<1,0,(D2664-(D2664/D2688))))))","v":0},{"$f":"IF(AND(F2662=0,E2664=0),0,\nIF(AND(F2662<>0,E2664=0),(F2662/F$10),\nIF(AND(F2663<>0,E2664<>0),(E2664-(E2664/E2688))+(F2662/F$10),\nIF(E2688<1,0,(E2664-(E2664/E2688))))))","v":0},{"$f":"IF(AND(G2662=0,F2664=0),0,\nIF(AND(G2662<>0,F2664=0),(G2662/G$10),\nIF(AND(G2663<>0,F2664<>0),(F2664-(F2664/F2688))+(G2662/G$10),\nIF(F2688<1,0,(F2664-(F2664/F2688))))))","v":0},{"$f":"IF(AND(H2662=0,G2664=0),0,\nIF(AND(H2662<>0,G2664=0),(H2662/H$10),\nIF(AND(H2663<>0,G2664<>0),(G2664-(G2664/G2688))+(H2662/H$10),\nIF(G2688<1,0,(G2664-(G2664/G2688))))))","v":0},{"$f":"IF(AND(I2662=0,H2664=0),0,\nIF(AND(I2662<>0,H2664=0),(I2662/I$10),\nIF(AND(I2663<>0,H2664<>0),(H2664-(H2664/H2688))+(I2662/I$10),\nIF(H2688<1,0,(H2664-(H2664/H2688))))))","v":0},{"$f":"IF(AND(J2662=0,I2664=0),0,\nIF(AND(J2662<>0,I2664=0),(J2662/J$10),\nIF(AND(J2663<>0,I2664<>0),(I2664-(I2664/I2688))+(J2662/J$10),\nIF(I2688<1,0,(I2664-(I2664/I2688))))))","v":0},{"$f":"IF(AND(K2662=0,J2664=0),0,\nIF(AND(K2662<>0,J2664=0),(K2662/K$10),\nIF(AND(K2663<>0,J2664<>0),(J2664-(J2664/J2688))+(K2662/K$10),\nIF(J2688<1,0,(J2664-(J2664/J2688))))))","v":0},{"$f":"IF(AND(L2662=0,K2664=0),0,\nIF(AND(L2662<>0,K2664=0),(L2662/L$10),\nIF(AND(L2663<>0,K2664<>0),(K2664-(K2664/K2688))+(L2662/L$10),\nIF(K2688<1,0,(K2664-(K2664/K2688))))))","v":0},{"$f":"IF(AND(M2662=0,L2664=0),0,\nIF(AND(M2662<>0,L2664=0),(M2662/M$10),\nIF(AND(M2663<>0,L2664<>0),(L2664-(L2664/L2688))+(M2662/M$10),\nIF(L2688<1,0,(L2664-(L2664/L2688))))))","v":0},{"$f":"IF(AND(N2662=0,M2664=0),0,\nIF(AND(N2662<>0,M2664=0),(N2662/N$10),\nIF(AND(N2663<>0,M2664<>0),(M2664-(M2664/M2688))+(N2662/N$10),\nIF(M2688<1,0,(M2664-(M2664/M2688))))))","v":0},{"$f":"IF(AND(O2662=0,N2664=0),0,\nIF(AND(O2662<>0,N2664=0),(O2662/O$10),\nIF(AND(O2663<>0,N2664<>0),(N2664-(N2664/N2688))+(O2662/O$10),\nIF(N2688<1,0,(N2664-(N2664/N2688))))))","v":0},{"$f":"IF(AND(P2662=0,O2664=0),0,\nIF(AND(P2662<>0,O2664=0),(P2662/P$10),\nIF(AND(P2663<>0,O2664<>0),(O2664-(O2664/O2688))+(P2662/P$10),\nIF(O2688<1,0,(O2664-(O2664/O2688))))))","v":0},{"$f":"IF(AND(Q2662=0,P2664=0),0,\nIF(AND(Q2662<>0,P2664=0),(Q2662/Q$10),\nIF(AND(Q2663<>0,P2664<>0),(P2664-(P2664/P2688))+(Q2662/Q$10),\nIF(P2688<1,0,(P2664-(P2664/P2688))))))","v":0},{"$f":"IF(AND(R2662=0,Q2664=0),0,\nIF(AND(R2662<>0,Q2664=0),(R2662/R$10),\nIF(AND(R2663<>0,Q2664<>0),(Q2664-(Q2664/Q2688))+(R2662/R$10),\nIF(Q2688<1,0,(Q2664-(Q2664/Q2688))))))","v":0},{"$f":"IF(AND(S2662=0,R2664=0),0,\nIF(AND(S2662<>0,R2664=0),(S2662/S$10),\nIF(AND(S2663<>0,R2664<>0),(R2664-(R2664/R2688))+(S2662/S$10),\nIF(R2688<1,0,(R2664-(R2664/R2688))))))","v":0},{"$f":"IF(AND(T2662=0,S2664=0),0,\nIF(AND(T2662<>0,S2664=0),(T2662/T$10),\nIF(AND(T2663<>0,S2664<>0),(S2664-(S2664/S2688))+(T2662/T$10),\nIF(S2688<1,0,(S2664-(S2664/S2688))))))","v":0},{"$f":"IF(AND(U2662=0,T2664=0),0,\nIF(AND(U2662<>0,T2664=0),(U2662/U$10),\nIF(AND(U2663<>0,T2664<>0),(T2664-(T2664/T2688))+(U2662/U$10),\nIF(T2688<1,0,(T2664-(T2664/T2688))))))","v":0},{"$f":"IF(AND(V2662=0,U2664=0),0,\nIF(AND(V2662<>0,U2664=0),(V2662/V$10),\nIF(AND(V2663<>0,U2664<>0),(U2664-(U2664/U2688))+(V2662/V$10),\nIF(U2688<1,0,(U2664-(U2664/U2688))))))","v":0},{"$f":"IF(AND(W2662=0,V2664=0),0,\nIF(AND(W2662<>0,V2664=0),(W2662/W$10),\nIF(AND(W2663<>0,V2664<>0),(V2664-(V2664/V2688))+(W2662/W$10),\nIF(V2688<1,0,(V2664-(V2664/V2688))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2660/C$10","v":0},{"$f":"IF(C2689=\"n/a\",C2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,C2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,C2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(D2689=\"n/a\",D2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,D2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,D2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(E2689=\"n/a\",E2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,E2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,E2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(F2689=\"n/a\",F2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,F2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,F2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(G2689=\"n/a\",G2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,G2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,G2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(H2689=\"n/a\",H2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,H2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,H2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(I2689=\"n/a\",I2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,I2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,I2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(J2689=\"n/a\",J2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,J2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,J2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(K2689=\"n/a\",K2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,K2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,K2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(L2689=\"n/a\",L2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,L2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,L2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(M2689=\"n/a\",M2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,M2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,M2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(N2689=\"n/a\",N2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,N2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,N2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(O2689=\"n/a\",O2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,O2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,O2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(P2689=\"n/a\",P2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,P2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,P2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(Q2689=\"n/a\",Q2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,Q2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,Q2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(R2689=\"n/a\",R2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,R2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,R2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(S2689=\"n/a\",S2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,S2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,S2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(T2689=\"n/a\",T2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,T2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,T2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(U2689=\"n/a\",U2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,U2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,U2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},{"$f":"IF(V2689=\"n/a\",V2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,V2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,V2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2666)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"(D2660*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IF(D2690=\"n/a\",D2666,IFERROR(IF((OFFSET($C2666,0,$A2666))<0,\nMIN(0,D2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666)))),\nMAX(0,D2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"(E2660*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IF(E2691=\"n/a\",E2667,IFERROR(IF((OFFSET($C2667,0,$A2667))<0,\nMIN(0,E2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667)))),\nMAX(0,E2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"($F2660*((1+F$11)^0.5)/F$10)","v":0},{"$f":"IF(F2692=\"n/a\",F2668,IFERROR(IF((OFFSET($C2668,0,$A2668))<0,\nMIN(0,F2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668)))),\nMAX(0,F2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"($G2660*((1+G$11)^0.5)/G$10)","v":0},{"$f":"IF(G2693=\"n/a\",G2669,IFERROR(IF((OFFSET($C2669,0,$A2669))<0,\nMIN(0,G2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669)))),\nMAX(0,G2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"(H2660*((1+H$11)^0.5)/H$10)","v":0},{"$f":"IF(H2694=\"n/a\",H2670,IFERROR(IF((OFFSET($C2670,0,$A2670))<0,\nMIN(0,H2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670)))),\nMAX(0,H2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"(I2660*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IF(I2695=\"n/a\",I2671,IFERROR(IF((OFFSET($C2671,0,$A2671))<0,\nMIN(0,I2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671)))),\nMAX(0,I2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"(J2660*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IF(J2696=\"n/a\",J2672,IFERROR(IF((OFFSET($C2672,0,$A2672))<0,\nMIN(0,J2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672)))),\nMAX(0,J2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"(K2660*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IF(K2697=\"n/a\",K2673,IFERROR(IF((OFFSET($C2673,0,$A2673))<0,\nMIN(0,K2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673)))),\nMAX(0,K2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"(L2660*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IF(L2698=\"n/a\",L2674,IFERROR(IF((OFFSET($C2674,0,$A2674))<0,\nMIN(0,L2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674)))),\nMAX(0,L2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2660*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IF(M2699=\"n/a\",M2675,IFERROR(IF((OFFSET($C2675,0,$A2675))<0,\nMIN(0,M2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675)))),\nMAX(0,M2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2660*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IF(N2700=\"n/a\",N2676,IFERROR(IF((OFFSET($C2676,0,$A2676))<0,\nMIN(0,N2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676)))),\nMAX(0,N2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2660*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IF(O2701=\"n/a\",O2677,IFERROR(IF((OFFSET($C2677,0,$A2677))<0,\nMIN(0,O2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677)))),\nMAX(0,O2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2660*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IF(P2702=\"n/a\",P2678,IFERROR(IF((OFFSET($C2678,0,$A2678))<0,\nMIN(0,P2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678)))),\nMAX(0,P2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2660*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IF(Q2703=\"n/a\",Q2679,IFERROR(IF((OFFSET($C2679,0,$A2679))<0,\nMIN(0,Q2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679)))),\nMAX(0,Q2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2660*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IF(R2704=\"n/a\",R2680,IFERROR(IF((OFFSET($C2680,0,$A2680))<0,\nMIN(0,R2680-(OFFSET($C2680,0,$A2680)/(OFFSET($C2675,-$A2679,$A2680)))),\nMAX(0,R2680-(OFFSET($C2680,0,$A2680)/(OFFSET($C2675,-$A2679,$A2680))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2660*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IF(S2705=\"n/a\",S2681,IFERROR(IF((OFFSET($C2681,0,$A2681))<0,\nMIN(0,S2681-(OFFSET($C2681,0,$A2681)/(OFFSET($C2676,-$A2680,$A2681)))),\nMAX(0,S2681-(OFFSET($C2681,0,$A2681)/(OFFSET($C2676,-$A2680,$A2681))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2660*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IF(T2706=\"n/a\",T2682,IFERROR(IF((OFFSET($C2682,0,$A2682))<0,\nMIN(0,T2682-(OFFSET($C2682,0,$A2682)/(OFFSET($C2677,-$A2681,$A2682)))),\nMAX(0,T2682-(OFFSET($C2682,0,$A2682)/(OFFSET($C2677,-$A2681,$A2682))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2660*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IF(U2707=\"n/a\",U2683,IFERROR(IF((OFFSET($C2683,0,$A2683))<0,\nMIN(0,U2683-(OFFSET($C2683,0,$A2683)/(OFFSET($C2678,-$A2682,$A2683)))),\nMAX(0,U2683-(OFFSET($C2683,0,$A2683)/(OFFSET($C2678,-$A2682,$A2683))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2660*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IF(V2708=\"n/a\",V2684,IFERROR(IF((OFFSET($C2684,0,$A2684))<0,\nMIN(0,V2684-(OFFSET($C2684,0,$A2684)/(OFFSET($C2679,-$A2683,$A2684)))),\nMAX(0,V2684-(OFFSET($C2684,0,$A2684)/(OFFSET($C2679,-$A2683,$A2684))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2685)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2660*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL RAB adjustments",null,{"$f":"IF(AND(C2688<1,D2662=0),0,\nIF(D2662=0,C2688-1,\nIF(C2688<1,D2663,\n(((C2688-1)*(C2664-(C2664/(C2688))))+((D2662/D$10)*D2663))/(D2664))))","v":0},{"$f":"IF(AND(D2688<1,E2662=0),0,\nIF(E2662=0,D2688-1,\nIF(D2688<1,E2663,\n(((D2688-1)*(D2664-(D2664/(D2688))))+((E2662/E$10)*E2663))/(E2664))))","v":0},{"$f":"IF(AND(E2688<1,F2662=0),0,\nIF(F2662=0,E2688-1,\nIF(E2688<1,F2663,\n(((E2688-1)*(E2664-(E2664/(E2688))))+((F2662/F$10)*F2663))/(F2664))))","v":0},{"$f":"IF(AND(F2688<1,G2662=0),0,\nIF(G2662=0,F2688-1,\nIF(F2688<1,G2663,\n(((F2688-1)*(F2664-(F2664/(F2688))))+((G2662/G$10)*G2663))/(G2664))))","v":0},{"$f":"IF(AND(G2688<1,H2662=0),0,\nIF(H2662=0,G2688-1,\nIF(G2688<1,H2663,\n(((G2688-1)*(G2664-(G2664/(G2688))))+((H2662/H$10)*H2663))/(H2664))))","v":0},{"$f":"IF(AND(H2688<1,I2662=0),0,\nIF(I2662=0,H2688-1,\nIF(H2688<1,I2663,\n(((H2688-1)*(H2664-(H2664/(H2688))))+((I2662/I$10)*I2663))/(I2664))))","v":0},{"$f":"IF(AND(I2688<1,J2662=0),0,\nIF(J2662=0,I2688-1,\nIF(I2688<1,J2663,\n(((I2688-1)*(I2664-(I2664/(I2688))))+((J2662/J$10)*J2663))/(J2664))))","v":0},{"$f":"IF(AND(J2688<1,K2662=0),0,\nIF(K2662=0,J2688-1,\nIF(J2688<1,K2663,\n(((J2688-1)*(J2664-(J2664/(J2688))))+((K2662/K$10)*K2663))/(K2664))))","v":0},{"$f":"IF(AND(K2688<1,L2662=0),0,\nIF(L2662=0,K2688-1,\nIF(K2688<1,L2663,\n(((K2688-1)*(K2664-(K2664/(K2688))))+((L2662/L$10)*L2663))/(L2664))))","v":0},{"$f":"IF(AND(L2688<1,M2662=0),0,\nIF(M2662=0,L2688-1,\nIF(L2688<1,M2663,\n(((L2688-1)*(L2664-(L2664/(L2688))))+((M2662/M$10)*M2663))/(M2664))))","v":0},{"$f":"IF(AND(M2688<1,N2662=0),0,\nIF(N2662=0,M2688-1,\nIF(M2688<1,N2663,\n(((M2688-1)*(M2664-(M2664/(M2688))))+((N2662/N$10)*N2663))/(N2664))))","v":0},{"$f":"IF(AND(N2688<1,O2662=0),0,\nIF(O2662=0,N2688-1,\nIF(N2688<1,O2663,\n(((N2688-1)*(N2664-(N2664/(N2688))))+((O2662/O$10)*O2663))/(O2664))))","v":0},{"$f":"IF(AND(O2688<1,P2662=0),0,\nIF(P2662=0,O2688-1,\nIF(O2688<1,P2663,\n(((O2688-1)*(O2664-(O2664/(O2688))))+((P2662/P$10)*P2663))/(P2664))))","v":0},{"$f":"IF(AND(P2688<1,Q2662=0),0,\nIF(Q2662=0,P2688-1,\nIF(P2688<1,Q2663,\n(((P2688-1)*(P2664-(P2664/(P2688))))+((Q2662/Q$10)*Q2663))/(Q2664))))","v":0},{"$f":"IF(AND(Q2688<1,R2662=0),0,\nIF(R2662=0,Q2688-1,\nIF(Q2688<1,R2663,\n(((Q2688-1)*(Q2664-(Q2664/(Q2688))))+((R2662/R$10)*R2663))/(R2664))))","v":0},{"$f":"IF(AND(R2688<1,S2662=0),0,\nIF(S2662=0,R2688-1,\nIF(R2688<1,S2663,\n(((R2688-1)*(R2664-(R2664/(R2688))))+((S2662/S$10)*S2663))/(S2664))))","v":0},{"$f":"IF(AND(S2688<1,T2662=0),0,\nIF(T2662=0,S2688-1,\nIF(S2688<1,T2663,\n(((S2688-1)*(S2664-(S2664/(S2688))))+((T2662/T$10)*T2663))/(T2664))))","v":0},{"$f":"IF(AND(T2688<1,U2662=0),0,\nIF(U2662=0,T2688-1,\nIF(T2688<1,U2663,\n(((T2688-1)*(T2664-(T2664/(T2688))))+((U2662/U$10)*U2663))/(U2664))))","v":0},{"$f":"IF(AND(U2688<1,V2662=0),0,\nIF(V2662=0,U2688-1,\nIF(U2688<1,V2663,\n(((U2688-1)*(U2664-(U2664/(U2688))))+((V2662/V$10)*V2663))/(V2664))))","v":0},{"$f":"IF(AND(V2688<1,W2662=0),0,\nIF(W2662=0,V2688-1,\nIF(V2688<1,W2663,\n(((V2688-1)*(V2664-(V2664/(V2688))))+((W2662/W$10)*W2663))/(W2664))))","v":0}]
[null,"RL Start RAB",{"$f":"C2661","v":0},{"$f":"IF(C2689=\"n/a\",\"n/a\",MAX(0,C2689-1))","v":0},{"$f":"IF(D2689=\"n/a\",\"n/a\",MAX(0,D2689-1))","v":0},{"$f":"IF(E2689=\"n/a\",\"n/a\",MAX(0,E2689-1))","v":0},{"$f":"IF(F2689=\"n/a\",\"n/a\",MAX(0,F2689-1))","v":0},{"$f":"IF(G2689=\"n/a\",\"n/a\",MAX(0,G2689-1))","v":0},{"$f":"IF(H2689=\"n/a\",\"n/a\",MAX(0,H2689-1))","v":0},{"$f":"IF(I2689=\"n/a\",\"n/a\",MAX(0,I2689-1))","v":0},{"$f":"IF(J2689=\"n/a\",\"n/a\",MAX(0,J2689-1))","v":0},{"$f":"IF(K2689=\"n/a\",\"n/a\",MAX(0,K2689-1))","v":0},{"$f":"IF(L2689=\"n/a\",\"n/a\",MAX(0,L2689-1))","v":0},{"$f":"IF(M2689=\"n/a\",\"n/a\",MAX(0,M2689-1))","v":0},{"$f":"IF(N2689=\"n/a\",\"n/a\",MAX(0,N2689-1))","v":0},{"$f":"IF(O2689=\"n/a\",\"n/a\",MAX(0,O2689-1))","v":0},{"$f":"IF(P2689=\"n/a\",\"n/a\",MAX(0,P2689-1))","v":0},{"$f":"IF(Q2689=\"n/a\",\"n/a\",MAX(0,Q2689-1))","v":0},{"$f":"IF(R2689=\"n/a\",\"n/a\",MAX(0,R2689-1))","v":0},{"$f":"IF(S2689=\"n/a\",\"n/a\",MAX(0,S2689-1))","v":0},{"$f":"IF(T2689=\"n/a\",\"n/a\",MAX(0,T2689-1))","v":0},{"$f":"IF(U2689=\"n/a\",\"n/a\",MAX(0,U2689-1))","v":0},{"$f":"IF(V2689=\"n/a\",\"n/a\",MAX(0,V2689-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2666)","v":"RL Capex 2014-15"},null,{"$f":"D2661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2661","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2661","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2661","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2661","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2661","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2661","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2661","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2661","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2661","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2661","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2661","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2661","v":0},{"$f":"IF(V2708=\"n/a\",\"n/a\",MAX(0,V2708-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2661","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2661<>\"n/a\",C2661<>\"n/a\"),IF(SUM(C2664:C2686)=0,0,IF((SUMPRODUCT(C2664:C2686,C2688:C2710)/SUM(C2664:C2686))<0,1,(SUMPRODUCT(C2664:C2686,C2688:C2710)/SUM(C2664:C2686)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2661<>\"n/a\",D2661<>\"n/a\"),IF(SUM(D2664:D2686)=0,0,IF((SUMPRODUCT(D2664:D2686,D2688:D2710)/SUM(D2664:D2686))<0,1,(SUMPRODUCT(D2664:D2686,D2688:D2710)/SUM(D2664:D2686)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2661<>\"n/a\",E2661<>\"n/a\"),IF(SUM(E2664:E2686)=0,0,IF((SUMPRODUCT(E2664:E2686,E2688:E2710)/SUM(E2664:E2686))<0,1,(SUMPRODUCT(E2664:E2686,E2688:E2710)/SUM(E2664:E2686)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"TAB remaining lives","index":11,"n_rows":2706,"n_cols":23,"rows_kept":2706,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Tax Asset Lives Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"AusNet (T) - Tax Asset Lives Roll Forward - TNSP RFM - version 3"}]
[]
[]
[null,"Weighted Average Remaining Tax Asset Life - based on year-by-year tracked capex"]
[null,null,"Start value",{"$f":"'RAB remaining lives'!D6","v":"2014-15"},{"$f":"'RAB remaining lives'!E6","v":"2015-16"},{"$f":"'RAB remaining lives'!F6","v":"2016-17"},{"$f":"'RAB remaining lives'!G6","v":"2017-18"},{"$f":"'RAB remaining lives'!H6","v":"2018-19"},{"$f":"'RAB remaining lives'!I6","v":"2019-20"},{"$f":"'RAB remaining lives'!J6","v":"2020-21"},{"$f":"'RAB remaining lives'!K6","v":"2021-22"},{"$f":"'RAB remaining lives'!L6","v":"2022-23"},{"$f":"'RAB remaining lives'!M6","v":"2023-24"},{"$f":"'RAB remaining lives'!N6","v":"2024-25"},{"$f":"'RAB remaining lives'!O6","v":"2025-26"},{"$f":"'RAB remaining lives'!P6","v":"2026-27"},{"$f":"'RAB remaining lives'!Q6","v":"2027-28"},{"$f":"'RAB remaining lives'!R6","v":"2028-29"},{"$f":"'RAB remaining lives'!S6","v":"2029-30"},{"$f":"'RAB remaining lives'!T6","v":"2030-31"},{"$f":"'RAB remaining lives'!U6","v":"2031-32"},{"$f":"'RAB remaining lives'!V6","v":"2032-33"},{"$f":"'RAB remaining lives'!W6","v":"2033-34"}]
[]
["Asset Class 1",{"$f":"VLOOKUP($A8,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Secondary"}]
[{"$f":"VALUE(REPLACE(A8,1,12,\"\"))","v":1},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A9,0)","v":164.26402956115786},{"$f":"'RAB remaining lives'!D14","v":40.112395986908169},{"$f":"'RAB remaining lives'!E14","v":29.758079127640293},{"$f":"'RAB remaining lives'!F14","v":22.948498592767294},{"$f":"'RAB remaining lives'!G14","v":0},{"$f":"'RAB remaining lives'!H14","v":0},{"$f":"'RAB remaining lives'!I14","v":0},{"$f":"'RAB remaining lives'!J14","v":0},{"$f":"'RAB remaining lives'!K14","v":0},{"$f":"'RAB remaining lives'!L14","v":0},{"$f":"'RAB remaining lives'!M14","v":0},{"$f":"'RAB remaining lives'!N14","v":0},{"$f":"'RAB remaining lives'!O14","v":0},{"$f":"'RAB remaining lives'!P14","v":0},{"$f":"'RAB remaining lives'!Q14","v":0},{"$f":"'RAB remaining lives'!R14","v":0},{"$f":"'RAB remaining lives'!S14","v":0},{"$f":"'RAB remaining lives'!T14","v":0},{"$f":"'RAB remaining lives'!U14","v":0},{"$f":"'RAB remaining lives'!V14","v":0},{"$f":"'RAB remaining lives'!W14","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A9,0)","v":15.233334352949251},{"$f":"OFFSET('RFM input'!$Y$6,$A9,0)","v":12.5},{"$f":"OFFSET('RFM input'!$Y$6,$A9,0)","v":12.5},{"$f":"OFFSET('RFM input'!$Y$6,$A9,0)","v":12.5},{"$f":"OFFSET('RFM input'!$Y$6,$A9,0)","v":12.5},{"$f":"OFFSET('RFM input'!$Y$6,$A9,0)","v":12.5},{"$f":"OFFSET('RFM input'!$Y$6,$A9,0)","v":12.5},{"$f":"OFFSET('RFM input'!$Y$6,$A9,0)","v":12.5},{"$f":"OFFSET('RFM input'!$Y$6,$A9,0)","v":12.5},{"$f":"OFFSET('RFM input'!$Y$6,$A9,0)","v":12.5},{"$f":"OFFSET('RFM input'!$Y$6,$A9,0)","v":12.5}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A9,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A9,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A9,0),0)","v":16.246496813706084},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A9,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A9,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A9,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A9,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A9,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A9,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A9,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A9,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A9,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A9,0),0)","v":8.1465258599634147},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A9,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A9,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A9,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A9,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A9,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A9,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A9,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D11=0,C13=0),0,\nIF(AND(D11<>0,C13=0),D11,\nIF(AND(D12<>0,C13<>0),(C13-(C13/C37))+D11,\nIF(C37<1,0,(C13-(C13/C37))))))","v":0},{"$f":"IF(AND(E11=0,D13=0),0,\nIF(AND(E11<>0,D13=0),E11,\nIF(AND(E12<>0,D13<>0),(D13-(D13/D37))+E11,\nIF(D37<1,0,(D13-(D13/D37))))))","v":0},{"$f":"IF(AND(F11=0,E13=0),0,\nIF(AND(F11<>0,E13=0),F11,\nIF(AND(F12<>0,E13<>0),(E13-(E13/E37))+F11,\nIF(E37<1,0,(E13-(E13/E37))))))","v":16.246496813706084},{"$f":"IF(AND(G11=0,F13=0),0,\nIF(AND(G11<>0,F13=0),G11,\nIF(AND(G12<>0,F13<>0),(F13-(F13/F37))+G11,\nIF(F37<1,0,(F13-(F13/F37))))))","v":14.252211508168608},{"$f":"IF(AND(H11=0,G13=0),0,\nIF(AND(H11<>0,G13=0),H11,\nIF(AND(H12<>0,G13<>0),(G13-(G13/G37))+H11,\nIF(G37<1,0,(G13-(G13/G37))))))","v":12.257926202631133},{"$f":"IF(AND(I11=0,H13=0),0,\nIF(AND(I11<>0,H13=0),I11,\nIF(AND(I12<>0,H13<>0),(H13-(H13/H37))+I11,\nIF(H37<1,0,(H13-(H13/H37))))))","v":10.263640897093657},8.2693555915561809,6.275070286018706,4.280784980481231,2.2864996749437552,0.29221436940627976,0,0,0,0,0,0,0,0,0]
[0,"Depreciated starting RAB",{"$f":"C9","v":164.26402956115786},{"$f":"IF(C38=\"n/a\",C14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,C14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,C14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":153.48083359399553},{"$f":"IF(D38=\"n/a\",D14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,D14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,D14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":142.6976376268332},{"$f":"IF(E38=\"n/a\",E14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,E14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,E14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":131.91444165967087},{"$f":"IF(F38=\"n/a\",F14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,F14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,F14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":121.13124569250853},{"$f":"IF(G38=\"n/a\",G14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,G14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,G14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":110.34804972534619},{"$f":"IF(H38=\"n/a\",H14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,H14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,H14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":99.564853758183844},{"$f":"IF(I38=\"n/a\",I14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,I14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,I14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":88.781657791021502},{"$f":"IF(J38=\"n/a\",J14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,J14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,J14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":77.998461823859159},{"$f":"IF(K38=\"n/a\",K14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,K14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,K14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":67.215265856696817},{"$f":"IF(L38=\"n/a\",L14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,L14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,L14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":56.432069889534482},{"$f":"IF(M38=\"n/a\",M14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,M14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,M14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":45.648873922372147},{"$f":"IF(N38=\"n/a\",N14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,N14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,N14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":34.865677955209812},{"$f":"IF(O38=\"n/a\",O14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,O14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,O14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":24.082481988047476},{"$f":"IF(P38=\"n/a\",P14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,P14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,P14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":13.299286020885139},{"$f":"IF(Q38=\"n/a\",Q14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,Q14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,Q14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":2.5160900537228024},{"$f":"IF(R38=\"n/a\",R14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,R14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,R14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":0},{"$f":"IF(S38=\"n/a\",S14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,S14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,S14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":0},{"$f":"IF(T38=\"n/a\",T14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,T14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,T14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":0},{"$f":"IF(U38=\"n/a\",U14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,U14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,U14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":0},{"$f":"IF(V38=\"n/a\",V14,IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,V14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14)))),\nMAX(0,V14-(OFFSET($C14,0,$A14)/(OFFSET($C9,-$A13,$A14))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A15)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D9","v":40.112395986908169},{"$f":"IF(D39=\"n/a\",D15,IFERROR(IF((OFFSET($C15,0,$A15))<0,\nMIN(0,D15-(OFFSET($C15,0,$A15)/(OFFSET($C10,-$A14,$A15)))),\nMAX(0,D15-(OFFSET($C15,0,$A15)/(OFFSET($C10,-$A14,$A15))))),0))","v":36.903404307955512},33.694412629002855,30.485420950050202,27.276429271097548,24.067437592144895,20.858445913192242,17.649454234239588,14.440462555286935,11.231470876334281,8.0224791973816281,4.8134875184289747,1.6044958394763214,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E9","v":29.758079127640293},{"$f":"IF(E40=\"n/a\",E16,IFERROR(IF((OFFSET($C16,0,$A16))<0,\nMIN(0,E16-(OFFSET($C16,0,$A16)/(OFFSET($C11,-$A15,$A16)))),\nMAX(0,E16-(OFFSET($C16,0,$A16)/(OFFSET($C11,-$A15,$A16))))),0))","v":27.377432797429069},24.996786467217845,22.616140137006621,20.235493806795397,17.854847476584172,15.474201146372948,13.093554816161724,10.7129084859505,8.3322621557392758,5.9516158255280525,3.5709694953168292,1.1903231651056059,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F9","v":22.948498592767294},{"$f":"IF(F41=\"n/a\",F17,IFERROR(IF((OFFSET($C17,0,$A17))<0,\nMIN(0,F17-(OFFSET($C17,0,$A17)/(OFFSET($C12,-$A16,$A17)))),\nMAX(0,F17-(OFFSET($C17,0,$A17)/(OFFSET($C12,-$A16,$A17))))),0))","v":21.112618705345909},19.276738817924524,17.44085893050314,15.604979043081757,13.769099155660374,11.933219268238991,10.097339380817608,8.2614594933962255,6.4255796059748418,4.589699718553458,2.7538198311320743,0.91793994371069076,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G9","v":0},{"$f":"IF(G42=\"n/a\",G18,IFERROR(IF((OFFSET($C18,0,$A18))<0,\nMIN(0,G18-(OFFSET($C18,0,$A18)/(OFFSET($C13,-$A17,$A18)))),\nMAX(0,G18-(OFFSET($C18,0,$A18)/(OFFSET($C13,-$A17,$A18))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H9","v":0},{"$f":"IF(H43=\"n/a\",H19,IFERROR(IF((OFFSET($C19,0,$A19))<0,\nMIN(0,H19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19)))),\nMAX(0,H19-(OFFSET($C19,0,$A19)/(OFFSET($C14,-$A18,$A19))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I9","v":0},{"$f":"IF(I44=\"n/a\",I20,IFERROR(IF((OFFSET($C20,0,$A20))<0,\nMIN(0,I20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20)))),\nMAX(0,I20-(OFFSET($C20,0,$A20)/(OFFSET($C15,-$A19,$A20))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J9","v":0},{"$f":"IF(J45=\"n/a\",J21,IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,J21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21)))),\nMAX(0,J21-(OFFSET($C21,0,$A21)/(OFFSET($C16,-$A20,$A21))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K9","v":0},{"$f":"IF(K46=\"n/a\",K22,IFERROR(IF((OFFSET($C22,0,$A22))<0,\nMIN(0,K22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22)))),\nMAX(0,K22-(OFFSET($C22,0,$A22)/(OFFSET($C17,-$A21,$A22))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L9","v":0},{"$f":"IF(L47=\"n/a\",L23,IFERROR(IF((OFFSET($C23,0,$A23))<0,\nMIN(0,L23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23)))),\nMAX(0,L23-(OFFSET($C23,0,$A23)/(OFFSET($C18,-$A22,$A23))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M9","v":0},{"$f":"IF(M48=\"n/a\",M24,IFERROR(IF((OFFSET($C24,0,$A24))<0,\nMIN(0,M24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24)))),\nMAX(0,M24-(OFFSET($C24,0,$A24)/(OFFSET($C19,-$A23,$A24))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N9","v":0},{"$f":"IF(N49=\"n/a\",N25,IFERROR(IF((OFFSET($C25,0,$A25))<0,\nMIN(0,N25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25)))),\nMAX(0,N25-(OFFSET($C25,0,$A25)/(OFFSET($C20,-$A24,$A25))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O9","v":0},{"$f":"IF(O50=\"n/a\",O26,IFERROR(IF((OFFSET($C26,0,$A26))<0,\nMIN(0,O26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26)))),\nMAX(0,O26-(OFFSET($C26,0,$A26)/(OFFSET($C21,-$A25,$A26))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P9","v":0},{"$f":"IF(P51=\"n/a\",P27,IFERROR(IF((OFFSET($C27,0,$A27))<0,\nMIN(0,P27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27)))),\nMAX(0,P27-(OFFSET($C27,0,$A27)/(OFFSET($C22,-$A26,$A27))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q9","v":0},{"$f":"IF(Q52=\"n/a\",Q28,IFERROR(IF((OFFSET($C28,0,$A28))<0,\nMIN(0,Q28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28)))),\nMAX(0,Q28-(OFFSET($C28,0,$A28)/(OFFSET($C23,-$A27,$A28))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R9","v":0},{"$f":"IF(R53=\"n/a\",R29,IFERROR(IF((OFFSET($C29,0,$A29))<0,\nMIN(0,R29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29)))),\nMAX(0,R29-(OFFSET($C29,0,$A29)/(OFFSET($C24,-$A28,$A29))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S9","v":0},{"$f":"IF(S54=\"n/a\",S30,IFERROR(IF((OFFSET($C30,0,$A30))<0,\nMIN(0,S30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30)))),\nMAX(0,S30-(OFFSET($C30,0,$A30)/(OFFSET($C25,-$A29,$A30))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T9","v":0},{"$f":"IF(T55=\"n/a\",T31,IFERROR(IF((OFFSET($C31,0,$A31))<0,\nMIN(0,T31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31)))),\nMAX(0,T31-(OFFSET($C31,0,$A31)/(OFFSET($C26,-$A30,$A31))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U9","v":0},{"$f":"IF(U56=\"n/a\",U32,IFERROR(IF((OFFSET($C32,0,$A32))<0,\nMIN(0,U32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32)))),\nMAX(0,U32-(OFFSET($C32,0,$A32)/(OFFSET($C27,-$A31,$A32))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V9","v":0},{"$f":"IF(V57=\"n/a\",V33,IFERROR(IF((OFFSET($C33,0,$A33))<0,\nMIN(0,V33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33)))),\nMAX(0,V33-(OFFSET($C33,0,$A33)/(OFFSET($C28,-$A32,$A33))))),0))","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A34)","v":"Depreciated Net Capex 2033-34"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W9","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C37<1,D11=0),0,\nIF(D11=0,C37-1,\nIF(C37<1,D12,\n(((C37-1)*(C13-(C13/(C37))))+(D11*D12))/(D13))))","v":0},0,8.1465258599634147,7.1465258599634147,{"$f":"IF(AND(G37<1,H11=0),0,\nIF(H11=0,G37-1,\nIF(G37<1,H12,\n(((G37-1)*(G13-(G13/(G37))))+(H11*H12))/(H13))))","v":6.1465258599634147},5.1465258599634147,4.1465258599634147,3.1465258599634147,2.1465258599634147,{"$f":"IF(AND(L37<1,M11=0),0,\nIF(M11=0,L37-1,\nIF(L37<1,M12,\n(((L37-1)*(L13-(L13/(L37))))+(M11*M12))/(M13))))","v":1.1465258599634147},0.14652585996341472,0,0,0,0,0,0,0,0,0]
[null,"RL Start TAB",{"$f":"C10","v":15.233334352949251},{"$f":"IF(C38=\"n/a\",\"n/a\",MAX(0,C38-1))","v":14.233334352949251},13.233334352949251,12.233334352949251,11.233334352949251,10.233334352949251,9.2333343529492513,8.2333343529492513,7.2333343529492513,6.2333343529492513,5.2333343529492513,4.2333343529492513,3.2333343529492513,2.2333343529492513,1.2333343529492513,0.23333435294925131,0,0,0,0,0]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A15)","v":"RL Capex 2014-15"},null,{"$f":"D10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M10","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N10","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O10","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P10","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q10","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R10","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S10","v":0},{"$f":"IF(S54=\"n/a\",\"n/a\",MAX(0,S54-1))","v":0},0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T10","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U10","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V10","v":0},{"$f":"IF(V57=\"n/a\",\"n/a\",MAX(0,V57-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W10","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C10<>\"n/a\",C10<>\"n/a\"),IF(SUM(C13:C35)=0,0,IF((SUMPRODUCT(C13:C35,C37:C59)/SUM(C13:C35))<0,1,(SUMPRODUCT(C13:C35,C37:C59)/SUM(C13:C35)))),\"n/a\"))","v":15.233334352949251},{"$f":"(IF(OR($C10<>\"n/a\",D10<>\"n/a\"),IF(SUM(D13:D35)=0,0,IF((SUMPRODUCT(D13:D35,D37:D59)/SUM(D13:D35))<0,1,(SUMPRODUCT(D13:D35,D37:D59)/SUM(D13:D35)))),\"n/a\"))","v":13.874188560021841},{"$f":"(IF(OR($C10<>\"n/a\",E10<>\"n/a\"),IF(SUM(E13:E35)=0,0,IF((SUMPRODUCT(E13:E35,E37:E59)/SUM(E13:E35))<0,1,(SUMPRODUCT(E13:E35,E37:E59)/SUM(E13:E35)))),\"n/a\"))","v":12.823566869715245},11.635709779934471,10.64936661534278,9.6659008709111092,8.6863290135549818,7.7122101745789164,6.7460640714031301,5.792245473386366,4.85898659026918,3.9639483005281884,3.0221319930621968,2.1099601310526901,1.2252990763916931,0.30461592277429189,0,0,0,0,0]
[]
["Asset Class 2",{"$f":"VLOOKUP($A62,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Switchgear"}]
[{"$f":"VALUE(REPLACE(A62,1,12,\"\"))","v":2},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A63,0)","v":468.17534782098647},{"$f":"'RAB remaining lives'!D68","v":38.119500725857442},{"$f":"'RAB remaining lives'!E68","v":43.867901598456996},{"$f":"'RAB remaining lives'!F68","v":52.053710524416161},{"$f":"'RAB remaining lives'!G68","v":0},{"$f":"'RAB remaining lives'!H68","v":0},{"$f":"'RAB remaining lives'!I68","v":0},{"$f":"'RAB remaining lives'!J68","v":0},{"$f":"'RAB remaining lives'!K68","v":0},{"$f":"'RAB remaining lives'!L68","v":0},{"$f":"'RAB remaining lives'!M68","v":0},{"$f":"'RAB remaining lives'!N68","v":0},{"$f":"'RAB remaining lives'!O68","v":0},{"$f":"'RAB remaining lives'!P68","v":0},{"$f":"'RAB remaining lives'!Q68","v":0},{"$f":"'RAB remaining lives'!R68","v":0},{"$f":"'RAB remaining lives'!S68","v":0},{"$f":"'RAB remaining lives'!T68","v":0},{"$f":"'RAB remaining lives'!U68","v":0},{"$f":"'RAB remaining lives'!V68","v":0},{"$f":"'RAB remaining lives'!W68","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A63,0)","v":28.829622367794432},{"$f":"OFFSET('RFM input'!$Y$6,$A63,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A63,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A63,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A63,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A63,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A63,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A63,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A63,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A63,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A63,0)","v":40}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A63,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A63,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A63,0),0)","v":22.519135045932472},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A63,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A63,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A63,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A63,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A63,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A63,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A63,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A63,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A63,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A63,0),0)","v":35.473992198135413},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A63,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A63,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A63,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A63,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A63,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A63,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A63,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D65=0,C67=0),0,\nIF(AND(D65<>0,C67=0),D65,\nIF(AND(D66<>0,C67<>0),(C67-(C67/C91))+D65,\nIF(C91<1,0,(C67-(C67/C91))))))","v":0},{"$f":"IF(AND(E65=0,D67=0),0,\nIF(AND(E65<>0,D67=0),E65,\nIF(AND(E66<>0,D67<>0),(D67-(D67/D91))+E65,\nIF(D91<1,0,(D67-(D67/D91))))))","v":0},{"$f":"IF(AND(F65=0,E67=0),0,\nIF(AND(F65<>0,E67=0),F65,\nIF(AND(F66<>0,E67<>0),(E67-(E67/E91))+F65,\nIF(E91<1,0,(E67-(E67/E91))))))","v":22.519135045932472},{"$f":"IF(AND(G65=0,F67=0),0,\nIF(AND(G65<>0,F67=0),G65,\nIF(AND(G66<>0,F67<>0),(F67-(F67/F91))+G65,\nIF(F91<1,0,(F67-(F67/F91))))))","v":21.884328145142881},{"$f":"IF(AND(H65=0,G67=0),0,\nIF(AND(H65<>0,G67=0),H65,\nIF(AND(H66<>0,G67<>0),(G67-(G67/G91))+H65,\nIF(G91<1,0,(G67-(G67/G91))))))","v":21.249521244353289},{"$f":"IF(AND(I65=0,H67=0),0,\nIF(AND(I65<>0,H67=0),I65,\nIF(AND(I66<>0,H67<>0),(H67-(H67/H91))+I65,\nIF(H91<1,0,(H67-(H67/H91))))))","v":20.614714343563698},{"$f":"IF(AND(J65=0,I67=0),0,\nIF(AND(J65<>0,I67=0),J65,\nIF(AND(J66<>0,I67<>0),(I67-(I67/I91))+J65,\nIF(I91<1,0,(I67-(I67/I91))))))","v":19.979907442774106},{"$f":"IF(AND(K65=0,J67=0),0,\nIF(AND(K65<>0,J67=0),K65,\nIF(AND(K66<>0,J67<>0),(J67-(J67/J91))+K65,\nIF(J91<1,0,(J67-(J67/J91))))))","v":19.345100541984515},{"$f":"IF(AND(L65=0,K67=0),0,\nIF(AND(L65<>0,K67=0),L65,\nIF(AND(L66<>0,K67<>0),(K67-(K67/K91))+L65,\nIF(K91<1,0,(K67-(K67/K91))))))","v":18.710293641194923},{"$f":"IF(AND(M65=0,L67=0),0,\nIF(AND(M65<>0,L67=0),M65,\nIF(AND(M66<>0,L67<>0),(L67-(L67/L91))+M65,\nIF(L91<1,0,(L67-(L67/L91))))))","v":18.075486740405331},{"$f":"IF(AND(N65=0,M67=0),0,\nIF(AND(N65<>0,M67=0),N65,\nIF(AND(N66<>0,M67<>0),(M67-(M67/M91))+N65,\nIF(M91<1,0,(M67-(M67/M91))))))","v":17.44067983961574},{"$f":"IF(AND(O65=0,N67=0),0,\nIF(AND(O65<>0,N67=0),O65,\nIF(AND(O66<>0,N67<>0),(N67-(N67/N91))+O65,\nIF(N91<1,0,(N67-(N67/N91))))))","v":16.805872938826148},{"$f":"IF(AND(P65=0,O67=0),0,\nIF(AND(P65<>0,O67=0),P65,\nIF(AND(P66<>0,O67<>0),(O67-(O67/O91))+P65,\nIF(O91<1,0,(O67-(O67/O91))))))","v":16.171066038036557},{"$f":"IF(AND(Q65=0,P67=0),0,\nIF(AND(Q65<>0,P67=0),Q65,\nIF(AND(Q66<>0,P67<>0),(P67-(P67/P91))+Q65,\nIF(P91<1,0,(P67-(P67/P91))))))","v":15.536259137246965},{"$f":"IF(AND(R65=0,Q67=0),0,\nIF(AND(R65<>0,Q67=0),R65,\nIF(AND(R66<>0,Q67<>0),(Q67-(Q67/Q91))+R65,\nIF(Q91<1,0,(Q67-(Q67/Q91))))))","v":14.901452236457374},{"$f":"IF(AND(S65=0,R67=0),0,\nIF(AND(S65<>0,R67=0),S65,\nIF(AND(S66<>0,R67<>0),(R67-(R67/R91))+S65,\nIF(R91<1,0,(R67-(R67/R91))))))","v":14.266645335667782},{"$f":"IF(AND(T65=0,S67=0),0,\nIF(AND(T65<>0,S67=0),T65,\nIF(AND(T66<>0,S67<>0),(S67-(S67/S91))+T65,\nIF(S91<1,0,(S67-(S67/S91))))))","v":13.63183843487819},{"$f":"IF(AND(U65=0,T67=0),0,\nIF(AND(U65<>0,T67=0),U65,\nIF(AND(U66<>0,T67<>0),(T67-(T67/T91))+U65,\nIF(T91<1,0,(T67-(T67/T91))))))","v":12.997031534088599},{"$f":"IF(AND(V65=0,U67=0),0,\nIF(AND(V65<>0,U67=0),V65,\nIF(AND(V66<>0,U67<>0),(U67-(U67/U91))+V65,\nIF(U91<1,0,(U67-(U67/U91))))))","v":12.362224633299009},{"$f":"IF(AND(W65=0,V67=0),0,\nIF(AND(W65<>0,V67=0),W65,\nIF(AND(W66<>0,V67<>0),(V67-(V67/V91))+W65,\nIF(V91<1,0,(V67-(V67/V91))))))","v":11.727417732509419}]
[0,"Depreciated starting RAB",{"$f":"C63","v":468.17534782098647},{"$f":"IF(C92=\"n/a\",C68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,C68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,C68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":451.93596244686569},{"$f":"IF(D92=\"n/a\",D68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,D68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,D68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":435.6965770727449},{"$f":"IF(E92=\"n/a\",E68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,E68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,E68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":419.45719169862411},{"$f":"IF(F92=\"n/a\",F68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,F68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,F68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":403.21780632450333},{"$f":"IF(G92=\"n/a\",G68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,G68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,G68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":386.97842095038254},{"$f":"IF(H92=\"n/a\",H68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,H68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,H68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":370.73903557626176},{"$f":"IF(I92=\"n/a\",I68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,I68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,I68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":354.49965020214097},{"$f":"IF(J92=\"n/a\",J68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,J68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,J68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":338.26026482802018},{"$f":"IF(K92=\"n/a\",K68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,K68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,K68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":322.0208794538994},{"$f":"IF(L92=\"n/a\",L68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,L68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,L68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":305.78149407977861},{"$f":"IF(M92=\"n/a\",M68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,M68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,M68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":289.54210870565782},{"$f":"IF(N92=\"n/a\",N68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,N68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,N68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":273.30272333153704},{"$f":"IF(O92=\"n/a\",O68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,O68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,O68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":257.06333795741625},{"$f":"IF(P92=\"n/a\",P68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,P68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,P68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":240.82395258329547},{"$f":"IF(Q92=\"n/a\",Q68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,Q68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,Q68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":224.58456720917468},{"$f":"IF(R92=\"n/a\",R68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,R68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,R68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":208.34518183505389},{"$f":"IF(S92=\"n/a\",S68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,S68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,S68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":192.10579646093311},{"$f":"IF(T92=\"n/a\",T68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,T68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,T68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":175.86641108681232},{"$f":"IF(U92=\"n/a\",U68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,U68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,U68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":159.62702571269153},{"$f":"IF(V92=\"n/a\",V68,IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,V68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68)))),\nMAX(0,V68-(OFFSET($C68,0,$A68)/(OFFSET($C63,-$A67,$A68))))),0))","v":143.38764033857075}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A69)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D63","v":38.119500725857442},{"$f":"IF(D93=\"n/a\",D69,IFERROR(IF((OFFSET($C69,0,$A69))<0,\nMIN(0,D69-(OFFSET($C69,0,$A69)/(OFFSET($C64,-$A68,$A69)))),\nMAX(0,D69-(OFFSET($C69,0,$A69)/(OFFSET($C64,-$A68,$A69))))),0))","v":37.166513207711006},36.21352568956457,35.260538171418133,34.307550653271697,33.354563135125261,32.401575616978825,31.448588098832388,30.495600580685952,29.542613062539516,28.58962554439308,27.636638026246644,26.683650508100207,25.730662989953771,24.777675471807335,23.824687953660899,22.871700435514462,21.918712917368026,20.96572539922159,20.012737881075154]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E63","v":43.867901598456996},{"$f":"IF(E94=\"n/a\",E70,IFERROR(IF((OFFSET($C70,0,$A70))<0,\nMIN(0,E70-(OFFSET($C70,0,$A70)/(OFFSET($C65,-$A69,$A70)))),\nMAX(0,E70-(OFFSET($C70,0,$A70)/(OFFSET($C65,-$A69,$A70))))),0))","v":42.77120405849557},41.674506518534145,40.577808978572719,39.481111438611293,38.384413898649868,37.287716358688442,36.191018818727017,35.094321278765591,33.997623738804165,32.90092619884274,31.804228658881314,30.707531118919889,29.610833578958463,28.514136038997037,27.417438499035612,26.320740959074186,25.22404341911276,24.127345879151335]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F63","v":52.053710524416161},{"$f":"IF(F95=\"n/a\",F71,IFERROR(IF((OFFSET($C71,0,$A71))<0,\nMIN(0,F71-(OFFSET($C71,0,$A71)/(OFFSET($C66,-$A70,$A71)))),\nMAX(0,F71-(OFFSET($C71,0,$A71)/(OFFSET($C66,-$A70,$A71))))),0))","v":50.752367761305756},49.451024998195351,48.149682235084946,46.848339471974541,45.546996708864135,44.24565394575373,42.944311182643325,41.64296841953292,40.341625656422515,39.04028289331211,37.738940130201705,36.4375973670913,35.136254603980895,33.83491184087049,32.533569077760085,31.232226314649679,29.930883551539274]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G63","v":0},{"$f":"IF(G96=\"n/a\",G72,IFERROR(IF((OFFSET($C72,0,$A72))<0,\nMIN(0,G72-(OFFSET($C72,0,$A72)/(OFFSET($C67,-$A71,$A72)))),\nMAX(0,G72-(OFFSET($C72,0,$A72)/(OFFSET($C67,-$A71,$A72))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H63","v":0},{"$f":"IF(H97=\"n/a\",H73,IFERROR(IF((OFFSET($C73,0,$A73))<0,\nMIN(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73)))),\nMAX(0,H73-(OFFSET($C73,0,$A73)/(OFFSET($C68,-$A72,$A73))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I63","v":0},{"$f":"IF(I98=\"n/a\",I74,IFERROR(IF((OFFSET($C74,0,$A74))<0,\nMIN(0,I74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74)))),\nMAX(0,I74-(OFFSET($C74,0,$A74)/(OFFSET($C69,-$A73,$A74))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J63","v":0},{"$f":"IF(J99=\"n/a\",J75,IFERROR(IF((OFFSET($C75,0,$A75))<0,\nMIN(0,J75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75)))),\nMAX(0,J75-(OFFSET($C75,0,$A75)/(OFFSET($C70,-$A74,$A75))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K63","v":0},{"$f":"IF(K100=\"n/a\",K76,IFERROR(IF((OFFSET($C76,0,$A76))<0,\nMIN(0,K76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76)))),\nMAX(0,K76-(OFFSET($C76,0,$A76)/(OFFSET($C71,-$A75,$A76))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L63","v":0},{"$f":"IF(L101=\"n/a\",L77,IFERROR(IF((OFFSET($C77,0,$A77))<0,\nMIN(0,L77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77)))),\nMAX(0,L77-(OFFSET($C77,0,$A77)/(OFFSET($C72,-$A76,$A77))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M63","v":0},{"$f":"IF(M102=\"n/a\",M78,IFERROR(IF((OFFSET($C78,0,$A78))<0,\nMIN(0,M78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78)))),\nMAX(0,M78-(OFFSET($C78,0,$A78)/(OFFSET($C73,-$A77,$A78))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N63","v":0},{"$f":"IF(N103=\"n/a\",N79,IFERROR(IF((OFFSET($C79,0,$A79))<0,\nMIN(0,N79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79)))),\nMAX(0,N79-(OFFSET($C79,0,$A79)/(OFFSET($C74,-$A78,$A79))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O63","v":0},{"$f":"IF(O104=\"n/a\",O80,IFERROR(IF((OFFSET($C80,0,$A80))<0,\nMIN(0,O80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80)))),\nMAX(0,O80-(OFFSET($C80,0,$A80)/(OFFSET($C75,-$A79,$A80))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P63","v":0},{"$f":"IF(P105=\"n/a\",P81,IFERROR(IF((OFFSET($C81,0,$A81))<0,\nMIN(0,P81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81)))),\nMAX(0,P81-(OFFSET($C81,0,$A81)/(OFFSET($C76,-$A80,$A81))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q63","v":0},{"$f":"IF(Q106=\"n/a\",Q82,IFERROR(IF((OFFSET($C82,0,$A82))<0,\nMIN(0,Q82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82)))),\nMAX(0,Q82-(OFFSET($C82,0,$A82)/(OFFSET($C77,-$A81,$A82))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R63","v":0},{"$f":"IF(R107=\"n/a\",R83,IFERROR(IF((OFFSET($C83,0,$A83))<0,\nMIN(0,R83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83)))),\nMAX(0,R83-(OFFSET($C83,0,$A83)/(OFFSET($C78,-$A82,$A83))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S63","v":0},{"$f":"IF(S108=\"n/a\",S84,IFERROR(IF((OFFSET($C84,0,$A84))<0,\nMIN(0,S84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84)))),\nMAX(0,S84-(OFFSET($C84,0,$A84)/(OFFSET($C79,-$A83,$A84))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T63","v":0},{"$f":"IF(T109=\"n/a\",T85,IFERROR(IF((OFFSET($C85,0,$A85))<0,\nMIN(0,T85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85)))),\nMAX(0,T85-(OFFSET($C85,0,$A85)/(OFFSET($C80,-$A84,$A85))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U63","v":0},{"$f":"IF(U110=\"n/a\",U86,IFERROR(IF((OFFSET($C86,0,$A86))<0,\nMIN(0,U86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86)))),\nMAX(0,U86-(OFFSET($C86,0,$A86)/(OFFSET($C81,-$A85,$A86))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V63","v":0},{"$f":"IF(V111=\"n/a\",V87,IFERROR(IF((OFFSET($C87,0,$A87))<0,\nMIN(0,V87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87)))),\nMAX(0,V87-(OFFSET($C87,0,$A87)/(OFFSET($C82,-$A86,$A87))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W63","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C91<1,D65=0),0,\nIF(D65=0,C91-1,\nIF(C91<1,D66,\n(((C91-1)*(C67-(C67/(C91))))+(D65*D66))/(D67))))","v":0},{"$f":"IF(AND(D91<1,E65=0),0,\nIF(E65=0,D91-1,\nIF(D91<1,E66,\n(((D91-1)*(D67-(D67/(D91))))+(E65*E66))/(E67))))","v":0},{"$f":"IF(AND(E91<1,F65=0),0,\nIF(F65=0,E91-1,\nIF(E91<1,F66,\n(((E91-1)*(E67-(E67/(E91))))+(F65*F66))/(F67))))","v":35.473992198135413},{"$f":"IF(AND(F91<1,G65=0),0,\nIF(G65=0,F91-1,\nIF(F91<1,G66,\n(((F91-1)*(F67-(F67/(F91))))+(G65*G66))/(G67))))","v":34.473992198135413},{"$f":"IF(AND(G91<1,H65=0),0,\nIF(H65=0,G91-1,\nIF(G91<1,H66,\n(((G91-1)*(G67-(G67/(G91))))+(H65*H66))/(H67))))","v":33.473992198135413},{"$f":"IF(AND(H91<1,I65=0),0,\nIF(I65=0,H91-1,\nIF(H91<1,I66,\n(((H91-1)*(H67-(H67/(H91))))+(I65*I66))/(I67))))","v":32.473992198135413},{"$f":"IF(AND(I91<1,J65=0),0,\nIF(J65=0,I91-1,\nIF(I91<1,J66,\n(((I91-1)*(I67-(I67/(I91))))+(J65*J66))/(J67))))","v":31.473992198135413},{"$f":"IF(AND(J91<1,K65=0),0,\nIF(K65=0,J91-1,\nIF(J91<1,K66,\n(((J91-1)*(J67-(J67/(J91))))+(K65*K66))/(K67))))","v":30.473992198135413},{"$f":"IF(AND(K91<1,L65=0),0,\nIF(L65=0,K91-1,\nIF(K91<1,L66,\n(((K91-1)*(K67-(K67/(K91))))+(L65*L66))/(L67))))","v":29.473992198135413},{"$f":"IF(AND(L91<1,M65=0),0,\nIF(M65=0,L91-1,\nIF(L91<1,M66,\n(((L91-1)*(L67-(L67/(L91))))+(M65*M66))/(M67))))","v":28.473992198135413},{"$f":"IF(AND(M91<1,N65=0),0,\nIF(N65=0,M91-1,\nIF(M91<1,N66,\n(((M91-1)*(M67-(M67/(M91))))+(N65*N66))/(N67))))","v":27.473992198135413},{"$f":"IF(AND(N91<1,O65=0),0,\nIF(O65=0,N91-1,\nIF(N91<1,O66,\n(((N91-1)*(N67-(N67/(N91))))+(O65*O66))/(O67))))","v":26.473992198135413},{"$f":"IF(AND(O91<1,P65=0),0,\nIF(P65=0,O91-1,\nIF(O91<1,P66,\n(((O91-1)*(O67-(O67/(O91))))+(P65*P66))/(P67))))","v":25.473992198135413},{"$f":"IF(AND(P91<1,Q65=0),0,\nIF(Q65=0,P91-1,\nIF(P91<1,Q66,\n(((P91-1)*(P67-(P67/(P91))))+(Q65*Q66))/(Q67))))","v":24.473992198135413},{"$f":"IF(AND(Q91<1,R65=0),0,\nIF(R65=0,Q91-1,\nIF(Q91<1,R66,\n(((Q91-1)*(Q67-(Q67/(Q91))))+(R65*R66))/(R67))))","v":23.473992198135413},{"$f":"IF(AND(R91<1,S65=0),0,\nIF(S65=0,R91-1,\nIF(R91<1,S66,\n(((R91-1)*(R67-(R67/(R91))))+(S65*S66))/(S67))))","v":22.473992198135413},{"$f":"IF(AND(S91<1,T65=0),0,\nIF(T65=0,S91-1,\nIF(S91<1,T66,\n(((S91-1)*(S67-(S67/(S91))))+(T65*T66))/(T67))))","v":21.473992198135413},{"$f":"IF(AND(T91<1,U65=0),0,\nIF(U65=0,T91-1,\nIF(T91<1,U66,\n(((T91-1)*(T67-(T67/(T91))))+(U65*U66))/(U67))))","v":20.473992198135413},{"$f":"IF(AND(U91<1,V65=0),0,\nIF(V65=0,U91-1,\nIF(U91<1,V66,\n(((U91-1)*(U67-(U67/(U91))))+(V65*V66))/(V67))))","v":19.473992198135413},{"$f":"IF(AND(V91<1,W65=0),0,\nIF(W65=0,V91-1,\nIF(V91<1,W66,\n(((V91-1)*(V67-(V67/(V91))))+(W65*W66))/(W67))))","v":18.473992198135413}]
[null,"RL Start TAB",{"$f":"C64","v":28.829622367794432},{"$f":"IF(C92=\"n/a\",\"n/a\",MAX(0,C92-1))","v":27.829622367794432},{"$f":"IF(D92=\"n/a\",\"n/a\",MAX(0,D92-1))","v":26.829622367794432},{"$f":"IF(E92=\"n/a\",\"n/a\",MAX(0,E92-1))","v":25.829622367794432},{"$f":"IF(F92=\"n/a\",\"n/a\",MAX(0,F92-1))","v":24.829622367794432},{"$f":"IF(G92=\"n/a\",\"n/a\",MAX(0,G92-1))","v":23.829622367794432},{"$f":"IF(H92=\"n/a\",\"n/a\",MAX(0,H92-1))","v":22.829622367794432},{"$f":"IF(I92=\"n/a\",\"n/a\",MAX(0,I92-1))","v":21.829622367794432},{"$f":"IF(J92=\"n/a\",\"n/a\",MAX(0,J92-1))","v":20.829622367794432},{"$f":"IF(K92=\"n/a\",\"n/a\",MAX(0,K92-1))","v":19.829622367794432},{"$f":"IF(L92=\"n/a\",\"n/a\",MAX(0,L92-1))","v":18.829622367794432},{"$f":"IF(M92=\"n/a\",\"n/a\",MAX(0,M92-1))","v":17.829622367794432},{"$f":"IF(N92=\"n/a\",\"n/a\",MAX(0,N92-1))","v":16.829622367794432},{"$f":"IF(O92=\"n/a\",\"n/a\",MAX(0,O92-1))","v":15.829622367794432},{"$f":"IF(P92=\"n/a\",\"n/a\",MAX(0,P92-1))","v":14.829622367794432},{"$f":"IF(Q92=\"n/a\",\"n/a\",MAX(0,Q92-1))","v":13.829622367794432},{"$f":"IF(R92=\"n/a\",\"n/a\",MAX(0,R92-1))","v":12.829622367794432},{"$f":"IF(S92=\"n/a\",\"n/a\",MAX(0,S92-1))","v":11.829622367794432},{"$f":"IF(T92=\"n/a\",\"n/a\",MAX(0,T92-1))","v":10.829622367794432},{"$f":"IF(U92=\"n/a\",\"n/a\",MAX(0,U92-1))","v":9.8296223677944319},{"$f":"IF(V92=\"n/a\",\"n/a\",MAX(0,V92-1))","v":8.8296223677944319}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A69)","v":"RL Capex 2014-15"},null,{"$f":"D64","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"E64","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F64","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G64","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H64","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I64","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J64","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K64","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L64","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M64","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N64","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P64","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q64","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R64","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S64","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T64","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U64","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V64","v":0},{"$f":"IF(V111=\"n/a\",\"n/a\",MAX(0,V111-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W64","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C64<>\"n/a\",C64<>\"n/a\"),IF(SUM(C67:C89)=0,0,IF((SUMPRODUCT(C67:C89,C91:C113)/SUM(C67:C89))<0,1,(SUMPRODUCT(C67:C89,C91:C113)/SUM(C67:C89)))),\"n/a\"))","v":28.829622367794432},{"$f":"(IF(OR($C64<>\"n/a\",D64<>\"n/a\"),IF(SUM(D67:D89)=0,0,IF((SUMPRODUCT(D67:D89,D91:D113)/SUM(D67:D89))<0,1,(SUMPRODUCT(D67:D89,D91:D113)/SUM(D67:D89)))),\"n/a\"))","v":28.77630851629943},{"$f":"(IF(OR($C64<>\"n/a\",E64<>\"n/a\"),IF(SUM(E67:E89)=0,0,IF((SUMPRODUCT(E67:E89,E91:E113)/SUM(E67:E89))<0,1,(SUMPRODUCT(E67:E89,E91:E113)/SUM(E67:E89)))),\"n/a\"))","v":28.823091594884442},29.248118551406257,28.281648252150529,27.317724670889813,26.356649412154926,25.398773662642018,24.444508816708296,23.494339956688027,22.548843124838612,21.608707692337138,20.67476567096768,19.748030618581751,18.829750013106572,17.921476867914993,17.02516937359562,16.143332254999439,15.279221746774647,14.437150299977315,13.622952627269399]
[]
["Asset Class 3",{"$f":"VLOOKUP($A116,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Transformers"}]
[{"$f":"VALUE(REPLACE(A116,1,12,\"\"))","v":3},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A117,0)","v":239.93849489109962},{"$f":"'RAB remaining lives'!D122","v":10.467911740807915},{"$f":"'RAB remaining lives'!E122","v":29.323156404530874},{"$f":"'RAB remaining lives'!F122","v":27.458579687134208},{"$f":"'RAB remaining lives'!G122","v":0},{"$f":"'RAB remaining lives'!H122","v":0},{"$f":"'RAB remaining lives'!I122","v":0},{"$f":"'RAB remaining lives'!J122","v":0},{"$f":"'RAB remaining lives'!K122","v":0},{"$f":"'RAB remaining lives'!L122","v":0},{"$f":"'RAB remaining lives'!M122","v":0},{"$f":"'RAB remaining lives'!N122","v":0},{"$f":"'RAB remaining lives'!O122","v":0},{"$f":"'RAB remaining lives'!P122","v":0},{"$f":"'RAB remaining lives'!Q122","v":0},{"$f":"'RAB remaining lives'!R122","v":0},{"$f":"'RAB remaining lives'!S122","v":0},{"$f":"'RAB remaining lives'!T122","v":0},{"$f":"'RAB remaining lives'!U122","v":0},{"$f":"'RAB remaining lives'!V122","v":0},{"$f":"'RAB remaining lives'!W122","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A117,0)","v":26.765259983419245},{"$f":"OFFSET('RFM input'!$Y$6,$A117,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A117,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A117,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A117,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A117,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A117,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A117,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A117,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A117,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A117,0)","v":40}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A117,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A117,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A117,0),0)","v":30.396852222850821},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A117,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A117,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A117,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A117,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A117,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A117,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A117,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A117,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A117,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A117,0),0)","v":35.569239820294413},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A117,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A117,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A117,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A117,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A117,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A117,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A117,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D119=0,C121=0),0,\nIF(AND(D119<>0,C121=0),D119,\nIF(AND(D120<>0,C121<>0),(C121-(C121/C145))+D119,\nIF(C145<1,0,(C121-(C121/C145))))))","v":0},{"$f":"IF(AND(E119=0,D121=0),0,\nIF(AND(E119<>0,D121=0),E119,\nIF(AND(E120<>0,D121<>0),(D121-(D121/D145))+E119,\nIF(D145<1,0,(D121-(D121/D145))))))","v":0},{"$f":"IF(AND(F119=0,E121=0),0,\nIF(AND(F119<>0,E121=0),F119,\nIF(AND(F120<>0,E121<>0),(E121-(E121/E145))+F119,\nIF(E145<1,0,(E121-(E121/E145))))))","v":30.396852222850821},{"$f":"IF(AND(G119=0,F121=0),0,\nIF(AND(G119<>0,F121=0),G119,\nIF(AND(G120<>0,F121<>0),(F121-(F121/F145))+G119,\nIF(F145<1,0,(F121-(F121/F145))))))","v":29.542269657228839},{"$f":"IF(AND(H119=0,G121=0),0,\nIF(AND(H119<>0,G121=0),H119,\nIF(AND(H120<>0,G121<>0),(G121-(G121/G145))+H119,\nIF(G145<1,0,(G121-(G121/G145))))))","v":28.687687091606854},{"$f":"IF(AND(I119=0,H121=0),0,\nIF(AND(I119<>0,H121=0),I119,\nIF(AND(I120<>0,H121<>0),(H121-(H121/H145))+I119,\nIF(H145<1,0,(H121-(H121/H145))))))","v":27.833104525984872},{"$f":"IF(AND(J119=0,I121=0),0,\nIF(AND(J119<>0,I121=0),J119,\nIF(AND(J120<>0,I121<>0),(I121-(I121/I145))+J119,\nIF(I145<1,0,(I121-(I121/I145))))))","v":26.97852196036289},{"$f":"IF(AND(K119=0,J121=0),0,\nIF(AND(K119<>0,J121=0),K119,\nIF(AND(K120<>0,J121<>0),(J121-(J121/J145))+K119,\nIF(J145<1,0,(J121-(J121/J145))))))","v":26.123939394740908},{"$f":"IF(AND(L119=0,K121=0),0,\nIF(AND(L119<>0,K121=0),L119,\nIF(AND(L120<>0,K121<>0),(K121-(K121/K145))+L119,\nIF(K145<1,0,(K121-(K121/K145))))))","v":25.269356829118923},{"$f":"IF(AND(M119=0,L121=0),0,\nIF(AND(M119<>0,L121=0),M119,\nIF(AND(M120<>0,L121<>0),(L121-(L121/L145))+M119,\nIF(L145<1,0,(L121-(L121/L145))))))","v":24.414774263496938},{"$f":"IF(AND(N119=0,M121=0),0,\nIF(AND(N119<>0,M121=0),N119,\nIF(AND(N120<>0,M121<>0),(M121-(M121/M145))+N119,\nIF(M145<1,0,(M121-(M121/M145))))))","v":23.560191697874956},{"$f":"IF(AND(O119=0,N121=0),0,\nIF(AND(O119<>0,N121=0),O119,\nIF(AND(O120<>0,N121<>0),(N121-(N121/N145))+O119,\nIF(N145<1,0,(N121-(N121/N145))))))","v":22.705609132252974},{"$f":"IF(AND(P119=0,O121=0),0,\nIF(AND(P119<>0,O121=0),P119,\nIF(AND(P120<>0,O121<>0),(O121-(O121/O145))+P119,\nIF(O145<1,0,(O121-(O121/O145))))))","v":21.851026566630988},{"$f":"IF(AND(Q119=0,P121=0),0,\nIF(AND(Q119<>0,P121=0),Q119,\nIF(AND(Q120<>0,P121<>0),(P121-(P121/P145))+Q119,\nIF(P145<1,0,(P121-(P121/P145))))))","v":20.996444001009003},{"$f":"IF(AND(R119=0,Q121=0),0,\nIF(AND(R119<>0,Q121=0),R119,\nIF(AND(R120<>0,Q121<>0),(Q121-(Q121/Q145))+R119,\nIF(Q145<1,0,(Q121-(Q121/Q145))))))","v":20.141861435387021},{"$f":"IF(AND(S119=0,R121=0),0,\nIF(AND(S119<>0,R121=0),S119,\nIF(AND(S120<>0,R121<>0),(R121-(R121/R145))+S119,\nIF(R145<1,0,(R121-(R121/R145))))))","v":19.287278869765039},{"$f":"IF(AND(T119=0,S121=0),0,\nIF(AND(T119<>0,S121=0),T119,\nIF(AND(T120<>0,S121<>0),(S121-(S121/S145))+T119,\nIF(S145<1,0,(S121-(S121/S145))))))","v":18.432696304143054},{"$f":"IF(AND(U119=0,T121=0),0,\nIF(AND(U119<>0,T121=0),U119,\nIF(AND(U120<>0,T121<>0),(T121-(T121/T145))+U119,\nIF(T145<1,0,(T121-(T121/T145))))))","v":17.578113738521068},{"$f":"IF(AND(V119=0,U121=0),0,\nIF(AND(V119<>0,U121=0),V119,\nIF(AND(V120<>0,U121<>0),(U121-(U121/U145))+V119,\nIF(U145<1,0,(U121-(U121/U145))))))","v":16.723531172899087},{"$f":"IF(AND(W119=0,V121=0),0,\nIF(AND(W119<>0,V121=0),W119,\nIF(AND(W120<>0,V121<>0),(V121-(V121/V145))+W119,\nIF(V145<1,0,(V121-(V121/V145))))))","v":15.868948607277103}]
[0,"Depreciated starting RAB",{"$f":"C117","v":239.93849489109962},{"$f":"IF(C146=\"n/a\",C122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,C122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,C122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":230.9739455073186},{"$f":"IF(D146=\"n/a\",D122,IFERROR(IF((OFFSET($C122,0,$A122))<0,\nMIN(0,D122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122)))),\nMAX(0,D122-(OFFSET($C122,0,$A122)/(OFFSET($C117,-$A121,$A122))))),0))","v":222.00939612353758},213.04484673975657,204.08029735597555,195.11574797219453,186.15119858841351,177.18664920463249,168.22209982085147,159.25755043707045,150.29300105328943,141.32845166950841,132.36390228572739,123.39935290194637,114.43480351816535,105.47025413438433,96.505704750603314,87.541155366822295,78.576605983041276,69.612056599260256,60.647507215479244]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A123)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D117","v":10.467911740807915},{"$f":"IF(D147=\"n/a\",D123,IFERROR(IF((OFFSET($C123,0,$A123))<0,\nMIN(0,D123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123)))),\nMAX(0,D123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123))))),0))","v":10.206213947287717},{"$f":"IF(E147=\"n/a\",E123,IFERROR(IF((OFFSET($C123,0,$A123))<0,\nMIN(0,E123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123)))),\nMAX(0,E123-(OFFSET($C123,0,$A123)/(OFFSET($C118,-$A122,$A123))))),0))","v":9.944516153767518},9.6828183602473192,9.4211205667271205,9.1594227732069218,8.897724979686723,8.6360271861665243,8.3743293926463256,8.1126315991261269,7.850933805605929,7.5892360120857312,7.3275382185655333,7.0658404250453355,6.8041426315251377,6.5424448380049398,6.280747044484742,6.0190492509645441,5.7573514574443463,5.4956536639241484]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E117","v":29.323156404530874},{"$f":"IF(E148=\"n/a\",E124,IFERROR(IF((OFFSET($C124,0,$A124))<0,\nMIN(0,E124-(OFFSET($C124,0,$A124)/(OFFSET($C119,-$A123,$A124)))),\nMAX(0,E124-(OFFSET($C124,0,$A124)/(OFFSET($C119,-$A123,$A124))))),0))","v":28.590077494417603},{"$f":"IF(F148=\"n/a\",F124,IFERROR(IF((OFFSET($C124,0,$A124))<0,\nMIN(0,F124-(OFFSET($C124,0,$A124)/(OFFSET($C119,-$A123,$A124)))),\nMAX(0,F124-(OFFSET($C124,0,$A124)/(OFFSET($C119,-$A123,$A124))))),0))","v":27.856998584304332},27.123919674191061,26.39084076407779,25.657761853964519,24.924682943851248,24.191604033737978,23.458525123624707,22.725446213511436,21.992367303398165,21.259288393284894,20.526209483171623,19.793130573058352,19.060051662945082,18.326972752831811,17.59389384271854,16.860814932605269,16.127736022491998]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F117","v":27.458579687134208},{"$f":"IF(F149=\"n/a\",F125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,F125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,F125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":26.772115194955852},{"$f":"IF(G149=\"n/a\",G125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,G125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,G125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":26.085650702777496},{"$f":"IF(H149=\"n/a\",H125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,H125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,H125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":25.39918621059914},{"$f":"IF(I149=\"n/a\",I125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,I125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,I125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":24.712721718420784},{"$f":"IF(J149=\"n/a\",J125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,J125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,J125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":24.026257226242429},{"$f":"IF(K149=\"n/a\",K125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,K125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,K125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":23.339792734064073},{"$f":"IF(L149=\"n/a\",L125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,L125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,L125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":22.653328241885717},{"$f":"IF(M149=\"n/a\",M125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,M125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,M125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":21.966863749707361},{"$f":"IF(N149=\"n/a\",N125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,N125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,N125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":21.280399257529005},{"$f":"IF(O149=\"n/a\",O125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,O125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,O125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":20.593934765350649},{"$f":"IF(P149=\"n/a\",P125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,P125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,P125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":19.907470273172294},{"$f":"IF(Q149=\"n/a\",Q125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,Q125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,Q125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":19.221005780993938},{"$f":"IF(R149=\"n/a\",R125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,R125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,R125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":18.534541288815582},{"$f":"IF(S149=\"n/a\",S125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,S125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,S125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":17.848076796637226},{"$f":"IF(T149=\"n/a\",T125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,T125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,T125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":17.16161230445887},{"$f":"IF(U149=\"n/a\",U125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,U125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,U125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":16.475147812280515},{"$f":"IF(V149=\"n/a\",V125,IFERROR(IF((OFFSET($C125,0,$A125))<0,\nMIN(0,V125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125)))),\nMAX(0,V125-(OFFSET($C125,0,$A125)/(OFFSET($C120,-$A124,$A125))))),0))","v":15.788683320102159}]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G117","v":0},{"$f":"IF(G150=\"n/a\",G126,IFERROR(IF((OFFSET($C126,0,$A126))<0,\nMIN(0,G126-(OFFSET($C126,0,$A126)/(OFFSET($C121,-$A125,$A126)))),\nMAX(0,G126-(OFFSET($C126,0,$A126)/(OFFSET($C121,-$A125,$A126))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H117","v":0},{"$f":"IF(H151=\"n/a\",H127,IFERROR(IF((OFFSET($C127,0,$A127))<0,\nMIN(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127)))),\nMAX(0,H127-(OFFSET($C127,0,$A127)/(OFFSET($C122,-$A126,$A127))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I117","v":0},{"$f":"IF(I152=\"n/a\",I128,IFERROR(IF((OFFSET($C128,0,$A128))<0,\nMIN(0,I128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128)))),\nMAX(0,I128-(OFFSET($C128,0,$A128)/(OFFSET($C123,-$A127,$A128))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J117","v":0},{"$f":"IF(J153=\"n/a\",J129,IFERROR(IF((OFFSET($C129,0,$A129))<0,\nMIN(0,J129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129)))),\nMAX(0,J129-(OFFSET($C129,0,$A129)/(OFFSET($C124,-$A128,$A129))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K117","v":0},{"$f":"IF(K154=\"n/a\",K130,IFERROR(IF((OFFSET($C130,0,$A130))<0,\nMIN(0,K130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130)))),\nMAX(0,K130-(OFFSET($C130,0,$A130)/(OFFSET($C125,-$A129,$A130))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L117","v":0},{"$f":"IF(L155=\"n/a\",L131,IFERROR(IF((OFFSET($C131,0,$A131))<0,\nMIN(0,L131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131)))),\nMAX(0,L131-(OFFSET($C131,0,$A131)/(OFFSET($C126,-$A130,$A131))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M117","v":0},{"$f":"IF(M156=\"n/a\",M132,IFERROR(IF((OFFSET($C132,0,$A132))<0,\nMIN(0,M132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132)))),\nMAX(0,M132-(OFFSET($C132,0,$A132)/(OFFSET($C127,-$A131,$A132))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N117","v":0},{"$f":"IF(N157=\"n/a\",N133,IFERROR(IF((OFFSET($C133,0,$A133))<0,\nMIN(0,N133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133)))),\nMAX(0,N133-(OFFSET($C133,0,$A133)/(OFFSET($C128,-$A132,$A133))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O117","v":0},{"$f":"IF(O158=\"n/a\",O134,IFERROR(IF((OFFSET($C134,0,$A134))<0,\nMIN(0,O134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134)))),\nMAX(0,O134-(OFFSET($C134,0,$A134)/(OFFSET($C129,-$A133,$A134))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P117","v":0},{"$f":"IF(P159=\"n/a\",P135,IFERROR(IF((OFFSET($C135,0,$A135))<0,\nMIN(0,P135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135)))),\nMAX(0,P135-(OFFSET($C135,0,$A135)/(OFFSET($C130,-$A134,$A135))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q117","v":0},{"$f":"IF(Q160=\"n/a\",Q136,IFERROR(IF((OFFSET($C136,0,$A136))<0,\nMIN(0,Q136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136)))),\nMAX(0,Q136-(OFFSET($C136,0,$A136)/(OFFSET($C131,-$A135,$A136))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R117","v":0},{"$f":"IF(R161=\"n/a\",R137,IFERROR(IF((OFFSET($C137,0,$A137))<0,\nMIN(0,R137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137)))),\nMAX(0,R137-(OFFSET($C137,0,$A137)/(OFFSET($C132,-$A136,$A137))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S117","v":0},{"$f":"IF(S162=\"n/a\",S138,IFERROR(IF((OFFSET($C138,0,$A138))<0,\nMIN(0,S138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138)))),\nMAX(0,S138-(OFFSET($C138,0,$A138)/(OFFSET($C133,-$A137,$A138))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T117","v":0},{"$f":"IF(T163=\"n/a\",T139,IFERROR(IF((OFFSET($C139,0,$A139))<0,\nMIN(0,T139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139)))),\nMAX(0,T139-(OFFSET($C139,0,$A139)/(OFFSET($C134,-$A138,$A139))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U117","v":0},{"$f":"IF(U164=\"n/a\",U140,IFERROR(IF((OFFSET($C140,0,$A140))<0,\nMIN(0,U140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140)))),\nMAX(0,U140-(OFFSET($C140,0,$A140)/(OFFSET($C135,-$A139,$A140))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V117","v":0},{"$f":"IF(V165=\"n/a\",V141,IFERROR(IF((OFFSET($C141,0,$A141))<0,\nMIN(0,V141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141)))),\nMAX(0,V141-(OFFSET($C141,0,$A141)/(OFFSET($C136,-$A140,$A141))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W117","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C145<1,D119=0),0,\nIF(D119=0,C145-1,\nIF(C145<1,D120,\n(((C145-1)*(C121-(C121/(C145))))+(D119*D120))/(D121))))","v":0},{"$f":"IF(AND(D145<1,E119=0),0,\nIF(E119=0,D145-1,\nIF(D145<1,E120,\n(((D145-1)*(D121-(D121/(D145))))+(E119*E120))/(E121))))","v":0},{"$f":"IF(AND(E145<1,F119=0),0,\nIF(F119=0,E145-1,\nIF(E145<1,F120,\n(((E145-1)*(E121-(E121/(E145))))+(F119*F120))/(F121))))","v":35.569239820294413},{"$f":"IF(AND(F145<1,G119=0),0,\nIF(G119=0,F145-1,\nIF(F145<1,G120,\n(((F145-1)*(F121-(F121/(F145))))+(G119*G120))/(G121))))","v":34.569239820294413},{"$f":"IF(AND(G145<1,H119=0),0,\nIF(H119=0,G145-1,\nIF(G145<1,H120,\n(((G145-1)*(G121-(G121/(G145))))+(H119*H120))/(H121))))","v":33.569239820294413},{"$f":"IF(AND(H145<1,I119=0),0,\nIF(I119=0,H145-1,\nIF(H145<1,I120,\n(((H145-1)*(H121-(H121/(H145))))+(I119*I120))/(I121))))","v":32.569239820294413},{"$f":"IF(AND(I145<1,J119=0),0,\nIF(J119=0,I145-1,\nIF(I145<1,J120,\n(((I145-1)*(I121-(I121/(I145))))+(J119*J120))/(J121))))","v":31.569239820294413},{"$f":"IF(AND(J145<1,K119=0),0,\nIF(K119=0,J145-1,\nIF(J145<1,K120,\n(((J145-1)*(J121-(J121/(J145))))+(K119*K120))/(K121))))","v":30.569239820294413},{"$f":"IF(AND(K145<1,L119=0),0,\nIF(L119=0,K145-1,\nIF(K145<1,L120,\n(((K145-1)*(K121-(K121/(K145))))+(L119*L120))/(L121))))","v":29.569239820294413},{"$f":"IF(AND(L145<1,M119=0),0,\nIF(M119=0,L145-1,\nIF(L145<1,M120,\n(((L145-1)*(L121-(L121/(L145))))+(M119*M120))/(M121))))","v":28.569239820294413},{"$f":"IF(AND(M145<1,N119=0),0,\nIF(N119=0,M145-1,\nIF(M145<1,N120,\n(((M145-1)*(M121-(M121/(M145))))+(N119*N120))/(N121))))","v":27.569239820294413},{"$f":"IF(AND(N145<1,O119=0),0,\nIF(O119=0,N145-1,\nIF(N145<1,O120,\n(((N145-1)*(N121-(N121/(N145))))+(O119*O120))/(O121))))","v":26.569239820294413},{"$f":"IF(AND(O145<1,P119=0),0,\nIF(P119=0,O145-1,\nIF(O145<1,P120,\n(((O145-1)*(O121-(O121/(O145))))+(P119*P120))/(P121))))","v":25.569239820294413},{"$f":"IF(AND(P145<1,Q119=0),0,\nIF(Q119=0,P145-1,\nIF(P145<1,Q120,\n(((P145-1)*(P121-(P121/(P145))))+(Q119*Q120))/(Q121))))","v":24.569239820294413},{"$f":"IF(AND(Q145<1,R119=0),0,\nIF(R119=0,Q145-1,\nIF(Q145<1,R120,\n(((Q145-1)*(Q121-(Q121/(Q145))))+(R119*R120))/(R121))))","v":23.569239820294413},{"$f":"IF(AND(R145<1,S119=0),0,\nIF(S119=0,R145-1,\nIF(R145<1,S120,\n(((R145-1)*(R121-(R121/(R145))))+(S119*S120))/(S121))))","v":22.569239820294413},{"$f":"IF(AND(S145<1,T119=0),0,\nIF(T119=0,S145-1,\nIF(S145<1,T120,\n(((S145-1)*(S121-(S121/(S145))))+(T119*T120))/(T121))))","v":21.569239820294413},{"$f":"IF(AND(T145<1,U119=0),0,\nIF(U119=0,T145-1,\nIF(T145<1,U120,\n(((T145-1)*(T121-(T121/(T145))))+(U119*U120))/(U121))))","v":20.569239820294413},{"$f":"IF(AND(U145<1,V119=0),0,\nIF(V119=0,U145-1,\nIF(U145<1,V120,\n(((U145-1)*(U121-(U121/(U145))))+(V119*V120))/(V121))))","v":19.569239820294413},{"$f":"IF(AND(V145<1,W119=0),0,\nIF(W119=0,V145-1,\nIF(V145<1,W120,\n(((V145-1)*(V121-(V121/(V145))))+(W119*W120))/(W121))))","v":18.569239820294413}]
[null,"RL Start TAB",{"$f":"C118","v":26.765259983419245},{"$f":"IF(C146=\"n/a\",\"n/a\",MAX(0,C146-1))","v":25.765259983419245},{"$f":"IF(D146=\"n/a\",\"n/a\",MAX(0,D146-1))","v":24.765259983419245},{"$f":"IF(E146=\"n/a\",\"n/a\",MAX(0,E146-1))","v":23.765259983419245},{"$f":"IF(F146=\"n/a\",\"n/a\",MAX(0,F146-1))","v":22.765259983419245},{"$f":"IF(G146=\"n/a\",\"n/a\",MAX(0,G146-1))","v":21.765259983419245},{"$f":"IF(H146=\"n/a\",\"n/a\",MAX(0,H146-1))","v":20.765259983419245},{"$f":"IF(I146=\"n/a\",\"n/a\",MAX(0,I146-1))","v":19.765259983419245},{"$f":"IF(J146=\"n/a\",\"n/a\",MAX(0,J146-1))","v":18.765259983419245},{"$f":"IF(K146=\"n/a\",\"n/a\",MAX(0,K146-1))","v":17.765259983419245},{"$f":"IF(L146=\"n/a\",\"n/a\",MAX(0,L146-1))","v":16.765259983419245},{"$f":"IF(M146=\"n/a\",\"n/a\",MAX(0,M146-1))","v":15.765259983419245},{"$f":"IF(N146=\"n/a\",\"n/a\",MAX(0,N146-1))","v":14.765259983419245},{"$f":"IF(O146=\"n/a\",\"n/a\",MAX(0,O146-1))","v":13.765259983419245},{"$f":"IF(P146=\"n/a\",\"n/a\",MAX(0,P146-1))","v":12.765259983419245},{"$f":"IF(Q146=\"n/a\",\"n/a\",MAX(0,Q146-1))","v":11.765259983419245},{"$f":"IF(R146=\"n/a\",\"n/a\",MAX(0,R146-1))","v":10.765259983419245},{"$f":"IF(S146=\"n/a\",\"n/a\",MAX(0,S146-1))","v":9.7652599834192451},{"$f":"IF(T146=\"n/a\",\"n/a\",MAX(0,T146-1))","v":8.7652599834192451},{"$f":"IF(U146=\"n/a\",\"n/a\",MAX(0,U146-1))","v":7.7652599834192451},{"$f":"IF(V146=\"n/a\",\"n/a\",MAX(0,V146-1))","v":6.7652599834192451}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A123)","v":"RL Capex 2014-15"},null,{"$f":"D118","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"E118","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F118","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G118","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H118","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I118","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J118","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K118","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L118","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M118","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N118","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O118","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P118","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q118","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R118","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S118","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T118","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U118","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V118","v":0},{"$f":"IF(V165=\"n/a\",\"n/a\",MAX(0,V165-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W118","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C118<>\"n/a\",C118<>\"n/a\"),IF(SUM(C121:C143)=0,0,IF((SUMPRODUCT(C121:C143,C145:C167)/SUM(C121:C143))<0,1,(SUMPRODUCT(C121:C143,C145:C167)/SUM(C121:C143)))),\"n/a\"))","v":26.765259983419245},{"$f":"(IF(OR($C118<>\"n/a\",D118<>\"n/a\"),IF(SUM(D121:D143)=0,0,IF((SUMPRODUCT(D121:D143,D145:D167)/SUM(D121:D143))<0,1,(SUMPRODUCT(D121:D143,D145:D167)/SUM(D121:D143)))),\"n/a\"))","v":26.382418929449802},{"$f":"(IF(OR($C118<>\"n/a\",E118<>\"n/a\"),IF(SUM(E121:E143)=0,0,IF((SUMPRODUCT(E121:E143,E145:E167)/SUM(E121:E143))<0,1,(SUMPRODUCT(E121:E143,E145:E167)/SUM(E121:E143)))),\"n/a\"))","v":27.028838245105309},28.230518610051323,27.28162590324461,26.336837127420974,25.39666728014446,24.461721289331347,23.532714539195126,22.610499286973219,21.696099041892328,20.790753854334731,19.895980780214096,19.013655803731236,18.146126661730786,17.296371080851898,16.468223286524207,15.666705811868662,14.89852851377171,14.172862112819653,13.502580237372158]
[]
["Asset Class 4",{"$f":"VLOOKUP($A170,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Reactive"}]
[{"$f":"VALUE(REPLACE(A170,1,12,\"\"))","v":4},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A171,0)","v":63.582022412423918},{"$f":"'RAB remaining lives'!D176","v":4.9508591996196181},{"$f":"'RAB remaining lives'!E176","v":3.15989480491907},{"$f":"'RAB remaining lives'!F176","v":10.613927758101818},{"$f":"'RAB remaining lives'!G176","v":0},{"$f":"'RAB remaining lives'!H176","v":0},{"$f":"'RAB remaining lives'!I176","v":0},{"$f":"'RAB remaining lives'!J176","v":0},{"$f":"'RAB remaining lives'!K176","v":0},{"$f":"'RAB remaining lives'!L176","v":0},{"$f":"'RAB remaining lives'!M176","v":0},{"$f":"'RAB remaining lives'!N176","v":0},{"$f":"'RAB remaining lives'!O176","v":0},{"$f":"'RAB remaining lives'!P176","v":0},{"$f":"'RAB remaining lives'!Q176","v":0},{"$f":"'RAB remaining lives'!R176","v":0},{"$f":"'RAB remaining lives'!S176","v":0},{"$f":"'RAB remaining lives'!T176","v":0},{"$f":"'RAB remaining lives'!U176","v":0},{"$f":"'RAB remaining lives'!V176","v":0},{"$f":"'RAB remaining lives'!W176","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A171,0)","v":18.702053803497044},{"$f":"OFFSET('RFM input'!$Y$6,$A171,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A171,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A171,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A171,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A171,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A171,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A171,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A171,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A171,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A171,0)","v":40}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A171,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A171,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A171,0),0)","v":0.81129355956739213},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A171,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A171,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A171,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A171,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A171,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A171,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A171,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A171,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A171,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A171,0),0)","v":36.300141627286301},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A171,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A171,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A171,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A171,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A171,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A171,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A171,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D173=0,C175=0),0,\nIF(AND(D173<>0,C175=0),D173,\nIF(AND(D174<>0,C175<>0),(C175-(C175/C199))+D173,\nIF(C199<1,0,(C175-(C175/C199))))))","v":0},{"$f":"IF(AND(E173=0,D175=0),0,\nIF(AND(E173<>0,D175=0),E173,\nIF(AND(E174<>0,D175<>0),(D175-(D175/D199))+E173,\nIF(D199<1,0,(D175-(D175/D199))))))","v":0},{"$f":"IF(AND(F173=0,E175=0),0,\nIF(AND(F173<>0,E175=0),F173,\nIF(AND(F174<>0,E175<>0),(E175-(E175/E199))+F173,\nIF(E199<1,0,(E175-(E175/E199))))))","v":0.81129355956739213},{"$f":"IF(AND(G173=0,F175=0),0,\nIF(AND(G173<>0,F175=0),G173,\nIF(AND(G174<>0,F175<>0),(F175-(F175/F199))+G173,\nIF(F199<1,0,(F175-(F175/F199))))))","v":0.78894396192952632},{"$f":"IF(AND(H173=0,G175=0),0,\nIF(AND(H173<>0,G175=0),H173,\nIF(AND(H174<>0,G175<>0),(G175-(G175/G199))+H173,\nIF(G199<1,0,(G175-(G175/G199))))))","v":0.7665943642916605},{"$f":"IF(AND(I173=0,H175=0),0,\nIF(AND(I173<>0,H175=0),I173,\nIF(AND(I174<>0,H175<>0),(H175-(H175/H199))+I173,\nIF(H199<1,0,(H175-(H175/H199))))))","v":0.74424476665379469},{"$f":"IF(AND(J173=0,I175=0),0,\nIF(AND(J173<>0,I175=0),J173,\nIF(AND(J174<>0,I175<>0),(I175-(I175/I199))+J173,\nIF(I199<1,0,(I175-(I175/I199))))))","v":0.72189516901592887},{"$f":"IF(AND(K173=0,J175=0),0,\nIF(AND(K173<>0,J175=0),K173,\nIF(AND(K174<>0,J175<>0),(J175-(J175/J199))+K173,\nIF(J199<1,0,(J175-(J175/J199))))))","v":0.69954557137806306},{"$f":"IF(AND(L173=0,K175=0),0,\nIF(AND(L173<>0,K175=0),L173,\nIF(AND(L174<>0,K175<>0),(K175-(K175/K199))+L173,\nIF(K199<1,0,(K175-(K175/K199))))))","v":0.67719597374019724},{"$f":"IF(AND(M173=0,L175=0),0,\nIF(AND(M173<>0,L175=0),M173,\nIF(AND(M174<>0,L175<>0),(L175-(L175/L199))+M173,\nIF(L199<1,0,(L175-(L175/L199))))))","v":0.65484637610233143},{"$f":"IF(AND(N173=0,M175=0),0,\nIF(AND(N173<>0,M175=0),N173,\nIF(AND(N174<>0,M175<>0),(M175-(M175/M199))+N173,\nIF(M199<1,0,(M175-(M175/M199))))))","v":0.63249677846446561},{"$f":"IF(AND(O173=0,N175=0),0,\nIF(AND(O173<>0,N175=0),O173,\nIF(AND(O174<>0,N175<>0),(N175-(N175/N199))+O173,\nIF(N199<1,0,(N175-(N175/N199))))))","v":0.6101471808265998},{"$f":"IF(AND(P173=0,O175=0),0,\nIF(AND(P173<>0,O175=0),P173,\nIF(AND(P174<>0,O175<>0),(O175-(O175/O199))+P173,\nIF(O199<1,0,(O175-(O175/O199))))))","v":0.58779758318873399},{"$f":"IF(AND(Q173=0,P175=0),0,\nIF(AND(Q173<>0,P175=0),Q173,\nIF(AND(Q174<>0,P175<>0),(P175-(P175/P199))+Q173,\nIF(P199<1,0,(P175-(P175/P199))))))","v":0.56544798555086817},{"$f":"IF(AND(R173=0,Q175=0),0,\nIF(AND(R173<>0,Q175=0),R173,\nIF(AND(R174<>0,Q175<>0),(Q175-(Q175/Q199))+R173,\nIF(Q199<1,0,(Q175-(Q175/Q199))))))","v":0.54309838791300236},{"$f":"IF(AND(S173=0,R175=0),0,\nIF(AND(S173<>0,R175=0),S173,\nIF(AND(S174<>0,R175<>0),(R175-(R175/R199))+S173,\nIF(R199<1,0,(R175-(R175/R199))))))","v":0.52074879027513654},{"$f":"IF(AND(T173=0,S175=0),0,\nIF(AND(T173<>0,S175=0),T173,\nIF(AND(T174<>0,S175<>0),(S175-(S175/S199))+T173,\nIF(S199<1,0,(S175-(S175/S199))))))","v":0.49839919263727073},{"$f":"IF(AND(U173=0,T175=0),0,\nIF(AND(U173<>0,T175=0),U173,\nIF(AND(U174<>0,T175<>0),(T175-(T175/T199))+U173,\nIF(T199<1,0,(T175-(T175/T199))))))","v":0.47604959499940491},{"$f":"IF(AND(V173=0,U175=0),0,\nIF(AND(V173<>0,U175=0),V173,\nIF(AND(V174<>0,U175<>0),(U175-(U175/U199))+V173,\nIF(U199<1,0,(U175-(U175/U199))))))","v":0.4536999973615391},{"$f":"IF(AND(W173=0,V175=0),0,\nIF(AND(W173<>0,V175=0),W173,\nIF(AND(W174<>0,V175<>0),(V175-(V175/V199))+W173,\nIF(V199<1,0,(V175-(V175/V199))))))","v":0.43135039972367328}]
[0,"Depreciated starting RAB",{"$f":"C171","v":63.582022412423918},{"$f":"IF(C200=\"n/a\",C176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,C176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,C176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":60.18228765171358},{"$f":"IF(D200=\"n/a\",D176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,D176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,D176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":56.782552891003242},{"$f":"IF(E200=\"n/a\",E176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,E176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,E176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":53.382818130292904},{"$f":"IF(F200=\"n/a\",F176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,F176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,F176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":49.983083369582566},{"$f":"IF(G200=\"n/a\",G176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,G176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,G176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":46.583348608872228},{"$f":"IF(H200=\"n/a\",H176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,H176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,H176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":43.18361384816189},{"$f":"IF(I200=\"n/a\",I176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,I176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,I176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":39.783879087451552},{"$f":"IF(J200=\"n/a\",J176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,J176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,J176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":36.384144326741215},{"$f":"IF(K200=\"n/a\",K176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,K176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,K176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":32.984409566030877},{"$f":"IF(L200=\"n/a\",L176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,L176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,L176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":29.584674805320539},{"$f":"IF(M200=\"n/a\",M176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,M176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,M176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":26.184940044610201},{"$f":"IF(N200=\"n/a\",N176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,N176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,N176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":22.785205283899863},{"$f":"IF(O200=\"n/a\",O176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,O176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,O176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":19.385470523189525},{"$f":"IF(P200=\"n/a\",P176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,P176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,P176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":15.985735762479186},{"$f":"IF(Q200=\"n/a\",Q176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,Q176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,Q176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":12.586001001768846},{"$f":"IF(R200=\"n/a\",R176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,R176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,R176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":9.1862662410585063},{"$f":"IF(S200=\"n/a\",S176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,S176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,S176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":5.7865314803481667},{"$f":"IF(T200=\"n/a\",T176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,T176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,T176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":2.386796719637827},{"$f":"IF(U200=\"n/a\",U176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,U176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,U176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0},{"$f":"IF(V200=\"n/a\",V176,IFERROR(IF((OFFSET($C176,0,$A176))<0,\nMIN(0,V176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176)))),\nMAX(0,V176-(OFFSET($C176,0,$A176)/(OFFSET($C171,-$A175,$A176))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A177)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D171","v":4.9508591996196181},{"$f":"IF(D201=\"n/a\",D177,IFERROR(IF((OFFSET($C177,0,$A177))<0,\nMIN(0,D177-(OFFSET($C177,0,$A177)/(OFFSET($C172,-$A176,$A177)))),\nMAX(0,D177-(OFFSET($C177,0,$A177)/(OFFSET($C172,-$A176,$A177))))),0))","v":4.8270877196291275},4.703316239638637,4.5795447596481464,4.4557732796576559,4.3320017996671654,4.2082303196766748,4.0844588396861843,3.9606873596956937,3.8369158797052032,3.7131443997147127,3.5893729197242221,3.4656014397337316,3.341829959743241,3.2180584797527505,3.09428699976226,2.9705155197717694,2.8467440397812789,2.7229725597907883,2.5992010798002978]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E171","v":3.15989480491907},{"$f":"IF(E202=\"n/a\",E178,IFERROR(IF((OFFSET($C178,0,$A178))<0,\nMIN(0,E178-(OFFSET($C178,0,$A178)/(OFFSET($C173,-$A177,$A178)))),\nMAX(0,E178-(OFFSET($C178,0,$A178)/(OFFSET($C173,-$A177,$A178))))),0))","v":3.0808974347960931},3.0019000646731162,2.9229026945501393,2.8439053244271624,2.7649079543041855,2.6859105841812085,2.6069132140582316,2.5279158439352547,2.4489184738122778,2.3699211036893009,2.2909237335663239,2.211926363443347,2.1329289933203701,2.0539316231973932,1.9749342530744165,1.8959368829514398,1.8169395128284631,1.7379421427054864]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F171","v":10.613927758101818},{"$f":"IF(F203=\"n/a\",F179,IFERROR(IF((OFFSET($C179,0,$A179))<0,\nMIN(0,F179-(OFFSET($C179,0,$A179)/(OFFSET($C174,-$A178,$A179)))),\nMAX(0,F179-(OFFSET($C179,0,$A179)/(OFFSET($C174,-$A178,$A179))))),0))","v":10.348579564149272},10.083231370196726,9.8178831762441803,9.5525349822916343,9.2871867883390884,9.0218385943865425,8.7564904004339965,8.4911422064814506,8.2257940125289046,7.9604458185763596,7.6950976246238145,7.4297494306712695,7.1644012367187244,6.8990530427661794,6.6337048488136343,6.3683566548610893,6.1030084609085442]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G171","v":0},{"$f":"IF(G204=\"n/a\",G180,IFERROR(IF((OFFSET($C180,0,$A180))<0,\nMIN(0,G180-(OFFSET($C180,0,$A180)/(OFFSET($C175,-$A179,$A180)))),\nMAX(0,G180-(OFFSET($C180,0,$A180)/(OFFSET($C175,-$A179,$A180))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H171","v":0},{"$f":"IF(H205=\"n/a\",H181,IFERROR(IF((OFFSET($C181,0,$A181))<0,\nMIN(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181)))),\nMAX(0,H181-(OFFSET($C181,0,$A181)/(OFFSET($C176,-$A180,$A181))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I171","v":0},{"$f":"IF(I206=\"n/a\",I182,IFERROR(IF((OFFSET($C182,0,$A182))<0,\nMIN(0,I182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182)))),\nMAX(0,I182-(OFFSET($C182,0,$A182)/(OFFSET($C177,-$A181,$A182))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J171","v":0},{"$f":"IF(J207=\"n/a\",J183,IFERROR(IF((OFFSET($C183,0,$A183))<0,\nMIN(0,J183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183)))),\nMAX(0,J183-(OFFSET($C183,0,$A183)/(OFFSET($C178,-$A182,$A183))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K171","v":0},{"$f":"IF(K208=\"n/a\",K184,IFERROR(IF((OFFSET($C184,0,$A184))<0,\nMIN(0,K184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184)))),\nMAX(0,K184-(OFFSET($C184,0,$A184)/(OFFSET($C179,-$A183,$A184))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L171","v":0},{"$f":"IF(L209=\"n/a\",L185,IFERROR(IF((OFFSET($C185,0,$A185))<0,\nMIN(0,L185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185)))),\nMAX(0,L185-(OFFSET($C185,0,$A185)/(OFFSET($C180,-$A184,$A185))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M171","v":0},{"$f":"IF(M210=\"n/a\",M186,IFERROR(IF((OFFSET($C186,0,$A186))<0,\nMIN(0,M186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186)))),\nMAX(0,M186-(OFFSET($C186,0,$A186)/(OFFSET($C181,-$A185,$A186))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N171","v":0},{"$f":"IF(N211=\"n/a\",N187,IFERROR(IF((OFFSET($C187,0,$A187))<0,\nMIN(0,N187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187)))),\nMAX(0,N187-(OFFSET($C187,0,$A187)/(OFFSET($C182,-$A186,$A187))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O171","v":0},{"$f":"IF(O212=\"n/a\",O188,IFERROR(IF((OFFSET($C188,0,$A188))<0,\nMIN(0,O188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188)))),\nMAX(0,O188-(OFFSET($C188,0,$A188)/(OFFSET($C183,-$A187,$A188))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P171","v":0},{"$f":"IF(P213=\"n/a\",P189,IFERROR(IF((OFFSET($C189,0,$A189))<0,\nMIN(0,P189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189)))),\nMAX(0,P189-(OFFSET($C189,0,$A189)/(OFFSET($C184,-$A188,$A189))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q171","v":0},{"$f":"IF(Q214=\"n/a\",Q190,IFERROR(IF((OFFSET($C190,0,$A190))<0,\nMIN(0,Q190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190)))),\nMAX(0,Q190-(OFFSET($C190,0,$A190)/(OFFSET($C185,-$A189,$A190))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R171","v":0},{"$f":"IF(R215=\"n/a\",R191,IFERROR(IF((OFFSET($C191,0,$A191))<0,\nMIN(0,R191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191)))),\nMAX(0,R191-(OFFSET($C191,0,$A191)/(OFFSET($C186,-$A190,$A191))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S171","v":0},{"$f":"IF(S216=\"n/a\",S192,IFERROR(IF((OFFSET($C192,0,$A192))<0,\nMIN(0,S192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192)))),\nMAX(0,S192-(OFFSET($C192,0,$A192)/(OFFSET($C187,-$A191,$A192))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T171","v":0},{"$f":"IF(T217=\"n/a\",T193,IFERROR(IF((OFFSET($C193,0,$A193))<0,\nMIN(0,T193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193)))),\nMAX(0,T193-(OFFSET($C193,0,$A193)/(OFFSET($C188,-$A192,$A193))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U171","v":0},{"$f":"IF(U218=\"n/a\",U194,IFERROR(IF((OFFSET($C194,0,$A194))<0,\nMIN(0,U194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194)))),\nMAX(0,U194-(OFFSET($C194,0,$A194)/(OFFSET($C189,-$A193,$A194))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V171","v":0},{"$f":"IF(V219=\"n/a\",V195,IFERROR(IF((OFFSET($C195,0,$A195))<0,\nMIN(0,V195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195)))),\nMAX(0,V195-(OFFSET($C195,0,$A195)/(OFFSET($C190,-$A194,$A195))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W171","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C199<1,D173=0),0,\nIF(D173=0,C199-1,\nIF(C199<1,D174,\n(((C199-1)*(C175-(C175/(C199))))+(D173*D174))/(D175))))","v":0},{"$f":"IF(AND(D199<1,E173=0),0,\nIF(E173=0,D199-1,\nIF(D199<1,E174,\n(((D199-1)*(D175-(D175/(D199))))+(E173*E174))/(E175))))","v":0},{"$f":"IF(AND(E199<1,F173=0),0,\nIF(F173=0,E199-1,\nIF(E199<1,F174,\n(((E199-1)*(E175-(E175/(E199))))+(F173*F174))/(F175))))","v":36.300141627286301},{"$f":"IF(AND(F199<1,G173=0),0,\nIF(G173=0,F199-1,\nIF(F199<1,G174,\n(((F199-1)*(F175-(F175/(F199))))+(G173*G174))/(G175))))","v":35.300141627286301},{"$f":"IF(AND(G199<1,H173=0),0,\nIF(H173=0,G199-1,\nIF(G199<1,H174,\n(((G199-1)*(G175-(G175/(G199))))+(H173*H174))/(H175))))","v":34.300141627286301},{"$f":"IF(AND(H199<1,I173=0),0,\nIF(I173=0,H199-1,\nIF(H199<1,I174,\n(((H199-1)*(H175-(H175/(H199))))+(I173*I174))/(I175))))","v":33.300141627286301},{"$f":"IF(AND(I199<1,J173=0),0,\nIF(J173=0,I199-1,\nIF(I199<1,J174,\n(((I199-1)*(I175-(I175/(I199))))+(J173*J174))/(J175))))","v":32.300141627286301},{"$f":"IF(AND(J199<1,K173=0),0,\nIF(K173=0,J199-1,\nIF(J199<1,K174,\n(((J199-1)*(J175-(J175/(J199))))+(K173*K174))/(K175))))","v":31.300141627286301},{"$f":"IF(AND(K199<1,L173=0),0,\nIF(L173=0,K199-1,\nIF(K199<1,L174,\n(((K199-1)*(K175-(K175/(K199))))+(L173*L174))/(L175))))","v":30.300141627286301},{"$f":"IF(AND(L199<1,M173=0),0,\nIF(M173=0,L199-1,\nIF(L199<1,M174,\n(((L199-1)*(L175-(L175/(L199))))+(M173*M174))/(M175))))","v":29.300141627286301},{"$f":"IF(AND(M199<1,N173=0),0,\nIF(N173=0,M199-1,\nIF(M199<1,N174,\n(((M199-1)*(M175-(M175/(M199))))+(N173*N174))/(N175))))","v":28.300141627286301},{"$f":"IF(AND(N199<1,O173=0),0,\nIF(O173=0,N199-1,\nIF(N199<1,O174,\n(((N199-1)*(N175-(N175/(N199))))+(O173*O174))/(O175))))","v":27.300141627286301},{"$f":"IF(AND(O199<1,P173=0),0,\nIF(P173=0,O199-1,\nIF(O199<1,P174,\n(((O199-1)*(O175-(O175/(O199))))+(P173*P174))/(P175))))","v":26.300141627286301},{"$f":"IF(AND(P199<1,Q173=0),0,\nIF(Q173=0,P199-1,\nIF(P199<1,Q174,\n(((P199-1)*(P175-(P175/(P199))))+(Q173*Q174))/(Q175))))","v":25.300141627286301},{"$f":"IF(AND(Q199<1,R173=0),0,\nIF(R173=0,Q199-1,\nIF(Q199<1,R174,\n(((Q199-1)*(Q175-(Q175/(Q199))))+(R173*R174))/(R175))))","v":24.300141627286301},{"$f":"IF(AND(R199<1,S173=0),0,\nIF(S173=0,R199-1,\nIF(R199<1,S174,\n(((R199-1)*(R175-(R175/(R199))))+(S173*S174))/(S175))))","v":23.300141627286301},{"$f":"IF(AND(S199<1,T173=0),0,\nIF(T173=0,S199-1,\nIF(S199<1,T174,\n(((S199-1)*(S175-(S175/(S199))))+(T173*T174))/(T175))))","v":22.300141627286301},{"$f":"IF(AND(T199<1,U173=0),0,\nIF(U173=0,T199-1,\nIF(T199<1,U174,\n(((T199-1)*(T175-(T175/(T199))))+(U173*U174))/(U175))))","v":21.300141627286301},{"$f":"IF(AND(U199<1,V173=0),0,\nIF(V173=0,U199-1,\nIF(U199<1,V174,\n(((U199-1)*(U175-(U175/(U199))))+(V173*V174))/(V175))))","v":20.300141627286301},{"$f":"IF(AND(V199<1,W173=0),0,\nIF(W173=0,V199-1,\nIF(V199<1,W174,\n(((V199-1)*(V175-(V175/(V199))))+(W173*W174))/(W175))))","v":19.300141627286301}]
[null,"RL Start TAB",{"$f":"C172","v":18.702053803497044},{"$f":"IF(C200=\"n/a\",\"n/a\",MAX(0,C200-1))","v":17.702053803497044},{"$f":"IF(D200=\"n/a\",\"n/a\",MAX(0,D200-1))","v":16.702053803497044},{"$f":"IF(E200=\"n/a\",\"n/a\",MAX(0,E200-1))","v":15.702053803497044},{"$f":"IF(F200=\"n/a\",\"n/a\",MAX(0,F200-1))","v":14.702053803497044},{"$f":"IF(G200=\"n/a\",\"n/a\",MAX(0,G200-1))","v":13.702053803497044},{"$f":"IF(H200=\"n/a\",\"n/a\",MAX(0,H200-1))","v":12.702053803497044},{"$f":"IF(I200=\"n/a\",\"n/a\",MAX(0,I200-1))","v":11.702053803497044},{"$f":"IF(J200=\"n/a\",\"n/a\",MAX(0,J200-1))","v":10.702053803497044},{"$f":"IF(K200=\"n/a\",\"n/a\",MAX(0,K200-1))","v":9.7020538034970443},{"$f":"IF(L200=\"n/a\",\"n/a\",MAX(0,L200-1))","v":8.7020538034970443},{"$f":"IF(M200=\"n/a\",\"n/a\",MAX(0,M200-1))","v":7.7020538034970443},{"$f":"IF(N200=\"n/a\",\"n/a\",MAX(0,N200-1))","v":6.7020538034970443},{"$f":"IF(O200=\"n/a\",\"n/a\",MAX(0,O200-1))","v":5.7020538034970443},{"$f":"IF(P200=\"n/a\",\"n/a\",MAX(0,P200-1))","v":4.7020538034970443},{"$f":"IF(Q200=\"n/a\",\"n/a\",MAX(0,Q200-1))","v":3.7020538034970443},{"$f":"IF(R200=\"n/a\",\"n/a\",MAX(0,R200-1))","v":2.7020538034970443},{"$f":"IF(S200=\"n/a\",\"n/a\",MAX(0,S200-1))","v":1.7020538034970443},{"$f":"IF(T200=\"n/a\",\"n/a\",MAX(0,T200-1))","v":0.70205380349704427},{"$f":"IF(U200=\"n/a\",\"n/a\",MAX(0,U200-1))","v":0},{"$f":"IF(V200=\"n/a\",\"n/a\",MAX(0,V200-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A177)","v":"RL Capex 2014-15"},null,{"$f":"D172","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"E172","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F172","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G172","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H172","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I172","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J172","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K172","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L172","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M172","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N172","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O172","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P172","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q172","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R172","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S172","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T172","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U172","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V172","v":0},{"$f":"IF(V219=\"n/a\",\"n/a\",MAX(0,V219-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W172","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C172<>\"n/a\",C172<>\"n/a\"),IF(SUM(C175:C197)=0,0,IF((SUMPRODUCT(C175:C197,C199:C221)/SUM(C175:C197))<0,1,(SUMPRODUCT(C175:C197,C199:C221)/SUM(C175:C197)))),\"n/a\"))","v":18.702053803497044},{"$f":"(IF(OR($C172<>\"n/a\",D172<>\"n/a\"),IF(SUM(D175:D197)=0,0,IF((SUMPRODUCT(D175:D197,D199:D221)/SUM(D175:D197))<0,1,(SUMPRODUCT(D175:D197,D199:D221)/SUM(D175:D197)))),\"n/a\"))","v":19.396951062362106},{"$f":"(IF(OR($C172<>\"n/a\",E172<>\"n/a\"),IF(SUM(E175:E197)=0,0,IF((SUMPRODUCT(E175:E197,E199:E221)/SUM(E175:E197))<0,1,(SUMPRODUCT(E175:E197,E199:E221)/SUM(E175:E197)))),\"n/a\"))","v":19.500486743409475},21.918428103924541,21.102918178221969,20.309555546332081,19.542582908591328,18.807400569396279,18.110990148846437,17.462539101127753,16.874386589658567,16.363501735690679,15.953880006991502,15.680599868049006,15.597056846321145,15.788714499869734,16.401431657626954,17.706260298376787,20.270461292396913,23.213031598406136,22.215170118623174]
[]
["Asset Class 5",{"$f":"VLOOKUP($A224,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Towers and Conductor"}]
[{"$f":"VALUE(REPLACE(A224,1,12,\"\"))","v":5},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A225,0)","v":834.27153023663175},{"$f":"'RAB remaining lives'!D230","v":24.244524439198948},{"$f":"'RAB remaining lives'!E230","v":23.469053904893062},{"$f":"'RAB remaining lives'!F230","v":11.024387464316847},{"$f":"'RAB remaining lives'!G230","v":0},{"$f":"'RAB remaining lives'!H230","v":0},{"$f":"'RAB remaining lives'!I230","v":0},{"$f":"'RAB remaining lives'!J230","v":0},{"$f":"'RAB remaining lives'!K230","v":0},{"$f":"'RAB remaining lives'!L230","v":0},{"$f":"'RAB remaining lives'!M230","v":0},{"$f":"'RAB remaining lives'!N230","v":0},{"$f":"'RAB remaining lives'!O230","v":0},{"$f":"'RAB remaining lives'!P230","v":0},{"$f":"'RAB remaining lives'!Q230","v":0},{"$f":"'RAB remaining lives'!R230","v":0},{"$f":"'RAB remaining lives'!S230","v":0},{"$f":"'RAB remaining lives'!T230","v":0},{"$f":"'RAB remaining lives'!U230","v":0},{"$f":"'RAB remaining lives'!V230","v":0},{"$f":"'RAB remaining lives'!W230","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A225,0)","v":26.389832849192345},{"$f":"OFFSET('RFM input'!$Y$6,$A225,0)","v":47.5},{"$f":"OFFSET('RFM input'!$Y$6,$A225,0)","v":47.5},{"$f":"OFFSET('RFM input'!$Y$6,$A225,0)","v":47.5},{"$f":"OFFSET('RFM input'!$Y$6,$A225,0)","v":47.5},{"$f":"OFFSET('RFM input'!$Y$6,$A225,0)","v":47.5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A225,0)","v":47.5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A225,0)","v":47.5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A225,0)","v":47.5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A225,0)","v":47.5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A225,0)","v":47.5}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A225,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A225,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A225,0),0)","v":6.5019295918920532},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A225,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A225,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A225,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A225,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A225,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A225,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A225,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A225,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A225,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A225,0),0)","v":43.404064181669078},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A225,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A225,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A225,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A225,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A225,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A225,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A225,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D227=0,C229=0),0,\nIF(AND(D227<>0,C229=0),D227,\nIF(AND(D228<>0,C229<>0),(C229-(C229/C253))+D227,\nIF(C253<1,0,(C229-(C229/C253))))))","v":0},{"$f":"IF(AND(E227=0,D229=0),0,\nIF(AND(E227<>0,D229=0),E227,\nIF(AND(E228<>0,D229<>0),(D229-(D229/D253))+E227,\nIF(D253<1,0,(D229-(D229/D253))))))","v":0},{"$f":"IF(AND(F227=0,E229=0),0,\nIF(AND(F227<>0,E229=0),F227,\nIF(AND(F228<>0,E229<>0),(E229-(E229/E253))+F227,\nIF(E253<1,0,(E229-(E229/E253))))))","v":6.5019295918920532},{"$f":"IF(AND(G227=0,F229=0),0,\nIF(AND(G227<>0,F229=0),G227,\nIF(AND(G228<>0,F229<>0),(F229-(F229/F253))+G227,\nIF(F253<1,0,(F229-(F229/F253))))))","v":6.3521295739794903},{"$f":"IF(AND(H227=0,G229=0),0,\nIF(AND(H227<>0,G229=0),H227,\nIF(AND(H228<>0,G229<>0),(G229-(G229/G253))+H227,\nIF(G253<1,0,(G229-(G229/G253))))))","v":6.2023295560669274},{"$f":"IF(AND(I227=0,H229=0),0,\nIF(AND(I227<>0,H229=0),I227,\nIF(AND(I228<>0,H229<>0),(H229-(H229/H253))+I227,\nIF(H253<1,0,(H229-(H229/H253))))))","v":6.0525295381543645},{"$f":"IF(AND(J227=0,I229=0),0,\nIF(AND(J227<>0,I229=0),J227,\nIF(AND(J228<>0,I229<>0),(I229-(I229/I253))+J227,\nIF(I253<1,0,(I229-(I229/I253))))))","v":5.9027295202418015},{"$f":"IF(AND(K227=0,J229=0),0,\nIF(AND(K227<>0,J229=0),K227,\nIF(AND(K228<>0,J229<>0),(J229-(J229/J253))+K227,\nIF(J253<1,0,(J229-(J229/J253))))))","v":5.7529295023292386},{"$f":"IF(AND(L227=0,K229=0),0,\nIF(AND(L227<>0,K229=0),L227,\nIF(AND(L228<>0,K229<>0),(K229-(K229/K253))+L227,\nIF(K253<1,0,(K229-(K229/K253))))))","v":5.6031294844166757},{"$f":"IF(AND(M227=0,L229=0),0,\nIF(AND(M227<>0,L229=0),M227,\nIF(AND(M228<>0,L229<>0),(L229-(L229/L253))+M227,\nIF(L253<1,0,(L229-(L229/L253))))))","v":5.4533294665041128},{"$f":"IF(AND(N227=0,M229=0),0,\nIF(AND(N227<>0,M229=0),N227,\nIF(AND(N228<>0,M229<>0),(M229-(M229/M253))+N227,\nIF(M253<1,0,(M229-(M229/M253))))))","v":5.3035294485915498},{"$f":"IF(AND(O227=0,N229=0),0,\nIF(AND(O227<>0,N229=0),O227,\nIF(AND(O228<>0,N229<>0),(N229-(N229/N253))+O227,\nIF(N253<1,0,(N229-(N229/N253))))))","v":5.1537294306789869},{"$f":"IF(AND(P227=0,O229=0),0,\nIF(AND(P227<>0,O229=0),P227,\nIF(AND(P228<>0,O229<>0),(O229-(O229/O253))+P227,\nIF(O253<1,0,(O229-(O229/O253))))))","v":5.003929412766424},{"$f":"IF(AND(Q227=0,P229=0),0,\nIF(AND(Q227<>0,P229=0),Q227,\nIF(AND(Q228<>0,P229<>0),(P229-(P229/P253))+Q227,\nIF(P253<1,0,(P229-(P229/P253))))))","v":4.8541293948538611},{"$f":"IF(AND(R227=0,Q229=0),0,\nIF(AND(R227<>0,Q229=0),R227,\nIF(AND(R228<>0,Q229<>0),(Q229-(Q229/Q253))+R227,\nIF(Q253<1,0,(Q229-(Q229/Q253))))))","v":4.7043293769412982},{"$f":"IF(AND(S227=0,R229=0),0,\nIF(AND(S227<>0,R229=0),S227,\nIF(AND(S228<>0,R229<>0),(R229-(R229/R253))+S227,\nIF(R253<1,0,(R229-(R229/R253))))))","v":4.5545293590287352},{"$f":"IF(AND(T227=0,S229=0),0,\nIF(AND(T227<>0,S229=0),T227,\nIF(AND(T228<>0,S229<>0),(S229-(S229/S253))+T227,\nIF(S253<1,0,(S229-(S229/S253))))))","v":4.4047293411161723},{"$f":"IF(AND(U227=0,T229=0),0,\nIF(AND(U227<>0,T229=0),U227,\nIF(AND(U228<>0,T229<>0),(T229-(T229/T253))+U227,\nIF(T253<1,0,(T229-(T229/T253))))))","v":4.2549293232036094},{"$f":"IF(AND(V227=0,U229=0),0,\nIF(AND(V227<>0,U229=0),V227,\nIF(AND(V228<>0,U229<>0),(U229-(U229/U253))+V227,\nIF(U253<1,0,(U229-(U229/U253))))))","v":4.1051293052910465},{"$f":"IF(AND(W227=0,V229=0),0,\nIF(AND(W227<>0,V229=0),W227,\nIF(AND(W228<>0,V229<>0),(V229-(V229/V253))+W227,\nIF(V253<1,0,(V229-(V229/V253))))))","v":3.9553292873784835}]
[0,"Depreciated starting RAB",{"$f":"C225","v":834.27153023663175},{"$f":"IF(C254=\"n/a\",C230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,C230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,C230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":802.65816098930952},{"$f":"IF(D254=\"n/a\",D230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,D230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,D230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":771.0447917419873},{"$f":"IF(E254=\"n/a\",E230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,E230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,E230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":739.43142249466507},{"$f":"IF(F254=\"n/a\",F230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,F230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,F230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":707.81805324734285},{"$f":"IF(G254=\"n/a\",G230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,G230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,G230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":676.20468400002062},{"$f":"IF(H254=\"n/a\",H230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,H230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,H230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":644.59131475269839},{"$f":"IF(I254=\"n/a\",I230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,I230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,I230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":612.97794550537617},{"$f":"IF(J254=\"n/a\",J230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,J230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,J230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":581.36457625805394},{"$f":"IF(K254=\"n/a\",K230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,K230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,K230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":549.75120701073172},{"$f":"IF(L254=\"n/a\",L230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,L230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,L230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":518.13783776340949},{"$f":"IF(M254=\"n/a\",M230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,M230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,M230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":486.52446851608727},{"$f":"IF(N254=\"n/a\",N230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,N230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,N230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":454.91109926876504},{"$f":"IF(O254=\"n/a\",O230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,O230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,O230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":423.29773002144282},{"$f":"IF(P254=\"n/a\",P230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,P230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,P230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":391.68436077412059},{"$f":"IF(Q254=\"n/a\",Q230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,Q230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,Q230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":360.07099152679837},{"$f":"IF(R254=\"n/a\",R230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,R230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,R230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":328.45762227947614},{"$f":"IF(S254=\"n/a\",S230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,S230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,S230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":296.84425303215392},{"$f":"IF(T254=\"n/a\",T230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,T230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,T230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":265.23088378483169},{"$f":"IF(U254=\"n/a\",U230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,U230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,U230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":233.61751453750944},{"$f":"IF(V254=\"n/a\",V230,IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,V230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230)))),\nMAX(0,V230-(OFFSET($C230,0,$A230)/(OFFSET($C225,-$A229,$A230))))),0))","v":202.00414529018718}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A231)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D225","v":24.244524439198948},{"$f":"IF(D255=\"n/a\",D231,IFERROR(IF((OFFSET($C231,0,$A231))<0,\nMIN(0,D231-(OFFSET($C231,0,$A231)/(OFFSET($C226,-$A230,$A231)))),\nMAX(0,D231-(OFFSET($C231,0,$A231)/(OFFSET($C226,-$A230,$A231))))),0))","v":23.734113398373708},23.223702357548468,22.713291316723229,22.202880275897989,21.69246923507275,21.18205819424751,20.671647153422271,20.161236112597031,19.650825071771791,19.140414030946552,18.630002990121312,18.119591949296073,17.609180908470833,17.098769867645593,16.588358826820354,16.077947785995114,15.567536745169873,15.057125704344632,14.54671466351939]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E225","v":23.469053904893062},{"$f":"IF(E256=\"n/a\",E232,IFERROR(IF((OFFSET($C232,0,$A232))<0,\nMIN(0,E232-(OFFSET($C232,0,$A232)/(OFFSET($C227,-$A231,$A232)))),\nMAX(0,E232-(OFFSET($C232,0,$A232)/(OFFSET($C227,-$A231,$A232))))),0))","v":22.974968559526893},22.480883214160723,21.986797868794554,21.492712523428384,20.998627178062215,20.504541832696045,20.010456487329876,19.516371141963706,19.022285796597536,18.528200451231367,18.034115105865197,17.540029760499028,17.045944415132858,16.551859069766689,16.057773724400519,15.56368837903435,15.06960303366818,14.575517688302011]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F225","v":11.024387464316847},{"$f":"IF(F257=\"n/a\",F233,IFERROR(IF((OFFSET($C233,0,$A233))<0,\nMIN(0,F233-(OFFSET($C233,0,$A233)/(OFFSET($C228,-$A232,$A233)))),\nMAX(0,F233-(OFFSET($C233,0,$A233)/(OFFSET($C228,-$A232,$A233))))),0))","v":10.792295096647019},10.56020272897719,10.328110361307361,10.096017993637533,9.8639256259677044,9.6318332582978758,9.3997408906280473,9.1676485229582187,8.9355561552883902,8.7034637876185617,8.4713714199487331,8.2392790522789046,8.007186684609076,7.7750943169392475,7.5430019492694189,7.3109095815995904,7.0788172139297618]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G225","v":0},{"$f":"IF(G258=\"n/a\",G234,IFERROR(IF((OFFSET($C234,0,$A234))<0,\nMIN(0,G234-(OFFSET($C234,0,$A234)/(OFFSET($C229,-$A233,$A234)))),\nMAX(0,G234-(OFFSET($C234,0,$A234)/(OFFSET($C229,-$A233,$A234))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H225","v":0},{"$f":"IF(H259=\"n/a\",H235,IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235)))),\nMAX(0,H235-(OFFSET($C235,0,$A235)/(OFFSET($C230,-$A234,$A235))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I225","v":0},{"$f":"IF(I260=\"n/a\",I236,IFERROR(IF((OFFSET($C236,0,$A236))<0,\nMIN(0,I236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236)))),\nMAX(0,I236-(OFFSET($C236,0,$A236)/(OFFSET($C231,-$A235,$A236))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J225","v":0},{"$f":"IF(J261=\"n/a\",J237,IFERROR(IF((OFFSET($C237,0,$A237))<0,\nMIN(0,J237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237)))),\nMAX(0,J237-(OFFSET($C237,0,$A237)/(OFFSET($C232,-$A236,$A237))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K225","v":0},{"$f":"IF(K262=\"n/a\",K238,IFERROR(IF((OFFSET($C238,0,$A238))<0,\nMIN(0,K238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238)))),\nMAX(0,K238-(OFFSET($C238,0,$A238)/(OFFSET($C233,-$A237,$A238))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L225","v":0},{"$f":"IF(L263=\"n/a\",L239,IFERROR(IF((OFFSET($C239,0,$A239))<0,\nMIN(0,L239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239)))),\nMAX(0,L239-(OFFSET($C239,0,$A239)/(OFFSET($C234,-$A238,$A239))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M225","v":0},{"$f":"IF(M264=\"n/a\",M240,IFERROR(IF((OFFSET($C240,0,$A240))<0,\nMIN(0,M240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240)))),\nMAX(0,M240-(OFFSET($C240,0,$A240)/(OFFSET($C235,-$A239,$A240))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N225","v":0},{"$f":"IF(N265=\"n/a\",N241,IFERROR(IF((OFFSET($C241,0,$A241))<0,\nMIN(0,N241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241)))),\nMAX(0,N241-(OFFSET($C241,0,$A241)/(OFFSET($C236,-$A240,$A241))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O225","v":0},{"$f":"IF(O266=\"n/a\",O242,IFERROR(IF((OFFSET($C242,0,$A242))<0,\nMIN(0,O242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242)))),\nMAX(0,O242-(OFFSET($C242,0,$A242)/(OFFSET($C237,-$A241,$A242))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P225","v":0},{"$f":"IF(P267=\"n/a\",P243,IFERROR(IF((OFFSET($C243,0,$A243))<0,\nMIN(0,P243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243)))),\nMAX(0,P243-(OFFSET($C243,0,$A243)/(OFFSET($C238,-$A242,$A243))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q225","v":0},{"$f":"IF(Q268=\"n/a\",Q244,IFERROR(IF((OFFSET($C244,0,$A244))<0,\nMIN(0,Q244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244)))),\nMAX(0,Q244-(OFFSET($C244,0,$A244)/(OFFSET($C239,-$A243,$A244))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R225","v":0},{"$f":"IF(R269=\"n/a\",R245,IFERROR(IF((OFFSET($C245,0,$A245))<0,\nMIN(0,R245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245)))),\nMAX(0,R245-(OFFSET($C245,0,$A245)/(OFFSET($C240,-$A244,$A245))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S225","v":0},{"$f":"IF(S270=\"n/a\",S246,IFERROR(IF((OFFSET($C246,0,$A246))<0,\nMIN(0,S246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246)))),\nMAX(0,S246-(OFFSET($C246,0,$A246)/(OFFSET($C241,-$A245,$A246))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T225","v":0},{"$f":"IF(T271=\"n/a\",T247,IFERROR(IF((OFFSET($C247,0,$A247))<0,\nMIN(0,T247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247)))),\nMAX(0,T247-(OFFSET($C247,0,$A247)/(OFFSET($C242,-$A246,$A247))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U225","v":0},{"$f":"IF(U272=\"n/a\",U248,IFERROR(IF((OFFSET($C248,0,$A248))<0,\nMIN(0,U248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248)))),\nMAX(0,U248-(OFFSET($C248,0,$A248)/(OFFSET($C243,-$A247,$A248))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V225","v":0},{"$f":"IF(V273=\"n/a\",V249,IFERROR(IF((OFFSET($C249,0,$A249))<0,\nMIN(0,V249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249)))),\nMAX(0,V249-(OFFSET($C249,0,$A249)/(OFFSET($C244,-$A248,$A249))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W225","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C253<1,D227=0),0,\nIF(D227=0,C253-1,\nIF(C253<1,D228,\n(((C253-1)*(C229-(C229/(C253))))+(D227*D228))/(D229))))","v":0},{"$f":"IF(AND(D253<1,E227=0),0,\nIF(E227=0,D253-1,\nIF(D253<1,E228,\n(((D253-1)*(D229-(D229/(D253))))+(E227*E228))/(E229))))","v":0},{"$f":"IF(AND(E253<1,F227=0),0,\nIF(F227=0,E253-1,\nIF(E253<1,F228,\n(((E253-1)*(E229-(E229/(E253))))+(F227*F228))/(F229))))","v":43.404064181669078},{"$f":"IF(AND(F253<1,G227=0),0,\nIF(G227=0,F253-1,\nIF(F253<1,G228,\n(((F253-1)*(F229-(F229/(F253))))+(G227*G228))/(G229))))","v":42.404064181669078},{"$f":"IF(AND(G253<1,H227=0),0,\nIF(H227=0,G253-1,\nIF(G253<1,H228,\n(((G253-1)*(G229-(G229/(G253))))+(H227*H228))/(H229))))","v":41.404064181669078},{"$f":"IF(AND(H253<1,I227=0),0,\nIF(I227=0,H253-1,\nIF(H253<1,I228,\n(((H253-1)*(H229-(H229/(H253))))+(I227*I228))/(I229))))","v":40.404064181669078},{"$f":"IF(AND(I253<1,J227=0),0,\nIF(J227=0,I253-1,\nIF(I253<1,J228,\n(((I253-1)*(I229-(I229/(I253))))+(J227*J228))/(J229))))","v":39.404064181669078},{"$f":"IF(AND(J253<1,K227=0),0,\nIF(K227=0,J253-1,\nIF(J253<1,K228,\n(((J253-1)*(J229-(J229/(J253))))+(K227*K228))/(K229))))","v":38.404064181669078},{"$f":"IF(AND(K253<1,L227=0),0,\nIF(L227=0,K253-1,\nIF(K253<1,L228,\n(((K253-1)*(K229-(K229/(K253))))+(L227*L228))/(L229))))","v":37.404064181669078},{"$f":"IF(AND(L253<1,M227=0),0,\nIF(M227=0,L253-1,\nIF(L253<1,M228,\n(((L253-1)*(L229-(L229/(L253))))+(M227*M228))/(M229))))","v":36.404064181669078},{"$f":"IF(AND(M253<1,N227=0),0,\nIF(N227=0,M253-1,\nIF(M253<1,N228,\n(((M253-1)*(M229-(M229/(M253))))+(N227*N228))/(N229))))","v":35.404064181669078},{"$f":"IF(AND(N253<1,O227=0),0,\nIF(O227=0,N253-1,\nIF(N253<1,O228,\n(((N253-1)*(N229-(N229/(N253))))+(O227*O228))/(O229))))","v":34.404064181669078},{"$f":"IF(AND(O253<1,P227=0),0,\nIF(P227=0,O253-1,\nIF(O253<1,P228,\n(((O253-1)*(O229-(O229/(O253))))+(P227*P228))/(P229))))","v":33.404064181669078},{"$f":"IF(AND(P253<1,Q227=0),0,\nIF(Q227=0,P253-1,\nIF(P253<1,Q228,\n(((P253-1)*(P229-(P229/(P253))))+(Q227*Q228))/(Q229))))","v":32.404064181669078},{"$f":"IF(AND(Q253<1,R227=0),0,\nIF(R227=0,Q253-1,\nIF(Q253<1,R228,\n(((Q253-1)*(Q229-(Q229/(Q253))))+(R227*R228))/(R229))))","v":31.404064181669078},{"$f":"IF(AND(R253<1,S227=0),0,\nIF(S227=0,R253-1,\nIF(R253<1,S228,\n(((R253-1)*(R229-(R229/(R253))))+(S227*S228))/(S229))))","v":30.404064181669078},{"$f":"IF(AND(S253<1,T227=0),0,\nIF(T227=0,S253-1,\nIF(S253<1,T228,\n(((S253-1)*(S229-(S229/(S253))))+(T227*T228))/(T229))))","v":29.404064181669078},{"$f":"IF(AND(T253<1,U227=0),0,\nIF(U227=0,T253-1,\nIF(T253<1,U228,\n(((T253-1)*(T229-(T229/(T253))))+(U227*U228))/(U229))))","v":28.404064181669078},{"$f":"IF(AND(U253<1,V227=0),0,\nIF(V227=0,U253-1,\nIF(U253<1,V228,\n(((U253-1)*(U229-(U229/(U253))))+(V227*V228))/(V229))))","v":27.404064181669078},{"$f":"IF(AND(V253<1,W227=0),0,\nIF(W227=0,V253-1,\nIF(V253<1,W228,\n(((V253-1)*(V229-(V229/(V253))))+(W227*W228))/(W229))))","v":26.404064181669078}]
[null,"RL Start TAB",{"$f":"C226","v":26.389832849192345},{"$f":"IF(C254=\"n/a\",\"n/a\",MAX(0,C254-1))","v":25.389832849192345},{"$f":"IF(D254=\"n/a\",\"n/a\",MAX(0,D254-1))","v":24.389832849192345},{"$f":"IF(E254=\"n/a\",\"n/a\",MAX(0,E254-1))","v":23.389832849192345},{"$f":"IF(F254=\"n/a\",\"n/a\",MAX(0,F254-1))","v":22.389832849192345},{"$f":"IF(G254=\"n/a\",\"n/a\",MAX(0,G254-1))","v":21.389832849192345},{"$f":"IF(H254=\"n/a\",\"n/a\",MAX(0,H254-1))","v":20.389832849192345},{"$f":"IF(I254=\"n/a\",\"n/a\",MAX(0,I254-1))","v":19.389832849192345},{"$f":"IF(J254=\"n/a\",\"n/a\",MAX(0,J254-1))","v":18.389832849192345},{"$f":"IF(K254=\"n/a\",\"n/a\",MAX(0,K254-1))","v":17.389832849192345},{"$f":"IF(L254=\"n/a\",\"n/a\",MAX(0,L254-1))","v":16.389832849192345},{"$f":"IF(M254=\"n/a\",\"n/a\",MAX(0,M254-1))","v":15.389832849192345},{"$f":"IF(N254=\"n/a\",\"n/a\",MAX(0,N254-1))","v":14.389832849192345},{"$f":"IF(O254=\"n/a\",\"n/a\",MAX(0,O254-1))","v":13.389832849192345},{"$f":"IF(P254=\"n/a\",\"n/a\",MAX(0,P254-1))","v":12.389832849192345},{"$f":"IF(Q254=\"n/a\",\"n/a\",MAX(0,Q254-1))","v":11.389832849192345},{"$f":"IF(R254=\"n/a\",\"n/a\",MAX(0,R254-1))","v":10.389832849192345},{"$f":"IF(S254=\"n/a\",\"n/a\",MAX(0,S254-1))","v":9.3898328491923451},{"$f":"IF(T254=\"n/a\",\"n/a\",MAX(0,T254-1))","v":8.3898328491923451},{"$f":"IF(U254=\"n/a\",\"n/a\",MAX(0,U254-1))","v":7.3898328491923451},{"$f":"IF(V254=\"n/a\",\"n/a\",MAX(0,V254-1))","v":6.3898328491923451}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A231)","v":"RL Capex 2014-15"},null,{"$f":"D226","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5]
[null,"RL Capex 2015-16",null,null,{"$f":"E226","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F226","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G226","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H226","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I226","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J226","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K226","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L226","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M226","v":47.5},46.5,45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N226","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O226","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P226","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q226","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R226","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S226","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T226","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U226","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V226","v":0},{"$f":"IF(V273=\"n/a\",\"n/a\",MAX(0,V273-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W226","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C226<>\"n/a\",C226<>\"n/a\"),IF(SUM(C229:C251)=0,0,IF((SUMPRODUCT(C229:C251,C253:C275)/SUM(C229:C251))<0,1,(SUMPRODUCT(C229:C251,C253:C275)/SUM(C229:C251)))),\"n/a\"))","v":26.389832849192349},{"$f":"(IF(OR($C226<>\"n/a\",D226<>\"n/a\"),IF(SUM(D229:D251)=0,0,IF((SUMPRODUCT(D229:D251,D253:D275)/SUM(D229:D251))<0,1,(SUMPRODUCT(D229:D251,D253:D275)/SUM(D229:D251)))),\"n/a\"))","v":26.038095936601167},{"$f":"(IF(OR($C226<>\"n/a\",E226<>\"n/a\"),IF(SUM(E229:E251)=0,0,IF((SUMPRODUCT(E229:E251,E253:E275)/SUM(E229:E251))<0,1,(SUMPRODUCT(E229:E251,E253:E275)/SUM(E229:E251)))),\"n/a\"))","v":25.694008388197439},25.183214852209119,24.219419935563522,23.258866551348213,22.302010434996177,21.349396953132629,20.401684278160513,19.459674145221573,18.524353252777789,17.59694986699169,16.679012568544447,15.772521951931511,14.880052570907143,14.005013636795054,13.15201709004184,12.327459289065242,11.540476444988968,10.804587563632575,10.140680711851193]
[]
["Asset Class 6",{"$f":"VLOOKUP($A278,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Establishment"}]
[{"$f":"VALUE(REPLACE(A278,1,12,\"\"))","v":6},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A279,0)","v":159.54888119386169},{"$f":"'RAB remaining lives'!D284","v":29.315772846734461},{"$f":"'RAB remaining lives'!E284","v":6.6765044066210981},{"$f":"'RAB remaining lives'!F284","v":14.595581028404371},{"$f":"'RAB remaining lives'!G284","v":0},{"$f":"'RAB remaining lives'!H284","v":0},{"$f":"'RAB remaining lives'!I284","v":0},{"$f":"'RAB remaining lives'!J284","v":0},{"$f":"'RAB remaining lives'!K284","v":0},{"$f":"'RAB remaining lives'!L284","v":0},{"$f":"'RAB remaining lives'!M284","v":0},{"$f":"'RAB remaining lives'!N284","v":0},{"$f":"'RAB remaining lives'!O284","v":0},{"$f":"'RAB remaining lives'!P284","v":0},{"$f":"'RAB remaining lives'!Q284","v":0},{"$f":"'RAB remaining lives'!R284","v":0},{"$f":"'RAB remaining lives'!S284","v":0},{"$f":"'RAB remaining lives'!T284","v":0},{"$f":"'RAB remaining lives'!U284","v":0},{"$f":"'RAB remaining lives'!V284","v":0},{"$f":"'RAB remaining lives'!W284","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A279,0)","v":33.041685989495257},{"$f":"OFFSET('RFM input'!$Y$6,$A279,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A279,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A279,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A279,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,$A279,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A279,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A279,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A279,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A279,0)","v":40},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A279,0)","v":40}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A279,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A279,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A279,0),0)","v":5.9835492590515171},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A279,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A279,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A279,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A279,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A279,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A279,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A279,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A279,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A279,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A279,0),0)","v":34.825875101174681},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A279,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A279,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A279,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A279,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A279,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A279,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A279,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D281=0,C283=0),0,\nIF(AND(D281<>0,C283=0),D281,\nIF(AND(D282<>0,C283<>0),(C283-(C283/C307))+D281,\nIF(C307<1,0,(C283-(C283/C307))))))","v":0},{"$f":"IF(AND(E281=0,D283=0),0,\nIF(AND(E281<>0,D283=0),E281,\nIF(AND(E282<>0,D283<>0),(D283-(D283/D307))+E281,\nIF(D307<1,0,(D283-(D283/D307))))))","v":0},{"$f":"IF(AND(F281=0,E283=0),0,\nIF(AND(F281<>0,E283=0),F281,\nIF(AND(F282<>0,E283<>0),(E283-(E283/E307))+F281,\nIF(E307<1,0,(E283-(E283/E307))))))","v":5.9835492590515171},{"$f":"IF(AND(G281=0,F283=0),0,\nIF(AND(G281<>0,F283=0),G281,\nIF(AND(G282<>0,F283<>0),(F283-(F283/F307))+G281,\nIF(F307<1,0,(F283-(F283/F307))))))","v":5.8117359380174189},{"$f":"IF(AND(H281=0,G283=0),0,\nIF(AND(H281<>0,G283=0),H281,\nIF(AND(H282<>0,G283<>0),(G283-(G283/G307))+H281,\nIF(G307<1,0,(G283-(G283/G307))))))","v":5.6399226169833216},{"$f":"IF(AND(I281=0,H283=0),0,\nIF(AND(I281<>0,H283=0),I281,\nIF(AND(I282<>0,H283<>0),(H283-(H283/H307))+I281,\nIF(H307<1,0,(H283-(H283/H307))))))","v":5.4681092959492243},{"$f":"IF(AND(J281=0,I283=0),0,\nIF(AND(J281<>0,I283=0),J281,\nIF(AND(J282<>0,I283<>0),(I283-(I283/I307))+J281,\nIF(I307<1,0,(I283-(I283/I307))))))","v":5.2962959749151262},{"$f":"IF(AND(K281=0,J283=0),0,\nIF(AND(K281<>0,J283=0),K281,\nIF(AND(K282<>0,J283<>0),(J283-(J283/J307))+K281,\nIF(J307<1,0,(J283-(J283/J307))))))","v":5.124482653881028},{"$f":"IF(AND(L281=0,K283=0),0,\nIF(AND(L281<>0,K283=0),L281,\nIF(AND(L282<>0,K283<>0),(K283-(K283/K307))+L281,\nIF(K307<1,0,(K283-(K283/K307))))))","v":4.9526693328469307},{"$f":"IF(AND(M281=0,L283=0),0,\nIF(AND(M281<>0,L283=0),M281,\nIF(AND(M282<>0,L283<>0),(L283-(L283/L307))+M281,\nIF(L307<1,0,(L283-(L283/L307))))))","v":4.7808560118128325},{"$f":"IF(AND(N281=0,M283=0),0,\nIF(AND(N281<>0,M283=0),N281,\nIF(AND(N282<>0,M283<>0),(M283-(M283/M307))+N281,\nIF(M307<1,0,(M283-(M283/M307))))))","v":4.6090426907787343},{"$f":"IF(AND(O281=0,N283=0),0,\nIF(AND(O281<>0,N283=0),O281,\nIF(AND(O282<>0,N283<>0),(N283-(N283/N307))+O281,\nIF(N307<1,0,(N283-(N283/N307))))))","v":4.437229369744637},{"$f":"IF(AND(P281=0,O283=0),0,\nIF(AND(P281<>0,O283=0),P281,\nIF(AND(P282<>0,O283<>0),(O283-(O283/O307))+P281,\nIF(O307<1,0,(O283-(O283/O307))))))","v":4.2654160487105397},{"$f":"IF(AND(Q281=0,P283=0),0,\nIF(AND(Q281<>0,P283=0),Q281,\nIF(AND(Q282<>0,P283<>0),(P283-(P283/P307))+Q281,\nIF(P307<1,0,(P283-(P283/P307))))))","v":4.0936027276764415},{"$f":"IF(AND(R281=0,Q283=0),0,\nIF(AND(R281<>0,Q283=0),R281,\nIF(AND(R282<>0,Q283<>0),(Q283-(Q283/Q307))+R281,\nIF(Q307<1,0,(Q283-(Q283/Q307))))))","v":3.9217894066423438},{"$f":"IF(AND(S281=0,R283=0),0,\nIF(AND(S281<>0,R283=0),S281,\nIF(AND(S282<>0,R283<>0),(R283-(R283/R307))+S281,\nIF(R307<1,0,(R283-(R283/R307))))))","v":3.749976085608246},{"$f":"IF(AND(T281=0,S283=0),0,\nIF(AND(T281<>0,S283=0),T281,\nIF(AND(T282<>0,S283<>0),(S283-(S283/S307))+T281,\nIF(S307<1,0,(S283-(S283/S307))))))","v":3.5781627645741483},{"$f":"IF(AND(U281=0,T283=0),0,\nIF(AND(U281<>0,T283=0),U281,\nIF(AND(U282<>0,T283<>0),(T283-(T283/T307))+U281,\nIF(T307<1,0,(T283-(T283/T307))))))","v":3.4063494435400505},{"$f":"IF(AND(V281=0,U283=0),0,\nIF(AND(V281<>0,U283=0),V281,\nIF(AND(V282<>0,U283<>0),(U283-(U283/U307))+V281,\nIF(U307<1,0,(U283-(U283/U307))))))","v":3.2345361225059528},{"$f":"IF(AND(W281=0,V283=0),0,\nIF(AND(W281<>0,V283=0),W281,\nIF(AND(W282<>0,V283<>0),(V283-(V283/V307))+W281,\nIF(V307<1,0,(V283-(V283/V307))))))","v":3.062722801471855}]
[0,"Depreciated starting RAB",{"$f":"C279","v":159.54888119386169},{"$f":"IF(C308=\"n/a\",C284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,C284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,C284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":154.72016630187386},{"$f":"IF(D308=\"n/a\",D284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,D284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,D284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":149.89145140988603},{"$f":"IF(E308=\"n/a\",E284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,E284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,E284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":145.0627365178982},{"$f":"IF(F308=\"n/a\",F284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,F284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,F284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":140.23402162591037},{"$f":"IF(G308=\"n/a\",G284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,G284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,G284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":135.40530673392254},{"$f":"IF(H308=\"n/a\",H284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,H284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,H284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":130.57659184193471},{"$f":"IF(I308=\"n/a\",I284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,I284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,I284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":125.74787694994687},{"$f":"IF(J308=\"n/a\",J284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,J284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,J284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":120.91916205795903},{"$f":"IF(K308=\"n/a\",K284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,K284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,K284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":116.09044716597118},{"$f":"IF(L308=\"n/a\",L284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,L284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,L284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":111.26173227398334},{"$f":"IF(M308=\"n/a\",M284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,M284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,M284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":106.4330173819955},{"$f":"IF(N308=\"n/a\",N284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,N284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,N284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":101.60430249000765},{"$f":"IF(O308=\"n/a\",O284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,O284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,O284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":96.775587598019811},{"$f":"IF(P308=\"n/a\",P284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,P284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,P284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":91.946872706031968},{"$f":"IF(Q308=\"n/a\",Q284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,Q284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,Q284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":87.118157814044125},{"$f":"IF(R308=\"n/a\",R284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,R284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,R284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":82.289442922056281},{"$f":"IF(S308=\"n/a\",S284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,S284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,S284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":77.460728030068438},{"$f":"IF(T308=\"n/a\",T284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,T284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,T284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":72.632013138080595},{"$f":"IF(U308=\"n/a\",U284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,U284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,U284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":67.803298246092751},{"$f":"IF(V308=\"n/a\",V284,IFERROR(IF((OFFSET($C284,0,$A284))<0,\nMIN(0,V284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284)))),\nMAX(0,V284-(OFFSET($C284,0,$A284)/(OFFSET($C279,-$A283,$A284))))),0))","v":62.974583354104915}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A285)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D279","v":29.315772846734461},{"$f":"IF(D309=\"n/a\",D285,IFERROR(IF((OFFSET($C285,0,$A285))<0,\nMIN(0,D285-(OFFSET($C285,0,$A285)/(OFFSET($C280,-$A284,$A285)))),\nMAX(0,D285-(OFFSET($C285,0,$A285)/(OFFSET($C280,-$A284,$A285))))),0))","v":28.582878525566098},27.849984204397735,27.117089883229372,26.384195562061009,25.651301240892646,24.918406919724283,24.185512598555921,23.452618277387558,22.719723956219195,21.986829635050832,21.253935313882469,20.521040992714106,19.788146671545743,19.05525235037738,18.322358029209017,17.589463708040654,16.856569386872291,16.123675065703928,15.390780744535567]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E279","v":6.6765044066210981},{"$f":"IF(E310=\"n/a\",E286,IFERROR(IF((OFFSET($C286,0,$A286))<0,\nMIN(0,E286-(OFFSET($C286,0,$A286)/(OFFSET($C281,-$A285,$A286)))),\nMAX(0,E286-(OFFSET($C286,0,$A286)/(OFFSET($C281,-$A285,$A286))))),0))","v":6.5095917964555703},6.3426791862900425,6.1757665761245146,6.0088539659589868,5.841941355793459,5.6750287456279311,5.5081161354624033,5.3412035252968755,5.1742909151313476,5.0073783049658198,4.840465694800292,4.6735530846347642,4.5066404744692363,4.3397278643037085,4.1728152541381807,4.0059026439726528,3.8389900338071254,3.6720774236415981]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F279","v":14.595581028404371},{"$f":"IF(F311=\"n/a\",F287,IFERROR(IF((OFFSET($C287,0,$A287))<0,\nMIN(0,F287-(OFFSET($C287,0,$A287)/(OFFSET($C282,-$A286,$A287)))),\nMAX(0,F287-(OFFSET($C287,0,$A287)/(OFFSET($C282,-$A286,$A287))))),0))","v":14.230691502694262},13.865801976984152,13.500912451274042,13.136022925563932,12.771133399853822,12.406243874143712,12.041354348433602,11.676464822723492,11.311575297013382,10.946685771303272,10.581796245593162,10.216906719883053,9.8520171941729426,9.4871276684628327,9.1222381427527228,8.7573486170426129,8.392459091332503]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G279","v":0},{"$f":"IF(G312=\"n/a\",G288,IFERROR(IF((OFFSET($C288,0,$A288))<0,\nMIN(0,G288-(OFFSET($C288,0,$A288)/(OFFSET($C283,-$A287,$A288)))),\nMAX(0,G288-(OFFSET($C288,0,$A288)/(OFFSET($C283,-$A287,$A288))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H279","v":0},{"$f":"IF(H313=\"n/a\",H289,IFERROR(IF((OFFSET($C289,0,$A289))<0,\nMIN(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289)))),\nMAX(0,H289-(OFFSET($C289,0,$A289)/(OFFSET($C284,-$A288,$A289))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I279","v":0},{"$f":"IF(I314=\"n/a\",I290,IFERROR(IF((OFFSET($C290,0,$A290))<0,\nMIN(0,I290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290)))),\nMAX(0,I290-(OFFSET($C290,0,$A290)/(OFFSET($C285,-$A289,$A290))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J279","v":0},{"$f":"IF(J315=\"n/a\",J291,IFERROR(IF((OFFSET($C291,0,$A291))<0,\nMIN(0,J291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291)))),\nMAX(0,J291-(OFFSET($C291,0,$A291)/(OFFSET($C286,-$A290,$A291))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K279","v":0},{"$f":"IF(K316=\"n/a\",K292,IFERROR(IF((OFFSET($C292,0,$A292))<0,\nMIN(0,K292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292)))),\nMAX(0,K292-(OFFSET($C292,0,$A292)/(OFFSET($C287,-$A291,$A292))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L279","v":0},{"$f":"IF(L317=\"n/a\",L293,IFERROR(IF((OFFSET($C293,0,$A293))<0,\nMIN(0,L293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293)))),\nMAX(0,L293-(OFFSET($C293,0,$A293)/(OFFSET($C288,-$A292,$A293))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M279","v":0},{"$f":"IF(M318=\"n/a\",M294,IFERROR(IF((OFFSET($C294,0,$A294))<0,\nMIN(0,M294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294)))),\nMAX(0,M294-(OFFSET($C294,0,$A294)/(OFFSET($C289,-$A293,$A294))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N279","v":0},{"$f":"IF(N319=\"n/a\",N295,IFERROR(IF((OFFSET($C295,0,$A295))<0,\nMIN(0,N295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295)))),\nMAX(0,N295-(OFFSET($C295,0,$A295)/(OFFSET($C290,-$A294,$A295))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O279","v":0},{"$f":"IF(O320=\"n/a\",O296,IFERROR(IF((OFFSET($C296,0,$A296))<0,\nMIN(0,O296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296)))),\nMAX(0,O296-(OFFSET($C296,0,$A296)/(OFFSET($C291,-$A295,$A296))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P279","v":0},{"$f":"IF(P321=\"n/a\",P297,IFERROR(IF((OFFSET($C297,0,$A297))<0,\nMIN(0,P297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297)))),\nMAX(0,P297-(OFFSET($C297,0,$A297)/(OFFSET($C292,-$A296,$A297))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q279","v":0},{"$f":"IF(Q322=\"n/a\",Q298,IFERROR(IF((OFFSET($C298,0,$A298))<0,\nMIN(0,Q298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298)))),\nMAX(0,Q298-(OFFSET($C298,0,$A298)/(OFFSET($C293,-$A297,$A298))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R279","v":0},{"$f":"IF(R323=\"n/a\",R299,IFERROR(IF((OFFSET($C299,0,$A299))<0,\nMIN(0,R299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299)))),\nMAX(0,R299-(OFFSET($C299,0,$A299)/(OFFSET($C294,-$A298,$A299))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S279","v":0},{"$f":"IF(S324=\"n/a\",S300,IFERROR(IF((OFFSET($C300,0,$A300))<0,\nMIN(0,S300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300)))),\nMAX(0,S300-(OFFSET($C300,0,$A300)/(OFFSET($C295,-$A299,$A300))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T279","v":0},{"$f":"IF(T325=\"n/a\",T301,IFERROR(IF((OFFSET($C301,0,$A301))<0,\nMIN(0,T301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301)))),\nMAX(0,T301-(OFFSET($C301,0,$A301)/(OFFSET($C296,-$A300,$A301))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U279","v":0},{"$f":"IF(U326=\"n/a\",U302,IFERROR(IF((OFFSET($C302,0,$A302))<0,\nMIN(0,U302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302)))),\nMAX(0,U302-(OFFSET($C302,0,$A302)/(OFFSET($C297,-$A301,$A302))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V279","v":0},{"$f":"IF(V327=\"n/a\",V303,IFERROR(IF((OFFSET($C303,0,$A303))<0,\nMIN(0,V303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303)))),\nMAX(0,V303-(OFFSET($C303,0,$A303)/(OFFSET($C298,-$A302,$A303))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W279","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C307<1,D281=0),0,\nIF(D281=0,C307-1,\nIF(C307<1,D282,\n(((C307-1)*(C283-(C283/(C307))))+(D281*D282))/(D283))))","v":0},{"$f":"IF(AND(D307<1,E281=0),0,\nIF(E281=0,D307-1,\nIF(D307<1,E282,\n(((D307-1)*(D283-(D283/(D307))))+(E281*E282))/(E283))))","v":0},{"$f":"IF(AND(E307<1,F281=0),0,\nIF(F281=0,E307-1,\nIF(E307<1,F282,\n(((E307-1)*(E283-(E283/(E307))))+(F281*F282))/(F283))))","v":34.825875101174681},{"$f":"IF(AND(F307<1,G281=0),0,\nIF(G281=0,F307-1,\nIF(F307<1,G282,\n(((F307-1)*(F283-(F283/(F307))))+(G281*G282))/(G283))))","v":33.825875101174681},{"$f":"IF(AND(G307<1,H281=0),0,\nIF(H281=0,G307-1,\nIF(G307<1,H282,\n(((G307-1)*(G283-(G283/(G307))))+(H281*H282))/(H283))))","v":32.825875101174681},{"$f":"IF(AND(H307<1,I281=0),0,\nIF(I281=0,H307-1,\nIF(H307<1,I282,\n(((H307-1)*(H283-(H283/(H307))))+(I281*I282))/(I283))))","v":31.825875101174681},{"$f":"IF(AND(I307<1,J281=0),0,\nIF(J281=0,I307-1,\nIF(I307<1,J282,\n(((I307-1)*(I283-(I283/(I307))))+(J281*J282))/(J283))))","v":30.825875101174681},{"$f":"IF(AND(J307<1,K281=0),0,\nIF(K281=0,J307-1,\nIF(J307<1,K282,\n(((J307-1)*(J283-(J283/(J307))))+(K281*K282))/(K283))))","v":29.825875101174681},{"$f":"IF(AND(K307<1,L281=0),0,\nIF(L281=0,K307-1,\nIF(K307<1,L282,\n(((K307-1)*(K283-(K283/(K307))))+(L281*L282))/(L283))))","v":28.825875101174681},{"$f":"IF(AND(L307<1,M281=0),0,\nIF(M281=0,L307-1,\nIF(L307<1,M282,\n(((L307-1)*(L283-(L283/(L307))))+(M281*M282))/(M283))))","v":27.825875101174681},{"$f":"IF(AND(M307<1,N281=0),0,\nIF(N281=0,M307-1,\nIF(M307<1,N282,\n(((M307-1)*(M283-(M283/(M307))))+(N281*N282))/(N283))))","v":26.825875101174681},{"$f":"IF(AND(N307<1,O281=0),0,\nIF(O281=0,N307-1,\nIF(N307<1,O282,\n(((N307-1)*(N283-(N283/(N307))))+(O281*O282))/(O283))))","v":25.825875101174681},{"$f":"IF(AND(O307<1,P281=0),0,\nIF(P281=0,O307-1,\nIF(O307<1,P282,\n(((O307-1)*(O283-(O283/(O307))))+(P281*P282))/(P283))))","v":24.825875101174681},{"$f":"IF(AND(P307<1,Q281=0),0,\nIF(Q281=0,P307-1,\nIF(P307<1,Q282,\n(((P307-1)*(P283-(P283/(P307))))+(Q281*Q282))/(Q283))))","v":23.825875101174681},{"$f":"IF(AND(Q307<1,R281=0),0,\nIF(R281=0,Q307-1,\nIF(Q307<1,R282,\n(((Q307-1)*(Q283-(Q283/(Q307))))+(R281*R282))/(R283))))","v":22.825875101174681},{"$f":"IF(AND(R307<1,S281=0),0,\nIF(S281=0,R307-1,\nIF(R307<1,S282,\n(((R307-1)*(R283-(R283/(R307))))+(S281*S282))/(S283))))","v":21.825875101174681},{"$f":"IF(AND(S307<1,T281=0),0,\nIF(T281=0,S307-1,\nIF(S307<1,T282,\n(((S307-1)*(S283-(S283/(S307))))+(T281*T282))/(T283))))","v":20.825875101174681},{"$f":"IF(AND(T307<1,U281=0),0,\nIF(U281=0,T307-1,\nIF(T307<1,U282,\n(((T307-1)*(T283-(T283/(T307))))+(U281*U282))/(U283))))","v":19.825875101174681},{"$f":"IF(AND(U307<1,V281=0),0,\nIF(V281=0,U307-1,\nIF(U307<1,V282,\n(((U307-1)*(U283-(U283/(U307))))+(V281*V282))/(V283))))","v":18.825875101174681},{"$f":"IF(AND(V307<1,W281=0),0,\nIF(W281=0,V307-1,\nIF(V307<1,W282,\n(((V307-1)*(V283-(V283/(V307))))+(W281*W282))/(W283))))","v":17.825875101174681}]
[null,"RL Start TAB",{"$f":"C280","v":33.041685989495257},{"$f":"IF(C308=\"n/a\",\"n/a\",MAX(0,C308-1))","v":32.041685989495257},{"$f":"IF(D308=\"n/a\",\"n/a\",MAX(0,D308-1))","v":31.041685989495257},{"$f":"IF(E308=\"n/a\",\"n/a\",MAX(0,E308-1))","v":30.041685989495257},{"$f":"IF(F308=\"n/a\",\"n/a\",MAX(0,F308-1))","v":29.041685989495257},{"$f":"IF(G308=\"n/a\",\"n/a\",MAX(0,G308-1))","v":28.041685989495257},{"$f":"IF(H308=\"n/a\",\"n/a\",MAX(0,H308-1))","v":27.041685989495257},{"$f":"IF(I308=\"n/a\",\"n/a\",MAX(0,I308-1))","v":26.041685989495257},{"$f":"IF(J308=\"n/a\",\"n/a\",MAX(0,J308-1))","v":25.041685989495257},{"$f":"IF(K308=\"n/a\",\"n/a\",MAX(0,K308-1))","v":24.041685989495257},{"$f":"IF(L308=\"n/a\",\"n/a\",MAX(0,L308-1))","v":23.041685989495257},{"$f":"IF(M308=\"n/a\",\"n/a\",MAX(0,M308-1))","v":22.041685989495257},{"$f":"IF(N308=\"n/a\",\"n/a\",MAX(0,N308-1))","v":21.041685989495257},{"$f":"IF(O308=\"n/a\",\"n/a\",MAX(0,O308-1))","v":20.041685989495257},{"$f":"IF(P308=\"n/a\",\"n/a\",MAX(0,P308-1))","v":19.041685989495257},{"$f":"IF(Q308=\"n/a\",\"n/a\",MAX(0,Q308-1))","v":18.041685989495257},{"$f":"IF(R308=\"n/a\",\"n/a\",MAX(0,R308-1))","v":17.041685989495257},{"$f":"IF(S308=\"n/a\",\"n/a\",MAX(0,S308-1))","v":16.041685989495257},{"$f":"IF(T308=\"n/a\",\"n/a\",MAX(0,T308-1))","v":15.041685989495257},{"$f":"IF(U308=\"n/a\",\"n/a\",MAX(0,U308-1))","v":14.041685989495257},{"$f":"IF(V308=\"n/a\",\"n/a\",MAX(0,V308-1))","v":13.041685989495257}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A285)","v":"RL Capex 2014-15"},null,{"$f":"D280","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2015-16",null,null,{"$f":"E280","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F280","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G280","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H280","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I280","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J280","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K280","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L280","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M280","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N280","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O280","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P280","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q280","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R280","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S280","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T280","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U280","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V280","v":0},{"$f":"IF(V327=\"n/a\",\"n/a\",MAX(0,V327-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W280","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C280<>\"n/a\",C280<>\"n/a\"),IF(SUM(C283:C305)=0,0,IF((SUMPRODUCT(C283:C305,C307:C329)/SUM(C283:C305))<0,1,(SUMPRODUCT(C283:C305,C307:C329)/SUM(C283:C305)))),\"n/a\"))","v":33.041685989495257},{"$f":"(IF(OR($C280<>\"n/a\",D280<>\"n/a\"),IF(SUM(D283:D305)=0,0,IF((SUMPRODUCT(D283:D305,D307:D329)/SUM(D283:D305))<0,1,(SUMPRODUCT(D283:D305,D307:D329)/SUM(D283:D305)))),\"n/a\"))","v":33.309395583905236},{"$f":"(IF(OR($C280<>\"n/a\",E280<>\"n/a\"),IF(SUM(E283:E305)=0,0,IF((SUMPRODUCT(E283:E305,E307:E329)/SUM(E283:E305))<0,1,(SUMPRODUCT(E283:E305,E307:E329)/SUM(E283:E305)))),\"n/a\"))","v":32.593295230784626},32.311308102070974,31.323882735045782,30.337297848985397,29.351640623267887,28.367010726048992,27.383522633658878,26.401308486845164,25.420521634646743,24.441341067107423,23.463977008260827,22.488678039869303,21.515740268059094,20.545519250647967,19.57844570642985,18.615046483539814,17.655972962324594,16.702040161152215,15.754281565816262]
[]
["Asset Class 7",{"$f":"VLOOKUP($A332,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Communications"}]
[{"$f":"VALUE(REPLACE(A332,1,12,\"\"))","v":7},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A333,0)","v":34.641041385387034},{"$f":"'RAB remaining lives'!D338","v":19.610147351293612},{"$f":"'RAB remaining lives'!E338","v":7.599078291231069},{"$f":"'RAB remaining lives'!F338","v":15.348953923201742},{"$f":"'RAB remaining lives'!G338","v":0},{"$f":"'RAB remaining lives'!H338","v":0},{"$f":"'RAB remaining lives'!I338","v":0},{"$f":"'RAB remaining lives'!J338","v":0},{"$f":"'RAB remaining lives'!K338","v":0},{"$f":"'RAB remaining lives'!L338","v":0},{"$f":"'RAB remaining lives'!M338","v":0},{"$f":"'RAB remaining lives'!N338","v":0},{"$f":"'RAB remaining lives'!O338","v":0},{"$f":"'RAB remaining lives'!P338","v":0},{"$f":"'RAB remaining lives'!Q338","v":0},{"$f":"'RAB remaining lives'!R338","v":0},{"$f":"'RAB remaining lives'!S338","v":0},{"$f":"'RAB remaining lives'!T338","v":0},{"$f":"'RAB remaining lives'!U338","v":0},{"$f":"'RAB remaining lives'!V338","v":0},{"$f":"'RAB remaining lives'!W338","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A333,0)","v":9.8466601526439188},{"$f":"OFFSET('RFM input'!$Y$6,$A333,0)","v":12.5},{"$f":"OFFSET('RFM input'!$Y$6,$A333,0)","v":12.5},{"$f":"OFFSET('RFM input'!$Y$6,$A333,0)","v":12.5},{"$f":"OFFSET('RFM input'!$Y$6,$A333,0)","v":12.5},{"$f":"OFFSET('RFM input'!$Y$6,$A333,0)","v":12.5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A333,0)","v":12.5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A333,0)","v":12.5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A333,0)","v":12.5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A333,0)","v":12.5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A333,0)","v":12.5}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A333,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A333,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A333,0),0)","v":3.317478780505108},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A333,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A333,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A333,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A333,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A333,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A333,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A333,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A333,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A333,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A333,0),0)","v":7.7119577686182765},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A333,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A333,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A333,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A333,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A333,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A333,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A333,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D335=0,C337=0),0,\nIF(AND(D335<>0,C337=0),D335,\nIF(AND(D336<>0,C337<>0),(C337-(C337/C361))+D335,\nIF(C361<1,0,(C337-(C337/C361))))))","v":0},{"$f":"IF(AND(E335=0,D337=0),0,\nIF(AND(E335<>0,D337=0),E335,\nIF(AND(E336<>0,D337<>0),(D337-(D337/D361))+E335,\nIF(D361<1,0,(D337-(D337/D361))))))","v":0},{"$f":"IF(AND(F335=0,E337=0),0,\nIF(AND(F335<>0,E337=0),F335,\nIF(AND(F336<>0,E337<>0),(E337-(E337/E361))+F335,\nIF(E361<1,0,(E337-(E337/E361))))))","v":3.317478780505108},{"$f":"IF(AND(G335=0,F337=0),0,\nIF(AND(G335<>0,F337=0),G335,\nIF(AND(G336<>0,F337<>0),(F337-(F337/F361))+G335,\nIF(F361<1,0,(F337-(F337/F361))))))","v":2.8873054211533895},{"$f":"IF(AND(H335=0,G337=0),0,\nIF(AND(H335<>0,G337=0),H335,\nIF(AND(H336<>0,G337<>0),(G337-(G337/G361))+H335,\nIF(G361<1,0,(G337-(G337/G361))))))","v":2.457132061801671},{"$f":"IF(AND(I335=0,H337=0),0,\nIF(AND(I335<>0,H337=0),I335,\nIF(AND(I336<>0,H337<>0),(H337-(H337/H361))+I335,\nIF(H361<1,0,(H337-(H337/H361))))))","v":2.0269587024499525},{"$f":"IF(AND(J335=0,I337=0),0,\nIF(AND(J335<>0,I337=0),J335,\nIF(AND(J336<>0,I337<>0),(I337-(I337/I361))+J335,\nIF(I361<1,0,(I337-(I337/I361))))))","v":1.5967853430982337},{"$f":"IF(AND(K335=0,J337=0),0,\nIF(AND(K335<>0,J337=0),K335,\nIF(AND(K336<>0,J337<>0),(J337-(J337/J361))+K335,\nIF(J361<1,0,(J337-(J337/J361))))))","v":1.166611983746515},{"$f":"IF(AND(L335=0,K337=0),0,\nIF(AND(L335<>0,K337=0),L335,\nIF(AND(L336<>0,K337<>0),(K337-(K337/K361))+L335,\nIF(K361<1,0,(K337-(K337/K361))))))","v":0.73643862439479624},{"$f":"IF(AND(M335=0,L337=0),0,\nIF(AND(M335<>0,L337=0),M335,\nIF(AND(M336<>0,L337<>0),(L337-(L337/L361))+M335,\nIF(L361<1,0,(L337-(L337/L361))))))","v":0.30626526504307761},{"$f":"IF(AND(N335=0,M337=0),0,\nIF(AND(N335<>0,M337=0),N335,\nIF(AND(N336<>0,M337<>0),(M337-(M337/M361))+N335,\nIF(M361<1,0,(M337-(M337/M361))))))","v":0},{"$f":"IF(AND(O335=0,N337=0),0,\nIF(AND(O335<>0,N337=0),O335,\nIF(AND(O336<>0,N337<>0),(N337-(N337/N361))+O335,\nIF(N361<1,0,(N337-(N337/N361))))))","v":0},{"$f":"IF(AND(P335=0,O337=0),0,\nIF(AND(P335<>0,O337=0),P335,\nIF(AND(P336<>0,O337<>0),(O337-(O337/O361))+P335,\nIF(O361<1,0,(O337-(O337/O361))))))","v":0},{"$f":"IF(AND(Q335=0,P337=0),0,\nIF(AND(Q335<>0,P337=0),Q335,\nIF(AND(Q336<>0,P337<>0),(P337-(P337/P361))+Q335,\nIF(P361<1,0,(P337-(P337/P361))))))","v":0},{"$f":"IF(AND(R335=0,Q337=0),0,\nIF(AND(R335<>0,Q337=0),R335,\nIF(AND(R336<>0,Q337<>0),(Q337-(Q337/Q361))+R335,\nIF(Q361<1,0,(Q337-(Q337/Q361))))))","v":0},{"$f":"IF(AND(S335=0,R337=0),0,\nIF(AND(S335<>0,R337=0),S335,\nIF(AND(S336<>0,R337<>0),(R337-(R337/R361))+S335,\nIF(R361<1,0,(R337-(R337/R361))))))","v":0},{"$f":"IF(AND(T335=0,S337=0),0,\nIF(AND(T335<>0,S337=0),T335,\nIF(AND(T336<>0,S337<>0),(S337-(S337/S361))+T335,\nIF(S361<1,0,(S337-(S337/S361))))))","v":0},{"$f":"IF(AND(U335=0,T337=0),0,\nIF(AND(U335<>0,T337=0),U335,\nIF(AND(U336<>0,T337<>0),(T337-(T337/T361))+U335,\nIF(T361<1,0,(T337-(T337/T361))))))","v":0},{"$f":"IF(AND(V335=0,U337=0),0,\nIF(AND(V335<>0,U337=0),V335,\nIF(AND(V336<>0,U337<>0),(U337-(U337/U361))+V335,\nIF(U361<1,0,(U337-(U337/U361))))))","v":0},{"$f":"IF(AND(W335=0,V337=0),0,\nIF(AND(W335<>0,V337=0),W335,\nIF(AND(W336<>0,V337<>0),(V337-(V337/V361))+W335,\nIF(V361<1,0,(V337-(V337/V361))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C333","v":34.641041385387034},{"$f":"IF(C362=\"n/a\",C338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,C338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,C338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":31.122991523974321},{"$f":"IF(D362=\"n/a\",D338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,D338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,D338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":27.604941662561608},{"$f":"IF(E362=\"n/a\",E338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,E338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,E338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":24.086891801148894},{"$f":"IF(F362=\"n/a\",F338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,F338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,F338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":20.568841939736181},{"$f":"IF(G362=\"n/a\",G338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,G338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,G338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":17.050792078323468},{"$f":"IF(H362=\"n/a\",H338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,H338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,H338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":13.532742216910755},{"$f":"IF(I362=\"n/a\",I338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,I338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,I338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":10.014692355498042},{"$f":"IF(J362=\"n/a\",J338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,J338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,J338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":6.4966424940853278},{"$f":"IF(K362=\"n/a\",K338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,K338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,K338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":2.9785926326726138},{"$f":"IF(L362=\"n/a\",L338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,L338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,L338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(M362=\"n/a\",M338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,M338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,M338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(N362=\"n/a\",N338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,N338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,N338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(O362=\"n/a\",O338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,O338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,O338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(P362=\"n/a\",P338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,P338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,P338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(Q362=\"n/a\",Q338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,Q338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,Q338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(R362=\"n/a\",R338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,R338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,R338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(S362=\"n/a\",S338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,S338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,S338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(T362=\"n/a\",T338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,T338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,T338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(U362=\"n/a\",U338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,U338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,U338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0},{"$f":"IF(V362=\"n/a\",V338,IFERROR(IF((OFFSET($C338,0,$A338))<0,\nMIN(0,V338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338)))),\nMAX(0,V338-(OFFSET($C338,0,$A338)/(OFFSET($C333,-$A337,$A338))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A339)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D333","v":19.610147351293612},{"$f":"IF(D363=\"n/a\",D339,IFERROR(IF((OFFSET($C339,0,$A339))<0,\nMIN(0,D339-(OFFSET($C339,0,$A339)/(OFFSET($C334,-$A338,$A339)))),\nMAX(0,D339-(OFFSET($C339,0,$A339)/(OFFSET($C334,-$A338,$A339))))),0))","v":18.041335563190124},16.472523775086636,14.903711986983147,13.334900198879659,11.76608841077617,10.197276622672682,8.6284648345691934,7.0596530464657041,5.4908412583622148,3.9220294702587255,2.3532176821552362,0.7844058940517471,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E333","v":7.599078291231069},{"$f":"IF(E364=\"n/a\",E340,IFERROR(IF((OFFSET($C340,0,$A340))<0,\nMIN(0,E340-(OFFSET($C340,0,$A340)/(OFFSET($C335,-$A339,$A340)))),\nMAX(0,E340-(OFFSET($C340,0,$A340)/(OFFSET($C335,-$A339,$A340))))),0))","v":6.9911520279325838},6.3832257646340986,5.7752995013356134,5.1673732380371282,4.559446974738643,3.9515207114401574,3.3435944481416717,2.7356681848431861,2.1277419215447004,1.5198156582462148,0.91188939494772925,0.30396313164924371,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F333","v":15.348953923201742},{"$f":"IF(F365=\"n/a\",F341,IFERROR(IF((OFFSET($C341,0,$A341))<0,\nMIN(0,F341-(OFFSET($C341,0,$A341)/(OFFSET($C336,-$A340,$A341)))),\nMAX(0,F341-(OFFSET($C341,0,$A341)/(OFFSET($C336,-$A340,$A341))))),0))","v":14.121037609345603},12.893121295489463,11.665204981633323,10.437288667777183,9.2093723539210437,7.9814560400649039,6.7535397262087642,5.5256234123526244,4.2977070984964847,3.0697907846403454,1.8418744707842061,0.61395815692806677,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G333","v":0},{"$f":"IF(G366=\"n/a\",G342,IFERROR(IF((OFFSET($C342,0,$A342))<0,\nMIN(0,G342-(OFFSET($C342,0,$A342)/(OFFSET($C337,-$A341,$A342)))),\nMAX(0,G342-(OFFSET($C342,0,$A342)/(OFFSET($C337,-$A341,$A342))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H333","v":0},{"$f":"IF(H367=\"n/a\",H343,IFERROR(IF((OFFSET($C343,0,$A343))<0,\nMIN(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343)))),\nMAX(0,H343-(OFFSET($C343,0,$A343)/(OFFSET($C338,-$A342,$A343))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I333","v":0},{"$f":"IF(I368=\"n/a\",I344,IFERROR(IF((OFFSET($C344,0,$A344))<0,\nMIN(0,I344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344)))),\nMAX(0,I344-(OFFSET($C344,0,$A344)/(OFFSET($C339,-$A343,$A344))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J333","v":0},{"$f":"IF(J369=\"n/a\",J345,IFERROR(IF((OFFSET($C345,0,$A345))<0,\nMIN(0,J345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345)))),\nMAX(0,J345-(OFFSET($C345,0,$A345)/(OFFSET($C340,-$A344,$A345))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K333","v":0},{"$f":"IF(K370=\"n/a\",K346,IFERROR(IF((OFFSET($C346,0,$A346))<0,\nMIN(0,K346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346)))),\nMAX(0,K346-(OFFSET($C346,0,$A346)/(OFFSET($C341,-$A345,$A346))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L333","v":0},{"$f":"IF(L371=\"n/a\",L347,IFERROR(IF((OFFSET($C347,0,$A347))<0,\nMIN(0,L347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347)))),\nMAX(0,L347-(OFFSET($C347,0,$A347)/(OFFSET($C342,-$A346,$A347))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M333","v":0},{"$f":"IF(M372=\"n/a\",M348,IFERROR(IF((OFFSET($C348,0,$A348))<0,\nMIN(0,M348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348)))),\nMAX(0,M348-(OFFSET($C348,0,$A348)/(OFFSET($C343,-$A347,$A348))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N333","v":0},{"$f":"IF(N373=\"n/a\",N349,IFERROR(IF((OFFSET($C349,0,$A349))<0,\nMIN(0,N349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349)))),\nMAX(0,N349-(OFFSET($C349,0,$A349)/(OFFSET($C344,-$A348,$A349))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O333","v":0},{"$f":"IF(O374=\"n/a\",O350,IFERROR(IF((OFFSET($C350,0,$A350))<0,\nMIN(0,O350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350)))),\nMAX(0,O350-(OFFSET($C350,0,$A350)/(OFFSET($C345,-$A349,$A350))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P333","v":0},{"$f":"IF(P375=\"n/a\",P351,IFERROR(IF((OFFSET($C351,0,$A351))<0,\nMIN(0,P351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351)))),\nMAX(0,P351-(OFFSET($C351,0,$A351)/(OFFSET($C346,-$A350,$A351))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q333","v":0},{"$f":"IF(Q376=\"n/a\",Q352,IFERROR(IF((OFFSET($C352,0,$A352))<0,\nMIN(0,Q352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352)))),\nMAX(0,Q352-(OFFSET($C352,0,$A352)/(OFFSET($C347,-$A351,$A352))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R333","v":0},{"$f":"IF(R377=\"n/a\",R353,IFERROR(IF((OFFSET($C353,0,$A353))<0,\nMIN(0,R353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353)))),\nMAX(0,R353-(OFFSET($C353,0,$A353)/(OFFSET($C348,-$A352,$A353))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S333","v":0},{"$f":"IF(S378=\"n/a\",S354,IFERROR(IF((OFFSET($C354,0,$A354))<0,\nMIN(0,S354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354)))),\nMAX(0,S354-(OFFSET($C354,0,$A354)/(OFFSET($C349,-$A353,$A354))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T333","v":0},{"$f":"IF(T379=\"n/a\",T355,IFERROR(IF((OFFSET($C355,0,$A355))<0,\nMIN(0,T355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355)))),\nMAX(0,T355-(OFFSET($C355,0,$A355)/(OFFSET($C350,-$A354,$A355))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U333","v":0},{"$f":"IF(U380=\"n/a\",U356,IFERROR(IF((OFFSET($C356,0,$A356))<0,\nMIN(0,U356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356)))),\nMAX(0,U356-(OFFSET($C356,0,$A356)/(OFFSET($C351,-$A355,$A356))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V333","v":0},{"$f":"IF(V381=\"n/a\",V357,IFERROR(IF((OFFSET($C357,0,$A357))<0,\nMIN(0,V357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357)))),\nMAX(0,V357-(OFFSET($C357,0,$A357)/(OFFSET($C352,-$A356,$A357))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W333","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C361<1,D335=0),0,\nIF(D335=0,C361-1,\nIF(C361<1,D336,\n(((C361-1)*(C337-(C337/(C361))))+(D335*D336))/(D337))))","v":0},{"$f":"IF(AND(D361<1,E335=0),0,\nIF(E335=0,D361-1,\nIF(D361<1,E336,\n(((D361-1)*(D337-(D337/(D361))))+(E335*E336))/(E337))))","v":0},{"$f":"IF(AND(E361<1,F335=0),0,\nIF(F335=0,E361-1,\nIF(E361<1,F336,\n(((E361-1)*(E337-(E337/(E361))))+(F335*F336))/(F337))))","v":7.7119577686182765},{"$f":"IF(AND(F361<1,G335=0),0,\nIF(G335=0,F361-1,\nIF(F361<1,G336,\n(((F361-1)*(F337-(F337/(F361))))+(G335*G336))/(G337))))","v":6.7119577686182765},{"$f":"IF(AND(G361<1,H335=0),0,\nIF(H335=0,G361-1,\nIF(G361<1,H336,\n(((G361-1)*(G337-(G337/(G361))))+(H335*H336))/(H337))))","v":5.7119577686182765},{"$f":"IF(AND(H361<1,I335=0),0,\nIF(I335=0,H361-1,\nIF(H361<1,I336,\n(((H361-1)*(H337-(H337/(H361))))+(I335*I336))/(I337))))","v":4.7119577686182765},{"$f":"IF(AND(I361<1,J335=0),0,\nIF(J335=0,I361-1,\nIF(I361<1,J336,\n(((I361-1)*(I337-(I337/(I361))))+(J335*J336))/(J337))))","v":3.7119577686182765},{"$f":"IF(AND(J361<1,K335=0),0,\nIF(K335=0,J361-1,\nIF(J361<1,K336,\n(((J361-1)*(J337-(J337/(J361))))+(K335*K336))/(K337))))","v":2.7119577686182765},{"$f":"IF(AND(K361<1,L335=0),0,\nIF(L335=0,K361-1,\nIF(K361<1,L336,\n(((K361-1)*(K337-(K337/(K361))))+(L335*L336))/(L337))))","v":1.7119577686182765},{"$f":"IF(AND(L361<1,M335=0),0,\nIF(M335=0,L361-1,\nIF(L361<1,M336,\n(((L361-1)*(L337-(L337/(L361))))+(M335*M336))/(M337))))","v":0.71195776861827653},{"$f":"IF(AND(M361<1,N335=0),0,\nIF(N335=0,M361-1,\nIF(M361<1,N336,\n(((M361-1)*(M337-(M337/(M361))))+(N335*N336))/(N337))))","v":0},{"$f":"IF(AND(N361<1,O335=0),0,\nIF(O335=0,N361-1,\nIF(N361<1,O336,\n(((N361-1)*(N337-(N337/(N361))))+(O335*O336))/(O337))))","v":0},{"$f":"IF(AND(O361<1,P335=0),0,\nIF(P335=0,O361-1,\nIF(O361<1,P336,\n(((O361-1)*(O337-(O337/(O361))))+(P335*P336))/(P337))))","v":0},{"$f":"IF(AND(P361<1,Q335=0),0,\nIF(Q335=0,P361-1,\nIF(P361<1,Q336,\n(((P361-1)*(P337-(P337/(P361))))+(Q335*Q336))/(Q337))))","v":0},{"$f":"IF(AND(Q361<1,R335=0),0,\nIF(R335=0,Q361-1,\nIF(Q361<1,R336,\n(((Q361-1)*(Q337-(Q337/(Q361))))+(R335*R336))/(R337))))","v":0},{"$f":"IF(AND(R361<1,S335=0),0,\nIF(S335=0,R361-1,\nIF(R361<1,S336,\n(((R361-1)*(R337-(R337/(R361))))+(S335*S336))/(S337))))","v":0},{"$f":"IF(AND(S361<1,T335=0),0,\nIF(T335=0,S361-1,\nIF(S361<1,T336,\n(((S361-1)*(S337-(S337/(S361))))+(T335*T336))/(T337))))","v":0},{"$f":"IF(AND(T361<1,U335=0),0,\nIF(U335=0,T361-1,\nIF(T361<1,U336,\n(((T361-1)*(T337-(T337/(T361))))+(U335*U336))/(U337))))","v":0},{"$f":"IF(AND(U361<1,V335=0),0,\nIF(V335=0,U361-1,\nIF(U361<1,V336,\n(((U361-1)*(U337-(U337/(U361))))+(V335*V336))/(V337))))","v":0},{"$f":"IF(AND(V361<1,W335=0),0,\nIF(W335=0,V361-1,\nIF(V361<1,W336,\n(((V361-1)*(V337-(V337/(V361))))+(W335*W336))/(W337))))","v":0}]
[null,"RL Start TAB",{"$f":"C334","v":9.8466601526439188},{"$f":"IF(C362=\"n/a\",\"n/a\",MAX(0,C362-1))","v":8.8466601526439188},{"$f":"IF(D362=\"n/a\",\"n/a\",MAX(0,D362-1))","v":7.8466601526439188},{"$f":"IF(E362=\"n/a\",\"n/a\",MAX(0,E362-1))","v":6.8466601526439188},{"$f":"IF(F362=\"n/a\",\"n/a\",MAX(0,F362-1))","v":5.8466601526439188},{"$f":"IF(G362=\"n/a\",\"n/a\",MAX(0,G362-1))","v":4.8466601526439188},{"$f":"IF(H362=\"n/a\",\"n/a\",MAX(0,H362-1))","v":3.8466601526439188},{"$f":"IF(I362=\"n/a\",\"n/a\",MAX(0,I362-1))","v":2.8466601526439188},{"$f":"IF(J362=\"n/a\",\"n/a\",MAX(0,J362-1))","v":1.8466601526439188},{"$f":"IF(K362=\"n/a\",\"n/a\",MAX(0,K362-1))","v":0.84666015264391881},{"$f":"IF(L362=\"n/a\",\"n/a\",MAX(0,L362-1))","v":0},{"$f":"IF(M362=\"n/a\",\"n/a\",MAX(0,M362-1))","v":0},{"$f":"IF(N362=\"n/a\",\"n/a\",MAX(0,N362-1))","v":0},{"$f":"IF(O362=\"n/a\",\"n/a\",MAX(0,O362-1))","v":0},{"$f":"IF(P362=\"n/a\",\"n/a\",MAX(0,P362-1))","v":0},{"$f":"IF(Q362=\"n/a\",\"n/a\",MAX(0,Q362-1))","v":0},{"$f":"IF(R362=\"n/a\",\"n/a\",MAX(0,R362-1))","v":0},{"$f":"IF(S362=\"n/a\",\"n/a\",MAX(0,S362-1))","v":0},{"$f":"IF(T362=\"n/a\",\"n/a\",MAX(0,T362-1))","v":0},{"$f":"IF(U362=\"n/a\",\"n/a\",MAX(0,U362-1))","v":0},{"$f":"IF(V362=\"n/a\",\"n/a\",MAX(0,V362-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A339)","v":"RL Capex 2014-15"},null,{"$f":"D334","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E334","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F334","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G334","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H334","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I334","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J334","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K334","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L334","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M334","v":12.5},11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N334","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O334","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P334","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q334","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R334","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S334","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T334","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U334","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V334","v":0},{"$f":"IF(V381=\"n/a\",\"n/a\",MAX(0,V381-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W334","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C334<>\"n/a\",C334<>\"n/a\"),IF(SUM(C337:C359)=0,0,IF((SUMPRODUCT(C337:C359,C361:C383)/SUM(C337:C359))<0,1,(SUMPRODUCT(C337:C359,C361:C383)/SUM(C337:C359)))),\"n/a\"))","v":9.8466601526439188},{"$f":"(IF(OR($C334<>\"n/a\",D334<>\"n/a\"),IF(SUM(D337:D359)=0,0,IF((SUMPRODUCT(D337:D359,D361:D383)/SUM(D337:D359))<0,1,(SUMPRODUCT(D337:D359,D361:D383)/SUM(D337:D359)))),\"n/a\"))","v":10.258804843851474},{"$f":"(IF(OR($C334<>\"n/a\",E334<>\"n/a\"),IF(SUM(E337:E359)=0,0,IF((SUMPRODUCT(E337:E359,E361:E383)/SUM(E337:E359))<0,1,(SUMPRODUCT(E337:E359,E361:E383)/SUM(E337:E359)))),\"n/a\"))","v":9.7486518464732104},9.6005661324644205,8.674886227937888,7.7704236930461512,6.8977773381808953,6.0760155531844795,5.3432485072124347,4.788305423060347,4.5067087923840488,3.6385347082518638,2.737982032458679,1.9795097812497684,1.3583475602699198,0.5,0,0,0,0,0]
[]
["Asset Class 8",{"$f":"VLOOKUP($A386,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Inventory"}]
[{"$f":"VALUE(REPLACE(A386,1,12,\"\"))","v":8},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A387,0)","v":5.9841243136739095},{"$f":"'RAB remaining lives'!D392","v":0},{"$f":"'RAB remaining lives'!E392","v":0},{"$f":"'RAB remaining lives'!F392","v":0},{"$f":"'RAB remaining lives'!G392","v":0},{"$f":"'RAB remaining lives'!H392","v":0},{"$f":"'RAB remaining lives'!I392","v":0},{"$f":"'RAB remaining lives'!J392","v":0},{"$f":"'RAB remaining lives'!K392","v":0},{"$f":"'RAB remaining lives'!L392","v":0},{"$f":"'RAB remaining lives'!M392","v":0},{"$f":"'RAB remaining lives'!N392","v":0},{"$f":"'RAB remaining lives'!O392","v":0},{"$f":"'RAB remaining lives'!P392","v":0},{"$f":"'RAB remaining lives'!Q392","v":0},{"$f":"'RAB remaining lives'!R392","v":0},{"$f":"'RAB remaining lives'!S392","v":0},{"$f":"'RAB remaining lives'!T392","v":0},{"$f":"'RAB remaining lives'!U392","v":0},{"$f":"'RAB remaining lives'!V392","v":0},{"$f":"'RAB remaining lives'!W392","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A387,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A387,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A387,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A387,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A387,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A387,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A387,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A387,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A387,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A387,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A387,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A387,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A387,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A387,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A387,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A387,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A387,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A387,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A387,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A387,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A387,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A387,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D389=0,C391=0),0,\nIF(AND(D389<>0,C391=0),D389,\nIF(AND(D390<>0,C391<>0),(C391-(C391/C415))+D389,\nIF(C415<1,0,(C391-(C391/C415))))))","v":0},{"$f":"IF(AND(E389=0,D391=0),0,\nIF(AND(E389<>0,D391=0),E389,\nIF(AND(E390<>0,D391<>0),(D391-(D391/D415))+E389,\nIF(D415<1,0,(D391-(D391/D415))))))","v":0},{"$f":"IF(AND(F389=0,E391=0),0,\nIF(AND(F389<>0,E391=0),F389,\nIF(AND(F390<>0,E391<>0),(E391-(E391/E415))+F389,\nIF(E415<1,0,(E391-(E391/E415))))))","v":0},{"$f":"IF(AND(G389=0,F391=0),0,\nIF(AND(G389<>0,F391=0),G389,\nIF(AND(G390<>0,F391<>0),(F391-(F391/F415))+G389,\nIF(F415<1,0,(F391-(F391/F415))))))","v":0},{"$f":"IF(AND(H389=0,G391=0),0,\nIF(AND(H389<>0,G391=0),H389,\nIF(AND(H390<>0,G391<>0),(G391-(G391/G415))+H389,\nIF(G415<1,0,(G391-(G391/G415))))))","v":0},{"$f":"IF(AND(I389=0,H391=0),0,\nIF(AND(I389<>0,H391=0),I389,\nIF(AND(I390<>0,H391<>0),(H391-(H391/H415))+I389,\nIF(H415<1,0,(H391-(H391/H415))))))","v":0},{"$f":"IF(AND(J389=0,I391=0),0,\nIF(AND(J389<>0,I391=0),J389,\nIF(AND(J390<>0,I391<>0),(I391-(I391/I415))+J389,\nIF(I415<1,0,(I391-(I391/I415))))))","v":0},{"$f":"IF(AND(K389=0,J391=0),0,\nIF(AND(K389<>0,J391=0),K389,\nIF(AND(K390<>0,J391<>0),(J391-(J391/J415))+K389,\nIF(J415<1,0,(J391-(J391/J415))))))","v":0},{"$f":"IF(AND(L389=0,K391=0),0,\nIF(AND(L389<>0,K391=0),L389,\nIF(AND(L390<>0,K391<>0),(K391-(K391/K415))+L389,\nIF(K415<1,0,(K391-(K391/K415))))))","v":0},{"$f":"IF(AND(M389=0,L391=0),0,\nIF(AND(M389<>0,L391=0),M389,\nIF(AND(M390<>0,L391<>0),(L391-(L391/L415))+M389,\nIF(L415<1,0,(L391-(L391/L415))))))","v":0},{"$f":"IF(AND(N389=0,M391=0),0,\nIF(AND(N389<>0,M391=0),N389,\nIF(AND(N390<>0,M391<>0),(M391-(M391/M415))+N389,\nIF(M415<1,0,(M391-(M391/M415))))))","v":0},{"$f":"IF(AND(O389=0,N391=0),0,\nIF(AND(O389<>0,N391=0),O389,\nIF(AND(O390<>0,N391<>0),(N391-(N391/N415))+O389,\nIF(N415<1,0,(N391-(N391/N415))))))","v":0},{"$f":"IF(AND(P389=0,O391=0),0,\nIF(AND(P389<>0,O391=0),P389,\nIF(AND(P390<>0,O391<>0),(O391-(O391/O415))+P389,\nIF(O415<1,0,(O391-(O391/O415))))))","v":0},{"$f":"IF(AND(Q389=0,P391=0),0,\nIF(AND(Q389<>0,P391=0),Q389,\nIF(AND(Q390<>0,P391<>0),(P391-(P391/P415))+Q389,\nIF(P415<1,0,(P391-(P391/P415))))))","v":0},{"$f":"IF(AND(R389=0,Q391=0),0,\nIF(AND(R389<>0,Q391=0),R389,\nIF(AND(R390<>0,Q391<>0),(Q391-(Q391/Q415))+R389,\nIF(Q415<1,0,(Q391-(Q391/Q415))))))","v":0},{"$f":"IF(AND(S389=0,R391=0),0,\nIF(AND(S389<>0,R391=0),S389,\nIF(AND(S390<>0,R391<>0),(R391-(R391/R415))+S389,\nIF(R415<1,0,(R391-(R391/R415))))))","v":0},{"$f":"IF(AND(T389=0,S391=0),0,\nIF(AND(T389<>0,S391=0),T389,\nIF(AND(T390<>0,S391<>0),(S391-(S391/S415))+T389,\nIF(S415<1,0,(S391-(S391/S415))))))","v":0},{"$f":"IF(AND(U389=0,T391=0),0,\nIF(AND(U389<>0,T391=0),U389,\nIF(AND(U390<>0,T391<>0),(T391-(T391/T415))+U389,\nIF(T415<1,0,(T391-(T391/T415))))))","v":0},{"$f":"IF(AND(V389=0,U391=0),0,\nIF(AND(V389<>0,U391=0),V389,\nIF(AND(V390<>0,U391<>0),(U391-(U391/U415))+V389,\nIF(U415<1,0,(U391-(U391/U415))))))","v":0},{"$f":"IF(AND(W389=0,V391=0),0,\nIF(AND(W389<>0,V391=0),W389,\nIF(AND(W390<>0,V391<>0),(V391-(V391/V415))+W389,\nIF(V415<1,0,(V391-(V391/V415))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C387","v":5.9841243136739095},{"$f":"IF(C416=\"n/a\",C392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,C392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,C392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095},{"$f":"IF(D416=\"n/a\",D392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,D392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,D392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095},{"$f":"IF(E416=\"n/a\",E392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,E392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,E392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095},{"$f":"IF(F416=\"n/a\",F392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,F392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,F392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095},{"$f":"IF(G416=\"n/a\",G392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,G392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,G392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095},{"$f":"IF(H416=\"n/a\",H392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,H392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,H392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095},{"$f":"IF(I416=\"n/a\",I392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,I392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,I392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095},{"$f":"IF(J416=\"n/a\",J392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,J392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,J392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095},{"$f":"IF(K416=\"n/a\",K392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,K392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,K392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095},{"$f":"IF(L416=\"n/a\",L392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,L392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,L392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095},{"$f":"IF(M416=\"n/a\",M392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,M392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,M392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095},{"$f":"IF(N416=\"n/a\",N392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,N392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,N392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095},{"$f":"IF(O416=\"n/a\",O392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,O392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,O392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095},{"$f":"IF(P416=\"n/a\",P392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,P392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,P392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095},{"$f":"IF(Q416=\"n/a\",Q392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,Q392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,Q392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095},{"$f":"IF(R416=\"n/a\",R392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,R392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,R392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095},{"$f":"IF(S416=\"n/a\",S392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,S392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,S392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095},{"$f":"IF(T416=\"n/a\",T392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,T392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,T392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095},{"$f":"IF(U416=\"n/a\",U392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,U392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,U392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095},{"$f":"IF(V416=\"n/a\",V392,IFERROR(IF((OFFSET($C392,0,$A392))<0,\nMIN(0,V392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392)))),\nMAX(0,V392-(OFFSET($C392,0,$A392)/(OFFSET($C387,-$A391,$A392))))),0))","v":5.9841243136739095}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A393)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D387","v":0},{"$f":"IF(D417=\"n/a\",D393,IFERROR(IF((OFFSET($C393,0,$A393))<0,\nMIN(0,D393-(OFFSET($C393,0,$A393)/(OFFSET($C388,-$A392,$A393)))),\nMAX(0,D393-(OFFSET($C393,0,$A393)/(OFFSET($C388,-$A392,$A393))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E387","v":0},{"$f":"IF(E418=\"n/a\",E394,IFERROR(IF((OFFSET($C394,0,$A394))<0,\nMIN(0,E394-(OFFSET($C394,0,$A394)/(OFFSET($C389,-$A393,$A394)))),\nMAX(0,E394-(OFFSET($C394,0,$A394)/(OFFSET($C389,-$A393,$A394))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F387","v":0},{"$f":"IF(F419=\"n/a\",F395,IFERROR(IF((OFFSET($C395,0,$A395))<0,\nMIN(0,F395-(OFFSET($C395,0,$A395)/(OFFSET($C390,-$A394,$A395)))),\nMAX(0,F395-(OFFSET($C395,0,$A395)/(OFFSET($C390,-$A394,$A395))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G387","v":0},{"$f":"IF(G420=\"n/a\",G396,IFERROR(IF((OFFSET($C396,0,$A396))<0,\nMIN(0,G396-(OFFSET($C396,0,$A396)/(OFFSET($C391,-$A395,$A396)))),\nMAX(0,G396-(OFFSET($C396,0,$A396)/(OFFSET($C391,-$A395,$A396))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H387","v":0},{"$f":"IF(H421=\"n/a\",H397,IFERROR(IF((OFFSET($C397,0,$A397))<0,\nMIN(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397)))),\nMAX(0,H397-(OFFSET($C397,0,$A397)/(OFFSET($C392,-$A396,$A397))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I387","v":0},{"$f":"IF(I422=\"n/a\",I398,IFERROR(IF((OFFSET($C398,0,$A398))<0,\nMIN(0,I398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398)))),\nMAX(0,I398-(OFFSET($C398,0,$A398)/(OFFSET($C393,-$A397,$A398))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J387","v":0},{"$f":"IF(J423=\"n/a\",J399,IFERROR(IF((OFFSET($C399,0,$A399))<0,\nMIN(0,J399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399)))),\nMAX(0,J399-(OFFSET($C399,0,$A399)/(OFFSET($C394,-$A398,$A399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K387","v":0},{"$f":"IF(K424=\"n/a\",K400,IFERROR(IF((OFFSET($C400,0,$A400))<0,\nMIN(0,K400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400)))),\nMAX(0,K400-(OFFSET($C400,0,$A400)/(OFFSET($C395,-$A399,$A400))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L387","v":0},{"$f":"IF(L425=\"n/a\",L401,IFERROR(IF((OFFSET($C401,0,$A401))<0,\nMIN(0,L401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401)))),\nMAX(0,L401-(OFFSET($C401,0,$A401)/(OFFSET($C396,-$A400,$A401))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M387","v":0},{"$f":"IF(M426=\"n/a\",M402,IFERROR(IF((OFFSET($C402,0,$A402))<0,\nMIN(0,M402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402)))),\nMAX(0,M402-(OFFSET($C402,0,$A402)/(OFFSET($C397,-$A401,$A402))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N387","v":0},{"$f":"IF(N427=\"n/a\",N403,IFERROR(IF((OFFSET($C403,0,$A403))<0,\nMIN(0,N403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403)))),\nMAX(0,N403-(OFFSET($C403,0,$A403)/(OFFSET($C398,-$A402,$A403))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O387","v":0},{"$f":"IF(O428=\"n/a\",O404,IFERROR(IF((OFFSET($C404,0,$A404))<0,\nMIN(0,O404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404)))),\nMAX(0,O404-(OFFSET($C404,0,$A404)/(OFFSET($C399,-$A403,$A404))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P387","v":0},{"$f":"IF(P429=\"n/a\",P405,IFERROR(IF((OFFSET($C405,0,$A405))<0,\nMIN(0,P405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405)))),\nMAX(0,P405-(OFFSET($C405,0,$A405)/(OFFSET($C400,-$A404,$A405))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q387","v":0},{"$f":"IF(Q430=\"n/a\",Q406,IFERROR(IF((OFFSET($C406,0,$A406))<0,\nMIN(0,Q406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406)))),\nMAX(0,Q406-(OFFSET($C406,0,$A406)/(OFFSET($C401,-$A405,$A406))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R387","v":0},{"$f":"IF(R431=\"n/a\",R407,IFERROR(IF((OFFSET($C407,0,$A407))<0,\nMIN(0,R407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407)))),\nMAX(0,R407-(OFFSET($C407,0,$A407)/(OFFSET($C402,-$A406,$A407))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S387","v":0},{"$f":"IF(S432=\"n/a\",S408,IFERROR(IF((OFFSET($C408,0,$A408))<0,\nMIN(0,S408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408)))),\nMAX(0,S408-(OFFSET($C408,0,$A408)/(OFFSET($C403,-$A407,$A408))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T387","v":0},{"$f":"IF(T433=\"n/a\",T409,IFERROR(IF((OFFSET($C409,0,$A409))<0,\nMIN(0,T409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409)))),\nMAX(0,T409-(OFFSET($C409,0,$A409)/(OFFSET($C404,-$A408,$A409))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U387","v":0},{"$f":"IF(U434=\"n/a\",U410,IFERROR(IF((OFFSET($C410,0,$A410))<0,\nMIN(0,U410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410)))),\nMAX(0,U410-(OFFSET($C410,0,$A410)/(OFFSET($C405,-$A409,$A410))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V387","v":0},{"$f":"IF(V435=\"n/a\",V411,IFERROR(IF((OFFSET($C411,0,$A411))<0,\nMIN(0,V411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411)))),\nMAX(0,V411-(OFFSET($C411,0,$A411)/(OFFSET($C406,-$A410,$A411))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W387","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C415<1,D389=0),0,\nIF(D389=0,C415-1,\nIF(C415<1,D390,\n(((C415-1)*(C391-(C391/(C415))))+(D389*D390))/(D391))))","v":0},{"$f":"IF(AND(D415<1,E389=0),0,\nIF(E389=0,D415-1,\nIF(D415<1,E390,\n(((D415-1)*(D391-(D391/(D415))))+(E389*E390))/(E391))))","v":0},{"$f":"IF(AND(E415<1,F389=0),0,\nIF(F389=0,E415-1,\nIF(E415<1,F390,\n(((E415-1)*(E391-(E391/(E415))))+(F389*F390))/(F391))))","v":0},{"$f":"IF(AND(F415<1,G389=0),0,\nIF(G389=0,F415-1,\nIF(F415<1,G390,\n(((F415-1)*(F391-(F391/(F415))))+(G389*G390))/(G391))))","v":0},{"$f":"IF(AND(G415<1,H389=0),0,\nIF(H389=0,G415-1,\nIF(G415<1,H390,\n(((G415-1)*(G391-(G391/(G415))))+(H389*H390))/(H391))))","v":0},{"$f":"IF(AND(H415<1,I389=0),0,\nIF(I389=0,H415-1,\nIF(H415<1,I390,\n(((H415-1)*(H391-(H391/(H415))))+(I389*I390))/(I391))))","v":0},{"$f":"IF(AND(I415<1,J389=0),0,\nIF(J389=0,I415-1,\nIF(I415<1,J390,\n(((I415-1)*(I391-(I391/(I415))))+(J389*J390))/(J391))))","v":0},{"$f":"IF(AND(J415<1,K389=0),0,\nIF(K389=0,J415-1,\nIF(J415<1,K390,\n(((J415-1)*(J391-(J391/(J415))))+(K389*K390))/(K391))))","v":0},{"$f":"IF(AND(K415<1,L389=0),0,\nIF(L389=0,K415-1,\nIF(K415<1,L390,\n(((K415-1)*(K391-(K391/(K415))))+(L389*L390))/(L391))))","v":0},{"$f":"IF(AND(L415<1,M389=0),0,\nIF(M389=0,L415-1,\nIF(L415<1,M390,\n(((L415-1)*(L391-(L391/(L415))))+(M389*M390))/(M391))))","v":0},{"$f":"IF(AND(M415<1,N389=0),0,\nIF(N389=0,M415-1,\nIF(M415<1,N390,\n(((M415-1)*(M391-(M391/(M415))))+(N389*N390))/(N391))))","v":0},{"$f":"IF(AND(N415<1,O389=0),0,\nIF(O389=0,N415-1,\nIF(N415<1,O390,\n(((N415-1)*(N391-(N391/(N415))))+(O389*O390))/(O391))))","v":0},{"$f":"IF(AND(O415<1,P389=0),0,\nIF(P389=0,O415-1,\nIF(O415<1,P390,\n(((O415-1)*(O391-(O391/(O415))))+(P389*P390))/(P391))))","v":0},{"$f":"IF(AND(P415<1,Q389=0),0,\nIF(Q389=0,P415-1,\nIF(P415<1,Q390,\n(((P415-1)*(P391-(P391/(P415))))+(Q389*Q390))/(Q391))))","v":0},{"$f":"IF(AND(Q415<1,R389=0),0,\nIF(R389=0,Q415-1,\nIF(Q415<1,R390,\n(((Q415-1)*(Q391-(Q391/(Q415))))+(R389*R390))/(R391))))","v":0},{"$f":"IF(AND(R415<1,S389=0),0,\nIF(S389=0,R415-1,\nIF(R415<1,S390,\n(((R415-1)*(R391-(R391/(R415))))+(S389*S390))/(S391))))","v":0},{"$f":"IF(AND(S415<1,T389=0),0,\nIF(T389=0,S415-1,\nIF(S415<1,T390,\n(((S415-1)*(S391-(S391/(S415))))+(T389*T390))/(T391))))","v":0},{"$f":"IF(AND(T415<1,U389=0),0,\nIF(U389=0,T415-1,\nIF(T415<1,U390,\n(((T415-1)*(T391-(T391/(T415))))+(U389*U390))/(U391))))","v":0},{"$f":"IF(AND(U415<1,V389=0),0,\nIF(V389=0,U415-1,\nIF(U415<1,V390,\n(((U415-1)*(U391-(U391/(U415))))+(V389*V390))/(V391))))","v":0},{"$f":"IF(AND(V415<1,W389=0),0,\nIF(W389=0,V415-1,\nIF(V415<1,W390,\n(((V415-1)*(V391-(V391/(V415))))+(W389*W390))/(W391))))","v":0}]
[null,"RL Start TAB",{"$f":"C388","v":"n/a"},{"$f":"IF(C416=\"n/a\",\"n/a\",MAX(0,C416-1))","v":"n/a"},{"$f":"IF(D416=\"n/a\",\"n/a\",MAX(0,D416-1))","v":"n/a"},{"$f":"IF(E416=\"n/a\",\"n/a\",MAX(0,E416-1))","v":"n/a"},{"$f":"IF(F416=\"n/a\",\"n/a\",MAX(0,F416-1))","v":"n/a"},{"$f":"IF(G416=\"n/a\",\"n/a\",MAX(0,G416-1))","v":"n/a"},{"$f":"IF(H416=\"n/a\",\"n/a\",MAX(0,H416-1))","v":"n/a"},{"$f":"IF(I416=\"n/a\",\"n/a\",MAX(0,I416-1))","v":"n/a"},{"$f":"IF(J416=\"n/a\",\"n/a\",MAX(0,J416-1))","v":"n/a"},{"$f":"IF(K416=\"n/a\",\"n/a\",MAX(0,K416-1))","v":"n/a"},{"$f":"IF(L416=\"n/a\",\"n/a\",MAX(0,L416-1))","v":"n/a"},{"$f":"IF(M416=\"n/a\",\"n/a\",MAX(0,M416-1))","v":"n/a"},{"$f":"IF(N416=\"n/a\",\"n/a\",MAX(0,N416-1))","v":"n/a"},{"$f":"IF(O416=\"n/a\",\"n/a\",MAX(0,O416-1))","v":"n/a"},{"$f":"IF(P416=\"n/a\",\"n/a\",MAX(0,P416-1))","v":"n/a"},{"$f":"IF(Q416=\"n/a\",\"n/a\",MAX(0,Q416-1))","v":"n/a"},{"$f":"IF(R416=\"n/a\",\"n/a\",MAX(0,R416-1))","v":"n/a"},{"$f":"IF(S416=\"n/a\",\"n/a\",MAX(0,S416-1))","v":"n/a"},{"$f":"IF(T416=\"n/a\",\"n/a\",MAX(0,T416-1))","v":"n/a"},{"$f":"IF(U416=\"n/a\",\"n/a\",MAX(0,U416-1))","v":"n/a"},{"$f":"IF(V416=\"n/a\",\"n/a\",MAX(0,V416-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A393)","v":"RL Capex 2014-15"},null,{"$f":"D388","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"E388","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F388","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G388","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H388","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I388","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J388","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K388","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L388","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M388","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N388","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O388","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P388","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q388","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R388","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S388","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T388","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U388","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V388","v":0},{"$f":"IF(V435=\"n/a\",\"n/a\",MAX(0,V435-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W388","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C388<>\"n/a\",C388<>\"n/a\"),IF(SUM(C391:C413)=0,0,IF((SUMPRODUCT(C391:C413,C415:C437)/SUM(C391:C413))<0,1,(SUMPRODUCT(C391:C413,C415:C437)/SUM(C391:C413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",D388<>\"n/a\"),IF(SUM(D391:D413)=0,0,IF((SUMPRODUCT(D391:D413,D415:D437)/SUM(D391:D413))<0,1,(SUMPRODUCT(D391:D413,D415:D437)/SUM(D391:D413)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C388<>\"n/a\",E388<>\"n/a\"),IF(SUM(E391:E413)=0,0,IF((SUMPRODUCT(E391:E413,E415:E437)/SUM(E391:E413))<0,1,(SUMPRODUCT(E391:E413,E415:E437)/SUM(E391:E413)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 9",{"$f":"VLOOKUP($A440,'RFM input'!$E$7:$F$56,2,FALSE)","v":"IT"}]
[{"$f":"VALUE(REPLACE(A440,1,12,\"\"))","v":9},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A441,0)","v":30.464682815856019},{"$f":"'RAB remaining lives'!D446","v":3.8037088043039446},{"$f":"'RAB remaining lives'!E446","v":32.908704547772217},{"$f":"'RAB remaining lives'!F446","v":19.488253484733761},{"$f":"'RAB remaining lives'!G446","v":0},{"$f":"'RAB remaining lives'!H446","v":0},{"$f":"'RAB remaining lives'!I446","v":0},{"$f":"'RAB remaining lives'!J446","v":0},{"$f":"'RAB remaining lives'!K446","v":0},{"$f":"'RAB remaining lives'!L446","v":0},{"$f":"'RAB remaining lives'!M446","v":0},{"$f":"'RAB remaining lives'!N446","v":0},{"$f":"'RAB remaining lives'!O446","v":0},{"$f":"'RAB remaining lives'!P446","v":0},{"$f":"'RAB remaining lives'!Q446","v":0},{"$f":"'RAB remaining lives'!R446","v":0},{"$f":"'RAB remaining lives'!S446","v":0},{"$f":"'RAB remaining lives'!T446","v":0},{"$f":"'RAB remaining lives'!U446","v":0},{"$f":"'RAB remaining lives'!V446","v":0},{"$f":"'RAB remaining lives'!W446","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A441,0)","v":2.6664885119560786},{"$f":"OFFSET('RFM input'!$Y$6,$A441,0)","v":3.5},{"$f":"OFFSET('RFM input'!$Y$6,$A441,0)","v":3.5},{"$f":"OFFSET('RFM input'!$Y$6,$A441,0)","v":3.5},{"$f":"OFFSET('RFM input'!$Y$6,$A441,0)","v":3.5},{"$f":"OFFSET('RFM input'!$Y$6,$A441,0)","v":3.5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A441,0)","v":3.5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A441,0)","v":3.5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A441,0)","v":3.5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A441,0)","v":3.5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A441,0)","v":3.5}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A441,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A441,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A441,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A441,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A441,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A441,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A441,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A441,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A441,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A441,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A441,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A441,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A441,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A441,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A441,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A441,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A441,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A441,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A441,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A441,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D443=0,C445=0),0,\nIF(AND(D443<>0,C445=0),D443,\nIF(AND(D444<>0,C445<>0),(C445-(C445/C469))+D443,\nIF(C469<1,0,(C445-(C445/C469))))))","v":0},{"$f":"IF(AND(E443=0,D445=0),0,\nIF(AND(E443<>0,D445=0),E443,\nIF(AND(E444<>0,D445<>0),(D445-(D445/D469))+E443,\nIF(D469<1,0,(D445-(D445/D469))))))","v":0},{"$f":"IF(AND(F443=0,E445=0),0,\nIF(AND(F443<>0,E445=0),F443,\nIF(AND(F444<>0,E445<>0),(E445-(E445/E469))+F443,\nIF(E469<1,0,(E445-(E445/E469))))))","v":0},{"$f":"IF(AND(G443=0,F445=0),0,\nIF(AND(G443<>0,F445=0),G443,\nIF(AND(G444<>0,F445<>0),(F445-(F445/F469))+G443,\nIF(F469<1,0,(F445-(F445/F469))))))","v":0},{"$f":"IF(AND(H443=0,G445=0),0,\nIF(AND(H443<>0,G445=0),H443,\nIF(AND(H444<>0,G445<>0),(G445-(G445/G469))+H443,\nIF(G469<1,0,(G445-(G445/G469))))))","v":0},{"$f":"IF(AND(I443=0,H445=0),0,\nIF(AND(I443<>0,H445=0),I443,\nIF(AND(I444<>0,H445<>0),(H445-(H445/H469))+I443,\nIF(H469<1,0,(H445-(H445/H469))))))","v":0},{"$f":"IF(AND(J443=0,I445=0),0,\nIF(AND(J443<>0,I445=0),J443,\nIF(AND(J444<>0,I445<>0),(I445-(I445/I469))+J443,\nIF(I469<1,0,(I445-(I445/I469))))))","v":0},{"$f":"IF(AND(K443=0,J445=0),0,\nIF(AND(K443<>0,J445=0),K443,\nIF(AND(K444<>0,J445<>0),(J445-(J445/J469))+K443,\nIF(J469<1,0,(J445-(J445/J469))))))","v":0},{"$f":"IF(AND(L443=0,K445=0),0,\nIF(AND(L443<>0,K445=0),L443,\nIF(AND(L444<>0,K445<>0),(K445-(K445/K469))+L443,\nIF(K469<1,0,(K445-(K445/K469))))))","v":0},{"$f":"IF(AND(M443=0,L445=0),0,\nIF(AND(M443<>0,L445=0),M443,\nIF(AND(M444<>0,L445<>0),(L445-(L445/L469))+M443,\nIF(L469<1,0,(L445-(L445/L469))))))","v":0},{"$f":"IF(AND(N443=0,M445=0),0,\nIF(AND(N443<>0,M445=0),N443,\nIF(AND(N444<>0,M445<>0),(M445-(M445/M469))+N443,\nIF(M469<1,0,(M445-(M445/M469))))))","v":0},{"$f":"IF(AND(O443=0,N445=0),0,\nIF(AND(O443<>0,N445=0),O443,\nIF(AND(O444<>0,N445<>0),(N445-(N445/N469))+O443,\nIF(N469<1,0,(N445-(N445/N469))))))","v":0},{"$f":"IF(AND(P443=0,O445=0),0,\nIF(AND(P443<>0,O445=0),P443,\nIF(AND(P444<>0,O445<>0),(O445-(O445/O469))+P443,\nIF(O469<1,0,(O445-(O445/O469))))))","v":0},{"$f":"IF(AND(Q443=0,P445=0),0,\nIF(AND(Q443<>0,P445=0),Q443,\nIF(AND(Q444<>0,P445<>0),(P445-(P445/P469))+Q443,\nIF(P469<1,0,(P445-(P445/P469))))))","v":0},{"$f":"IF(AND(R443=0,Q445=0),0,\nIF(AND(R443<>0,Q445=0),R443,\nIF(AND(R444<>0,Q445<>0),(Q445-(Q445/Q469))+R443,\nIF(Q469<1,0,(Q445-(Q445/Q469))))))","v":0},{"$f":"IF(AND(S443=0,R445=0),0,\nIF(AND(S443<>0,R445=0),S443,\nIF(AND(S444<>0,R445<>0),(R445-(R445/R469))+S443,\nIF(R469<1,0,(R445-(R445/R469))))))","v":0},{"$f":"IF(AND(T443=0,S445=0),0,\nIF(AND(T443<>0,S445=0),T443,\nIF(AND(T444<>0,S445<>0),(S445-(S445/S469))+T443,\nIF(S469<1,0,(S445-(S445/S469))))))","v":0},{"$f":"IF(AND(U443=0,T445=0),0,\nIF(AND(U443<>0,T445=0),U443,\nIF(AND(U444<>0,T445<>0),(T445-(T445/T469))+U443,\nIF(T469<1,0,(T445-(T445/T469))))))","v":0},{"$f":"IF(AND(V443=0,U445=0),0,\nIF(AND(V443<>0,U445=0),V443,\nIF(AND(V444<>0,U445<>0),(U445-(U445/U469))+V443,\nIF(U469<1,0,(U445-(U445/U469))))))","v":0},{"$f":"IF(AND(W443=0,V445=0),0,\nIF(AND(W443<>0,V445=0),W443,\nIF(AND(W444<>0,V445<>0),(V445-(V445/V469))+W443,\nIF(V469<1,0,(V445-(V445/V469))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C441","v":30.464682815856019},{"$f":"IF(C470=\"n/a\",C446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,C446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,C446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":19.039663477029848},{"$f":"IF(D470=\"n/a\",D446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,D446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,D446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":7.6146441382036762},{"$f":"IF(E470=\"n/a\",E446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,E446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,E446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(F470=\"n/a\",F446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,F446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,F446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(G470=\"n/a\",G446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,G446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,G446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(H470=\"n/a\",H446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,H446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,H446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(I470=\"n/a\",I446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,I446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,I446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(J470=\"n/a\",J446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,J446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,J446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(K470=\"n/a\",K446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,K446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,K446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(L470=\"n/a\",L446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,L446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,L446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(M470=\"n/a\",M446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,M446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,M446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(N470=\"n/a\",N446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,N446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,N446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(O470=\"n/a\",O446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,O446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,O446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(P470=\"n/a\",P446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,P446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,P446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(Q470=\"n/a\",Q446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,Q446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,Q446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(R470=\"n/a\",R446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,R446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,R446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(S470=\"n/a\",S446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,S446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,S446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(T470=\"n/a\",T446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,T446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,T446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(U470=\"n/a\",U446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,U446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,U446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0},{"$f":"IF(V470=\"n/a\",V446,IFERROR(IF((OFFSET($C446,0,$A446))<0,\nMIN(0,V446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446)))),\nMAX(0,V446-(OFFSET($C446,0,$A446)/(OFFSET($C441,-$A445,$A446))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A447)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D441","v":3.8037088043039446},{"$f":"IF(D471=\"n/a\",D447,IFERROR(IF((OFFSET($C447,0,$A447))<0,\nMIN(0,D447-(OFFSET($C447,0,$A447)/(OFFSET($C442,-$A446,$A447)))),\nMAX(0,D447-(OFFSET($C447,0,$A447)/(OFFSET($C442,-$A446,$A447))))),0))","v":2.7169348602171031},1.6301609161302617,0.54338697204342035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E441","v":32.908704547772217},{"$f":"IF(E472=\"n/a\",E448,IFERROR(IF((OFFSET($C448,0,$A448))<0,\nMIN(0,E448-(OFFSET($C448,0,$A448)/(OFFSET($C443,-$A447,$A448)))),\nMAX(0,E448-(OFFSET($C448,0,$A448)/(OFFSET($C443,-$A447,$A448))))),0))","v":23.50621753412301},14.103730520473805,4.7012435068245999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F441","v":19.488253484733761},{"$f":"IF(F473=\"n/a\",F449,IFERROR(IF((OFFSET($C449,0,$A449))<0,\nMIN(0,F449-(OFFSET($C449,0,$A449)/(OFFSET($C444,-$A448,$A449)))),\nMAX(0,F449-(OFFSET($C449,0,$A449)/(OFFSET($C444,-$A448,$A449))))),0))","v":13.920181060524115},8.352108636314469,2.784036212104823,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G441","v":0},{"$f":"IF(G474=\"n/a\",G450,IFERROR(IF((OFFSET($C450,0,$A450))<0,\nMIN(0,G450-(OFFSET($C450,0,$A450)/(OFFSET($C445,-$A449,$A450)))),\nMAX(0,G450-(OFFSET($C450,0,$A450)/(OFFSET($C445,-$A449,$A450))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H441","v":0},{"$f":"IF(H475=\"n/a\",H451,IFERROR(IF((OFFSET($C451,0,$A451))<0,\nMIN(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451)))),\nMAX(0,H451-(OFFSET($C451,0,$A451)/(OFFSET($C446,-$A450,$A451))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I441","v":0},{"$f":"IF(I476=\"n/a\",I452,IFERROR(IF((OFFSET($C452,0,$A452))<0,\nMIN(0,I452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452)))),\nMAX(0,I452-(OFFSET($C452,0,$A452)/(OFFSET($C447,-$A451,$A452))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J441","v":0},{"$f":"IF(J477=\"n/a\",J453,IFERROR(IF((OFFSET($C453,0,$A453))<0,\nMIN(0,J453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453)))),\nMAX(0,J453-(OFFSET($C453,0,$A453)/(OFFSET($C448,-$A452,$A453))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K441","v":0},{"$f":"IF(K478=\"n/a\",K454,IFERROR(IF((OFFSET($C454,0,$A454))<0,\nMIN(0,K454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454)))),\nMAX(0,K454-(OFFSET($C454,0,$A454)/(OFFSET($C449,-$A453,$A454))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L441","v":0},{"$f":"IF(L479=\"n/a\",L455,IFERROR(IF((OFFSET($C455,0,$A455))<0,\nMIN(0,L455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455)))),\nMAX(0,L455-(OFFSET($C455,0,$A455)/(OFFSET($C450,-$A454,$A455))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M441","v":0},{"$f":"IF(M480=\"n/a\",M456,IFERROR(IF((OFFSET($C456,0,$A456))<0,\nMIN(0,M456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456)))),\nMAX(0,M456-(OFFSET($C456,0,$A456)/(OFFSET($C451,-$A455,$A456))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N441","v":0},{"$f":"IF(N481=\"n/a\",N457,IFERROR(IF((OFFSET($C457,0,$A457))<0,\nMIN(0,N457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457)))),\nMAX(0,N457-(OFFSET($C457,0,$A457)/(OFFSET($C452,-$A456,$A457))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O441","v":0},{"$f":"IF(O482=\"n/a\",O458,IFERROR(IF((OFFSET($C458,0,$A458))<0,\nMIN(0,O458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458)))),\nMAX(0,O458-(OFFSET($C458,0,$A458)/(OFFSET($C453,-$A457,$A458))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P441","v":0},{"$f":"IF(P483=\"n/a\",P459,IFERROR(IF((OFFSET($C459,0,$A459))<0,\nMIN(0,P459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459)))),\nMAX(0,P459-(OFFSET($C459,0,$A459)/(OFFSET($C454,-$A458,$A459))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q441","v":0},{"$f":"IF(Q484=\"n/a\",Q460,IFERROR(IF((OFFSET($C460,0,$A460))<0,\nMIN(0,Q460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460)))),\nMAX(0,Q460-(OFFSET($C460,0,$A460)/(OFFSET($C455,-$A459,$A460))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R441","v":0},{"$f":"IF(R485=\"n/a\",R461,IFERROR(IF((OFFSET($C461,0,$A461))<0,\nMIN(0,R461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461)))),\nMAX(0,R461-(OFFSET($C461,0,$A461)/(OFFSET($C456,-$A460,$A461))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S441","v":0},{"$f":"IF(S486=\"n/a\",S462,IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,S462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462)))),\nMAX(0,S462-(OFFSET($C462,0,$A462)/(OFFSET($C457,-$A461,$A462))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T441","v":0},{"$f":"IF(T487=\"n/a\",T463,IFERROR(IF((OFFSET($C463,0,$A463))<0,\nMIN(0,T463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463)))),\nMAX(0,T463-(OFFSET($C463,0,$A463)/(OFFSET($C458,-$A462,$A463))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U441","v":0},{"$f":"IF(U488=\"n/a\",U464,IFERROR(IF((OFFSET($C464,0,$A464))<0,\nMIN(0,U464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464)))),\nMAX(0,U464-(OFFSET($C464,0,$A464)/(OFFSET($C459,-$A463,$A464))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V441","v":0},{"$f":"IF(V489=\"n/a\",V465,IFERROR(IF((OFFSET($C465,0,$A465))<0,\nMIN(0,V465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465)))),\nMAX(0,V465-(OFFSET($C465,0,$A465)/(OFFSET($C460,-$A464,$A465))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W441","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C469<1,D443=0),0,\nIF(D443=0,C469-1,\nIF(C469<1,D444,\n(((C469-1)*(C445-(C445/(C469))))+(D443*D444))/(D445))))","v":0},{"$f":"IF(AND(D469<1,E443=0),0,\nIF(E443=0,D469-1,\nIF(D469<1,E444,\n(((D469-1)*(D445-(D445/(D469))))+(E443*E444))/(E445))))","v":0},{"$f":"IF(AND(E469<1,F443=0),0,\nIF(F443=0,E469-1,\nIF(E469<1,F444,\n(((E469-1)*(E445-(E445/(E469))))+(F443*F444))/(F445))))","v":0},{"$f":"IF(AND(F469<1,G443=0),0,\nIF(G443=0,F469-1,\nIF(F469<1,G444,\n(((F469-1)*(F445-(F445/(F469))))+(G443*G444))/(G445))))","v":0},{"$f":"IF(AND(G469<1,H443=0),0,\nIF(H443=0,G469-1,\nIF(G469<1,H444,\n(((G469-1)*(G445-(G445/(G469))))+(H443*H444))/(H445))))","v":0},{"$f":"IF(AND(H469<1,I443=0),0,\nIF(I443=0,H469-1,\nIF(H469<1,I444,\n(((H469-1)*(H445-(H445/(H469))))+(I443*I444))/(I445))))","v":0},{"$f":"IF(AND(I469<1,J443=0),0,\nIF(J443=0,I469-1,\nIF(I469<1,J444,\n(((I469-1)*(I445-(I445/(I469))))+(J443*J444))/(J445))))","v":0},{"$f":"IF(AND(J469<1,K443=0),0,\nIF(K443=0,J469-1,\nIF(J469<1,K444,\n(((J469-1)*(J445-(J445/(J469))))+(K443*K444))/(K445))))","v":0},{"$f":"IF(AND(K469<1,L443=0),0,\nIF(L443=0,K469-1,\nIF(K469<1,L444,\n(((K469-1)*(K445-(K445/(K469))))+(L443*L444))/(L445))))","v":0},{"$f":"IF(AND(L469<1,M443=0),0,\nIF(M443=0,L469-1,\nIF(L469<1,M444,\n(((L469-1)*(L445-(L445/(L469))))+(M443*M444))/(M445))))","v":0},{"$f":"IF(AND(M469<1,N443=0),0,\nIF(N443=0,M469-1,\nIF(M469<1,N444,\n(((M469-1)*(M445-(M445/(M469))))+(N443*N444))/(N445))))","v":0},{"$f":"IF(AND(N469<1,O443=0),0,\nIF(O443=0,N469-1,\nIF(N469<1,O444,\n(((N469-1)*(N445-(N445/(N469))))+(O443*O444))/(O445))))","v":0},{"$f":"IF(AND(O469<1,P443=0),0,\nIF(P443=0,O469-1,\nIF(O469<1,P444,\n(((O469-1)*(O445-(O445/(O469))))+(P443*P444))/(P445))))","v":0},{"$f":"IF(AND(P469<1,Q443=0),0,\nIF(Q443=0,P469-1,\nIF(P469<1,Q444,\n(((P469-1)*(P445-(P445/(P469))))+(Q443*Q444))/(Q445))))","v":0},{"$f":"IF(AND(Q469<1,R443=0),0,\nIF(R443=0,Q469-1,\nIF(Q469<1,R444,\n(((Q469-1)*(Q445-(Q445/(Q469))))+(R443*R444))/(R445))))","v":0},{"$f":"IF(AND(R469<1,S443=0),0,\nIF(S443=0,R469-1,\nIF(R469<1,S444,\n(((R469-1)*(R445-(R445/(R469))))+(S443*S444))/(S445))))","v":0},{"$f":"IF(AND(S469<1,T443=0),0,\nIF(T443=0,S469-1,\nIF(S469<1,T444,\n(((S469-1)*(S445-(S445/(S469))))+(T443*T444))/(T445))))","v":0},{"$f":"IF(AND(T469<1,U443=0),0,\nIF(U443=0,T469-1,\nIF(T469<1,U444,\n(((T469-1)*(T445-(T445/(T469))))+(U443*U444))/(U445))))","v":0},{"$f":"IF(AND(U469<1,V443=0),0,\nIF(V443=0,U469-1,\nIF(U469<1,V444,\n(((U469-1)*(U445-(U445/(U469))))+(V443*V444))/(V445))))","v":0},{"$f":"IF(AND(V469<1,W443=0),0,\nIF(W443=0,V469-1,\nIF(V469<1,W444,\n(((V469-1)*(V445-(V445/(V469))))+(W443*W444))/(W445))))","v":0}]
[null,"RL Start TAB",{"$f":"C442","v":2.6664885119560786},{"$f":"IF(C470=\"n/a\",\"n/a\",MAX(0,C470-1))","v":1.6664885119560786},{"$f":"IF(D470=\"n/a\",\"n/a\",MAX(0,D470-1))","v":0.66648851195607861},{"$f":"IF(E470=\"n/a\",\"n/a\",MAX(0,E470-1))","v":0},{"$f":"IF(F470=\"n/a\",\"n/a\",MAX(0,F470-1))","v":0},{"$f":"IF(G470=\"n/a\",\"n/a\",MAX(0,G470-1))","v":0},{"$f":"IF(H470=\"n/a\",\"n/a\",MAX(0,H470-1))","v":0},{"$f":"IF(I470=\"n/a\",\"n/a\",MAX(0,I470-1))","v":0},{"$f":"IF(J470=\"n/a\",\"n/a\",MAX(0,J470-1))","v":0},{"$f":"IF(K470=\"n/a\",\"n/a\",MAX(0,K470-1))","v":0},{"$f":"IF(L470=\"n/a\",\"n/a\",MAX(0,L470-1))","v":0},{"$f":"IF(M470=\"n/a\",\"n/a\",MAX(0,M470-1))","v":0},{"$f":"IF(N470=\"n/a\",\"n/a\",MAX(0,N470-1))","v":0},{"$f":"IF(O470=\"n/a\",\"n/a\",MAX(0,O470-1))","v":0},{"$f":"IF(P470=\"n/a\",\"n/a\",MAX(0,P470-1))","v":0},{"$f":"IF(Q470=\"n/a\",\"n/a\",MAX(0,Q470-1))","v":0},{"$f":"IF(R470=\"n/a\",\"n/a\",MAX(0,R470-1))","v":0},{"$f":"IF(S470=\"n/a\",\"n/a\",MAX(0,S470-1))","v":0},{"$f":"IF(T470=\"n/a\",\"n/a\",MAX(0,T470-1))","v":0},{"$f":"IF(U470=\"n/a\",\"n/a\",MAX(0,U470-1))","v":0},{"$f":"IF(V470=\"n/a\",\"n/a\",MAX(0,V470-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A447)","v":"RL Capex 2014-15"},null,{"$f":"D442","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E442","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F442","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G442","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H442","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I442","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J442","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K442","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L442","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M442","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N442","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O442","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P442","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q442","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R442","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S442","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T442","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U442","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V442","v":0},{"$f":"IF(V489=\"n/a\",\"n/a\",MAX(0,V489-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W442","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C442<>\"n/a\",C442<>\"n/a\"),IF(SUM(C445:C467)=0,0,IF((SUMPRODUCT(C445:C467,C469:C491)/SUM(C445:C467))<0,1,(SUMPRODUCT(C445:C467,C469:C491)/SUM(C445:C467)))),\"n/a\"))","v":2.6664885119560786},{"$f":"(IF(OR($C442<>\"n/a\",D442<>\"n/a\"),IF(SUM(D445:D467)=0,0,IF((SUMPRODUCT(D445:D467,D469:D491)/SUM(D445:D467))<0,1,(SUMPRODUCT(D445:D467,D469:D491)/SUM(D445:D467)))),\"n/a\"))","v":1.9717912362637298},{"$f":"(IF(OR($C442<>\"n/a\",E442<>\"n/a\"),IF(SUM(E445:E467)=0,0,IF((SUMPRODUCT(E445:E467,E469:E491)/SUM(E445:E467))<0,1,(SUMPRODUCT(E445:E467,E469:E491)/SUM(E445:E467)))),\"n/a\"))","v":2.9381832284417948},2.9001846467802954,1.9682554797277665,1.1398439684096313,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 10",{"$f":"VLOOKUP($A494,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Vehicles"}]
[{"$f":"VALUE(REPLACE(A494,1,12,\"\"))","v":10},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A495,0)","v":3.0633942694276564},{"$f":"'RAB remaining lives'!D500","v":0.59148575391744718},{"$f":"'RAB remaining lives'!E500","v":1.3747690869274809},{"$f":"'RAB remaining lives'!F500","v":0.89180710357048498},{"$f":"'RAB remaining lives'!G500","v":0},{"$f":"'RAB remaining lives'!H500","v":0},{"$f":"'RAB remaining lives'!I500","v":0},{"$f":"'RAB remaining lives'!J500","v":0},{"$f":"'RAB remaining lives'!K500","v":0},{"$f":"'RAB remaining lives'!L500","v":0},{"$f":"'RAB remaining lives'!M500","v":0},{"$f":"'RAB remaining lives'!N500","v":0},{"$f":"'RAB remaining lives'!O500","v":0},{"$f":"'RAB remaining lives'!P500","v":0},{"$f":"'RAB remaining lives'!Q500","v":0},{"$f":"'RAB remaining lives'!R500","v":0},{"$f":"'RAB remaining lives'!S500","v":0},{"$f":"'RAB remaining lives'!T500","v":0},{"$f":"'RAB remaining lives'!U500","v":0},{"$f":"'RAB remaining lives'!V500","v":0},{"$f":"'RAB remaining lives'!W500","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A495,0)","v":6.5077974072307221},{"$f":"OFFSET('RFM input'!$Y$6,$A495,0)","v":8},{"$f":"OFFSET('RFM input'!$Y$6,$A495,0)","v":8},{"$f":"OFFSET('RFM input'!$Y$6,$A495,0)","v":8},{"$f":"OFFSET('RFM input'!$Y$6,$A495,0)","v":8},{"$f":"OFFSET('RFM input'!$Y$6,$A495,0)","v":8},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A495,0)","v":8},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A495,0)","v":8},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A495,0)","v":8},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A495,0)","v":8},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A495,0)","v":8}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A495,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A495,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A495,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A495,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A495,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A495,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A495,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A495,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A495,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A495,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A495,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A495,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A495,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A495,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A495,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A495,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A495,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A495,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A495,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A495,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D497=0,C499=0),0,\nIF(AND(D497<>0,C499=0),D497,\nIF(AND(D498<>0,C499<>0),(C499-(C499/C523))+D497,\nIF(C523<1,0,(C499-(C499/C523))))))","v":0},{"$f":"IF(AND(E497=0,D499=0),0,\nIF(AND(E497<>0,D499=0),E497,\nIF(AND(E498<>0,D499<>0),(D499-(D499/D523))+E497,\nIF(D523<1,0,(D499-(D499/D523))))))","v":0},{"$f":"IF(AND(F497=0,E499=0),0,\nIF(AND(F497<>0,E499=0),F497,\nIF(AND(F498<>0,E499<>0),(E499-(E499/E523))+F497,\nIF(E523<1,0,(E499-(E499/E523))))))","v":0},{"$f":"IF(AND(G497=0,F499=0),0,\nIF(AND(G497<>0,F499=0),G497,\nIF(AND(G498<>0,F499<>0),(F499-(F499/F523))+G497,\nIF(F523<1,0,(F499-(F499/F523))))))","v":0},{"$f":"IF(AND(H497=0,G499=0),0,\nIF(AND(H497<>0,G499=0),H497,\nIF(AND(H498<>0,G499<>0),(G499-(G499/G523))+H497,\nIF(G523<1,0,(G499-(G499/G523))))))","v":0},{"$f":"IF(AND(I497=0,H499=0),0,\nIF(AND(I497<>0,H499=0),I497,\nIF(AND(I498<>0,H499<>0),(H499-(H499/H523))+I497,\nIF(H523<1,0,(H499-(H499/H523))))))","v":0},{"$f":"IF(AND(J497=0,I499=0),0,\nIF(AND(J497<>0,I499=0),J497,\nIF(AND(J498<>0,I499<>0),(I499-(I499/I523))+J497,\nIF(I523<1,0,(I499-(I499/I523))))))","v":0},{"$f":"IF(AND(K497=0,J499=0),0,\nIF(AND(K497<>0,J499=0),K497,\nIF(AND(K498<>0,J499<>0),(J499-(J499/J523))+K497,\nIF(J523<1,0,(J499-(J499/J523))))))","v":0},{"$f":"IF(AND(L497=0,K499=0),0,\nIF(AND(L497<>0,K499=0),L497,\nIF(AND(L498<>0,K499<>0),(K499-(K499/K523))+L497,\nIF(K523<1,0,(K499-(K499/K523))))))","v":0},{"$f":"IF(AND(M497=0,L499=0),0,\nIF(AND(M497<>0,L499=0),M497,\nIF(AND(M498<>0,L499<>0),(L499-(L499/L523))+M497,\nIF(L523<1,0,(L499-(L499/L523))))))","v":0},{"$f":"IF(AND(N497=0,M499=0),0,\nIF(AND(N497<>0,M499=0),N497,\nIF(AND(N498<>0,M499<>0),(M499-(M499/M523))+N497,\nIF(M523<1,0,(M499-(M499/M523))))))","v":0},{"$f":"IF(AND(O497=0,N499=0),0,\nIF(AND(O497<>0,N499=0),O497,\nIF(AND(O498<>0,N499<>0),(N499-(N499/N523))+O497,\nIF(N523<1,0,(N499-(N499/N523))))))","v":0},{"$f":"IF(AND(P497=0,O499=0),0,\nIF(AND(P497<>0,O499=0),P497,\nIF(AND(P498<>0,O499<>0),(O499-(O499/O523))+P497,\nIF(O523<1,0,(O499-(O499/O523))))))","v":0},{"$f":"IF(AND(Q497=0,P499=0),0,\nIF(AND(Q497<>0,P499=0),Q497,\nIF(AND(Q498<>0,P499<>0),(P499-(P499/P523))+Q497,\nIF(P523<1,0,(P499-(P499/P523))))))","v":0},{"$f":"IF(AND(R497=0,Q499=0),0,\nIF(AND(R497<>0,Q499=0),R497,\nIF(AND(R498<>0,Q499<>0),(Q499-(Q499/Q523))+R497,\nIF(Q523<1,0,(Q499-(Q499/Q523))))))","v":0},{"$f":"IF(AND(S497=0,R499=0),0,\nIF(AND(S497<>0,R499=0),S497,\nIF(AND(S498<>0,R499<>0),(R499-(R499/R523))+S497,\nIF(R523<1,0,(R499-(R499/R523))))))","v":0},{"$f":"IF(AND(T497=0,S499=0),0,\nIF(AND(T497<>0,S499=0),T497,\nIF(AND(T498<>0,S499<>0),(S499-(S499/S523))+T497,\nIF(S523<1,0,(S499-(S499/S523))))))","v":0},{"$f":"IF(AND(U497=0,T499=0),0,\nIF(AND(U497<>0,T499=0),U497,\nIF(AND(U498<>0,T499<>0),(T499-(T499/T523))+U497,\nIF(T523<1,0,(T499-(T499/T523))))))","v":0},{"$f":"IF(AND(V497=0,U499=0),0,\nIF(AND(V497<>0,U499=0),V497,\nIF(AND(V498<>0,U499<>0),(U499-(U499/U523))+V497,\nIF(U523<1,0,(U499-(U499/U523))))))","v":0},{"$f":"IF(AND(W497=0,V499=0),0,\nIF(AND(W497<>0,V499=0),W497,\nIF(AND(W498<>0,V499<>0),(V499-(V499/V523))+W497,\nIF(V523<1,0,(V499-(V499/V523))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C495","v":3.0633942694276564},{"$f":"IF(C524=\"n/a\",C500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,C500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,C500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.5926675276849029},{"$f":"IF(D524=\"n/a\",D500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,D500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,D500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":2.1219407859421495},{"$f":"IF(E524=\"n/a\",E500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,E500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,E500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":1.6512140441993961},{"$f":"IF(F524=\"n/a\",F500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,F500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,F500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":1.1804873024566427},{"$f":"IF(G524=\"n/a\",G500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,G500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,G500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0.70976056071388927},{"$f":"IF(H524=\"n/a\",H500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,H500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,H500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0.23903381897113585},{"$f":"IF(I524=\"n/a\",I500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,I500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,I500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(J524=\"n/a\",J500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,J500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,J500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(K524=\"n/a\",K500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,K500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,K500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(L524=\"n/a\",L500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,L500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,L500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(M524=\"n/a\",M500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,M500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,M500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(N524=\"n/a\",N500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,N500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,N500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(O524=\"n/a\",O500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,O500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,O500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(P524=\"n/a\",P500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,P500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,P500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(Q524=\"n/a\",Q500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,Q500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,Q500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(R524=\"n/a\",R500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,R500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,R500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(S524=\"n/a\",S500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,S500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,S500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(T524=\"n/a\",T500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,T500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,T500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(U524=\"n/a\",U500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,U500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,U500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0},{"$f":"IF(V524=\"n/a\",V500,IFERROR(IF((OFFSET($C500,0,$A500))<0,\nMIN(0,V500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500)))),\nMAX(0,V500-(OFFSET($C500,0,$A500)/(OFFSET($C495,-$A499,$A500))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A501)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D495","v":0.59148575391744718},{"$f":"IF(D525=\"n/a\",D501,IFERROR(IF((OFFSET($C501,0,$A501))<0,\nMIN(0,D501-(OFFSET($C501,0,$A501)/(OFFSET($C496,-$A500,$A501)))),\nMAX(0,D501-(OFFSET($C501,0,$A501)/(OFFSET($C496,-$A500,$A501))))),0))","v":0.51755003467776628},0.44361431543808538,0.36967859619840449,0.29574287695872359,0.22180715771904269,0.14787143847936179,7.3935719239680897E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E495","v":1.3747690869274809},{"$f":"IF(E526=\"n/a\",E502,IFERROR(IF((OFFSET($C502,0,$A502))<0,\nMIN(0,E502-(OFFSET($C502,0,$A502)/(OFFSET($C497,-$A501,$A502)))),\nMAX(0,E502-(OFFSET($C502,0,$A502)/(OFFSET($C497,-$A501,$A502))))),0))","v":1.2029229510615458},1.0310768151956107,0.85923067932967556,0.68738454346374045,0.51553840759780534,0.34369227173187022,0.17184613586593511,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F495","v":0.89180710357048498},{"$f":"IF(F527=\"n/a\",F503,IFERROR(IF((OFFSET($C503,0,$A503))<0,\nMIN(0,F503-(OFFSET($C503,0,$A503)/(OFFSET($C498,-$A502,$A503)))),\nMAX(0,F503-(OFFSET($C503,0,$A503)/(OFFSET($C498,-$A502,$A503))))),0))","v":0.7803312156241744},0.66885532767786382,0.55737943973155324,0.4459035517852426,0.33442766383893197,0.22295177589262133,0.11147588794631071,8.3266726846886741E-17,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G495","v":0},{"$f":"IF(G528=\"n/a\",G504,IFERROR(IF((OFFSET($C504,0,$A504))<0,\nMIN(0,G504-(OFFSET($C504,0,$A504)/(OFFSET($C499,-$A503,$A504)))),\nMAX(0,G504-(OFFSET($C504,0,$A504)/(OFFSET($C499,-$A503,$A504))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H495","v":0},{"$f":"IF(H529=\"n/a\",H505,IFERROR(IF((OFFSET($C505,0,$A505))<0,\nMIN(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505)))),\nMAX(0,H505-(OFFSET($C505,0,$A505)/(OFFSET($C500,-$A504,$A505))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I495","v":0},{"$f":"IF(I530=\"n/a\",I506,IFERROR(IF((OFFSET($C506,0,$A506))<0,\nMIN(0,I506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506)))),\nMAX(0,I506-(OFFSET($C506,0,$A506)/(OFFSET($C501,-$A505,$A506))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J495","v":0},{"$f":"IF(J531=\"n/a\",J507,IFERROR(IF((OFFSET($C507,0,$A507))<0,\nMIN(0,J507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507)))),\nMAX(0,J507-(OFFSET($C507,0,$A507)/(OFFSET($C502,-$A506,$A507))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K495","v":0},{"$f":"IF(K532=\"n/a\",K508,IFERROR(IF((OFFSET($C508,0,$A508))<0,\nMIN(0,K508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508)))),\nMAX(0,K508-(OFFSET($C508,0,$A508)/(OFFSET($C503,-$A507,$A508))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L495","v":0},{"$f":"IF(L533=\"n/a\",L509,IFERROR(IF((OFFSET($C509,0,$A509))<0,\nMIN(0,L509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509)))),\nMAX(0,L509-(OFFSET($C509,0,$A509)/(OFFSET($C504,-$A508,$A509))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M495","v":0},{"$f":"IF(M534=\"n/a\",M510,IFERROR(IF((OFFSET($C510,0,$A510))<0,\nMIN(0,M510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510)))),\nMAX(0,M510-(OFFSET($C510,0,$A510)/(OFFSET($C505,-$A509,$A510))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N495","v":0},{"$f":"IF(N535=\"n/a\",N511,IFERROR(IF((OFFSET($C511,0,$A511))<0,\nMIN(0,N511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511)))),\nMAX(0,N511-(OFFSET($C511,0,$A511)/(OFFSET($C506,-$A510,$A511))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O495","v":0},{"$f":"IF(O536=\"n/a\",O512,IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,O512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512)))),\nMAX(0,O512-(OFFSET($C512,0,$A512)/(OFFSET($C507,-$A511,$A512))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P495","v":0},{"$f":"IF(P537=\"n/a\",P513,IFERROR(IF((OFFSET($C513,0,$A513))<0,\nMIN(0,P513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513)))),\nMAX(0,P513-(OFFSET($C513,0,$A513)/(OFFSET($C508,-$A512,$A513))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q495","v":0},{"$f":"IF(Q538=\"n/a\",Q514,IFERROR(IF((OFFSET($C514,0,$A514))<0,\nMIN(0,Q514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514)))),\nMAX(0,Q514-(OFFSET($C514,0,$A514)/(OFFSET($C509,-$A513,$A514))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R495","v":0},{"$f":"IF(R539=\"n/a\",R515,IFERROR(IF((OFFSET($C515,0,$A515))<0,\nMIN(0,R515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515)))),\nMAX(0,R515-(OFFSET($C515,0,$A515)/(OFFSET($C510,-$A514,$A515))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S495","v":0},{"$f":"IF(S540=\"n/a\",S516,IFERROR(IF((OFFSET($C516,0,$A516))<0,\nMIN(0,S516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516)))),\nMAX(0,S516-(OFFSET($C516,0,$A516)/(OFFSET($C511,-$A515,$A516))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T495","v":0},{"$f":"IF(T541=\"n/a\",T517,IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,T517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517)))),\nMAX(0,T517-(OFFSET($C517,0,$A517)/(OFFSET($C512,-$A516,$A517))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U495","v":0},{"$f":"IF(U542=\"n/a\",U518,IFERROR(IF((OFFSET($C518,0,$A518))<0,\nMIN(0,U518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518)))),\nMAX(0,U518-(OFFSET($C518,0,$A518)/(OFFSET($C513,-$A517,$A518))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V495","v":0},{"$f":"IF(V543=\"n/a\",V519,IFERROR(IF((OFFSET($C519,0,$A519))<0,\nMIN(0,V519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519)))),\nMAX(0,V519-(OFFSET($C519,0,$A519)/(OFFSET($C514,-$A518,$A519))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W495","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C523<1,D497=0),0,\nIF(D497=0,C523-1,\nIF(C523<1,D498,\n(((C523-1)*(C499-(C499/(C523))))+(D497*D498))/(D499))))","v":0},{"$f":"IF(AND(D523<1,E497=0),0,\nIF(E497=0,D523-1,\nIF(D523<1,E498,\n(((D523-1)*(D499-(D499/(D523))))+(E497*E498))/(E499))))","v":0},{"$f":"IF(AND(E523<1,F497=0),0,\nIF(F497=0,E523-1,\nIF(E523<1,F498,\n(((E523-1)*(E499-(E499/(E523))))+(F497*F498))/(F499))))","v":0},{"$f":"IF(AND(F523<1,G497=0),0,\nIF(G497=0,F523-1,\nIF(F523<1,G498,\n(((F523-1)*(F499-(F499/(F523))))+(G497*G498))/(G499))))","v":0},{"$f":"IF(AND(G523<1,H497=0),0,\nIF(H497=0,G523-1,\nIF(G523<1,H498,\n(((G523-1)*(G499-(G499/(G523))))+(H497*H498))/(H499))))","v":0},{"$f":"IF(AND(H523<1,I497=0),0,\nIF(I497=0,H523-1,\nIF(H523<1,I498,\n(((H523-1)*(H499-(H499/(H523))))+(I497*I498))/(I499))))","v":0},{"$f":"IF(AND(I523<1,J497=0),0,\nIF(J497=0,I523-1,\nIF(I523<1,J498,\n(((I523-1)*(I499-(I499/(I523))))+(J497*J498))/(J499))))","v":0},{"$f":"IF(AND(J523<1,K497=0),0,\nIF(K497=0,J523-1,\nIF(J523<1,K498,\n(((J523-1)*(J499-(J499/(J523))))+(K497*K498))/(K499))))","v":0},{"$f":"IF(AND(K523<1,L497=0),0,\nIF(L497=0,K523-1,\nIF(K523<1,L498,\n(((K523-1)*(K499-(K499/(K523))))+(L497*L498))/(L499))))","v":0},{"$f":"IF(AND(L523<1,M497=0),0,\nIF(M497=0,L523-1,\nIF(L523<1,M498,\n(((L523-1)*(L499-(L499/(L523))))+(M497*M498))/(M499))))","v":0},{"$f":"IF(AND(M523<1,N497=0),0,\nIF(N497=0,M523-1,\nIF(M523<1,N498,\n(((M523-1)*(M499-(M499/(M523))))+(N497*N498))/(N499))))","v":0},{"$f":"IF(AND(N523<1,O497=0),0,\nIF(O497=0,N523-1,\nIF(N523<1,O498,\n(((N523-1)*(N499-(N499/(N523))))+(O497*O498))/(O499))))","v":0},{"$f":"IF(AND(O523<1,P497=0),0,\nIF(P497=0,O523-1,\nIF(O523<1,P498,\n(((O523-1)*(O499-(O499/(O523))))+(P497*P498))/(P499))))","v":0},{"$f":"IF(AND(P523<1,Q497=0),0,\nIF(Q497=0,P523-1,\nIF(P523<1,Q498,\n(((P523-1)*(P499-(P499/(P523))))+(Q497*Q498))/(Q499))))","v":0},{"$f":"IF(AND(Q523<1,R497=0),0,\nIF(R497=0,Q523-1,\nIF(Q523<1,R498,\n(((Q523-1)*(Q499-(Q499/(Q523))))+(R497*R498))/(R499))))","v":0},{"$f":"IF(AND(R523<1,S497=0),0,\nIF(S497=0,R523-1,\nIF(R523<1,S498,\n(((R523-1)*(R499-(R499/(R523))))+(S497*S498))/(S499))))","v":0},{"$f":"IF(AND(S523<1,T497=0),0,\nIF(T497=0,S523-1,\nIF(S523<1,T498,\n(((S523-1)*(S499-(S499/(S523))))+(T497*T498))/(T499))))","v":0},{"$f":"IF(AND(T523<1,U497=0),0,\nIF(U497=0,T523-1,\nIF(T523<1,U498,\n(((T523-1)*(T499-(T499/(T523))))+(U497*U498))/(U499))))","v":0},{"$f":"IF(AND(U523<1,V497=0),0,\nIF(V497=0,U523-1,\nIF(U523<1,V498,\n(((U523-1)*(U499-(U499/(U523))))+(V497*V498))/(V499))))","v":0},{"$f":"IF(AND(V523<1,W497=0),0,\nIF(W497=0,V523-1,\nIF(V523<1,W498,\n(((V523-1)*(V499-(V499/(V523))))+(W497*W498))/(W499))))","v":0}]
[null,"RL Start TAB",{"$f":"C496","v":6.5077974072307221},{"$f":"IF(C524=\"n/a\",\"n/a\",MAX(0,C524-1))","v":5.5077974072307221},{"$f":"IF(D524=\"n/a\",\"n/a\",MAX(0,D524-1))","v":4.5077974072307221},{"$f":"IF(E524=\"n/a\",\"n/a\",MAX(0,E524-1))","v":3.5077974072307221},{"$f":"IF(F524=\"n/a\",\"n/a\",MAX(0,F524-1))","v":2.5077974072307221},{"$f":"IF(G524=\"n/a\",\"n/a\",MAX(0,G524-1))","v":1.5077974072307221},{"$f":"IF(H524=\"n/a\",\"n/a\",MAX(0,H524-1))","v":0.50779740723072209},{"$f":"IF(I524=\"n/a\",\"n/a\",MAX(0,I524-1))","v":0},{"$f":"IF(J524=\"n/a\",\"n/a\",MAX(0,J524-1))","v":0},{"$f":"IF(K524=\"n/a\",\"n/a\",MAX(0,K524-1))","v":0},{"$f":"IF(L524=\"n/a\",\"n/a\",MAX(0,L524-1))","v":0},{"$f":"IF(M524=\"n/a\",\"n/a\",MAX(0,M524-1))","v":0},{"$f":"IF(N524=\"n/a\",\"n/a\",MAX(0,N524-1))","v":0},{"$f":"IF(O524=\"n/a\",\"n/a\",MAX(0,O524-1))","v":0},{"$f":"IF(P524=\"n/a\",\"n/a\",MAX(0,P524-1))","v":0},{"$f":"IF(Q524=\"n/a\",\"n/a\",MAX(0,Q524-1))","v":0},{"$f":"IF(R524=\"n/a\",\"n/a\",MAX(0,R524-1))","v":0},{"$f":"IF(S524=\"n/a\",\"n/a\",MAX(0,S524-1))","v":0},{"$f":"IF(T524=\"n/a\",\"n/a\",MAX(0,T524-1))","v":0},{"$f":"IF(U524=\"n/a\",\"n/a\",MAX(0,U524-1))","v":0},{"$f":"IF(V524=\"n/a\",\"n/a\",MAX(0,V524-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A501)","v":"RL Capex 2014-15"},null,{"$f":"D496","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E496","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F496","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G496","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H496","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I496","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J496","v":8},7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K496","v":8},7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L496","v":8},7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M496","v":8},7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N496","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O496","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P496","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q496","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R496","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S496","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T496","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U496","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V496","v":0},{"$f":"IF(V543=\"n/a\",\"n/a\",MAX(0,V543-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W496","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C496<>\"n/a\",C496<>\"n/a\"),IF(SUM(C499:C521)=0,0,IF((SUMPRODUCT(C499:C521,C523:C545)/SUM(C499:C521))<0,1,(SUMPRODUCT(C499:C521,C523:C545)/SUM(C499:C521)))),\"n/a\"))","v":6.5077974072307221},{"$f":"(IF(OR($C496<>\"n/a\",D496<>\"n/a\"),IF(SUM(D499:D521)=0,0,IF((SUMPRODUCT(D499:D521,D523:D545)/SUM(D499:D521))<0,1,(SUMPRODUCT(D499:D521,D523:D545)/SUM(D499:D521)))),\"n/a\"))","v":5.970746957434959},{"$f":"(IF(OR($C496<>\"n/a\",E496<>\"n/a\"),IF(SUM(E499:E521)=0,0,IF((SUMPRODUCT(E499:E521,E523:E545)/SUM(E499:E521))<0,1,(SUMPRODUCT(E499:E521,E523:E545)/SUM(E499:E521)))),\"n/a\"))","v":6.0250912169034203},5.7306105674229997,4.8958005158243187,4.1689595865374764,3.7073283368081014,3.2686635840513363,2.3463732277432241,1.5647237972954888,1,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 11",{"$f":"VLOOKUP($A548,'RFM input'!$E$7:$F$56,2,FALSE)","v":"other"}]
[{"$f":"VALUE(REPLACE(A548,1,12,\"\"))","v":11},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A549,0)","v":16.721212300405263},{"$f":"'RAB remaining lives'!D554","v":13.746847403426395},{"$f":"'RAB remaining lives'!E554","v":2.0243370101221263},{"$f":"'RAB remaining lives'!F554","v":2.5827785121314366},{"$f":"'RAB remaining lives'!G554","v":0},{"$f":"'RAB remaining lives'!H554","v":0},{"$f":"'RAB remaining lives'!I554","v":0},{"$f":"'RAB remaining lives'!J554","v":0},{"$f":"'RAB remaining lives'!K554","v":0},{"$f":"'RAB remaining lives'!L554","v":0},{"$f":"'RAB remaining lives'!M554","v":0},{"$f":"'RAB remaining lives'!N554","v":0},{"$f":"'RAB remaining lives'!O554","v":0},{"$f":"'RAB remaining lives'!P554","v":0},{"$f":"'RAB remaining lives'!Q554","v":0},{"$f":"'RAB remaining lives'!R554","v":0},{"$f":"'RAB remaining lives'!S554","v":0},{"$f":"'RAB remaining lives'!T554","v":0},{"$f":"'RAB remaining lives'!U554","v":0},{"$f":"'RAB remaining lives'!V554","v":0},{"$f":"'RAB remaining lives'!W554","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A549,0)","v":7.2805727890349479},{"$f":"OFFSET('RFM input'!$Y$6,$A549,0)","v":10},{"$f":"OFFSET('RFM input'!$Y$6,$A549,0)","v":10},{"$f":"OFFSET('RFM input'!$Y$6,$A549,0)","v":10},{"$f":"OFFSET('RFM input'!$Y$6,$A549,0)","v":10},{"$f":"OFFSET('RFM input'!$Y$6,$A549,0)","v":10},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A549,0)","v":10},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A549,0)","v":10},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A549,0)","v":10},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A549,0)","v":10},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A549,0)","v":10}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A549,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A549,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A549,0),0)","v":2.7349561582009869},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A549,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A549,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A549,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A549,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A549,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A549,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A549,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A549,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A549,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A549,0),0)","v":4.7602727376326959},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A549,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A549,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A549,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A549,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A549,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A549,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A549,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D551=0,C553=0),0,\nIF(AND(D551<>0,C553=0),D551,\nIF(AND(D552<>0,C553<>0),(C553-(C553/C577))+D551,\nIF(C577<1,0,(C553-(C553/C577))))))","v":0},{"$f":"IF(AND(E551=0,D553=0),0,\nIF(AND(E551<>0,D553=0),E551,\nIF(AND(E552<>0,D553<>0),(D553-(D553/D577))+E551,\nIF(D577<1,0,(D553-(D553/D577))))))","v":0},{"$f":"IF(AND(F551=0,E553=0),0,\nIF(AND(F551<>0,E553=0),F551,\nIF(AND(F552<>0,E553<>0),(E553-(E553/E577))+F551,\nIF(E577<1,0,(E553-(E553/E577))))))","v":2.7349561582009869},{"$f":"IF(AND(G551=0,F553=0),0,\nIF(AND(G551<>0,F553=0),G551,\nIF(AND(G552<>0,F553<>0),(F553-(F553/F577))+G551,\nIF(F577<1,0,(F553-(F553/F577))))))","v":2.1604184564891535},{"$f":"IF(AND(H551=0,G553=0),0,\nIF(AND(H551<>0,G553=0),H551,\nIF(AND(H552<>0,G553<>0),(G553-(G553/G577))+H551,\nIF(G577<1,0,(G553-(G553/G577))))))","v":1.5858807547773202},{"$f":"IF(AND(I551=0,H553=0),0,\nIF(AND(I551<>0,H553=0),I551,\nIF(AND(I552<>0,H553<>0),(H553-(H553/H577))+I551,\nIF(H577<1,0,(H553-(H553/H577))))))","v":1.0113430530654866},{"$f":"IF(AND(J551=0,I553=0),0,\nIF(AND(J551<>0,I553=0),J551,\nIF(AND(J552<>0,I553<>0),(I553-(I553/I577))+J551,\nIF(I577<1,0,(I553-(I553/I577))))))","v":0.43680535135365295},{"$f":"IF(AND(K551=0,J553=0),0,\nIF(AND(K551<>0,J553=0),K551,\nIF(AND(K552<>0,J553<>0),(J553-(J553/J577))+K551,\nIF(J577<1,0,(J553-(J553/J577))))))","v":0},{"$f":"IF(AND(L551=0,K553=0),0,\nIF(AND(L551<>0,K553=0),L551,\nIF(AND(L552<>0,K553<>0),(K553-(K553/K577))+L551,\nIF(K577<1,0,(K553-(K553/K577))))))","v":0},{"$f":"IF(AND(M551=0,L553=0),0,\nIF(AND(M551<>0,L553=0),M551,\nIF(AND(M552<>0,L553<>0),(L553-(L553/L577))+M551,\nIF(L577<1,0,(L553-(L553/L577))))))","v":0},{"$f":"IF(AND(N551=0,M553=0),0,\nIF(AND(N551<>0,M553=0),N551,\nIF(AND(N552<>0,M553<>0),(M553-(M553/M577))+N551,\nIF(M577<1,0,(M553-(M553/M577))))))","v":0},{"$f":"IF(AND(O551=0,N553=0),0,\nIF(AND(O551<>0,N553=0),O551,\nIF(AND(O552<>0,N553<>0),(N553-(N553/N577))+O551,\nIF(N577<1,0,(N553-(N553/N577))))))","v":0},{"$f":"IF(AND(P551=0,O553=0),0,\nIF(AND(P551<>0,O553=0),P551,\nIF(AND(P552<>0,O553<>0),(O553-(O553/O577))+P551,\nIF(O577<1,0,(O553-(O553/O577))))))","v":0},{"$f":"IF(AND(Q551=0,P553=0),0,\nIF(AND(Q551<>0,P553=0),Q551,\nIF(AND(Q552<>0,P553<>0),(P553-(P553/P577))+Q551,\nIF(P577<1,0,(P553-(P553/P577))))))","v":0},{"$f":"IF(AND(R551=0,Q553=0),0,\nIF(AND(R551<>0,Q553=0),R551,\nIF(AND(R552<>0,Q553<>0),(Q553-(Q553/Q577))+R551,\nIF(Q577<1,0,(Q553-(Q553/Q577))))))","v":0},{"$f":"IF(AND(S551=0,R553=0),0,\nIF(AND(S551<>0,R553=0),S551,\nIF(AND(S552<>0,R553<>0),(R553-(R553/R577))+S551,\nIF(R577<1,0,(R553-(R553/R577))))))","v":0},{"$f":"IF(AND(T551=0,S553=0),0,\nIF(AND(T551<>0,S553=0),T551,\nIF(AND(T552<>0,S553<>0),(S553-(S553/S577))+T551,\nIF(S577<1,0,(S553-(S553/S577))))))","v":0},{"$f":"IF(AND(U551=0,T553=0),0,\nIF(AND(U551<>0,T553=0),U551,\nIF(AND(U552<>0,T553<>0),(T553-(T553/T577))+U551,\nIF(T577<1,0,(T553-(T553/T577))))))","v":0},{"$f":"IF(AND(V551=0,U553=0),0,\nIF(AND(V551<>0,U553=0),V551,\nIF(AND(V552<>0,U553<>0),(U553-(U553/U577))+V551,\nIF(U577<1,0,(U553-(U553/U577))))))","v":0},{"$f":"IF(AND(W551=0,V553=0),0,\nIF(AND(W551<>0,V553=0),W551,\nIF(AND(W552<>0,V553<>0),(V553-(V553/V577))+W551,\nIF(V577<1,0,(V553-(V553/V577))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C549","v":16.721212300405263},{"$f":"IF(C578=\"n/a\",C554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,C554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,C554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":14.424523181990214},{"$f":"IF(D578=\"n/a\",D554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,D554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,D554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":12.127834063575165},{"$f":"IF(E578=\"n/a\",E554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,E554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,E554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":9.8311449451601156},{"$f":"IF(F578=\"n/a\",F554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,F554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,F554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":7.5344558267450674},{"$f":"IF(G578=\"n/a\",G554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,G554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,G554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":5.2377667083300192},{"$f":"IF(H578=\"n/a\",H554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,H554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,H554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":2.941077589914971},{"$f":"IF(I578=\"n/a\",I554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,I554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,I554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0.64438847149992284},{"$f":"IF(J578=\"n/a\",J554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,J554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,J554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(K578=\"n/a\",K554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,K554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,K554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(L578=\"n/a\",L554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,L554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,L554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(M578=\"n/a\",M554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,M554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,M554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(N578=\"n/a\",N554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,N554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,N554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(O578=\"n/a\",O554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,O554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,O554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(P578=\"n/a\",P554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,P554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,P554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(Q578=\"n/a\",Q554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,Q554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,Q554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(R578=\"n/a\",R554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,R554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,R554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(S578=\"n/a\",S554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,S554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,S554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(T578=\"n/a\",T554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,T554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,T554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(U578=\"n/a\",U554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,U554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,U554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0},{"$f":"IF(V578=\"n/a\",V554,IFERROR(IF((OFFSET($C554,0,$A554))<0,\nMIN(0,V554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554)))),\nMAX(0,V554-(OFFSET($C554,0,$A554)/(OFFSET($C549,-$A553,$A554))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A555)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D549","v":13.746847403426395},{"$f":"IF(D579=\"n/a\",D555,IFERROR(IF((OFFSET($C555,0,$A555))<0,\nMIN(0,D555-(OFFSET($C555,0,$A555)/(OFFSET($C550,-$A554,$A555)))),\nMAX(0,D555-(OFFSET($C555,0,$A555)/(OFFSET($C550,-$A554,$A555))))),0))","v":12.372162663083756},10.997477922741117,9.6227931823984783,8.2481084420558393,6.8734237017132003,5.4987389613705613,4.1240542210279223,2.7493694806852829,1.3746847403426434,3.9968028886505635E-15,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E549","v":2.0243370101221263},{"$f":"IF(E580=\"n/a\",E556,IFERROR(IF((OFFSET($C556,0,$A556))<0,\nMIN(0,E556-(OFFSET($C556,0,$A556)/(OFFSET($C551,-$A555,$A556)))),\nMAX(0,E556-(OFFSET($C556,0,$A556)/(OFFSET($C551,-$A555,$A556))))),0))","v":1.8219033091099137},1.6194696080977011,1.4170359070854885,1.214602206073276,1.0121685050610634,0.80973480404885079,0.6073011030366382,0.40486740202442556,0.20243370101221292,2.7755575615628914E-16,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F549","v":2.5827785121314366},{"$f":"IF(F581=\"n/a\",F557,IFERROR(IF((OFFSET($C557,0,$A557))<0,\nMIN(0,F557-(OFFSET($C557,0,$A557)/(OFFSET($C552,-$A556,$A557)))),\nMAX(0,F557-(OFFSET($C557,0,$A557)/(OFFSET($C552,-$A556,$A557))))),0))","v":2.324500660918293},2.0662228097051494,1.8079449584920058,1.5496671072788621,1.2913892560657185,1.0331114048525749,0.77483355363943129,0.51655570242628768,0.25827785121314401,3.3306690738754696E-16,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G549","v":0},{"$f":"IF(G582=\"n/a\",G558,IFERROR(IF((OFFSET($C558,0,$A558))<0,\nMIN(0,G558-(OFFSET($C558,0,$A558)/(OFFSET($C553,-$A557,$A558)))),\nMAX(0,G558-(OFFSET($C558,0,$A558)/(OFFSET($C553,-$A557,$A558))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H549","v":0},{"$f":"IF(H583=\"n/a\",H559,IFERROR(IF((OFFSET($C559,0,$A559))<0,\nMIN(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559)))),\nMAX(0,H559-(OFFSET($C559,0,$A559)/(OFFSET($C554,-$A558,$A559))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I549","v":0},{"$f":"IF(I584=\"n/a\",I560,IFERROR(IF((OFFSET($C560,0,$A560))<0,\nMIN(0,I560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560)))),\nMAX(0,I560-(OFFSET($C560,0,$A560)/(OFFSET($C555,-$A559,$A560))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J549","v":0},{"$f":"IF(J585=\"n/a\",J561,IFERROR(IF((OFFSET($C561,0,$A561))<0,\nMIN(0,J561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561)))),\nMAX(0,J561-(OFFSET($C561,0,$A561)/(OFFSET($C556,-$A560,$A561))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K549","v":0},{"$f":"IF(K586=\"n/a\",K562,IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,K562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562)))),\nMAX(0,K562-(OFFSET($C562,0,$A562)/(OFFSET($C557,-$A561,$A562))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L549","v":0},{"$f":"IF(L587=\"n/a\",L563,IFERROR(IF((OFFSET($C563,0,$A563))<0,\nMIN(0,L563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563)))),\nMAX(0,L563-(OFFSET($C563,0,$A563)/(OFFSET($C558,-$A562,$A563))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M549","v":0},{"$f":"IF(M588=\"n/a\",M564,IFERROR(IF((OFFSET($C564,0,$A564))<0,\nMIN(0,M564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564)))),\nMAX(0,M564-(OFFSET($C564,0,$A564)/(OFFSET($C559,-$A563,$A564))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N549","v":0},{"$f":"IF(N589=\"n/a\",N565,IFERROR(IF((OFFSET($C565,0,$A565))<0,\nMIN(0,N565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565)))),\nMAX(0,N565-(OFFSET($C565,0,$A565)/(OFFSET($C560,-$A564,$A565))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O549","v":0},{"$f":"IF(O590=\"n/a\",O566,IFERROR(IF((OFFSET($C566,0,$A566))<0,\nMIN(0,O566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566)))),\nMAX(0,O566-(OFFSET($C566,0,$A566)/(OFFSET($C561,-$A565,$A566))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P549","v":0},{"$f":"IF(P591=\"n/a\",P567,IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,P567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567)))),\nMAX(0,P567-(OFFSET($C567,0,$A567)/(OFFSET($C562,-$A566,$A567))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q549","v":0},{"$f":"IF(Q592=\"n/a\",Q568,IFERROR(IF((OFFSET($C568,0,$A568))<0,\nMIN(0,Q568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568)))),\nMAX(0,Q568-(OFFSET($C568,0,$A568)/(OFFSET($C563,-$A567,$A568))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R549","v":0},{"$f":"IF(R593=\"n/a\",R569,IFERROR(IF((OFFSET($C569,0,$A569))<0,\nMIN(0,R569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569)))),\nMAX(0,R569-(OFFSET($C569,0,$A569)/(OFFSET($C564,-$A568,$A569))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S549","v":0},{"$f":"IF(S594=\"n/a\",S570,IFERROR(IF((OFFSET($C570,0,$A570))<0,\nMIN(0,S570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570)))),\nMAX(0,S570-(OFFSET($C570,0,$A570)/(OFFSET($C565,-$A569,$A570))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T549","v":0},{"$f":"IF(T595=\"n/a\",T571,IFERROR(IF((OFFSET($C571,0,$A571))<0,\nMIN(0,T571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571)))),\nMAX(0,T571-(OFFSET($C571,0,$A571)/(OFFSET($C566,-$A570,$A571))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U549","v":0},{"$f":"IF(U596=\"n/a\",U572,IFERROR(IF((OFFSET($C572,0,$A572))<0,\nMIN(0,U572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572)))),\nMAX(0,U572-(OFFSET($C572,0,$A572)/(OFFSET($C567,-$A571,$A572))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V549","v":0},{"$f":"IF(V597=\"n/a\",V573,IFERROR(IF((OFFSET($C573,0,$A573))<0,\nMIN(0,V573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573)))),\nMAX(0,V573-(OFFSET($C573,0,$A573)/(OFFSET($C568,-$A572,$A573))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W549","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C577<1,D551=0),0,\nIF(D551=0,C577-1,\nIF(C577<1,D552,\n(((C577-1)*(C553-(C553/(C577))))+(D551*D552))/(D553))))","v":0},{"$f":"IF(AND(D577<1,E551=0),0,\nIF(E551=0,D577-1,\nIF(D577<1,E552,\n(((D577-1)*(D553-(D553/(D577))))+(E551*E552))/(E553))))","v":0},{"$f":"IF(AND(E577<1,F551=0),0,\nIF(F551=0,E577-1,\nIF(E577<1,F552,\n(((E577-1)*(E553-(E553/(E577))))+(F551*F552))/(F553))))","v":4.7602727376326959},{"$f":"IF(AND(F577<1,G551=0),0,\nIF(G551=0,F577-1,\nIF(F577<1,G552,\n(((F577-1)*(F553-(F553/(F577))))+(G551*G552))/(G553))))","v":3.7602727376326959},{"$f":"IF(AND(G577<1,H551=0),0,\nIF(H551=0,G577-1,\nIF(G577<1,H552,\n(((G577-1)*(G553-(G553/(G577))))+(H551*H552))/(H553))))","v":2.7602727376326959},{"$f":"IF(AND(H577<1,I551=0),0,\nIF(I551=0,H577-1,\nIF(H577<1,I552,\n(((H577-1)*(H553-(H553/(H577))))+(I551*I552))/(I553))))","v":1.7602727376326959},{"$f":"IF(AND(I577<1,J551=0),0,\nIF(J551=0,I577-1,\nIF(I577<1,J552,\n(((I577-1)*(I553-(I553/(I577))))+(J551*J552))/(J553))))","v":0.76027273763269587},{"$f":"IF(AND(J577<1,K551=0),0,\nIF(K551=0,J577-1,\nIF(J577<1,K552,\n(((J577-1)*(J553-(J553/(J577))))+(K551*K552))/(K553))))","v":0},{"$f":"IF(AND(K577<1,L551=0),0,\nIF(L551=0,K577-1,\nIF(K577<1,L552,\n(((K577-1)*(K553-(K553/(K577))))+(L551*L552))/(L553))))","v":0},{"$f":"IF(AND(L577<1,M551=0),0,\nIF(M551=0,L577-1,\nIF(L577<1,M552,\n(((L577-1)*(L553-(L553/(L577))))+(M551*M552))/(M553))))","v":0},{"$f":"IF(AND(M577<1,N551=0),0,\nIF(N551=0,M577-1,\nIF(M577<1,N552,\n(((M577-1)*(M553-(M553/(M577))))+(N551*N552))/(N553))))","v":0},{"$f":"IF(AND(N577<1,O551=0),0,\nIF(O551=0,N577-1,\nIF(N577<1,O552,\n(((N577-1)*(N553-(N553/(N577))))+(O551*O552))/(O553))))","v":0},{"$f":"IF(AND(O577<1,P551=0),0,\nIF(P551=0,O577-1,\nIF(O577<1,P552,\n(((O577-1)*(O553-(O553/(O577))))+(P551*P552))/(P553))))","v":0},{"$f":"IF(AND(P577<1,Q551=0),0,\nIF(Q551=0,P577-1,\nIF(P577<1,Q552,\n(((P577-1)*(P553-(P553/(P577))))+(Q551*Q552))/(Q553))))","v":0},{"$f":"IF(AND(Q577<1,R551=0),0,\nIF(R551=0,Q577-1,\nIF(Q577<1,R552,\n(((Q577-1)*(Q553-(Q553/(Q577))))+(R551*R552))/(R553))))","v":0},{"$f":"IF(AND(R577<1,S551=0),0,\nIF(S551=0,R577-1,\nIF(R577<1,S552,\n(((R577-1)*(R553-(R553/(R577))))+(S551*S552))/(S553))))","v":0},{"$f":"IF(AND(S577<1,T551=0),0,\nIF(T551=0,S577-1,\nIF(S577<1,T552,\n(((S577-1)*(S553-(S553/(S577))))+(T551*T552))/(T553))))","v":0},{"$f":"IF(AND(T577<1,U551=0),0,\nIF(U551=0,T577-1,\nIF(T577<1,U552,\n(((T577-1)*(T553-(T553/(T577))))+(U551*U552))/(U553))))","v":0},{"$f":"IF(AND(U577<1,V551=0),0,\nIF(V551=0,U577-1,\nIF(U577<1,V552,\n(((U577-1)*(U553-(U553/(U577))))+(V551*V552))/(V553))))","v":0},{"$f":"IF(AND(V577<1,W551=0),0,\nIF(W551=0,V577-1,\nIF(V577<1,W552,\n(((V577-1)*(V553-(V553/(V577))))+(W551*W552))/(W553))))","v":0}]
[null,"RL Start TAB",{"$f":"C550","v":7.2805727890349479},{"$f":"IF(C578=\"n/a\",\"n/a\",MAX(0,C578-1))","v":6.2805727890349479},{"$f":"IF(D578=\"n/a\",\"n/a\",MAX(0,D578-1))","v":5.2805727890349479},{"$f":"IF(E578=\"n/a\",\"n/a\",MAX(0,E578-1))","v":4.2805727890349479},{"$f":"IF(F578=\"n/a\",\"n/a\",MAX(0,F578-1))","v":3.2805727890349479},{"$f":"IF(G578=\"n/a\",\"n/a\",MAX(0,G578-1))","v":2.2805727890349479},{"$f":"IF(H578=\"n/a\",\"n/a\",MAX(0,H578-1))","v":1.2805727890349479},{"$f":"IF(I578=\"n/a\",\"n/a\",MAX(0,I578-1))","v":0.28057278903494787},{"$f":"IF(J578=\"n/a\",\"n/a\",MAX(0,J578-1))","v":0},{"$f":"IF(K578=\"n/a\",\"n/a\",MAX(0,K578-1))","v":0},{"$f":"IF(L578=\"n/a\",\"n/a\",MAX(0,L578-1))","v":0},{"$f":"IF(M578=\"n/a\",\"n/a\",MAX(0,M578-1))","v":0},{"$f":"IF(N578=\"n/a\",\"n/a\",MAX(0,N578-1))","v":0},{"$f":"IF(O578=\"n/a\",\"n/a\",MAX(0,O578-1))","v":0},{"$f":"IF(P578=\"n/a\",\"n/a\",MAX(0,P578-1))","v":0},{"$f":"IF(Q578=\"n/a\",\"n/a\",MAX(0,Q578-1))","v":0},{"$f":"IF(R578=\"n/a\",\"n/a\",MAX(0,R578-1))","v":0},{"$f":"IF(S578=\"n/a\",\"n/a\",MAX(0,S578-1))","v":0},{"$f":"IF(T578=\"n/a\",\"n/a\",MAX(0,T578-1))","v":0},{"$f":"IF(U578=\"n/a\",\"n/a\",MAX(0,U578-1))","v":0},{"$f":"IF(V578=\"n/a\",\"n/a\",MAX(0,V578-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A555)","v":"RL Capex 2014-15"},null,{"$f":"D550","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E550","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F550","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G550","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H550","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I550","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J550","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K550","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L550","v":10},9,8,7,6,5,4,3,2,1,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M550","v":10},9,8,7,6,5,4,3,2,1,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N550","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O550","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P550","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q550","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R550","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S550","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T550","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U550","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V550","v":0},{"$f":"IF(V597=\"n/a\",\"n/a\",MAX(0,V597-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W550","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C550<>\"n/a\",C550<>\"n/a\"),IF(SUM(C553:C575)=0,0,IF((SUMPRODUCT(C553:C575,C577:C599)/SUM(C553:C575))<0,1,(SUMPRODUCT(C553:C575,C577:C599)/SUM(C553:C575)))),\"n/a\"))","v":7.2805727890349479},{"$f":"(IF(OR($C550<>\"n/a\",D550<>\"n/a\"),IF(SUM(D553:D575)=0,0,IF((SUMPRODUCT(D553:D575,D577:D599)/SUM(D553:D575))<0,1,(SUMPRODUCT(D553:D575,D577:D599)/SUM(D553:D575)))),\"n/a\"))","v":8.095550095242297},{"$f":"(IF(OR($C550<>\"n/a\",E550<>\"n/a\"),IF(SUM(E553:E575)=0,0,IF((SUMPRODUCT(E553:E575,E577:E599)/SUM(E553:E575))<0,1,(SUMPRODUCT(E553:E575,E577:E599)/SUM(E553:E575)))),\"n/a\"))","v":7.3756704525149441},6.6256106546091766,5.7638636629331392,4.9722545631030375,4.3222961996142875,4.0327744574314579,3.5449664512351391,2.6090334143472957,1.7651681233413523,1.7184468922016105,0.99999999999999889,0,0,0,0,0,0,0,0]
[]
["Asset Class 12",{"$f":"VLOOKUP($A602,'RFM input'!$E$7:$F$56,2,FALSE)","v":"premises"}]
[{"$f":"VALUE(REPLACE(A602,1,12,\"\"))","v":12},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A603,0)","v":1.3245414004031553},{"$f":"'RAB remaining lives'!D608","v":0.44467737042457034},{"$f":"'RAB remaining lives'!E608","v":2.7199622810353037},{"$f":"'RAB remaining lives'!F608","v":0.52905572927433209},{"$f":"'RAB remaining lives'!G608","v":0},{"$f":"'RAB remaining lives'!H608","v":0},{"$f":"'RAB remaining lives'!I608","v":0},{"$f":"'RAB remaining lives'!J608","v":0},{"$f":"'RAB remaining lives'!K608","v":0},{"$f":"'RAB remaining lives'!L608","v":0},{"$f":"'RAB remaining lives'!M608","v":0},{"$f":"'RAB remaining lives'!N608","v":0},{"$f":"'RAB remaining lives'!O608","v":0},{"$f":"'RAB remaining lives'!P608","v":0},{"$f":"'RAB remaining lives'!Q608","v":0},{"$f":"'RAB remaining lives'!R608","v":0},{"$f":"'RAB remaining lives'!S608","v":0},{"$f":"'RAB remaining lives'!T608","v":0},{"$f":"'RAB remaining lives'!U608","v":0},{"$f":"'RAB remaining lives'!V608","v":0},{"$f":"'RAB remaining lives'!W608","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A603,0)","v":10.11912977126436},{"$f":"OFFSET('RFM input'!$Y$6,$A603,0)","v":20},{"$f":"OFFSET('RFM input'!$Y$6,$A603,0)","v":20},{"$f":"OFFSET('RFM input'!$Y$6,$A603,0)","v":20},{"$f":"OFFSET('RFM input'!$Y$6,$A603,0)","v":20},{"$f":"OFFSET('RFM input'!$Y$6,$A603,0)","v":20},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A603,0)","v":20},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A603,0)","v":20},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A603,0)","v":20},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A603,0)","v":20},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A603,0)","v":20}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A603,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A603,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A603,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A603,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A603,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A603,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A603,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A603,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A603,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A603,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A603,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A603,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A603,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A603,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A603,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A603,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A603,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A603,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A603,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A603,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D605=0,C607=0),0,\nIF(AND(D605<>0,C607=0),D605,\nIF(AND(D606<>0,C607<>0),(C607-(C607/C631))+D605,\nIF(C631<1,0,(C607-(C607/C631))))))","v":0},{"$f":"IF(AND(E605=0,D607=0),0,\nIF(AND(E605<>0,D607=0),E605,\nIF(AND(E606<>0,D607<>0),(D607-(D607/D631))+E605,\nIF(D631<1,0,(D607-(D607/D631))))))","v":0},{"$f":"IF(AND(F605=0,E607=0),0,\nIF(AND(F605<>0,E607=0),F605,\nIF(AND(F606<>0,E607<>0),(E607-(E607/E631))+F605,\nIF(E631<1,0,(E607-(E607/E631))))))","v":0},{"$f":"IF(AND(G605=0,F607=0),0,\nIF(AND(G605<>0,F607=0),G605,\nIF(AND(G606<>0,F607<>0),(F607-(F607/F631))+G605,\nIF(F631<1,0,(F607-(F607/F631))))))","v":0},{"$f":"IF(AND(H605=0,G607=0),0,\nIF(AND(H605<>0,G607=0),H605,\nIF(AND(H606<>0,G607<>0),(G607-(G607/G631))+H605,\nIF(G631<1,0,(G607-(G607/G631))))))","v":0},{"$f":"IF(AND(I605=0,H607=0),0,\nIF(AND(I605<>0,H607=0),I605,\nIF(AND(I606<>0,H607<>0),(H607-(H607/H631))+I605,\nIF(H631<1,0,(H607-(H607/H631))))))","v":0},{"$f":"IF(AND(J605=0,I607=0),0,\nIF(AND(J605<>0,I607=0),J605,\nIF(AND(J606<>0,I607<>0),(I607-(I607/I631))+J605,\nIF(I631<1,0,(I607-(I607/I631))))))","v":0},{"$f":"IF(AND(K605=0,J607=0),0,\nIF(AND(K605<>0,J607=0),K605,\nIF(AND(K606<>0,J607<>0),(J607-(J607/J631))+K605,\nIF(J631<1,0,(J607-(J607/J631))))))","v":0},{"$f":"IF(AND(L605=0,K607=0),0,\nIF(AND(L605<>0,K607=0),L605,\nIF(AND(L606<>0,K607<>0),(K607-(K607/K631))+L605,\nIF(K631<1,0,(K607-(K607/K631))))))","v":0},{"$f":"IF(AND(M605=0,L607=0),0,\nIF(AND(M605<>0,L607=0),M605,\nIF(AND(M606<>0,L607<>0),(L607-(L607/L631))+M605,\nIF(L631<1,0,(L607-(L607/L631))))))","v":0},{"$f":"IF(AND(N605=0,M607=0),0,\nIF(AND(N605<>0,M607=0),N605,\nIF(AND(N606<>0,M607<>0),(M607-(M607/M631))+N605,\nIF(M631<1,0,(M607-(M607/M631))))))","v":0},{"$f":"IF(AND(O605=0,N607=0),0,\nIF(AND(O605<>0,N607=0),O605,\nIF(AND(O606<>0,N607<>0),(N607-(N607/N631))+O605,\nIF(N631<1,0,(N607-(N607/N631))))))","v":0},{"$f":"IF(AND(P605=0,O607=0),0,\nIF(AND(P605<>0,O607=0),P605,\nIF(AND(P606<>0,O607<>0),(O607-(O607/O631))+P605,\nIF(O631<1,0,(O607-(O607/O631))))))","v":0},{"$f":"IF(AND(Q605=0,P607=0),0,\nIF(AND(Q605<>0,P607=0),Q605,\nIF(AND(Q606<>0,P607<>0),(P607-(P607/P631))+Q605,\nIF(P631<1,0,(P607-(P607/P631))))))","v":0},{"$f":"IF(AND(R605=0,Q607=0),0,\nIF(AND(R605<>0,Q607=0),R605,\nIF(AND(R606<>0,Q607<>0),(Q607-(Q607/Q631))+R605,\nIF(Q631<1,0,(Q607-(Q607/Q631))))))","v":0},{"$f":"IF(AND(S605=0,R607=0),0,\nIF(AND(S605<>0,R607=0),S605,\nIF(AND(S606<>0,R607<>0),(R607-(R607/R631))+S605,\nIF(R631<1,0,(R607-(R607/R631))))))","v":0},{"$f":"IF(AND(T605=0,S607=0),0,\nIF(AND(T605<>0,S607=0),T605,\nIF(AND(T606<>0,S607<>0),(S607-(S607/S631))+T605,\nIF(S631<1,0,(S607-(S607/S631))))))","v":0},{"$f":"IF(AND(U605=0,T607=0),0,\nIF(AND(U605<>0,T607=0),U605,\nIF(AND(U606<>0,T607<>0),(T607-(T607/T631))+U605,\nIF(T631<1,0,(T607-(T607/T631))))))","v":0},{"$f":"IF(AND(V605=0,U607=0),0,\nIF(AND(V605<>0,U607=0),V605,\nIF(AND(V606<>0,U607<>0),(U607-(U607/U631))+V605,\nIF(U631<1,0,(U607-(U607/U631))))))","v":0},{"$f":"IF(AND(W605=0,V607=0),0,\nIF(AND(W605<>0,V607=0),W605,\nIF(AND(W606<>0,V607<>0),(V607-(V607/V631))+W605,\nIF(V631<1,0,(V607-(V607/V631))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C603","v":1.3245414004031553},{"$f":"IF(C632=\"n/a\",C608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,C608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,C608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.1936466070421194},{"$f":"IF(D632=\"n/a\",D608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,D608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,D608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.0627518136810834},{"$f":"IF(E632=\"n/a\",E608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,E608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,E608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0.93185702032004747},{"$f":"IF(F632=\"n/a\",F608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,F608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,F608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0.80096222695901154},{"$f":"IF(G632=\"n/a\",G608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,G608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,G608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0.6700674335979756},{"$f":"IF(H632=\"n/a\",H608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,H608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,H608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0.53917264023693967},{"$f":"IF(I632=\"n/a\",I608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,I608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,I608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0.40827784687590374},{"$f":"IF(J632=\"n/a\",J608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,J608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,J608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0.27738305351486781},{"$f":"IF(K632=\"n/a\",K608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,K608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,K608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0.14648826015383187},{"$f":"IF(L632=\"n/a\",L608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,L608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,L608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":1.559346679279594E-2},{"$f":"IF(M632=\"n/a\",M608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,M608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,M608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(N632=\"n/a\",N608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,N608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,N608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(O632=\"n/a\",O608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,O608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,O608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(P632=\"n/a\",P608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,P608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,P608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(Q632=\"n/a\",Q608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,Q608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,Q608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(R632=\"n/a\",R608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,R608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,R608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(S632=\"n/a\",S608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,S608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,S608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(T632=\"n/a\",T608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,T608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,T608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(U632=\"n/a\",U608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,U608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,U608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0},{"$f":"IF(V632=\"n/a\",V608,IFERROR(IF((OFFSET($C608,0,$A608))<0,\nMIN(0,V608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608)))),\nMAX(0,V608-(OFFSET($C608,0,$A608)/(OFFSET($C603,-$A607,$A608))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A609)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D603","v":0.44467737042457034},{"$f":"IF(D633=\"n/a\",D609,IFERROR(IF((OFFSET($C609,0,$A609))<0,\nMIN(0,D609-(OFFSET($C609,0,$A609)/(OFFSET($C604,-$A608,$A609)))),\nMAX(0,D609-(OFFSET($C609,0,$A609)/(OFFSET($C604,-$A608,$A609))))),0))","v":0.42244350190334184},0.40020963338211335,0.37797576486088486,0.35574189633965636,0.33350802781842787,0.31127415929719937,0.28904029077597088,0.26680642225474238,0.24457255373351386,0.22233868521228534,0.20010481669105681,0.17787094816982829,0.15563707964859977,0.13340321112737125,0.11116934260614272,8.8935474084914201E-2,6.6701605563685679E-2,4.4467737042457163E-2,2.2233868521228647E-2]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E603","v":2.7199622810353037},{"$f":"IF(E634=\"n/a\",E610,IFERROR(IF((OFFSET($C610,0,$A610))<0,\nMIN(0,E610-(OFFSET($C610,0,$A610)/(OFFSET($C605,-$A609,$A610)))),\nMAX(0,E610-(OFFSET($C610,0,$A610)/(OFFSET($C605,-$A609,$A610))))),0))","v":2.5839641669835385},2.4479660529317733,2.3119679388800081,2.1759698248282429,2.0399717107764777,1.9039735967247124,1.7679754826729472,1.631977368621182,1.4959792545694168,1.3599811405176516,1.2239830264658864,1.0879849124141212,0.951986798362356,0.81598868431059079,0.67999057025882559,0.54399245620706038,0.40799434215529518,0.27199622810352997]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F603","v":0.52905572927433209},{"$f":"IF(F635=\"n/a\",F611,IFERROR(IF((OFFSET($C611,0,$A611))<0,\nMIN(0,F611-(OFFSET($C611,0,$A611)/(OFFSET($C606,-$A610,$A611)))),\nMAX(0,F611-(OFFSET($C611,0,$A611)/(OFFSET($C606,-$A610,$A611))))),0))","v":0.50260294281061546},0.47615015634689883,0.44969736988318221,0.42324458341946558,0.39679179695574895,0.37033901049203233,0.3438862240283157,0.31743343756459907,0.29098065110088245,0.26452786463716582,0.23807507817344922,0.21162229170973262,0.18516950524601603,0.15871671878229943,0.13226393231858283,0.10581114585486623,7.935835939114963E-2]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G603","v":0},{"$f":"IF(G636=\"n/a\",G612,IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,G612-(OFFSET($C612,0,$A612)/(OFFSET($C607,-$A611,$A612)))),\nMAX(0,G612-(OFFSET($C612,0,$A612)/(OFFSET($C607,-$A611,$A612))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H603","v":0},{"$f":"IF(H637=\"n/a\",H613,IFERROR(IF((OFFSET($C613,0,$A613))<0,\nMIN(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613)))),\nMAX(0,H613-(OFFSET($C613,0,$A613)/(OFFSET($C608,-$A612,$A613))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I603","v":0},{"$f":"IF(I638=\"n/a\",I614,IFERROR(IF((OFFSET($C614,0,$A614))<0,\nMIN(0,I614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614)))),\nMAX(0,I614-(OFFSET($C614,0,$A614)/(OFFSET($C609,-$A613,$A614))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J603","v":0},{"$f":"IF(J639=\"n/a\",J615,IFERROR(IF((OFFSET($C615,0,$A615))<0,\nMIN(0,J615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615)))),\nMAX(0,J615-(OFFSET($C615,0,$A615)/(OFFSET($C610,-$A614,$A615))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K603","v":0},{"$f":"IF(K640=\"n/a\",K616,IFERROR(IF((OFFSET($C616,0,$A616))<0,\nMIN(0,K616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616)))),\nMAX(0,K616-(OFFSET($C616,0,$A616)/(OFFSET($C611,-$A615,$A616))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L603","v":0},{"$f":"IF(L641=\"n/a\",L617,IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,L617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617)))),\nMAX(0,L617-(OFFSET($C617,0,$A617)/(OFFSET($C612,-$A616,$A617))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M603","v":0},{"$f":"IF(M642=\"n/a\",M618,IFERROR(IF((OFFSET($C618,0,$A618))<0,\nMIN(0,M618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618)))),\nMAX(0,M618-(OFFSET($C618,0,$A618)/(OFFSET($C613,-$A617,$A618))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N603","v":0},{"$f":"IF(N643=\"n/a\",N619,IFERROR(IF((OFFSET($C619,0,$A619))<0,\nMIN(0,N619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619)))),\nMAX(0,N619-(OFFSET($C619,0,$A619)/(OFFSET($C614,-$A618,$A619))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O603","v":0},{"$f":"IF(O644=\"n/a\",O620,IFERROR(IF((OFFSET($C620,0,$A620))<0,\nMIN(0,O620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620)))),\nMAX(0,O620-(OFFSET($C620,0,$A620)/(OFFSET($C615,-$A619,$A620))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P603","v":0},{"$f":"IF(P645=\"n/a\",P621,IFERROR(IF((OFFSET($C621,0,$A621))<0,\nMIN(0,P621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621)))),\nMAX(0,P621-(OFFSET($C621,0,$A621)/(OFFSET($C616,-$A620,$A621))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q603","v":0},{"$f":"IF(Q646=\"n/a\",Q622,IFERROR(IF((OFFSET($C622,0,$A622))<0,\nMIN(0,Q622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622)))),\nMAX(0,Q622-(OFFSET($C622,0,$A622)/(OFFSET($C617,-$A621,$A622))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R603","v":0},{"$f":"IF(R647=\"n/a\",R623,IFERROR(IF((OFFSET($C623,0,$A623))<0,\nMIN(0,R623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623)))),\nMAX(0,R623-(OFFSET($C623,0,$A623)/(OFFSET($C618,-$A622,$A623))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S603","v":0},{"$f":"IF(S648=\"n/a\",S624,IFERROR(IF((OFFSET($C624,0,$A624))<0,\nMIN(0,S624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624)))),\nMAX(0,S624-(OFFSET($C624,0,$A624)/(OFFSET($C619,-$A623,$A624))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T603","v":0},{"$f":"IF(T649=\"n/a\",T625,IFERROR(IF((OFFSET($C625,0,$A625))<0,\nMIN(0,T625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625)))),\nMAX(0,T625-(OFFSET($C625,0,$A625)/(OFFSET($C620,-$A624,$A625))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U603","v":0},{"$f":"IF(U650=\"n/a\",U626,IFERROR(IF((OFFSET($C626,0,$A626))<0,\nMIN(0,U626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626)))),\nMAX(0,U626-(OFFSET($C626,0,$A626)/(OFFSET($C621,-$A625,$A626))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V603","v":0},{"$f":"IF(V651=\"n/a\",V627,IFERROR(IF((OFFSET($C627,0,$A627))<0,\nMIN(0,V627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627)))),\nMAX(0,V627-(OFFSET($C627,0,$A627)/(OFFSET($C622,-$A626,$A627))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W603","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C631<1,D605=0),0,\nIF(D605=0,C631-1,\nIF(C631<1,D606,\n(((C631-1)*(C607-(C607/(C631))))+(D605*D606))/(D607))))","v":0},{"$f":"IF(AND(D631<1,E605=0),0,\nIF(E605=0,D631-1,\nIF(D631<1,E606,\n(((D631-1)*(D607-(D607/(D631))))+(E605*E606))/(E607))))","v":0},{"$f":"IF(AND(E631<1,F605=0),0,\nIF(F605=0,E631-1,\nIF(E631<1,F606,\n(((E631-1)*(E607-(E607/(E631))))+(F605*F606))/(F607))))","v":0},{"$f":"IF(AND(F631<1,G605=0),0,\nIF(G605=0,F631-1,\nIF(F631<1,G606,\n(((F631-1)*(F607-(F607/(F631))))+(G605*G606))/(G607))))","v":0},{"$f":"IF(AND(G631<1,H605=0),0,\nIF(H605=0,G631-1,\nIF(G631<1,H606,\n(((G631-1)*(G607-(G607/(G631))))+(H605*H606))/(H607))))","v":0},{"$f":"IF(AND(H631<1,I605=0),0,\nIF(I605=0,H631-1,\nIF(H631<1,I606,\n(((H631-1)*(H607-(H607/(H631))))+(I605*I606))/(I607))))","v":0},{"$f":"IF(AND(I631<1,J605=0),0,\nIF(J605=0,I631-1,\nIF(I631<1,J606,\n(((I631-1)*(I607-(I607/(I631))))+(J605*J606))/(J607))))","v":0},{"$f":"IF(AND(J631<1,K605=0),0,\nIF(K605=0,J631-1,\nIF(J631<1,K606,\n(((J631-1)*(J607-(J607/(J631))))+(K605*K606))/(K607))))","v":0},{"$f":"IF(AND(K631<1,L605=0),0,\nIF(L605=0,K631-1,\nIF(K631<1,L606,\n(((K631-1)*(K607-(K607/(K631))))+(L605*L606))/(L607))))","v":0},{"$f":"IF(AND(L631<1,M605=0),0,\nIF(M605=0,L631-1,\nIF(L631<1,M606,\n(((L631-1)*(L607-(L607/(L631))))+(M605*M606))/(M607))))","v":0},{"$f":"IF(AND(M631<1,N605=0),0,\nIF(N605=0,M631-1,\nIF(M631<1,N606,\n(((M631-1)*(M607-(M607/(M631))))+(N605*N606))/(N607))))","v":0},{"$f":"IF(AND(N631<1,O605=0),0,\nIF(O605=0,N631-1,\nIF(N631<1,O606,\n(((N631-1)*(N607-(N607/(N631))))+(O605*O606))/(O607))))","v":0},{"$f":"IF(AND(O631<1,P605=0),0,\nIF(P605=0,O631-1,\nIF(O631<1,P606,\n(((O631-1)*(O607-(O607/(O631))))+(P605*P606))/(P607))))","v":0},{"$f":"IF(AND(P631<1,Q605=0),0,\nIF(Q605=0,P631-1,\nIF(P631<1,Q606,\n(((P631-1)*(P607-(P607/(P631))))+(Q605*Q606))/(Q607))))","v":0},{"$f":"IF(AND(Q631<1,R605=0),0,\nIF(R605=0,Q631-1,\nIF(Q631<1,R606,\n(((Q631-1)*(Q607-(Q607/(Q631))))+(R605*R606))/(R607))))","v":0},{"$f":"IF(AND(R631<1,S605=0),0,\nIF(S605=0,R631-1,\nIF(R631<1,S606,\n(((R631-1)*(R607-(R607/(R631))))+(S605*S606))/(S607))))","v":0},{"$f":"IF(AND(S631<1,T605=0),0,\nIF(T605=0,S631-1,\nIF(S631<1,T606,\n(((S631-1)*(S607-(S607/(S631))))+(T605*T606))/(T607))))","v":0},{"$f":"IF(AND(T631<1,U605=0),0,\nIF(U605=0,T631-1,\nIF(T631<1,U606,\n(((T631-1)*(T607-(T607/(T631))))+(U605*U606))/(U607))))","v":0},{"$f":"IF(AND(U631<1,V605=0),0,\nIF(V605=0,U631-1,\nIF(U631<1,V606,\n(((U631-1)*(U607-(U607/(U631))))+(V605*V606))/(V607))))","v":0},{"$f":"IF(AND(V631<1,W605=0),0,\nIF(W605=0,V631-1,\nIF(V631<1,W606,\n(((V631-1)*(V607-(V607/(V631))))+(W605*W606))/(W607))))","v":0}]
[null,"RL Start TAB",{"$f":"C604","v":10.11912977126436},{"$f":"IF(C632=\"n/a\",\"n/a\",MAX(0,C632-1))","v":9.11912977126436},{"$f":"IF(D632=\"n/a\",\"n/a\",MAX(0,D632-1))","v":8.11912977126436},{"$f":"IF(E632=\"n/a\",\"n/a\",MAX(0,E632-1))","v":7.11912977126436},{"$f":"IF(F632=\"n/a\",\"n/a\",MAX(0,F632-1))","v":6.11912977126436},{"$f":"IF(G632=\"n/a\",\"n/a\",MAX(0,G632-1))","v":5.11912977126436},{"$f":"IF(H632=\"n/a\",\"n/a\",MAX(0,H632-1))","v":4.11912977126436},{"$f":"IF(I632=\"n/a\",\"n/a\",MAX(0,I632-1))","v":3.11912977126436},{"$f":"IF(J632=\"n/a\",\"n/a\",MAX(0,J632-1))","v":2.11912977126436},{"$f":"IF(K632=\"n/a\",\"n/a\",MAX(0,K632-1))","v":1.11912977126436},{"$f":"IF(L632=\"n/a\",\"n/a\",MAX(0,L632-1))","v":0.11912977126435997},{"$f":"IF(M632=\"n/a\",\"n/a\",MAX(0,M632-1))","v":0},{"$f":"IF(N632=\"n/a\",\"n/a\",MAX(0,N632-1))","v":0},{"$f":"IF(O632=\"n/a\",\"n/a\",MAX(0,O632-1))","v":0},{"$f":"IF(P632=\"n/a\",\"n/a\",MAX(0,P632-1))","v":0},{"$f":"IF(Q632=\"n/a\",\"n/a\",MAX(0,Q632-1))","v":0},{"$f":"IF(R632=\"n/a\",\"n/a\",MAX(0,R632-1))","v":0},{"$f":"IF(S632=\"n/a\",\"n/a\",MAX(0,S632-1))","v":0},{"$f":"IF(T632=\"n/a\",\"n/a\",MAX(0,T632-1))","v":0},{"$f":"IF(U632=\"n/a\",\"n/a\",MAX(0,U632-1))","v":0},{"$f":"IF(V632=\"n/a\",\"n/a\",MAX(0,V632-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A609)","v":"RL Capex 2014-15"},null,{"$f":"D604","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,"RL Capex 2015-16",null,null,{"$f":"E604","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F604","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G604","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H604","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I604","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J604","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K604","v":20},19,18,17,16,15,14,13,12,11,10,9,8]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L604","v":20},19,18,17,16,15,14,13,12,11,10,9]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M604","v":20},19,18,17,16,15,14,13,12,11,10]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N604","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O604","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P604","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q604","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R604","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S604","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T604","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U604","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V604","v":0},{"$f":"IF(V651=\"n/a\",\"n/a\",MAX(0,V651-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W604","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C604<>\"n/a\",C604<>\"n/a\"),IF(SUM(C607:C629)=0,0,IF((SUMPRODUCT(C607:C629,C631:C653)/SUM(C607:C629))<0,1,(SUMPRODUCT(C607:C629,C631:C653)/SUM(C607:C629)))),\"n/a\"))","v":10.11912977126436},{"$f":"(IF(OR($C604<>\"n/a\",D604<>\"n/a\"),IF(SUM(D607:D629)=0,0,IF((SUMPRODUCT(D607:D629,D631:D653)/SUM(D607:D629))<0,1,(SUMPRODUCT(D607:D629,D631:D653)/SUM(D607:D629)))),\"n/a\"))","v":12.072438657536539},{"$f":"(IF(OR($C604<>\"n/a\",E604<>\"n/a\"),IF(SUM(E607:E629)=0,0,IF((SUMPRODUCT(E607:E629,E631:E653)/SUM(E607:E629))<0,1,(SUMPRODUCT(E607:E629,E631:E653)/SUM(E607:E629)))),\"n/a\"))","v":16.896939154886628},16.5383097468901,15.725757305422713,14.944225180757345,14.202108231026315,13.511130800401498,12.888179032630985,12.358492892895434,11.961561204475984,11.046712360561569,10.049093767885973,9.0520030370141011,8.0556375524935806,7.0603071231552903,6.0665273136735109,5.0752242646320349,4.0882449980705298,3.1098806212793519,2.1529075375591593]
[]
["Asset Class 13",{"$f":"VLOOKUP($A656,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Land"}]
[{"$f":"VALUE(REPLACE(A656,1,12,\"\"))","v":13},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A657,0)","v":80.07838028739738},{"$f":"'RAB remaining lives'!D662","v":-7.34},{"$f":"'RAB remaining lives'!E662","v":0},{"$f":"'RAB remaining lives'!F662","v":0},{"$f":"'RAB remaining lives'!G662","v":0},{"$f":"'RAB remaining lives'!H662","v":0},{"$f":"'RAB remaining lives'!I662","v":0},{"$f":"'RAB remaining lives'!J662","v":0},{"$f":"'RAB remaining lives'!K662","v":0},{"$f":"'RAB remaining lives'!L662","v":0},{"$f":"'RAB remaining lives'!M662","v":0},{"$f":"'RAB remaining lives'!N662","v":0},{"$f":"'RAB remaining lives'!O662","v":0},{"$f":"'RAB remaining lives'!P662","v":0},{"$f":"'RAB remaining lives'!Q662","v":0},{"$f":"'RAB remaining lives'!R662","v":0},{"$f":"'RAB remaining lives'!S662","v":0},{"$f":"'RAB remaining lives'!T662","v":0},{"$f":"'RAB remaining lives'!U662","v":0},{"$f":"'RAB remaining lives'!V662","v":0},{"$f":"'RAB remaining lives'!W662","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A657,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,$A657,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,$A657,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,$A657,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,$A657,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,$A657,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A657,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A657,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A657,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A657,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A657,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A657,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A657,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A657,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A657,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A657,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A657,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A657,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A657,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A657,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A657,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A657,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A657,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A657,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A657,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A657,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A657,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A657,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A657,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A657,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A657,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D659=0,C661=0),0,\nIF(AND(D659<>0,C661=0),D659,\nIF(AND(D660<>0,C661<>0),(C661-(C661/C685))+D659,\nIF(C685<1,0,(C661-(C661/C685))))))","v":0},{"$f":"IF(AND(E659=0,D661=0),0,\nIF(AND(E659<>0,D661=0),E659,\nIF(AND(E660<>0,D661<>0),(D661-(D661/D685))+E659,\nIF(D685<1,0,(D661-(D661/D685))))))","v":0},{"$f":"IF(AND(F659=0,E661=0),0,\nIF(AND(F659<>0,E661=0),F659,\nIF(AND(F660<>0,E661<>0),(E661-(E661/E685))+F659,\nIF(E685<1,0,(E661-(E661/E685))))))","v":0},{"$f":"IF(AND(G659=0,F661=0),0,\nIF(AND(G659<>0,F661=0),G659,\nIF(AND(G660<>0,F661<>0),(F661-(F661/F685))+G659,\nIF(F685<1,0,(F661-(F661/F685))))))","v":0},{"$f":"IF(AND(H659=0,G661=0),0,\nIF(AND(H659<>0,G661=0),H659,\nIF(AND(H660<>0,G661<>0),(G661-(G661/G685))+H659,\nIF(G685<1,0,(G661-(G661/G685))))))","v":0},{"$f":"IF(AND(I659=0,H661=0),0,\nIF(AND(I659<>0,H661=0),I659,\nIF(AND(I660<>0,H661<>0),(H661-(H661/H685))+I659,\nIF(H685<1,0,(H661-(H661/H685))))))","v":0},{"$f":"IF(AND(J659=0,I661=0),0,\nIF(AND(J659<>0,I661=0),J659,\nIF(AND(J660<>0,I661<>0),(I661-(I661/I685))+J659,\nIF(I685<1,0,(I661-(I661/I685))))))","v":0},{"$f":"IF(AND(K659=0,J661=0),0,\nIF(AND(K659<>0,J661=0),K659,\nIF(AND(K660<>0,J661<>0),(J661-(J661/J685))+K659,\nIF(J685<1,0,(J661-(J661/J685))))))","v":0},{"$f":"IF(AND(L659=0,K661=0),0,\nIF(AND(L659<>0,K661=0),L659,\nIF(AND(L660<>0,K661<>0),(K661-(K661/K685))+L659,\nIF(K685<1,0,(K661-(K661/K685))))))","v":0},{"$f":"IF(AND(M659=0,L661=0),0,\nIF(AND(M659<>0,L661=0),M659,\nIF(AND(M660<>0,L661<>0),(L661-(L661/L685))+M659,\nIF(L685<1,0,(L661-(L661/L685))))))","v":0},{"$f":"IF(AND(N659=0,M661=0),0,\nIF(AND(N659<>0,M661=0),N659,\nIF(AND(N660<>0,M661<>0),(M661-(M661/M685))+N659,\nIF(M685<1,0,(M661-(M661/M685))))))","v":0},{"$f":"IF(AND(O659=0,N661=0),0,\nIF(AND(O659<>0,N661=0),O659,\nIF(AND(O660<>0,N661<>0),(N661-(N661/N685))+O659,\nIF(N685<1,0,(N661-(N661/N685))))))","v":0},{"$f":"IF(AND(P659=0,O661=0),0,\nIF(AND(P659<>0,O661=0),P659,\nIF(AND(P660<>0,O661<>0),(O661-(O661/O685))+P659,\nIF(O685<1,0,(O661-(O661/O685))))))","v":0},{"$f":"IF(AND(Q659=0,P661=0),0,\nIF(AND(Q659<>0,P661=0),Q659,\nIF(AND(Q660<>0,P661<>0),(P661-(P661/P685))+Q659,\nIF(P685<1,0,(P661-(P661/P685))))))","v":0},{"$f":"IF(AND(R659=0,Q661=0),0,\nIF(AND(R659<>0,Q661=0),R659,\nIF(AND(R660<>0,Q661<>0),(Q661-(Q661/Q685))+R659,\nIF(Q685<1,0,(Q661-(Q661/Q685))))))","v":0},{"$f":"IF(AND(S659=0,R661=0),0,\nIF(AND(S659<>0,R661=0),S659,\nIF(AND(S660<>0,R661<>0),(R661-(R661/R685))+S659,\nIF(R685<1,0,(R661-(R661/R685))))))","v":0},{"$f":"IF(AND(T659=0,S661=0),0,\nIF(AND(T659<>0,S661=0),T659,\nIF(AND(T660<>0,S661<>0),(S661-(S661/S685))+T659,\nIF(S685<1,0,(S661-(S661/S685))))))","v":0},{"$f":"IF(AND(U659=0,T661=0),0,\nIF(AND(U659<>0,T661=0),U659,\nIF(AND(U660<>0,T661<>0),(T661-(T661/T685))+U659,\nIF(T685<1,0,(T661-(T661/T685))))))","v":0},{"$f":"IF(AND(V659=0,U661=0),0,\nIF(AND(V659<>0,U661=0),V659,\nIF(AND(V660<>0,U661<>0),(U661-(U661/U685))+V659,\nIF(U685<1,0,(U661-(U661/U685))))))","v":0},{"$f":"IF(AND(W659=0,V661=0),0,\nIF(AND(W659<>0,V661=0),W659,\nIF(AND(W660<>0,V661<>0),(V661-(V661/V685))+W659,\nIF(V685<1,0,(V661-(V661/V685))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C657","v":80.07838028739738},{"$f":"IF(C686=\"n/a\",C662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,C662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,C662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738},{"$f":"IF(D686=\"n/a\",D662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,D662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,D662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738},{"$f":"IF(E686=\"n/a\",E662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,E662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,E662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738},{"$f":"IF(F686=\"n/a\",F662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,F662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,F662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738},{"$f":"IF(G686=\"n/a\",G662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,G662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,G662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738},{"$f":"IF(H686=\"n/a\",H662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,H662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,H662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738},{"$f":"IF(I686=\"n/a\",I662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,I662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,I662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738},{"$f":"IF(J686=\"n/a\",J662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,J662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,J662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738},{"$f":"IF(K686=\"n/a\",K662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,K662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,K662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738},{"$f":"IF(L686=\"n/a\",L662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,L662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,L662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738},{"$f":"IF(M686=\"n/a\",M662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,M662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,M662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738},{"$f":"IF(N686=\"n/a\",N662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,N662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,N662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738},{"$f":"IF(O686=\"n/a\",O662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,O662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,O662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738},{"$f":"IF(P686=\"n/a\",P662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,P662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,P662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738},{"$f":"IF(Q686=\"n/a\",Q662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,Q662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,Q662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738},{"$f":"IF(R686=\"n/a\",R662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,R662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,R662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738},{"$f":"IF(S686=\"n/a\",S662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,S662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,S662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738},{"$f":"IF(T686=\"n/a\",T662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,T662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,T662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738},{"$f":"IF(U686=\"n/a\",U662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,U662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,U662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738},{"$f":"IF(V686=\"n/a\",V662,IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,V662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662)))),\nMAX(0,V662-(OFFSET($C662,0,$A662)/(OFFSET($C657,-$A661,$A662))))),0))","v":80.07838028739738}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A663)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D657","v":-7.34},{"$f":"IF(D687=\"n/a\",D663,IFERROR(IF((OFFSET($C663,0,$A663))<0,\nMIN(0,D663-(OFFSET($C663,0,$A663)/(OFFSET($C658,-$A662,$A663)))),\nMAX(0,D663-(OFFSET($C663,0,$A663)/(OFFSET($C658,-$A662,$A663))))),0))","v":-7.34},-7.34,-7.34,-7.34,-7.34,-7.34,-7.34,-7.34,-7.34,-7.34,-7.34,-7.34,-7.34,-7.34,-7.34,-7.34,-7.34,-7.34,-7.34]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E657","v":0},{"$f":"IF(E688=\"n/a\",E664,IFERROR(IF((OFFSET($C664,0,$A664))<0,\nMIN(0,E664-(OFFSET($C664,0,$A664)/(OFFSET($C659,-$A663,$A664)))),\nMAX(0,E664-(OFFSET($C664,0,$A664)/(OFFSET($C659,-$A663,$A664))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F657","v":0},{"$f":"IF(F689=\"n/a\",F665,IFERROR(IF((OFFSET($C665,0,$A665))<0,\nMIN(0,F665-(OFFSET($C665,0,$A665)/(OFFSET($C660,-$A664,$A665)))),\nMAX(0,F665-(OFFSET($C665,0,$A665)/(OFFSET($C660,-$A664,$A665))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G657","v":0},{"$f":"IF(G690=\"n/a\",G666,IFERROR(IF((OFFSET($C666,0,$A666))<0,\nMIN(0,G666-(OFFSET($C666,0,$A666)/(OFFSET($C661,-$A665,$A666)))),\nMAX(0,G666-(OFFSET($C666,0,$A666)/(OFFSET($C661,-$A665,$A666))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H657","v":0},{"$f":"IF(H691=\"n/a\",H667,IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667)))),\nMAX(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C662,-$A666,$A667))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I657","v":0},{"$f":"IF(I692=\"n/a\",I668,IFERROR(IF((OFFSET($C668,0,$A668))<0,\nMIN(0,I668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668)))),\nMAX(0,I668-(OFFSET($C668,0,$A668)/(OFFSET($C663,-$A667,$A668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J657","v":0},{"$f":"IF(J693=\"n/a\",J669,IFERROR(IF((OFFSET($C669,0,$A669))<0,\nMIN(0,J669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669)))),\nMAX(0,J669-(OFFSET($C669,0,$A669)/(OFFSET($C664,-$A668,$A669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K657","v":0},{"$f":"IF(K694=\"n/a\",K670,IFERROR(IF((OFFSET($C670,0,$A670))<0,\nMIN(0,K670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670)))),\nMAX(0,K670-(OFFSET($C670,0,$A670)/(OFFSET($C665,-$A669,$A670))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L657","v":0},{"$f":"IF(L695=\"n/a\",L671,IFERROR(IF((OFFSET($C671,0,$A671))<0,\nMIN(0,L671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671)))),\nMAX(0,L671-(OFFSET($C671,0,$A671)/(OFFSET($C666,-$A670,$A671))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M657","v":0},{"$f":"IF(M696=\"n/a\",M672,IFERROR(IF((OFFSET($C672,0,$A672))<0,\nMIN(0,M672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672)))),\nMAX(0,M672-(OFFSET($C672,0,$A672)/(OFFSET($C667,-$A671,$A672))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N657","v":0},{"$f":"IF(N697=\"n/a\",N673,IFERROR(IF((OFFSET($C673,0,$A673))<0,\nMIN(0,N673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673)))),\nMAX(0,N673-(OFFSET($C673,0,$A673)/(OFFSET($C668,-$A672,$A673))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O657","v":0},{"$f":"IF(O698=\"n/a\",O674,IFERROR(IF((OFFSET($C674,0,$A674))<0,\nMIN(0,O674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674)))),\nMAX(0,O674-(OFFSET($C674,0,$A674)/(OFFSET($C669,-$A673,$A674))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P657","v":0},{"$f":"IF(P699=\"n/a\",P675,IFERROR(IF((OFFSET($C675,0,$A675))<0,\nMIN(0,P675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675)))),\nMAX(0,P675-(OFFSET($C675,0,$A675)/(OFFSET($C670,-$A674,$A675))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q657","v":0},{"$f":"IF(Q700=\"n/a\",Q676,IFERROR(IF((OFFSET($C676,0,$A676))<0,\nMIN(0,Q676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676)))),\nMAX(0,Q676-(OFFSET($C676,0,$A676)/(OFFSET($C671,-$A675,$A676))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R657","v":0},{"$f":"IF(R701=\"n/a\",R677,IFERROR(IF((OFFSET($C677,0,$A677))<0,\nMIN(0,R677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677)))),\nMAX(0,R677-(OFFSET($C677,0,$A677)/(OFFSET($C672,-$A676,$A677))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S657","v":0},{"$f":"IF(S702=\"n/a\",S678,IFERROR(IF((OFFSET($C678,0,$A678))<0,\nMIN(0,S678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678)))),\nMAX(0,S678-(OFFSET($C678,0,$A678)/(OFFSET($C673,-$A677,$A678))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T657","v":0},{"$f":"IF(T703=\"n/a\",T679,IFERROR(IF((OFFSET($C679,0,$A679))<0,\nMIN(0,T679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679)))),\nMAX(0,T679-(OFFSET($C679,0,$A679)/(OFFSET($C674,-$A678,$A679))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U657","v":0},{"$f":"IF(U704=\"n/a\",U680,IFERROR(IF((OFFSET($C680,0,$A680))<0,\nMIN(0,U680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680)))),\nMAX(0,U680-(OFFSET($C680,0,$A680)/(OFFSET($C675,-$A679,$A680))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V657","v":0},{"$f":"IF(V705=\"n/a\",V681,IFERROR(IF((OFFSET($C681,0,$A681))<0,\nMIN(0,V681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681)))),\nMAX(0,V681-(OFFSET($C681,0,$A681)/(OFFSET($C676,-$A680,$A681))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W657","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C685<1,D659=0),0,\nIF(D659=0,C685-1,\nIF(C685<1,D660,\n(((C685-1)*(C661-(C661/(C685))))+(D659*D660))/(D661))))","v":0},{"$f":"IF(AND(D685<1,E659=0),0,\nIF(E659=0,D685-1,\nIF(D685<1,E660,\n(((D685-1)*(D661-(D661/(D685))))+(E659*E660))/(E661))))","v":0},{"$f":"IF(AND(E685<1,F659=0),0,\nIF(F659=0,E685-1,\nIF(E685<1,F660,\n(((E685-1)*(E661-(E661/(E685))))+(F659*F660))/(F661))))","v":0},{"$f":"IF(AND(F685<1,G659=0),0,\nIF(G659=0,F685-1,\nIF(F685<1,G660,\n(((F685-1)*(F661-(F661/(F685))))+(G659*G660))/(G661))))","v":0},{"$f":"IF(AND(G685<1,H659=0),0,\nIF(H659=0,G685-1,\nIF(G685<1,H660,\n(((G685-1)*(G661-(G661/(G685))))+(H659*H660))/(H661))))","v":0},{"$f":"IF(AND(H685<1,I659=0),0,\nIF(I659=0,H685-1,\nIF(H685<1,I660,\n(((H685-1)*(H661-(H661/(H685))))+(I659*I660))/(I661))))","v":0},{"$f":"IF(AND(I685<1,J659=0),0,\nIF(J659=0,I685-1,\nIF(I685<1,J660,\n(((I685-1)*(I661-(I661/(I685))))+(J659*J660))/(J661))))","v":0},{"$f":"IF(AND(J685<1,K659=0),0,\nIF(K659=0,J685-1,\nIF(J685<1,K660,\n(((J685-1)*(J661-(J661/(J685))))+(K659*K660))/(K661))))","v":0},{"$f":"IF(AND(K685<1,L659=0),0,\nIF(L659=0,K685-1,\nIF(K685<1,L660,\n(((K685-1)*(K661-(K661/(K685))))+(L659*L660))/(L661))))","v":0},{"$f":"IF(AND(L685<1,M659=0),0,\nIF(M659=0,L685-1,\nIF(L685<1,M660,\n(((L685-1)*(L661-(L661/(L685))))+(M659*M660))/(M661))))","v":0},{"$f":"IF(AND(M685<1,N659=0),0,\nIF(N659=0,M685-1,\nIF(M685<1,N660,\n(((M685-1)*(M661-(M661/(M685))))+(N659*N660))/(N661))))","v":0},{"$f":"IF(AND(N685<1,O659=0),0,\nIF(O659=0,N685-1,\nIF(N685<1,O660,\n(((N685-1)*(N661-(N661/(N685))))+(O659*O660))/(O661))))","v":0},{"$f":"IF(AND(O685<1,P659=0),0,\nIF(P659=0,O685-1,\nIF(O685<1,P660,\n(((O685-1)*(O661-(O661/(O685))))+(P659*P660))/(P661))))","v":0},{"$f":"IF(AND(P685<1,Q659=0),0,\nIF(Q659=0,P685-1,\nIF(P685<1,Q660,\n(((P685-1)*(P661-(P661/(P685))))+(Q659*Q660))/(Q661))))","v":0},{"$f":"IF(AND(Q685<1,R659=0),0,\nIF(R659=0,Q685-1,\nIF(Q685<1,R660,\n(((Q685-1)*(Q661-(Q661/(Q685))))+(R659*R660))/(R661))))","v":0},{"$f":"IF(AND(R685<1,S659=0),0,\nIF(S659=0,R685-1,\nIF(R685<1,S660,\n(((R685-1)*(R661-(R661/(R685))))+(S659*S660))/(S661))))","v":0},{"$f":"IF(AND(S685<1,T659=0),0,\nIF(T659=0,S685-1,\nIF(S685<1,T660,\n(((S685-1)*(S661-(S661/(S685))))+(T659*T660))/(T661))))","v":0},{"$f":"IF(AND(T685<1,U659=0),0,\nIF(U659=0,T685-1,\nIF(T685<1,U660,\n(((T685-1)*(T661-(T661/(T685))))+(U659*U660))/(U661))))","v":0},{"$f":"IF(AND(U685<1,V659=0),0,\nIF(V659=0,U685-1,\nIF(U685<1,V660,\n(((U685-1)*(U661-(U661/(U685))))+(V659*V660))/(V661))))","v":0},{"$f":"IF(AND(V685<1,W659=0),0,\nIF(W659=0,V685-1,\nIF(V685<1,W660,\n(((V685-1)*(V661-(V661/(V685))))+(W659*W660))/(W661))))","v":0}]
[null,"RL Start TAB",{"$f":"C658","v":"n/a"},{"$f":"IF(C686=\"n/a\",\"n/a\",MAX(0,C686-1))","v":"n/a"},{"$f":"IF(D686=\"n/a\",\"n/a\",MAX(0,D686-1))","v":"n/a"},{"$f":"IF(E686=\"n/a\",\"n/a\",MAX(0,E686-1))","v":"n/a"},{"$f":"IF(F686=\"n/a\",\"n/a\",MAX(0,F686-1))","v":"n/a"},{"$f":"IF(G686=\"n/a\",\"n/a\",MAX(0,G686-1))","v":"n/a"},{"$f":"IF(H686=\"n/a\",\"n/a\",MAX(0,H686-1))","v":"n/a"},{"$f":"IF(I686=\"n/a\",\"n/a\",MAX(0,I686-1))","v":"n/a"},{"$f":"IF(J686=\"n/a\",\"n/a\",MAX(0,J686-1))","v":"n/a"},{"$f":"IF(K686=\"n/a\",\"n/a\",MAX(0,K686-1))","v":"n/a"},{"$f":"IF(L686=\"n/a\",\"n/a\",MAX(0,L686-1))","v":"n/a"},{"$f":"IF(M686=\"n/a\",\"n/a\",MAX(0,M686-1))","v":"n/a"},{"$f":"IF(N686=\"n/a\",\"n/a\",MAX(0,N686-1))","v":"n/a"},{"$f":"IF(O686=\"n/a\",\"n/a\",MAX(0,O686-1))","v":"n/a"},{"$f":"IF(P686=\"n/a\",\"n/a\",MAX(0,P686-1))","v":"n/a"},{"$f":"IF(Q686=\"n/a\",\"n/a\",MAX(0,Q686-1))","v":"n/a"},{"$f":"IF(R686=\"n/a\",\"n/a\",MAX(0,R686-1))","v":"n/a"},{"$f":"IF(S686=\"n/a\",\"n/a\",MAX(0,S686-1))","v":"n/a"},{"$f":"IF(T686=\"n/a\",\"n/a\",MAX(0,T686-1))","v":"n/a"},{"$f":"IF(U686=\"n/a\",\"n/a\",MAX(0,U686-1))","v":"n/a"},{"$f":"IF(V686=\"n/a\",\"n/a\",MAX(0,V686-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A663)","v":"RL Capex 2014-15"},null,{"$f":"D658","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"E658","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F658","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G658","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H658","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I658","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J658","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K658","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L658","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M658","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N658","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O658","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P658","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q658","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R658","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S658","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T658","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U658","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V658","v":0},{"$f":"IF(V705=\"n/a\",\"n/a\",MAX(0,V705-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W658","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C658<>\"n/a\",C658<>\"n/a\"),IF(SUM(C661:C683)=0,0,IF((SUMPRODUCT(C661:C683,C685:C707)/SUM(C661:C683))<0,1,(SUMPRODUCT(C661:C683,C685:C707)/SUM(C661:C683)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C658<>\"n/a\",D658<>\"n/a\"),IF(SUM(D661:D683)=0,0,IF((SUMPRODUCT(D661:D683,D685:D707)/SUM(D661:D683))<0,1,(SUMPRODUCT(D661:D683,D685:D707)/SUM(D661:D683)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C658<>\"n/a\",E658<>\"n/a\"),IF(SUM(E661:E683)=0,0,IF((SUMPRODUCT(E661:E683,E685:E707)/SUM(E661:E683))<0,1,(SUMPRODUCT(E661:E683,E685:E707)/SUM(E661:E683)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 14",{"$f":"VLOOKUP($A710,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Easements"}]
[{"$f":"VALUE(REPLACE(A710,1,12,\"\"))","v":14},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A711,0)","v":94.574698999999981},{"$f":"'RAB remaining lives'!D716","v":0},{"$f":"'RAB remaining lives'!E716","v":0},{"$f":"'RAB remaining lives'!F716","v":0},{"$f":"'RAB remaining lives'!G716","v":0},{"$f":"'RAB remaining lives'!H716","v":0},{"$f":"'RAB remaining lives'!I716","v":0},{"$f":"'RAB remaining lives'!J716","v":0},{"$f":"'RAB remaining lives'!K716","v":0},{"$f":"'RAB remaining lives'!L716","v":0},{"$f":"'RAB remaining lives'!M716","v":0},{"$f":"'RAB remaining lives'!N716","v":0},{"$f":"'RAB remaining lives'!O716","v":0},{"$f":"'RAB remaining lives'!P716","v":0},{"$f":"'RAB remaining lives'!Q716","v":0},{"$f":"'RAB remaining lives'!R716","v":0},{"$f":"'RAB remaining lives'!S716","v":0},{"$f":"'RAB remaining lives'!T716","v":0},{"$f":"'RAB remaining lives'!U716","v":0},{"$f":"'RAB remaining lives'!V716","v":0},{"$f":"'RAB remaining lives'!W716","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A711,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,$A711,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,$A711,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,$A711,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,$A711,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,$A711,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A711,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A711,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A711,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A711,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A711,0)","v":"n/a"}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A711,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A711,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A711,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A711,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A711,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A711,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A711,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A711,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A711,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A711,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A711,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A711,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A711,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A711,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A711,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A711,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A711,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A711,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A711,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A711,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D713=0,C715=0),0,\nIF(AND(D713<>0,C715=0),D713,\nIF(AND(D714<>0,C715<>0),(C715-(C715/C739))+D713,\nIF(C739<1,0,(C715-(C715/C739))))))","v":0},{"$f":"IF(AND(E713=0,D715=0),0,\nIF(AND(E713<>0,D715=0),E713,\nIF(AND(E714<>0,D715<>0),(D715-(D715/D739))+E713,\nIF(D739<1,0,(D715-(D715/D739))))))","v":0},{"$f":"IF(AND(F713=0,E715=0),0,\nIF(AND(F713<>0,E715=0),F713,\nIF(AND(F714<>0,E715<>0),(E715-(E715/E739))+F713,\nIF(E739<1,0,(E715-(E715/E739))))))","v":0},{"$f":"IF(AND(G713=0,F715=0),0,\nIF(AND(G713<>0,F715=0),G713,\nIF(AND(G714<>0,F715<>0),(F715-(F715/F739))+G713,\nIF(F739<1,0,(F715-(F715/F739))))))","v":0},{"$f":"IF(AND(H713=0,G715=0),0,\nIF(AND(H713<>0,G715=0),H713,\nIF(AND(H714<>0,G715<>0),(G715-(G715/G739))+H713,\nIF(G739<1,0,(G715-(G715/G739))))))","v":0},{"$f":"IF(AND(I713=0,H715=0),0,\nIF(AND(I713<>0,H715=0),I713,\nIF(AND(I714<>0,H715<>0),(H715-(H715/H739))+I713,\nIF(H739<1,0,(H715-(H715/H739))))))","v":0},{"$f":"IF(AND(J713=0,I715=0),0,\nIF(AND(J713<>0,I715=0),J713,\nIF(AND(J714<>0,I715<>0),(I715-(I715/I739))+J713,\nIF(I739<1,0,(I715-(I715/I739))))))","v":0},{"$f":"IF(AND(K713=0,J715=0),0,\nIF(AND(K713<>0,J715=0),K713,\nIF(AND(K714<>0,J715<>0),(J715-(J715/J739))+K713,\nIF(J739<1,0,(J715-(J715/J739))))))","v":0},{"$f":"IF(AND(L713=0,K715=0),0,\nIF(AND(L713<>0,K715=0),L713,\nIF(AND(L714<>0,K715<>0),(K715-(K715/K739))+L713,\nIF(K739<1,0,(K715-(K715/K739))))))","v":0},{"$f":"IF(AND(M713=0,L715=0),0,\nIF(AND(M713<>0,L715=0),M713,\nIF(AND(M714<>0,L715<>0),(L715-(L715/L739))+M713,\nIF(L739<1,0,(L715-(L715/L739))))))","v":0},{"$f":"IF(AND(N713=0,M715=0),0,\nIF(AND(N713<>0,M715=0),N713,\nIF(AND(N714<>0,M715<>0),(M715-(M715/M739))+N713,\nIF(M739<1,0,(M715-(M715/M739))))))","v":0},{"$f":"IF(AND(O713=0,N715=0),0,\nIF(AND(O713<>0,N715=0),O713,\nIF(AND(O714<>0,N715<>0),(N715-(N715/N739))+O713,\nIF(N739<1,0,(N715-(N715/N739))))))","v":0},{"$f":"IF(AND(P713=0,O715=0),0,\nIF(AND(P713<>0,O715=0),P713,\nIF(AND(P714<>0,O715<>0),(O715-(O715/O739))+P713,\nIF(O739<1,0,(O715-(O715/O739))))))","v":0},{"$f":"IF(AND(Q713=0,P715=0),0,\nIF(AND(Q713<>0,P715=0),Q713,\nIF(AND(Q714<>0,P715<>0),(P715-(P715/P739))+Q713,\nIF(P739<1,0,(P715-(P715/P739))))))","v":0},{"$f":"IF(AND(R713=0,Q715=0),0,\nIF(AND(R713<>0,Q715=0),R713,\nIF(AND(R714<>0,Q715<>0),(Q715-(Q715/Q739))+R713,\nIF(Q739<1,0,(Q715-(Q715/Q739))))))","v":0},{"$f":"IF(AND(S713=0,R715=0),0,\nIF(AND(S713<>0,R715=0),S713,\nIF(AND(S714<>0,R715<>0),(R715-(R715/R739))+S713,\nIF(R739<1,0,(R715-(R715/R739))))))","v":0},{"$f":"IF(AND(T713=0,S715=0),0,\nIF(AND(T713<>0,S715=0),T713,\nIF(AND(T714<>0,S715<>0),(S715-(S715/S739))+T713,\nIF(S739<1,0,(S715-(S715/S739))))))","v":0},{"$f":"IF(AND(U713=0,T715=0),0,\nIF(AND(U713<>0,T715=0),U713,\nIF(AND(U714<>0,T715<>0),(T715-(T715/T739))+U713,\nIF(T739<1,0,(T715-(T715/T739))))))","v":0},{"$f":"IF(AND(V713=0,U715=0),0,\nIF(AND(V713<>0,U715=0),V713,\nIF(AND(V714<>0,U715<>0),(U715-(U715/U739))+V713,\nIF(U739<1,0,(U715-(U715/U739))))))","v":0},{"$f":"IF(AND(W713=0,V715=0),0,\nIF(AND(W713<>0,V715=0),W713,\nIF(AND(W714<>0,V715<>0),(V715-(V715/V739))+W713,\nIF(V739<1,0,(V715-(V715/V739))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C711","v":94.574698999999981},{"$f":"IF(C740=\"n/a\",C716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,C716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,C716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981},{"$f":"IF(D740=\"n/a\",D716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,D716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,D716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981},{"$f":"IF(E740=\"n/a\",E716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,E716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,E716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981},{"$f":"IF(F740=\"n/a\",F716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,F716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,F716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981},{"$f":"IF(G740=\"n/a\",G716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,G716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,G716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981},{"$f":"IF(H740=\"n/a\",H716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,H716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,H716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981},{"$f":"IF(I740=\"n/a\",I716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,I716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,I716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981},{"$f":"IF(J740=\"n/a\",J716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,J716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,J716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981},{"$f":"IF(K740=\"n/a\",K716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,K716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,K716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981},{"$f":"IF(L740=\"n/a\",L716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,L716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,L716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981},{"$f":"IF(M740=\"n/a\",M716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,M716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,M716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981},{"$f":"IF(N740=\"n/a\",N716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,N716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,N716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981},{"$f":"IF(O740=\"n/a\",O716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,O716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,O716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981},{"$f":"IF(P740=\"n/a\",P716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,P716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,P716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981},{"$f":"IF(Q740=\"n/a\",Q716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,Q716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,Q716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981},{"$f":"IF(R740=\"n/a\",R716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,R716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,R716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981},{"$f":"IF(S740=\"n/a\",S716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,S716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,S716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981},{"$f":"IF(T740=\"n/a\",T716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,T716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,T716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981},{"$f":"IF(U740=\"n/a\",U716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,U716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,U716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981},{"$f":"IF(V740=\"n/a\",V716,IFERROR(IF((OFFSET($C716,0,$A716))<0,\nMIN(0,V716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716)))),\nMAX(0,V716-(OFFSET($C716,0,$A716)/(OFFSET($C711,-$A715,$A716))))),0))","v":94.574698999999981}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A717)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D711","v":0},{"$f":"IF(D741=\"n/a\",D717,IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,D717-(OFFSET($C717,0,$A717)/(OFFSET($C712,-$A716,$A717)))),\nMAX(0,D717-(OFFSET($C717,0,$A717)/(OFFSET($C712,-$A716,$A717))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E711","v":0},{"$f":"IF(E742=\"n/a\",E718,IFERROR(IF((OFFSET($C718,0,$A718))<0,\nMIN(0,E718-(OFFSET($C718,0,$A718)/(OFFSET($C713,-$A717,$A718)))),\nMAX(0,E718-(OFFSET($C718,0,$A718)/(OFFSET($C713,-$A717,$A718))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F711","v":0},{"$f":"IF(F743=\"n/a\",F719,IFERROR(IF((OFFSET($C719,0,$A719))<0,\nMIN(0,F719-(OFFSET($C719,0,$A719)/(OFFSET($C714,-$A718,$A719)))),\nMAX(0,F719-(OFFSET($C719,0,$A719)/(OFFSET($C714,-$A718,$A719))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G711","v":0},{"$f":"IF(G744=\"n/a\",G720,IFERROR(IF((OFFSET($C720,0,$A720))<0,\nMIN(0,G720-(OFFSET($C720,0,$A720)/(OFFSET($C715,-$A719,$A720)))),\nMAX(0,G720-(OFFSET($C720,0,$A720)/(OFFSET($C715,-$A719,$A720))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H711","v":0},{"$f":"IF(H745=\"n/a\",H721,IFERROR(IF((OFFSET($C721,0,$A721))<0,\nMIN(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721)))),\nMAX(0,H721-(OFFSET($C721,0,$A721)/(OFFSET($C716,-$A720,$A721))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I711","v":0},{"$f":"IF(I746=\"n/a\",I722,IFERROR(IF((OFFSET($C722,0,$A722))<0,\nMIN(0,I722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722)))),\nMAX(0,I722-(OFFSET($C722,0,$A722)/(OFFSET($C717,-$A721,$A722))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J711","v":0},{"$f":"IF(J747=\"n/a\",J723,IFERROR(IF((OFFSET($C723,0,$A723))<0,\nMIN(0,J723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723)))),\nMAX(0,J723-(OFFSET($C723,0,$A723)/(OFFSET($C718,-$A722,$A723))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K711","v":0},{"$f":"IF(K748=\"n/a\",K724,IFERROR(IF((OFFSET($C724,0,$A724))<0,\nMIN(0,K724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724)))),\nMAX(0,K724-(OFFSET($C724,0,$A724)/(OFFSET($C719,-$A723,$A724))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L711","v":0},{"$f":"IF(L749=\"n/a\",L725,IFERROR(IF((OFFSET($C725,0,$A725))<0,\nMIN(0,L725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725)))),\nMAX(0,L725-(OFFSET($C725,0,$A725)/(OFFSET($C720,-$A724,$A725))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M711","v":0},{"$f":"IF(M750=\"n/a\",M726,IFERROR(IF((OFFSET($C726,0,$A726))<0,\nMIN(0,M726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726)))),\nMAX(0,M726-(OFFSET($C726,0,$A726)/(OFFSET($C721,-$A725,$A726))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N711","v":0},{"$f":"IF(N751=\"n/a\",N727,IFERROR(IF((OFFSET($C727,0,$A727))<0,\nMIN(0,N727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727)))),\nMAX(0,N727-(OFFSET($C727,0,$A727)/(OFFSET($C722,-$A726,$A727))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O711","v":0},{"$f":"IF(O752=\"n/a\",O728,IFERROR(IF((OFFSET($C728,0,$A728))<0,\nMIN(0,O728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728)))),\nMAX(0,O728-(OFFSET($C728,0,$A728)/(OFFSET($C723,-$A727,$A728))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P711","v":0},{"$f":"IF(P753=\"n/a\",P729,IFERROR(IF((OFFSET($C729,0,$A729))<0,\nMIN(0,P729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729)))),\nMAX(0,P729-(OFFSET($C729,0,$A729)/(OFFSET($C724,-$A728,$A729))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q711","v":0},{"$f":"IF(Q754=\"n/a\",Q730,IFERROR(IF((OFFSET($C730,0,$A730))<0,\nMIN(0,Q730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730)))),\nMAX(0,Q730-(OFFSET($C730,0,$A730)/(OFFSET($C725,-$A729,$A730))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R711","v":0},{"$f":"IF(R755=\"n/a\",R731,IFERROR(IF((OFFSET($C731,0,$A731))<0,\nMIN(0,R731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731)))),\nMAX(0,R731-(OFFSET($C731,0,$A731)/(OFFSET($C726,-$A730,$A731))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S711","v":0},{"$f":"IF(S756=\"n/a\",S732,IFERROR(IF((OFFSET($C732,0,$A732))<0,\nMIN(0,S732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732)))),\nMAX(0,S732-(OFFSET($C732,0,$A732)/(OFFSET($C727,-$A731,$A732))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T711","v":0},{"$f":"IF(T757=\"n/a\",T733,IFERROR(IF((OFFSET($C733,0,$A733))<0,\nMIN(0,T733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733)))),\nMAX(0,T733-(OFFSET($C733,0,$A733)/(OFFSET($C728,-$A732,$A733))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U711","v":0},{"$f":"IF(U758=\"n/a\",U734,IFERROR(IF((OFFSET($C734,0,$A734))<0,\nMIN(0,U734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734)))),\nMAX(0,U734-(OFFSET($C734,0,$A734)/(OFFSET($C729,-$A733,$A734))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V711","v":0},{"$f":"IF(V759=\"n/a\",V735,IFERROR(IF((OFFSET($C735,0,$A735))<0,\nMIN(0,V735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735)))),\nMAX(0,V735-(OFFSET($C735,0,$A735)/(OFFSET($C730,-$A734,$A735))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W711","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C739<1,D713=0),0,\nIF(D713=0,C739-1,\nIF(C739<1,D714,\n(((C739-1)*(C715-(C715/(C739))))+(D713*D714))/(D715))))","v":0},{"$f":"IF(AND(D739<1,E713=0),0,\nIF(E713=0,D739-1,\nIF(D739<1,E714,\n(((D739-1)*(D715-(D715/(D739))))+(E713*E714))/(E715))))","v":0},{"$f":"IF(AND(E739<1,F713=0),0,\nIF(F713=0,E739-1,\nIF(E739<1,F714,\n(((E739-1)*(E715-(E715/(E739))))+(F713*F714))/(F715))))","v":0},{"$f":"IF(AND(F739<1,G713=0),0,\nIF(G713=0,F739-1,\nIF(F739<1,G714,\n(((F739-1)*(F715-(F715/(F739))))+(G713*G714))/(G715))))","v":0},{"$f":"IF(AND(G739<1,H713=0),0,\nIF(H713=0,G739-1,\nIF(G739<1,H714,\n(((G739-1)*(G715-(G715/(G739))))+(H713*H714))/(H715))))","v":0},{"$f":"IF(AND(H739<1,I713=0),0,\nIF(I713=0,H739-1,\nIF(H739<1,I714,\n(((H739-1)*(H715-(H715/(H739))))+(I713*I714))/(I715))))","v":0},{"$f":"IF(AND(I739<1,J713=0),0,\nIF(J713=0,I739-1,\nIF(I739<1,J714,\n(((I739-1)*(I715-(I715/(I739))))+(J713*J714))/(J715))))","v":0},{"$f":"IF(AND(J739<1,K713=0),0,\nIF(K713=0,J739-1,\nIF(J739<1,K714,\n(((J739-1)*(J715-(J715/(J739))))+(K713*K714))/(K715))))","v":0},{"$f":"IF(AND(K739<1,L713=0),0,\nIF(L713=0,K739-1,\nIF(K739<1,L714,\n(((K739-1)*(K715-(K715/(K739))))+(L713*L714))/(L715))))","v":0},{"$f":"IF(AND(L739<1,M713=0),0,\nIF(M713=0,L739-1,\nIF(L739<1,M714,\n(((L739-1)*(L715-(L715/(L739))))+(M713*M714))/(M715))))","v":0},{"$f":"IF(AND(M739<1,N713=0),0,\nIF(N713=0,M739-1,\nIF(M739<1,N714,\n(((M739-1)*(M715-(M715/(M739))))+(N713*N714))/(N715))))","v":0},{"$f":"IF(AND(N739<1,O713=0),0,\nIF(O713=0,N739-1,\nIF(N739<1,O714,\n(((N739-1)*(N715-(N715/(N739))))+(O713*O714))/(O715))))","v":0},{"$f":"IF(AND(O739<1,P713=0),0,\nIF(P713=0,O739-1,\nIF(O739<1,P714,\n(((O739-1)*(O715-(O715/(O739))))+(P713*P714))/(P715))))","v":0},{"$f":"IF(AND(P739<1,Q713=0),0,\nIF(Q713=0,P739-1,\nIF(P739<1,Q714,\n(((P739-1)*(P715-(P715/(P739))))+(Q713*Q714))/(Q715))))","v":0},{"$f":"IF(AND(Q739<1,R713=0),0,\nIF(R713=0,Q739-1,\nIF(Q739<1,R714,\n(((Q739-1)*(Q715-(Q715/(Q739))))+(R713*R714))/(R715))))","v":0},{"$f":"IF(AND(R739<1,S713=0),0,\nIF(S713=0,R739-1,\nIF(R739<1,S714,\n(((R739-1)*(R715-(R715/(R739))))+(S713*S714))/(S715))))","v":0},{"$f":"IF(AND(S739<1,T713=0),0,\nIF(T713=0,S739-1,\nIF(S739<1,T714,\n(((S739-1)*(S715-(S715/(S739))))+(T713*T714))/(T715))))","v":0},{"$f":"IF(AND(T739<1,U713=0),0,\nIF(U713=0,T739-1,\nIF(T739<1,U714,\n(((T739-1)*(T715-(T715/(T739))))+(U713*U714))/(U715))))","v":0},{"$f":"IF(AND(U739<1,V713=0),0,\nIF(V713=0,U739-1,\nIF(U739<1,V714,\n(((U739-1)*(U715-(U715/(U739))))+(V713*V714))/(V715))))","v":0},{"$f":"IF(AND(V739<1,W713=0),0,\nIF(W713=0,V739-1,\nIF(V739<1,W714,\n(((V739-1)*(V715-(V715/(V739))))+(W713*W714))/(W715))))","v":0}]
[null,"RL Start TAB",{"$f":"C712","v":"n/a"},{"$f":"IF(C740=\"n/a\",\"n/a\",MAX(0,C740-1))","v":"n/a"},{"$f":"IF(D740=\"n/a\",\"n/a\",MAX(0,D740-1))","v":"n/a"},{"$f":"IF(E740=\"n/a\",\"n/a\",MAX(0,E740-1))","v":"n/a"},{"$f":"IF(F740=\"n/a\",\"n/a\",MAX(0,F740-1))","v":"n/a"},{"$f":"IF(G740=\"n/a\",\"n/a\",MAX(0,G740-1))","v":"n/a"},{"$f":"IF(H740=\"n/a\",\"n/a\",MAX(0,H740-1))","v":"n/a"},{"$f":"IF(I740=\"n/a\",\"n/a\",MAX(0,I740-1))","v":"n/a"},{"$f":"IF(J740=\"n/a\",\"n/a\",MAX(0,J740-1))","v":"n/a"},{"$f":"IF(K740=\"n/a\",\"n/a\",MAX(0,K740-1))","v":"n/a"},{"$f":"IF(L740=\"n/a\",\"n/a\",MAX(0,L740-1))","v":"n/a"},{"$f":"IF(M740=\"n/a\",\"n/a\",MAX(0,M740-1))","v":"n/a"},{"$f":"IF(N740=\"n/a\",\"n/a\",MAX(0,N740-1))","v":"n/a"},{"$f":"IF(O740=\"n/a\",\"n/a\",MAX(0,O740-1))","v":"n/a"},{"$f":"IF(P740=\"n/a\",\"n/a\",MAX(0,P740-1))","v":"n/a"},{"$f":"IF(Q740=\"n/a\",\"n/a\",MAX(0,Q740-1))","v":"n/a"},{"$f":"IF(R740=\"n/a\",\"n/a\",MAX(0,R740-1))","v":"n/a"},{"$f":"IF(S740=\"n/a\",\"n/a\",MAX(0,S740-1))","v":"n/a"},{"$f":"IF(T740=\"n/a\",\"n/a\",MAX(0,T740-1))","v":"n/a"},{"$f":"IF(U740=\"n/a\",\"n/a\",MAX(0,U740-1))","v":"n/a"},{"$f":"IF(V740=\"n/a\",\"n/a\",MAX(0,V740-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A717)","v":"RL Capex 2014-15"},null,{"$f":"D712","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2015-16",null,null,{"$f":"E712","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F712","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G712","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H712","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I712","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J712","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K712","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L712","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M712","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N712","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O712","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P712","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q712","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R712","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S712","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T712","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U712","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V712","v":0},{"$f":"IF(V759=\"n/a\",\"n/a\",MAX(0,V759-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W712","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C712<>\"n/a\",C712<>\"n/a\"),IF(SUM(C715:C737)=0,0,IF((SUMPRODUCT(C715:C737,C739:C761)/SUM(C715:C737))<0,1,(SUMPRODUCT(C715:C737,C739:C761)/SUM(C715:C737)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C712<>\"n/a\",D712<>\"n/a\"),IF(SUM(D715:D737)=0,0,IF((SUMPRODUCT(D715:D737,D739:D761)/SUM(D715:D737))<0,1,(SUMPRODUCT(D715:D737,D739:D761)/SUM(D715:D737)))),\"n/a\"))","v":"n/a"},{"$f":"(IF(OR($C712<>\"n/a\",E712<>\"n/a\"),IF(SUM(E715:E737)=0,0,IF((SUMPRODUCT(E715:E737,E739:E761)/SUM(E715:E737))<0,1,(SUMPRODUCT(E715:E737,E739:E761)/SUM(E715:E737)))),\"n/a\"))","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 15",{"$f":"VLOOKUP($A764,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Equity raising costs (2003-08)"}]
[{"$f":"VALUE(REPLACE(A764,1,12,\"\"))","v":15},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A765,0)","v":53.4},{"$f":"'RAB remaining lives'!D770","v":0},{"$f":"'RAB remaining lives'!E770","v":0},{"$f":"'RAB remaining lives'!F770","v":0},{"$f":"'RAB remaining lives'!G770","v":0},{"$f":"'RAB remaining lives'!H770","v":0},{"$f":"'RAB remaining lives'!I770","v":0},{"$f":"'RAB remaining lives'!J770","v":0},{"$f":"'RAB remaining lives'!K770","v":0},{"$f":"'RAB remaining lives'!L770","v":0},{"$f":"'RAB remaining lives'!M770","v":0},{"$f":"'RAB remaining lives'!N770","v":0},{"$f":"'RAB remaining lives'!O770","v":0},{"$f":"'RAB remaining lives'!P770","v":0},{"$f":"'RAB remaining lives'!Q770","v":0},{"$f":"'RAB remaining lives'!R770","v":0},{"$f":"'RAB remaining lives'!S770","v":0},{"$f":"'RAB remaining lives'!T770","v":0},{"$f":"'RAB remaining lives'!U770","v":0},{"$f":"'RAB remaining lives'!V770","v":0},{"$f":"'RAB remaining lives'!W770","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A765,0)","v":5},{"$f":"OFFSET('RFM input'!$Y$6,$A765,0)","v":5},{"$f":"OFFSET('RFM input'!$Y$6,$A765,0)","v":5},{"$f":"OFFSET('RFM input'!$Y$6,$A765,0)","v":5},{"$f":"OFFSET('RFM input'!$Y$6,$A765,0)","v":5},{"$f":"OFFSET('RFM input'!$Y$6,$A765,0)","v":5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A765,0)","v":5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A765,0)","v":5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A765,0)","v":5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A765,0)","v":5},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A765,0)","v":5}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A765,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A765,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A765,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A765,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A765,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A765,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A765,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A765,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A765,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A765,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A765,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A765,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A765,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A765,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A765,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A765,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A765,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A765,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A765,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A765,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D767=0,C769=0),0,\nIF(AND(D767<>0,C769=0),D767,\nIF(AND(D768<>0,C769<>0),(C769-(C769/C793))+D767,\nIF(C793<1,0,(C769-(C769/C793))))))","v":0},{"$f":"IF(AND(E767=0,D769=0),0,\nIF(AND(E767<>0,D769=0),E767,\nIF(AND(E768<>0,D769<>0),(D769-(D769/D793))+E767,\nIF(D793<1,0,(D769-(D769/D793))))))","v":0},{"$f":"IF(AND(F767=0,E769=0),0,\nIF(AND(F767<>0,E769=0),F767,\nIF(AND(F768<>0,E769<>0),(E769-(E769/E793))+F767,\nIF(E793<1,0,(E769-(E769/E793))))))","v":0},{"$f":"IF(AND(G767=0,F769=0),0,\nIF(AND(G767<>0,F769=0),G767,\nIF(AND(G768<>0,F769<>0),(F769-(F769/F793))+G767,\nIF(F793<1,0,(F769-(F769/F793))))))","v":0},{"$f":"IF(AND(H767=0,G769=0),0,\nIF(AND(H767<>0,G769=0),H767,\nIF(AND(H768<>0,G769<>0),(G769-(G769/G793))+H767,\nIF(G793<1,0,(G769-(G769/G793))))))","v":0},{"$f":"IF(AND(I767=0,H769=0),0,\nIF(AND(I767<>0,H769=0),I767,\nIF(AND(I768<>0,H769<>0),(H769-(H769/H793))+I767,\nIF(H793<1,0,(H769-(H769/H793))))))","v":0},{"$f":"IF(AND(J767=0,I769=0),0,\nIF(AND(J767<>0,I769=0),J767,\nIF(AND(J768<>0,I769<>0),(I769-(I769/I793))+J767,\nIF(I793<1,0,(I769-(I769/I793))))))","v":0},{"$f":"IF(AND(K767=0,J769=0),0,\nIF(AND(K767<>0,J769=0),K767,\nIF(AND(K768<>0,J769<>0),(J769-(J769/J793))+K767,\nIF(J793<1,0,(J769-(J769/J793))))))","v":0},{"$f":"IF(AND(L767=0,K769=0),0,\nIF(AND(L767<>0,K769=0),L767,\nIF(AND(L768<>0,K769<>0),(K769-(K769/K793))+L767,\nIF(K793<1,0,(K769-(K769/K793))))))","v":0},{"$f":"IF(AND(M767=0,L769=0),0,\nIF(AND(M767<>0,L769=0),M767,\nIF(AND(M768<>0,L769<>0),(L769-(L769/L793))+M767,\nIF(L793<1,0,(L769-(L769/L793))))))","v":0},{"$f":"IF(AND(N767=0,M769=0),0,\nIF(AND(N767<>0,M769=0),N767,\nIF(AND(N768<>0,M769<>0),(M769-(M769/M793))+N767,\nIF(M793<1,0,(M769-(M769/M793))))))","v":0},{"$f":"IF(AND(O767=0,N769=0),0,\nIF(AND(O767<>0,N769=0),O767,\nIF(AND(O768<>0,N769<>0),(N769-(N769/N793))+O767,\nIF(N793<1,0,(N769-(N769/N793))))))","v":0},{"$f":"IF(AND(P767=0,O769=0),0,\nIF(AND(P767<>0,O769=0),P767,\nIF(AND(P768<>0,O769<>0),(O769-(O769/O793))+P767,\nIF(O793<1,0,(O769-(O769/O793))))))","v":0},{"$f":"IF(AND(Q767=0,P769=0),0,\nIF(AND(Q767<>0,P769=0),Q767,\nIF(AND(Q768<>0,P769<>0),(P769-(P769/P793))+Q767,\nIF(P793<1,0,(P769-(P769/P793))))))","v":0},{"$f":"IF(AND(R767=0,Q769=0),0,\nIF(AND(R767<>0,Q769=0),R767,\nIF(AND(R768<>0,Q769<>0),(Q769-(Q769/Q793))+R767,\nIF(Q793<1,0,(Q769-(Q769/Q793))))))","v":0},{"$f":"IF(AND(S767=0,R769=0),0,\nIF(AND(S767<>0,R769=0),S767,\nIF(AND(S768<>0,R769<>0),(R769-(R769/R793))+S767,\nIF(R793<1,0,(R769-(R769/R793))))))","v":0},{"$f":"IF(AND(T767=0,S769=0),0,\nIF(AND(T767<>0,S769=0),T767,\nIF(AND(T768<>0,S769<>0),(S769-(S769/S793))+T767,\nIF(S793<1,0,(S769-(S769/S793))))))","v":0},{"$f":"IF(AND(U767=0,T769=0),0,\nIF(AND(U767<>0,T769=0),U767,\nIF(AND(U768<>0,T769<>0),(T769-(T769/T793))+U767,\nIF(T793<1,0,(T769-(T769/T793))))))","v":0},{"$f":"IF(AND(V767=0,U769=0),0,\nIF(AND(V767<>0,U769=0),V767,\nIF(AND(V768<>0,U769<>0),(U769-(U769/U793))+V767,\nIF(U793<1,0,(U769-(U769/U793))))))","v":0},{"$f":"IF(AND(W767=0,V769=0),0,\nIF(AND(W767<>0,V769=0),W767,\nIF(AND(W768<>0,V769<>0),(V769-(V769/V793))+W767,\nIF(V793<1,0,(V769-(V769/V793))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C765","v":53.4},{"$f":"IF(C794=\"n/a\",C770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,C770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,C770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":42.72},{"$f":"IF(D794=\"n/a\",D770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,D770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,D770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":32.04},{"$f":"IF(E794=\"n/a\",E770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,E770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,E770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":21.36},{"$f":"IF(F794=\"n/a\",F770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,F770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,F770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":10.68},{"$f":"IF(G794=\"n/a\",G770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,G770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,G770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(H794=\"n/a\",H770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,H770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,H770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(I794=\"n/a\",I770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,I770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,I770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(J794=\"n/a\",J770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,J770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,J770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(K794=\"n/a\",K770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,K770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,K770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(L794=\"n/a\",L770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,L770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,L770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(M794=\"n/a\",M770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,M770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,M770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(N794=\"n/a\",N770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,N770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,N770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(O794=\"n/a\",O770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,O770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,O770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(P794=\"n/a\",P770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,P770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,P770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(Q794=\"n/a\",Q770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,Q770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,Q770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(R794=\"n/a\",R770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,R770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,R770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(S794=\"n/a\",S770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,S770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,S770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(T794=\"n/a\",T770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,T770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,T770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(U794=\"n/a\",U770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,U770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,U770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0},{"$f":"IF(V794=\"n/a\",V770,IFERROR(IF((OFFSET($C770,0,$A770))<0,\nMIN(0,V770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770)))),\nMAX(0,V770-(OFFSET($C770,0,$A770)/(OFFSET($C765,-$A769,$A770))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A771)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D765","v":0},{"$f":"IF(D795=\"n/a\",D771,IFERROR(IF((OFFSET($C771,0,$A771))<0,\nMIN(0,D771-(OFFSET($C771,0,$A771)/(OFFSET($C766,-$A770,$A771)))),\nMAX(0,D771-(OFFSET($C771,0,$A771)/(OFFSET($C766,-$A770,$A771))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E765","v":0},{"$f":"IF(E796=\"n/a\",E772,IFERROR(IF((OFFSET($C772,0,$A772))<0,\nMIN(0,E772-(OFFSET($C772,0,$A772)/(OFFSET($C767,-$A771,$A772)))),\nMAX(0,E772-(OFFSET($C772,0,$A772)/(OFFSET($C767,-$A771,$A772))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F765","v":0},{"$f":"IF(F797=\"n/a\",F773,IFERROR(IF((OFFSET($C773,0,$A773))<0,\nMIN(0,F773-(OFFSET($C773,0,$A773)/(OFFSET($C768,-$A772,$A773)))),\nMAX(0,F773-(OFFSET($C773,0,$A773)/(OFFSET($C768,-$A772,$A773))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G765","v":0},{"$f":"IF(G798=\"n/a\",G774,IFERROR(IF((OFFSET($C774,0,$A774))<0,\nMIN(0,G774-(OFFSET($C774,0,$A774)/(OFFSET($C769,-$A773,$A774)))),\nMAX(0,G774-(OFFSET($C774,0,$A774)/(OFFSET($C769,-$A773,$A774))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H765","v":0},{"$f":"IF(H799=\"n/a\",H775,IFERROR(IF((OFFSET($C775,0,$A775))<0,\nMIN(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775)))),\nMAX(0,H775-(OFFSET($C775,0,$A775)/(OFFSET($C770,-$A774,$A775))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I765","v":0},{"$f":"IF(I800=\"n/a\",I776,IFERROR(IF((OFFSET($C776,0,$A776))<0,\nMIN(0,I776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776)))),\nMAX(0,I776-(OFFSET($C776,0,$A776)/(OFFSET($C771,-$A775,$A776))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J765","v":0},{"$f":"IF(J801=\"n/a\",J777,IFERROR(IF((OFFSET($C777,0,$A777))<0,\nMIN(0,J777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777)))),\nMAX(0,J777-(OFFSET($C777,0,$A777)/(OFFSET($C772,-$A776,$A777))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K765","v":0},{"$f":"IF(K802=\"n/a\",K778,IFERROR(IF((OFFSET($C778,0,$A778))<0,\nMIN(0,K778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778)))),\nMAX(0,K778-(OFFSET($C778,0,$A778)/(OFFSET($C773,-$A777,$A778))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L765","v":0},{"$f":"IF(L803=\"n/a\",L779,IFERROR(IF((OFFSET($C779,0,$A779))<0,\nMIN(0,L779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779)))),\nMAX(0,L779-(OFFSET($C779,0,$A779)/(OFFSET($C774,-$A778,$A779))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M765","v":0},{"$f":"IF(M804=\"n/a\",M780,IFERROR(IF((OFFSET($C780,0,$A780))<0,\nMIN(0,M780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780)))),\nMAX(0,M780-(OFFSET($C780,0,$A780)/(OFFSET($C775,-$A779,$A780))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N765","v":0},{"$f":"IF(N805=\"n/a\",N781,IFERROR(IF((OFFSET($C781,0,$A781))<0,\nMIN(0,N781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781)))),\nMAX(0,N781-(OFFSET($C781,0,$A781)/(OFFSET($C776,-$A780,$A781))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O765","v":0},{"$f":"IF(O806=\"n/a\",O782,IFERROR(IF((OFFSET($C782,0,$A782))<0,\nMIN(0,O782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782)))),\nMAX(0,O782-(OFFSET($C782,0,$A782)/(OFFSET($C777,-$A781,$A782))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P765","v":0},{"$f":"IF(P807=\"n/a\",P783,IFERROR(IF((OFFSET($C783,0,$A783))<0,\nMIN(0,P783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783)))),\nMAX(0,P783-(OFFSET($C783,0,$A783)/(OFFSET($C778,-$A782,$A783))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q765","v":0},{"$f":"IF(Q808=\"n/a\",Q784,IFERROR(IF((OFFSET($C784,0,$A784))<0,\nMIN(0,Q784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784)))),\nMAX(0,Q784-(OFFSET($C784,0,$A784)/(OFFSET($C779,-$A783,$A784))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R765","v":0},{"$f":"IF(R809=\"n/a\",R785,IFERROR(IF((OFFSET($C785,0,$A785))<0,\nMIN(0,R785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785)))),\nMAX(0,R785-(OFFSET($C785,0,$A785)/(OFFSET($C780,-$A784,$A785))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S765","v":0},{"$f":"IF(S810=\"n/a\",S786,IFERROR(IF((OFFSET($C786,0,$A786))<0,\nMIN(0,S786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786)))),\nMAX(0,S786-(OFFSET($C786,0,$A786)/(OFFSET($C781,-$A785,$A786))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T765","v":0},{"$f":"IF(T811=\"n/a\",T787,IFERROR(IF((OFFSET($C787,0,$A787))<0,\nMIN(0,T787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787)))),\nMAX(0,T787-(OFFSET($C787,0,$A787)/(OFFSET($C782,-$A786,$A787))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U765","v":0},{"$f":"IF(U812=\"n/a\",U788,IFERROR(IF((OFFSET($C788,0,$A788))<0,\nMIN(0,U788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788)))),\nMAX(0,U788-(OFFSET($C788,0,$A788)/(OFFSET($C783,-$A787,$A788))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V765","v":0},{"$f":"IF(V813=\"n/a\",V789,IFERROR(IF((OFFSET($C789,0,$A789))<0,\nMIN(0,V789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789)))),\nMAX(0,V789-(OFFSET($C789,0,$A789)/(OFFSET($C784,-$A788,$A789))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W765","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C793<1,D767=0),0,\nIF(D767=0,C793-1,\nIF(C793<1,D768,\n(((C793-1)*(C769-(C769/(C793))))+(D767*D768))/(D769))))","v":0},{"$f":"IF(AND(D793<1,E767=0),0,\nIF(E767=0,D793-1,\nIF(D793<1,E768,\n(((D793-1)*(D769-(D769/(D793))))+(E767*E768))/(E769))))","v":0},{"$f":"IF(AND(E793<1,F767=0),0,\nIF(F767=0,E793-1,\nIF(E793<1,F768,\n(((E793-1)*(E769-(E769/(E793))))+(F767*F768))/(F769))))","v":0},{"$f":"IF(AND(F793<1,G767=0),0,\nIF(G767=0,F793-1,\nIF(F793<1,G768,\n(((F793-1)*(F769-(F769/(F793))))+(G767*G768))/(G769))))","v":0},{"$f":"IF(AND(G793<1,H767=0),0,\nIF(H767=0,G793-1,\nIF(G793<1,H768,\n(((G793-1)*(G769-(G769/(G793))))+(H767*H768))/(H769))))","v":0},{"$f":"IF(AND(H793<1,I767=0),0,\nIF(I767=0,H793-1,\nIF(H793<1,I768,\n(((H793-1)*(H769-(H769/(H793))))+(I767*I768))/(I769))))","v":0},{"$f":"IF(AND(I793<1,J767=0),0,\nIF(J767=0,I793-1,\nIF(I793<1,J768,\n(((I793-1)*(I769-(I769/(I793))))+(J767*J768))/(J769))))","v":0},{"$f":"IF(AND(J793<1,K767=0),0,\nIF(K767=0,J793-1,\nIF(J793<1,K768,\n(((J793-1)*(J769-(J769/(J793))))+(K767*K768))/(K769))))","v":0},{"$f":"IF(AND(K793<1,L767=0),0,\nIF(L767=0,K793-1,\nIF(K793<1,L768,\n(((K793-1)*(K769-(K769/(K793))))+(L767*L768))/(L769))))","v":0},{"$f":"IF(AND(L793<1,M767=0),0,\nIF(M767=0,L793-1,\nIF(L793<1,M768,\n(((L793-1)*(L769-(L769/(L793))))+(M767*M768))/(M769))))","v":0},{"$f":"IF(AND(M793<1,N767=0),0,\nIF(N767=0,M793-1,\nIF(M793<1,N768,\n(((M793-1)*(M769-(M769/(M793))))+(N767*N768))/(N769))))","v":0},{"$f":"IF(AND(N793<1,O767=0),0,\nIF(O767=0,N793-1,\nIF(N793<1,O768,\n(((N793-1)*(N769-(N769/(N793))))+(O767*O768))/(O769))))","v":0},{"$f":"IF(AND(O793<1,P767=0),0,\nIF(P767=0,O793-1,\nIF(O793<1,P768,\n(((O793-1)*(O769-(O769/(O793))))+(P767*P768))/(P769))))","v":0},{"$f":"IF(AND(P793<1,Q767=0),0,\nIF(Q767=0,P793-1,\nIF(P793<1,Q768,\n(((P793-1)*(P769-(P769/(P793))))+(Q767*Q768))/(Q769))))","v":0},{"$f":"IF(AND(Q793<1,R767=0),0,\nIF(R767=0,Q793-1,\nIF(Q793<1,R768,\n(((Q793-1)*(Q769-(Q769/(Q793))))+(R767*R768))/(R769))))","v":0},{"$f":"IF(AND(R793<1,S767=0),0,\nIF(S767=0,R793-1,\nIF(R793<1,S768,\n(((R793-1)*(R769-(R769/(R793))))+(S767*S768))/(S769))))","v":0},{"$f":"IF(AND(S793<1,T767=0),0,\nIF(T767=0,S793-1,\nIF(S793<1,T768,\n(((S793-1)*(S769-(S769/(S793))))+(T767*T768))/(T769))))","v":0},{"$f":"IF(AND(T793<1,U767=0),0,\nIF(U767=0,T793-1,\nIF(T793<1,U768,\n(((T793-1)*(T769-(T769/(T793))))+(U767*U768))/(U769))))","v":0},{"$f":"IF(AND(U793<1,V767=0),0,\nIF(V767=0,U793-1,\nIF(U793<1,V768,\n(((U793-1)*(U769-(U769/(U793))))+(V767*V768))/(V769))))","v":0},{"$f":"IF(AND(V793<1,W767=0),0,\nIF(W767=0,V793-1,\nIF(V793<1,W768,\n(((V793-1)*(V769-(V769/(V793))))+(W767*W768))/(W769))))","v":0}]
[null,"RL Start TAB",{"$f":"C766","v":5},{"$f":"IF(C794=\"n/a\",\"n/a\",MAX(0,C794-1))","v":4},{"$f":"IF(D794=\"n/a\",\"n/a\",MAX(0,D794-1))","v":3},{"$f":"IF(E794=\"n/a\",\"n/a\",MAX(0,E794-1))","v":2},{"$f":"IF(F794=\"n/a\",\"n/a\",MAX(0,F794-1))","v":1},{"$f":"IF(G794=\"n/a\",\"n/a\",MAX(0,G794-1))","v":0},{"$f":"IF(H794=\"n/a\",\"n/a\",MAX(0,H794-1))","v":0},{"$f":"IF(I794=\"n/a\",\"n/a\",MAX(0,I794-1))","v":0},{"$f":"IF(J794=\"n/a\",\"n/a\",MAX(0,J794-1))","v":0},{"$f":"IF(K794=\"n/a\",\"n/a\",MAX(0,K794-1))","v":0},{"$f":"IF(L794=\"n/a\",\"n/a\",MAX(0,L794-1))","v":0},{"$f":"IF(M794=\"n/a\",\"n/a\",MAX(0,M794-1))","v":0},{"$f":"IF(N794=\"n/a\",\"n/a\",MAX(0,N794-1))","v":0},{"$f":"IF(O794=\"n/a\",\"n/a\",MAX(0,O794-1))","v":0},{"$f":"IF(P794=\"n/a\",\"n/a\",MAX(0,P794-1))","v":0},{"$f":"IF(Q794=\"n/a\",\"n/a\",MAX(0,Q794-1))","v":0},{"$f":"IF(R794=\"n/a\",\"n/a\",MAX(0,R794-1))","v":0},{"$f":"IF(S794=\"n/a\",\"n/a\",MAX(0,S794-1))","v":0},{"$f":"IF(T794=\"n/a\",\"n/a\",MAX(0,T794-1))","v":0},{"$f":"IF(U794=\"n/a\",\"n/a\",MAX(0,U794-1))","v":0},{"$f":"IF(V794=\"n/a\",\"n/a\",MAX(0,V794-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A771)","v":"RL Capex 2014-15"},null,{"$f":"D766","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E766","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F766","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G766","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H766","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I766","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J766","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K766","v":5},4,3,2,1,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L766","v":5},4,3,2,1,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M766","v":5},4,3,2,1,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N766","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O766","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P766","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q766","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R766","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S766","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T766","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U766","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V766","v":0},{"$f":"IF(V813=\"n/a\",\"n/a\",MAX(0,V813-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W766","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C766<>\"n/a\",C766<>\"n/a\"),IF(SUM(C769:C791)=0,0,IF((SUMPRODUCT(C769:C791,C793:C815)/SUM(C769:C791))<0,1,(SUMPRODUCT(C769:C791,C793:C815)/SUM(C769:C791)))),\"n/a\"))","v":5},{"$f":"(IF(OR($C766<>\"n/a\",D766<>\"n/a\"),IF(SUM(D769:D791)=0,0,IF((SUMPRODUCT(D769:D791,D793:D815)/SUM(D769:D791))<0,1,(SUMPRODUCT(D769:D791,D793:D815)/SUM(D769:D791)))),\"n/a\"))","v":4},{"$f":"(IF(OR($C766<>\"n/a\",E766<>\"n/a\"),IF(SUM(E769:E791)=0,0,IF((SUMPRODUCT(E769:E791,E793:E815)/SUM(E769:E791))<0,1,(SUMPRODUCT(E769:E791,E793:E815)/SUM(E769:E791)))),\"n/a\"))","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 16",{"$f":"VLOOKUP($A818,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A818,1,12,\"\"))","v":16},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A819,0)","v":0},{"$f":"'RAB remaining lives'!D824","v":0},{"$f":"'RAB remaining lives'!E824","v":0},{"$f":"'RAB remaining lives'!F824","v":0},{"$f":"'RAB remaining lives'!G824","v":0},{"$f":"'RAB remaining lives'!H824","v":0},{"$f":"'RAB remaining lives'!I824","v":0},{"$f":"'RAB remaining lives'!J824","v":0},{"$f":"'RAB remaining lives'!K824","v":0},{"$f":"'RAB remaining lives'!L824","v":0},{"$f":"'RAB remaining lives'!M824","v":0},{"$f":"'RAB remaining lives'!N824","v":0},{"$f":"'RAB remaining lives'!O824","v":0},{"$f":"'RAB remaining lives'!P824","v":0},{"$f":"'RAB remaining lives'!Q824","v":0},{"$f":"'RAB remaining lives'!R824","v":0},{"$f":"'RAB remaining lives'!S824","v":0},{"$f":"'RAB remaining lives'!T824","v":0},{"$f":"'RAB remaining lives'!U824","v":0},{"$f":"'RAB remaining lives'!V824","v":0},{"$f":"'RAB remaining lives'!W824","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A819,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A819,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A819,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A819,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A819,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A819,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A819,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A819,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A819,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A819,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A819,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A819,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A819,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A819,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A819,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A819,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A819,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A819,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A819,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A819,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A819,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A819,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D821=0,C823=0),0,\nIF(AND(D821<>0,C823=0),D821,\nIF(AND(D822<>0,C823<>0),(C823-(C823/C847))+D821,\nIF(C847<1,0,(C823-(C823/C847))))))","v":0},{"$f":"IF(AND(E821=0,D823=0),0,\nIF(AND(E821<>0,D823=0),E821,\nIF(AND(E822<>0,D823<>0),(D823-(D823/D847))+E821,\nIF(D847<1,0,(D823-(D823/D847))))))","v":0},{"$f":"IF(AND(F821=0,E823=0),0,\nIF(AND(F821<>0,E823=0),F821,\nIF(AND(F822<>0,E823<>0),(E823-(E823/E847))+F821,\nIF(E847<1,0,(E823-(E823/E847))))))","v":0},{"$f":"IF(AND(G821=0,F823=0),0,\nIF(AND(G821<>0,F823=0),G821,\nIF(AND(G822<>0,F823<>0),(F823-(F823/F847))+G821,\nIF(F847<1,0,(F823-(F823/F847))))))","v":0},{"$f":"IF(AND(H821=0,G823=0),0,\nIF(AND(H821<>0,G823=0),H821,\nIF(AND(H822<>0,G823<>0),(G823-(G823/G847))+H821,\nIF(G847<1,0,(G823-(G823/G847))))))","v":0},{"$f":"IF(AND(I821=0,H823=0),0,\nIF(AND(I821<>0,H823=0),I821,\nIF(AND(I822<>0,H823<>0),(H823-(H823/H847))+I821,\nIF(H847<1,0,(H823-(H823/H847))))))","v":0},{"$f":"IF(AND(J821=0,I823=0),0,\nIF(AND(J821<>0,I823=0),J821,\nIF(AND(J822<>0,I823<>0),(I823-(I823/I847))+J821,\nIF(I847<1,0,(I823-(I823/I847))))))","v":0},{"$f":"IF(AND(K821=0,J823=0),0,\nIF(AND(K821<>0,J823=0),K821,\nIF(AND(K822<>0,J823<>0),(J823-(J823/J847))+K821,\nIF(J847<1,0,(J823-(J823/J847))))))","v":0},{"$f":"IF(AND(L821=0,K823=0),0,\nIF(AND(L821<>0,K823=0),L821,\nIF(AND(L822<>0,K823<>0),(K823-(K823/K847))+L821,\nIF(K847<1,0,(K823-(K823/K847))))))","v":0},{"$f":"IF(AND(M821=0,L823=0),0,\nIF(AND(M821<>0,L823=0),M821,\nIF(AND(M822<>0,L823<>0),(L823-(L823/L847))+M821,\nIF(L847<1,0,(L823-(L823/L847))))))","v":0},{"$f":"IF(AND(N821=0,M823=0),0,\nIF(AND(N821<>0,M823=0),N821,\nIF(AND(N822<>0,M823<>0),(M823-(M823/M847))+N821,\nIF(M847<1,0,(M823-(M823/M847))))))","v":0},{"$f":"IF(AND(O821=0,N823=0),0,\nIF(AND(O821<>0,N823=0),O821,\nIF(AND(O822<>0,N823<>0),(N823-(N823/N847))+O821,\nIF(N847<1,0,(N823-(N823/N847))))))","v":0},{"$f":"IF(AND(P821=0,O823=0),0,\nIF(AND(P821<>0,O823=0),P821,\nIF(AND(P822<>0,O823<>0),(O823-(O823/O847))+P821,\nIF(O847<1,0,(O823-(O823/O847))))))","v":0},{"$f":"IF(AND(Q821=0,P823=0),0,\nIF(AND(Q821<>0,P823=0),Q821,\nIF(AND(Q822<>0,P823<>0),(P823-(P823/P847))+Q821,\nIF(P847<1,0,(P823-(P823/P847))))))","v":0},{"$f":"IF(AND(R821=0,Q823=0),0,\nIF(AND(R821<>0,Q823=0),R821,\nIF(AND(R822<>0,Q823<>0),(Q823-(Q823/Q847))+R821,\nIF(Q847<1,0,(Q823-(Q823/Q847))))))","v":0},{"$f":"IF(AND(S821=0,R823=0),0,\nIF(AND(S821<>0,R823=0),S821,\nIF(AND(S822<>0,R823<>0),(R823-(R823/R847))+S821,\nIF(R847<1,0,(R823-(R823/R847))))))","v":0},{"$f":"IF(AND(T821=0,S823=0),0,\nIF(AND(T821<>0,S823=0),T821,\nIF(AND(T822<>0,S823<>0),(S823-(S823/S847))+T821,\nIF(S847<1,0,(S823-(S823/S847))))))","v":0},{"$f":"IF(AND(U821=0,T823=0),0,\nIF(AND(U821<>0,T823=0),U821,\nIF(AND(U822<>0,T823<>0),(T823-(T823/T847))+U821,\nIF(T847<1,0,(T823-(T823/T847))))))","v":0},{"$f":"IF(AND(V821=0,U823=0),0,\nIF(AND(V821<>0,U823=0),V821,\nIF(AND(V822<>0,U823<>0),(U823-(U823/U847))+V821,\nIF(U847<1,0,(U823-(U823/U847))))))","v":0},{"$f":"IF(AND(W821=0,V823=0),0,\nIF(AND(W821<>0,V823=0),W821,\nIF(AND(W822<>0,V823<>0),(V823-(V823/V847))+W821,\nIF(V847<1,0,(V823-(V823/V847))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C819","v":0},{"$f":"IF(C848=\"n/a\",C824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,C824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,C824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(D848=\"n/a\",D824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,D824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,D824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(E848=\"n/a\",E824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,E824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,E824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(F848=\"n/a\",F824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,F824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,F824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(G848=\"n/a\",G824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,G824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,G824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(H848=\"n/a\",H824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,H824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,H824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(I848=\"n/a\",I824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,I824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,I824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(J848=\"n/a\",J824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,J824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,J824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(K848=\"n/a\",K824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,K824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,K824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(L848=\"n/a\",L824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,L824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,L824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(M848=\"n/a\",M824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,M824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,M824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(N848=\"n/a\",N824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,N824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,N824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(O848=\"n/a\",O824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,O824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,O824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(P848=\"n/a\",P824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,P824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,P824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(Q848=\"n/a\",Q824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,Q824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,Q824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(R848=\"n/a\",R824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,R824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,R824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(S848=\"n/a\",S824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,S824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,S824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(T848=\"n/a\",T824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,T824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,T824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(U848=\"n/a\",U824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,U824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,U824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0},{"$f":"IF(V848=\"n/a\",V824,IFERROR(IF((OFFSET($C824,0,$A824))<0,\nMIN(0,V824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824)))),\nMAX(0,V824-(OFFSET($C824,0,$A824)/(OFFSET($C819,-$A823,$A824))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A825)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D819","v":0},{"$f":"IF(D849=\"n/a\",D825,IFERROR(IF((OFFSET($C825,0,$A825))<0,\nMIN(0,D825-(OFFSET($C825,0,$A825)/(OFFSET($C820,-$A824,$A825)))),\nMAX(0,D825-(OFFSET($C825,0,$A825)/(OFFSET($C820,-$A824,$A825))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E819","v":0},{"$f":"IF(E850=\"n/a\",E826,IFERROR(IF((OFFSET($C826,0,$A826))<0,\nMIN(0,E826-(OFFSET($C826,0,$A826)/(OFFSET($C821,-$A825,$A826)))),\nMAX(0,E826-(OFFSET($C826,0,$A826)/(OFFSET($C821,-$A825,$A826))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F819","v":0},{"$f":"IF(F851=\"n/a\",F827,IFERROR(IF((OFFSET($C827,0,$A827))<0,\nMIN(0,F827-(OFFSET($C827,0,$A827)/(OFFSET($C822,-$A826,$A827)))),\nMAX(0,F827-(OFFSET($C827,0,$A827)/(OFFSET($C822,-$A826,$A827))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G819","v":0},{"$f":"IF(G852=\"n/a\",G828,IFERROR(IF((OFFSET($C828,0,$A828))<0,\nMIN(0,G828-(OFFSET($C828,0,$A828)/(OFFSET($C823,-$A827,$A828)))),\nMAX(0,G828-(OFFSET($C828,0,$A828)/(OFFSET($C823,-$A827,$A828))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H819","v":0},{"$f":"IF(H853=\"n/a\",H829,IFERROR(IF((OFFSET($C829,0,$A829))<0,\nMIN(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829)))),\nMAX(0,H829-(OFFSET($C829,0,$A829)/(OFFSET($C824,-$A828,$A829))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I819","v":0},{"$f":"IF(I854=\"n/a\",I830,IFERROR(IF((OFFSET($C830,0,$A830))<0,\nMIN(0,I830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830)))),\nMAX(0,I830-(OFFSET($C830,0,$A830)/(OFFSET($C825,-$A829,$A830))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J819","v":0},{"$f":"IF(J855=\"n/a\",J831,IFERROR(IF((OFFSET($C831,0,$A831))<0,\nMIN(0,J831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831)))),\nMAX(0,J831-(OFFSET($C831,0,$A831)/(OFFSET($C826,-$A830,$A831))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K819","v":0},{"$f":"IF(K856=\"n/a\",K832,IFERROR(IF((OFFSET($C832,0,$A832))<0,\nMIN(0,K832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832)))),\nMAX(0,K832-(OFFSET($C832,0,$A832)/(OFFSET($C827,-$A831,$A832))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L819","v":0},{"$f":"IF(L857=\"n/a\",L833,IFERROR(IF((OFFSET($C833,0,$A833))<0,\nMIN(0,L833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833)))),\nMAX(0,L833-(OFFSET($C833,0,$A833)/(OFFSET($C828,-$A832,$A833))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M819","v":0},{"$f":"IF(M858=\"n/a\",M834,IFERROR(IF((OFFSET($C834,0,$A834))<0,\nMIN(0,M834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834)))),\nMAX(0,M834-(OFFSET($C834,0,$A834)/(OFFSET($C829,-$A833,$A834))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N819","v":0},{"$f":"IF(N859=\"n/a\",N835,IFERROR(IF((OFFSET($C835,0,$A835))<0,\nMIN(0,N835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835)))),\nMAX(0,N835-(OFFSET($C835,0,$A835)/(OFFSET($C830,-$A834,$A835))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O819","v":0},{"$f":"IF(O860=\"n/a\",O836,IFERROR(IF((OFFSET($C836,0,$A836))<0,\nMIN(0,O836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836)))),\nMAX(0,O836-(OFFSET($C836,0,$A836)/(OFFSET($C831,-$A835,$A836))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P819","v":0},{"$f":"IF(P861=\"n/a\",P837,IFERROR(IF((OFFSET($C837,0,$A837))<0,\nMIN(0,P837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837)))),\nMAX(0,P837-(OFFSET($C837,0,$A837)/(OFFSET($C832,-$A836,$A837))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q819","v":0},{"$f":"IF(Q862=\"n/a\",Q838,IFERROR(IF((OFFSET($C838,0,$A838))<0,\nMIN(0,Q838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838)))),\nMAX(0,Q838-(OFFSET($C838,0,$A838)/(OFFSET($C833,-$A837,$A838))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R819","v":0},{"$f":"IF(R863=\"n/a\",R839,IFERROR(IF((OFFSET($C839,0,$A839))<0,\nMIN(0,R839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839)))),\nMAX(0,R839-(OFFSET($C839,0,$A839)/(OFFSET($C834,-$A838,$A839))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S819","v":0},{"$f":"IF(S864=\"n/a\",S840,IFERROR(IF((OFFSET($C840,0,$A840))<0,\nMIN(0,S840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840)))),\nMAX(0,S840-(OFFSET($C840,0,$A840)/(OFFSET($C835,-$A839,$A840))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T819","v":0},{"$f":"IF(T865=\"n/a\",T841,IFERROR(IF((OFFSET($C841,0,$A841))<0,\nMIN(0,T841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841)))),\nMAX(0,T841-(OFFSET($C841,0,$A841)/(OFFSET($C836,-$A840,$A841))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U819","v":0},{"$f":"IF(U866=\"n/a\",U842,IFERROR(IF((OFFSET($C842,0,$A842))<0,\nMIN(0,U842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842)))),\nMAX(0,U842-(OFFSET($C842,0,$A842)/(OFFSET($C837,-$A841,$A842))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V819","v":0},{"$f":"IF(V867=\"n/a\",V843,IFERROR(IF((OFFSET($C843,0,$A843))<0,\nMIN(0,V843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843)))),\nMAX(0,V843-(OFFSET($C843,0,$A843)/(OFFSET($C838,-$A842,$A843))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W819","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C847<1,D821=0),0,\nIF(D821=0,C847-1,\nIF(C847<1,D822,\n(((C847-1)*(C823-(C823/(C847))))+(D821*D822))/(D823))))","v":0},{"$f":"IF(AND(D847<1,E821=0),0,\nIF(E821=0,D847-1,\nIF(D847<1,E822,\n(((D847-1)*(D823-(D823/(D847))))+(E821*E822))/(E823))))","v":0},{"$f":"IF(AND(E847<1,F821=0),0,\nIF(F821=0,E847-1,\nIF(E847<1,F822,\n(((E847-1)*(E823-(E823/(E847))))+(F821*F822))/(F823))))","v":0},{"$f":"IF(AND(F847<1,G821=0),0,\nIF(G821=0,F847-1,\nIF(F847<1,G822,\n(((F847-1)*(F823-(F823/(F847))))+(G821*G822))/(G823))))","v":0},{"$f":"IF(AND(G847<1,H821=0),0,\nIF(H821=0,G847-1,\nIF(G847<1,H822,\n(((G847-1)*(G823-(G823/(G847))))+(H821*H822))/(H823))))","v":0},{"$f":"IF(AND(H847<1,I821=0),0,\nIF(I821=0,H847-1,\nIF(H847<1,I822,\n(((H847-1)*(H823-(H823/(H847))))+(I821*I822))/(I823))))","v":0},{"$f":"IF(AND(I847<1,J821=0),0,\nIF(J821=0,I847-1,\nIF(I847<1,J822,\n(((I847-1)*(I823-(I823/(I847))))+(J821*J822))/(J823))))","v":0},{"$f":"IF(AND(J847<1,K821=0),0,\nIF(K821=0,J847-1,\nIF(J847<1,K822,\n(((J847-1)*(J823-(J823/(J847))))+(K821*K822))/(K823))))","v":0},{"$f":"IF(AND(K847<1,L821=0),0,\nIF(L821=0,K847-1,\nIF(K847<1,L822,\n(((K847-1)*(K823-(K823/(K847))))+(L821*L822))/(L823))))","v":0},{"$f":"IF(AND(L847<1,M821=0),0,\nIF(M821=0,L847-1,\nIF(L847<1,M822,\n(((L847-1)*(L823-(L823/(L847))))+(M821*M822))/(M823))))","v":0},{"$f":"IF(AND(M847<1,N821=0),0,\nIF(N821=0,M847-1,\nIF(M847<1,N822,\n(((M847-1)*(M823-(M823/(M847))))+(N821*N822))/(N823))))","v":0},{"$f":"IF(AND(N847<1,O821=0),0,\nIF(O821=0,N847-1,\nIF(N847<1,O822,\n(((N847-1)*(N823-(N823/(N847))))+(O821*O822))/(O823))))","v":0},{"$f":"IF(AND(O847<1,P821=0),0,\nIF(P821=0,O847-1,\nIF(O847<1,P822,\n(((O847-1)*(O823-(O823/(O847))))+(P821*P822))/(P823))))","v":0},{"$f":"IF(AND(P847<1,Q821=0),0,\nIF(Q821=0,P847-1,\nIF(P847<1,Q822,\n(((P847-1)*(P823-(P823/(P847))))+(Q821*Q822))/(Q823))))","v":0},{"$f":"IF(AND(Q847<1,R821=0),0,\nIF(R821=0,Q847-1,\nIF(Q847<1,R822,\n(((Q847-1)*(Q823-(Q823/(Q847))))+(R821*R822))/(R823))))","v":0},{"$f":"IF(AND(R847<1,S821=0),0,\nIF(S821=0,R847-1,\nIF(R847<1,S822,\n(((R847-1)*(R823-(R823/(R847))))+(S821*S822))/(S823))))","v":0},{"$f":"IF(AND(S847<1,T821=0),0,\nIF(T821=0,S847-1,\nIF(S847<1,T822,\n(((S847-1)*(S823-(S823/(S847))))+(T821*T822))/(T823))))","v":0},{"$f":"IF(AND(T847<1,U821=0),0,\nIF(U821=0,T847-1,\nIF(T847<1,U822,\n(((T847-1)*(T823-(T823/(T847))))+(U821*U822))/(U823))))","v":0},{"$f":"IF(AND(U847<1,V821=0),0,\nIF(V821=0,U847-1,\nIF(U847<1,V822,\n(((U847-1)*(U823-(U823/(U847))))+(V821*V822))/(V823))))","v":0},{"$f":"IF(AND(V847<1,W821=0),0,\nIF(W821=0,V847-1,\nIF(V847<1,W822,\n(((V847-1)*(V823-(V823/(V847))))+(W821*W822))/(W823))))","v":0}]
[null,"RL Start TAB",{"$f":"C820","v":0},{"$f":"IF(C848=\"n/a\",\"n/a\",MAX(0,C848-1))","v":0},{"$f":"IF(D848=\"n/a\",\"n/a\",MAX(0,D848-1))","v":0},{"$f":"IF(E848=\"n/a\",\"n/a\",MAX(0,E848-1))","v":0},{"$f":"IF(F848=\"n/a\",\"n/a\",MAX(0,F848-1))","v":0},{"$f":"IF(G848=\"n/a\",\"n/a\",MAX(0,G848-1))","v":0},{"$f":"IF(H848=\"n/a\",\"n/a\",MAX(0,H848-1))","v":0},{"$f":"IF(I848=\"n/a\",\"n/a\",MAX(0,I848-1))","v":0},{"$f":"IF(J848=\"n/a\",\"n/a\",MAX(0,J848-1))","v":0},{"$f":"IF(K848=\"n/a\",\"n/a\",MAX(0,K848-1))","v":0},{"$f":"IF(L848=\"n/a\",\"n/a\",MAX(0,L848-1))","v":0},{"$f":"IF(M848=\"n/a\",\"n/a\",MAX(0,M848-1))","v":0},{"$f":"IF(N848=\"n/a\",\"n/a\",MAX(0,N848-1))","v":0},{"$f":"IF(O848=\"n/a\",\"n/a\",MAX(0,O848-1))","v":0},{"$f":"IF(P848=\"n/a\",\"n/a\",MAX(0,P848-1))","v":0},{"$f":"IF(Q848=\"n/a\",\"n/a\",MAX(0,Q848-1))","v":0},{"$f":"IF(R848=\"n/a\",\"n/a\",MAX(0,R848-1))","v":0},{"$f":"IF(S848=\"n/a\",\"n/a\",MAX(0,S848-1))","v":0},{"$f":"IF(T848=\"n/a\",\"n/a\",MAX(0,T848-1))","v":0},{"$f":"IF(U848=\"n/a\",\"n/a\",MAX(0,U848-1))","v":0},{"$f":"IF(V848=\"n/a\",\"n/a\",MAX(0,V848-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A825)","v":"RL Capex 2014-15"},null,{"$f":"D820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K820","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L820","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M820","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N820","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O820","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P820","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q820","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R820","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S820","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T820","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U820","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V820","v":0},{"$f":"IF(V867=\"n/a\",\"n/a\",MAX(0,V867-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W820","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C820<>\"n/a\",C820<>\"n/a\"),IF(SUM(C823:C845)=0,0,IF((SUMPRODUCT(C823:C845,C847:C869)/SUM(C823:C845))<0,1,(SUMPRODUCT(C823:C845,C847:C869)/SUM(C823:C845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",D820<>\"n/a\"),IF(SUM(D823:D845)=0,0,IF((SUMPRODUCT(D823:D845,D847:D869)/SUM(D823:D845))<0,1,(SUMPRODUCT(D823:D845,D847:D869)/SUM(D823:D845)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C820<>\"n/a\",E820<>\"n/a\"),IF(SUM(E823:E845)=0,0,IF((SUMPRODUCT(E823:E845,E847:E869)/SUM(E823:E845))<0,1,(SUMPRODUCT(E823:E845,E847:E869)/SUM(E823:E845)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 17",{"$f":"VLOOKUP($A872,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A872,1,12,\"\"))","v":17},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A873,0)","v":0},{"$f":"'RAB remaining lives'!D878","v":0},{"$f":"'RAB remaining lives'!E878","v":0},{"$f":"'RAB remaining lives'!F878","v":0},{"$f":"'RAB remaining lives'!G878","v":0},{"$f":"'RAB remaining lives'!H878","v":0},{"$f":"'RAB remaining lives'!I878","v":0},{"$f":"'RAB remaining lives'!J878","v":0},{"$f":"'RAB remaining lives'!K878","v":0},{"$f":"'RAB remaining lives'!L878","v":0},{"$f":"'RAB remaining lives'!M878","v":0},{"$f":"'RAB remaining lives'!N878","v":0},{"$f":"'RAB remaining lives'!O878","v":0},{"$f":"'RAB remaining lives'!P878","v":0},{"$f":"'RAB remaining lives'!Q878","v":0},{"$f":"'RAB remaining lives'!R878","v":0},{"$f":"'RAB remaining lives'!S878","v":0},{"$f":"'RAB remaining lives'!T878","v":0},{"$f":"'RAB remaining lives'!U878","v":0},{"$f":"'RAB remaining lives'!V878","v":0},{"$f":"'RAB remaining lives'!W878","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A873,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A873,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A873,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A873,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A873,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A873,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A873,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A873,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A873,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A873,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A873,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A873,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A873,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A873,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A873,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A873,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A873,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A873,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A873,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A873,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A873,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A873,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D875=0,C877=0),0,\nIF(AND(D875<>0,C877=0),D875,\nIF(AND(D876<>0,C877<>0),(C877-(C877/C901))+D875,\nIF(C901<1,0,(C877-(C877/C901))))))","v":0},{"$f":"IF(AND(E875=0,D877=0),0,\nIF(AND(E875<>0,D877=0),E875,\nIF(AND(E876<>0,D877<>0),(D877-(D877/D901))+E875,\nIF(D901<1,0,(D877-(D877/D901))))))","v":0},{"$f":"IF(AND(F875=0,E877=0),0,\nIF(AND(F875<>0,E877=0),F875,\nIF(AND(F876<>0,E877<>0),(E877-(E877/E901))+F875,\nIF(E901<1,0,(E877-(E877/E901))))))","v":0},{"$f":"IF(AND(G875=0,F877=0),0,\nIF(AND(G875<>0,F877=0),G875,\nIF(AND(G876<>0,F877<>0),(F877-(F877/F901))+G875,\nIF(F901<1,0,(F877-(F877/F901))))))","v":0},{"$f":"IF(AND(H875=0,G877=0),0,\nIF(AND(H875<>0,G877=0),H875,\nIF(AND(H876<>0,G877<>0),(G877-(G877/G901))+H875,\nIF(G901<1,0,(G877-(G877/G901))))))","v":0},{"$f":"IF(AND(I875=0,H877=0),0,\nIF(AND(I875<>0,H877=0),I875,\nIF(AND(I876<>0,H877<>0),(H877-(H877/H901))+I875,\nIF(H901<1,0,(H877-(H877/H901))))))","v":0},{"$f":"IF(AND(J875=0,I877=0),0,\nIF(AND(J875<>0,I877=0),J875,\nIF(AND(J876<>0,I877<>0),(I877-(I877/I901))+J875,\nIF(I901<1,0,(I877-(I877/I901))))))","v":0},{"$f":"IF(AND(K875=0,J877=0),0,\nIF(AND(K875<>0,J877=0),K875,\nIF(AND(K876<>0,J877<>0),(J877-(J877/J901))+K875,\nIF(J901<1,0,(J877-(J877/J901))))))","v":0},{"$f":"IF(AND(L875=0,K877=0),0,\nIF(AND(L875<>0,K877=0),L875,\nIF(AND(L876<>0,K877<>0),(K877-(K877/K901))+L875,\nIF(K901<1,0,(K877-(K877/K901))))))","v":0},{"$f":"IF(AND(M875=0,L877=0),0,\nIF(AND(M875<>0,L877=0),M875,\nIF(AND(M876<>0,L877<>0),(L877-(L877/L901))+M875,\nIF(L901<1,0,(L877-(L877/L901))))))","v":0},{"$f":"IF(AND(N875=0,M877=0),0,\nIF(AND(N875<>0,M877=0),N875,\nIF(AND(N876<>0,M877<>0),(M877-(M877/M901))+N875,\nIF(M901<1,0,(M877-(M877/M901))))))","v":0},{"$f":"IF(AND(O875=0,N877=0),0,\nIF(AND(O875<>0,N877=0),O875,\nIF(AND(O876<>0,N877<>0),(N877-(N877/N901))+O875,\nIF(N901<1,0,(N877-(N877/N901))))))","v":0},{"$f":"IF(AND(P875=0,O877=0),0,\nIF(AND(P875<>0,O877=0),P875,\nIF(AND(P876<>0,O877<>0),(O877-(O877/O901))+P875,\nIF(O901<1,0,(O877-(O877/O901))))))","v":0},{"$f":"IF(AND(Q875=0,P877=0),0,\nIF(AND(Q875<>0,P877=0),Q875,\nIF(AND(Q876<>0,P877<>0),(P877-(P877/P901))+Q875,\nIF(P901<1,0,(P877-(P877/P901))))))","v":0},{"$f":"IF(AND(R875=0,Q877=0),0,\nIF(AND(R875<>0,Q877=0),R875,\nIF(AND(R876<>0,Q877<>0),(Q877-(Q877/Q901))+R875,\nIF(Q901<1,0,(Q877-(Q877/Q901))))))","v":0},{"$f":"IF(AND(S875=0,R877=0),0,\nIF(AND(S875<>0,R877=0),S875,\nIF(AND(S876<>0,R877<>0),(R877-(R877/R901))+S875,\nIF(R901<1,0,(R877-(R877/R901))))))","v":0},{"$f":"IF(AND(T875=0,S877=0),0,\nIF(AND(T875<>0,S877=0),T875,\nIF(AND(T876<>0,S877<>0),(S877-(S877/S901))+T875,\nIF(S901<1,0,(S877-(S877/S901))))))","v":0},{"$f":"IF(AND(U875=0,T877=0),0,\nIF(AND(U875<>0,T877=0),U875,\nIF(AND(U876<>0,T877<>0),(T877-(T877/T901))+U875,\nIF(T901<1,0,(T877-(T877/T901))))))","v":0},{"$f":"IF(AND(V875=0,U877=0),0,\nIF(AND(V875<>0,U877=0),V875,\nIF(AND(V876<>0,U877<>0),(U877-(U877/U901))+V875,\nIF(U901<1,0,(U877-(U877/U901))))))","v":0},{"$f":"IF(AND(W875=0,V877=0),0,\nIF(AND(W875<>0,V877=0),W875,\nIF(AND(W876<>0,V877<>0),(V877-(V877/V901))+W875,\nIF(V901<1,0,(V877-(V877/V901))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C873","v":0},{"$f":"IF(C902=\"n/a\",C878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,C878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,C878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(D902=\"n/a\",D878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,D878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,D878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(E902=\"n/a\",E878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,E878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,E878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(F902=\"n/a\",F878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,F878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,F878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(G902=\"n/a\",G878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,G878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,G878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(H902=\"n/a\",H878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,H878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,H878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(I902=\"n/a\",I878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,I878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,I878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(J902=\"n/a\",J878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,J878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,J878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(K902=\"n/a\",K878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,K878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,K878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(L902=\"n/a\",L878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,L878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,L878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(M902=\"n/a\",M878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,M878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,M878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(N902=\"n/a\",N878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,N878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,N878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(O902=\"n/a\",O878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,O878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,O878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(P902=\"n/a\",P878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,P878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,P878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(Q902=\"n/a\",Q878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,Q878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,Q878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(R902=\"n/a\",R878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,R878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,R878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(S902=\"n/a\",S878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,S878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,S878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(T902=\"n/a\",T878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,T878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,T878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(U902=\"n/a\",U878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,U878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,U878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0},{"$f":"IF(V902=\"n/a\",V878,IFERROR(IF((OFFSET($C878,0,$A878))<0,\nMIN(0,V878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878)))),\nMAX(0,V878-(OFFSET($C878,0,$A878)/(OFFSET($C873,-$A877,$A878))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A879)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D873","v":0},{"$f":"IF(D903=\"n/a\",D879,IFERROR(IF((OFFSET($C879,0,$A879))<0,\nMIN(0,D879-(OFFSET($C879,0,$A879)/(OFFSET($C874,-$A878,$A879)))),\nMAX(0,D879-(OFFSET($C879,0,$A879)/(OFFSET($C874,-$A878,$A879))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E873","v":0},{"$f":"IF(E904=\"n/a\",E880,IFERROR(IF((OFFSET($C880,0,$A880))<0,\nMIN(0,E880-(OFFSET($C880,0,$A880)/(OFFSET($C875,-$A879,$A880)))),\nMAX(0,E880-(OFFSET($C880,0,$A880)/(OFFSET($C875,-$A879,$A880))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F873","v":0},{"$f":"IF(F905=\"n/a\",F881,IFERROR(IF((OFFSET($C881,0,$A881))<0,\nMIN(0,F881-(OFFSET($C881,0,$A881)/(OFFSET($C876,-$A880,$A881)))),\nMAX(0,F881-(OFFSET($C881,0,$A881)/(OFFSET($C876,-$A880,$A881))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G873","v":0},{"$f":"IF(G906=\"n/a\",G882,IFERROR(IF((OFFSET($C882,0,$A882))<0,\nMIN(0,G882-(OFFSET($C882,0,$A882)/(OFFSET($C877,-$A881,$A882)))),\nMAX(0,G882-(OFFSET($C882,0,$A882)/(OFFSET($C877,-$A881,$A882))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H873","v":0},{"$f":"IF(H907=\"n/a\",H883,IFERROR(IF((OFFSET($C883,0,$A883))<0,\nMIN(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883)))),\nMAX(0,H883-(OFFSET($C883,0,$A883)/(OFFSET($C878,-$A882,$A883))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I873","v":0},{"$f":"IF(I908=\"n/a\",I884,IFERROR(IF((OFFSET($C884,0,$A884))<0,\nMIN(0,I884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884)))),\nMAX(0,I884-(OFFSET($C884,0,$A884)/(OFFSET($C879,-$A883,$A884))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J873","v":0},{"$f":"IF(J909=\"n/a\",J885,IFERROR(IF((OFFSET($C885,0,$A885))<0,\nMIN(0,J885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885)))),\nMAX(0,J885-(OFFSET($C885,0,$A885)/(OFFSET($C880,-$A884,$A885))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K873","v":0},{"$f":"IF(K910=\"n/a\",K886,IFERROR(IF((OFFSET($C886,0,$A886))<0,\nMIN(0,K886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886)))),\nMAX(0,K886-(OFFSET($C886,0,$A886)/(OFFSET($C881,-$A885,$A886))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L873","v":0},{"$f":"IF(L911=\"n/a\",L887,IFERROR(IF((OFFSET($C887,0,$A887))<0,\nMIN(0,L887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887)))),\nMAX(0,L887-(OFFSET($C887,0,$A887)/(OFFSET($C882,-$A886,$A887))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M873","v":0},{"$f":"IF(M912=\"n/a\",M888,IFERROR(IF((OFFSET($C888,0,$A888))<0,\nMIN(0,M888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888)))),\nMAX(0,M888-(OFFSET($C888,0,$A888)/(OFFSET($C883,-$A887,$A888))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N873","v":0},{"$f":"IF(N913=\"n/a\",N889,IFERROR(IF((OFFSET($C889,0,$A889))<0,\nMIN(0,N889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889)))),\nMAX(0,N889-(OFFSET($C889,0,$A889)/(OFFSET($C884,-$A888,$A889))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O873","v":0},{"$f":"IF(O914=\"n/a\",O890,IFERROR(IF((OFFSET($C890,0,$A890))<0,\nMIN(0,O890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890)))),\nMAX(0,O890-(OFFSET($C890,0,$A890)/(OFFSET($C885,-$A889,$A890))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P873","v":0},{"$f":"IF(P915=\"n/a\",P891,IFERROR(IF((OFFSET($C891,0,$A891))<0,\nMIN(0,P891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891)))),\nMAX(0,P891-(OFFSET($C891,0,$A891)/(OFFSET($C886,-$A890,$A891))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q873","v":0},{"$f":"IF(Q916=\"n/a\",Q892,IFERROR(IF((OFFSET($C892,0,$A892))<0,\nMIN(0,Q892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892)))),\nMAX(0,Q892-(OFFSET($C892,0,$A892)/(OFFSET($C887,-$A891,$A892))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R873","v":0},{"$f":"IF(R917=\"n/a\",R893,IFERROR(IF((OFFSET($C893,0,$A893))<0,\nMIN(0,R893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893)))),\nMAX(0,R893-(OFFSET($C893,0,$A893)/(OFFSET($C888,-$A892,$A893))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S873","v":0},{"$f":"IF(S918=\"n/a\",S894,IFERROR(IF((OFFSET($C894,0,$A894))<0,\nMIN(0,S894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894)))),\nMAX(0,S894-(OFFSET($C894,0,$A894)/(OFFSET($C889,-$A893,$A894))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T873","v":0},{"$f":"IF(T919=\"n/a\",T895,IFERROR(IF((OFFSET($C895,0,$A895))<0,\nMIN(0,T895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895)))),\nMAX(0,T895-(OFFSET($C895,0,$A895)/(OFFSET($C890,-$A894,$A895))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U873","v":0},{"$f":"IF(U920=\"n/a\",U896,IFERROR(IF((OFFSET($C896,0,$A896))<0,\nMIN(0,U896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896)))),\nMAX(0,U896-(OFFSET($C896,0,$A896)/(OFFSET($C891,-$A895,$A896))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V873","v":0},{"$f":"IF(V921=\"n/a\",V897,IFERROR(IF((OFFSET($C897,0,$A897))<0,\nMIN(0,V897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897)))),\nMAX(0,V897-(OFFSET($C897,0,$A897)/(OFFSET($C892,-$A896,$A897))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W873","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C901<1,D875=0),0,\nIF(D875=0,C901-1,\nIF(C901<1,D876,\n(((C901-1)*(C877-(C877/(C901))))+(D875*D876))/(D877))))","v":0},{"$f":"IF(AND(D901<1,E875=0),0,\nIF(E875=0,D901-1,\nIF(D901<1,E876,\n(((D901-1)*(D877-(D877/(D901))))+(E875*E876))/(E877))))","v":0},{"$f":"IF(AND(E901<1,F875=0),0,\nIF(F875=0,E901-1,\nIF(E901<1,F876,\n(((E901-1)*(E877-(E877/(E901))))+(F875*F876))/(F877))))","v":0},{"$f":"IF(AND(F901<1,G875=0),0,\nIF(G875=0,F901-1,\nIF(F901<1,G876,\n(((F901-1)*(F877-(F877/(F901))))+(G875*G876))/(G877))))","v":0},{"$f":"IF(AND(G901<1,H875=0),0,\nIF(H875=0,G901-1,\nIF(G901<1,H876,\n(((G901-1)*(G877-(G877/(G901))))+(H875*H876))/(H877))))","v":0},{"$f":"IF(AND(H901<1,I875=0),0,\nIF(I875=0,H901-1,\nIF(H901<1,I876,\n(((H901-1)*(H877-(H877/(H901))))+(I875*I876))/(I877))))","v":0},{"$f":"IF(AND(I901<1,J875=0),0,\nIF(J875=0,I901-1,\nIF(I901<1,J876,\n(((I901-1)*(I877-(I877/(I901))))+(J875*J876))/(J877))))","v":0},{"$f":"IF(AND(J901<1,K875=0),0,\nIF(K875=0,J901-1,\nIF(J901<1,K876,\n(((J901-1)*(J877-(J877/(J901))))+(K875*K876))/(K877))))","v":0},{"$f":"IF(AND(K901<1,L875=0),0,\nIF(L875=0,K901-1,\nIF(K901<1,L876,\n(((K901-1)*(K877-(K877/(K901))))+(L875*L876))/(L877))))","v":0},{"$f":"IF(AND(L901<1,M875=0),0,\nIF(M875=0,L901-1,\nIF(L901<1,M876,\n(((L901-1)*(L877-(L877/(L901))))+(M875*M876))/(M877))))","v":0},{"$f":"IF(AND(M901<1,N875=0),0,\nIF(N875=0,M901-1,\nIF(M901<1,N876,\n(((M901-1)*(M877-(M877/(M901))))+(N875*N876))/(N877))))","v":0},{"$f":"IF(AND(N901<1,O875=0),0,\nIF(O875=0,N901-1,\nIF(N901<1,O876,\n(((N901-1)*(N877-(N877/(N901))))+(O875*O876))/(O877))))","v":0},{"$f":"IF(AND(O901<1,P875=0),0,\nIF(P875=0,O901-1,\nIF(O901<1,P876,\n(((O901-1)*(O877-(O877/(O901))))+(P875*P876))/(P877))))","v":0},{"$f":"IF(AND(P901<1,Q875=0),0,\nIF(Q875=0,P901-1,\nIF(P901<1,Q876,\n(((P901-1)*(P877-(P877/(P901))))+(Q875*Q876))/(Q877))))","v":0},{"$f":"IF(AND(Q901<1,R875=0),0,\nIF(R875=0,Q901-1,\nIF(Q901<1,R876,\n(((Q901-1)*(Q877-(Q877/(Q901))))+(R875*R876))/(R877))))","v":0},{"$f":"IF(AND(R901<1,S875=0),0,\nIF(S875=0,R901-1,\nIF(R901<1,S876,\n(((R901-1)*(R877-(R877/(R901))))+(S875*S876))/(S877))))","v":0},{"$f":"IF(AND(S901<1,T875=0),0,\nIF(T875=0,S901-1,\nIF(S901<1,T876,\n(((S901-1)*(S877-(S877/(S901))))+(T875*T876))/(T877))))","v":0},{"$f":"IF(AND(T901<1,U875=0),0,\nIF(U875=0,T901-1,\nIF(T901<1,U876,\n(((T901-1)*(T877-(T877/(T901))))+(U875*U876))/(U877))))","v":0},{"$f":"IF(AND(U901<1,V875=0),0,\nIF(V875=0,U901-1,\nIF(U901<1,V876,\n(((U901-1)*(U877-(U877/(U901))))+(V875*V876))/(V877))))","v":0},{"$f":"IF(AND(V901<1,W875=0),0,\nIF(W875=0,V901-1,\nIF(V901<1,W876,\n(((V901-1)*(V877-(V877/(V901))))+(W875*W876))/(W877))))","v":0}]
[null,"RL Start TAB",{"$f":"C874","v":0},{"$f":"IF(C902=\"n/a\",\"n/a\",MAX(0,C902-1))","v":0},{"$f":"IF(D902=\"n/a\",\"n/a\",MAX(0,D902-1))","v":0},{"$f":"IF(E902=\"n/a\",\"n/a\",MAX(0,E902-1))","v":0},{"$f":"IF(F902=\"n/a\",\"n/a\",MAX(0,F902-1))","v":0},{"$f":"IF(G902=\"n/a\",\"n/a\",MAX(0,G902-1))","v":0},{"$f":"IF(H902=\"n/a\",\"n/a\",MAX(0,H902-1))","v":0},{"$f":"IF(I902=\"n/a\",\"n/a\",MAX(0,I902-1))","v":0},{"$f":"IF(J902=\"n/a\",\"n/a\",MAX(0,J902-1))","v":0},{"$f":"IF(K902=\"n/a\",\"n/a\",MAX(0,K902-1))","v":0},{"$f":"IF(L902=\"n/a\",\"n/a\",MAX(0,L902-1))","v":0},{"$f":"IF(M902=\"n/a\",\"n/a\",MAX(0,M902-1))","v":0},{"$f":"IF(N902=\"n/a\",\"n/a\",MAX(0,N902-1))","v":0},{"$f":"IF(O902=\"n/a\",\"n/a\",MAX(0,O902-1))","v":0},{"$f":"IF(P902=\"n/a\",\"n/a\",MAX(0,P902-1))","v":0},{"$f":"IF(Q902=\"n/a\",\"n/a\",MAX(0,Q902-1))","v":0},{"$f":"IF(R902=\"n/a\",\"n/a\",MAX(0,R902-1))","v":0},{"$f":"IF(S902=\"n/a\",\"n/a\",MAX(0,S902-1))","v":0},{"$f":"IF(T902=\"n/a\",\"n/a\",MAX(0,T902-1))","v":0},{"$f":"IF(U902=\"n/a\",\"n/a\",MAX(0,U902-1))","v":0},{"$f":"IF(V902=\"n/a\",\"n/a\",MAX(0,V902-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A879)","v":"RL Capex 2014-15"},null,{"$f":"D874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K874","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L874","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M874","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N874","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O874","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P874","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q874","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R874","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S874","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T874","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U874","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V874","v":0},{"$f":"IF(V921=\"n/a\",\"n/a\",MAX(0,V921-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W874","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C874<>\"n/a\",C874<>\"n/a\"),IF(SUM(C877:C899)=0,0,IF((SUMPRODUCT(C877:C899,C901:C923)/SUM(C877:C899))<0,1,(SUMPRODUCT(C877:C899,C901:C923)/SUM(C877:C899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",D874<>\"n/a\"),IF(SUM(D877:D899)=0,0,IF((SUMPRODUCT(D877:D899,D901:D923)/SUM(D877:D899))<0,1,(SUMPRODUCT(D877:D899,D901:D923)/SUM(D877:D899)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C874<>\"n/a\",E874<>\"n/a\"),IF(SUM(E877:E899)=0,0,IF((SUMPRODUCT(E877:E899,E901:E923)/SUM(E877:E899))<0,1,(SUMPRODUCT(E877:E899,E901:E923)/SUM(E877:E899)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 18",{"$f":"VLOOKUP($A926,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A926,1,12,\"\"))","v":18},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A927,0)","v":0},{"$f":"'RAB remaining lives'!D932","v":0},{"$f":"'RAB remaining lives'!E932","v":0},{"$f":"'RAB remaining lives'!F932","v":0},{"$f":"'RAB remaining lives'!G932","v":0},{"$f":"'RAB remaining lives'!H932","v":0},{"$f":"'RAB remaining lives'!I932","v":0},{"$f":"'RAB remaining lives'!J932","v":0},{"$f":"'RAB remaining lives'!K932","v":0},{"$f":"'RAB remaining lives'!L932","v":0},{"$f":"'RAB remaining lives'!M932","v":0},{"$f":"'RAB remaining lives'!N932","v":0},{"$f":"'RAB remaining lives'!O932","v":0},{"$f":"'RAB remaining lives'!P932","v":0},{"$f":"'RAB remaining lives'!Q932","v":0},{"$f":"'RAB remaining lives'!R932","v":0},{"$f":"'RAB remaining lives'!S932","v":0},{"$f":"'RAB remaining lives'!T932","v":0},{"$f":"'RAB remaining lives'!U932","v":0},{"$f":"'RAB remaining lives'!V932","v":0},{"$f":"'RAB remaining lives'!W932","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A927,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A927,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A927,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A927,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A927,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A927,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A927,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A927,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A927,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A927,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A927,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A927,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A927,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A927,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A927,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A927,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A927,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A927,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A927,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A927,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A927,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A927,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D929=0,C931=0),0,\nIF(AND(D929<>0,C931=0),D929,\nIF(AND(D930<>0,C931<>0),(C931-(C931/C955))+D929,\nIF(C955<1,0,(C931-(C931/C955))))))","v":0},{"$f":"IF(AND(E929=0,D931=0),0,\nIF(AND(E929<>0,D931=0),E929,\nIF(AND(E930<>0,D931<>0),(D931-(D931/D955))+E929,\nIF(D955<1,0,(D931-(D931/D955))))))","v":0},{"$f":"IF(AND(F929=0,E931=0),0,\nIF(AND(F929<>0,E931=0),F929,\nIF(AND(F930<>0,E931<>0),(E931-(E931/E955))+F929,\nIF(E955<1,0,(E931-(E931/E955))))))","v":0},{"$f":"IF(AND(G929=0,F931=0),0,\nIF(AND(G929<>0,F931=0),G929,\nIF(AND(G930<>0,F931<>0),(F931-(F931/F955))+G929,\nIF(F955<1,0,(F931-(F931/F955))))))","v":0},{"$f":"IF(AND(H929=0,G931=0),0,\nIF(AND(H929<>0,G931=0),H929,\nIF(AND(H930<>0,G931<>0),(G931-(G931/G955))+H929,\nIF(G955<1,0,(G931-(G931/G955))))))","v":0},{"$f":"IF(AND(I929=0,H931=0),0,\nIF(AND(I929<>0,H931=0),I929,\nIF(AND(I930<>0,H931<>0),(H931-(H931/H955))+I929,\nIF(H955<1,0,(H931-(H931/H955))))))","v":0},{"$f":"IF(AND(J929=0,I931=0),0,\nIF(AND(J929<>0,I931=0),J929,\nIF(AND(J930<>0,I931<>0),(I931-(I931/I955))+J929,\nIF(I955<1,0,(I931-(I931/I955))))))","v":0},{"$f":"IF(AND(K929=0,J931=0),0,\nIF(AND(K929<>0,J931=0),K929,\nIF(AND(K930<>0,J931<>0),(J931-(J931/J955))+K929,\nIF(J955<1,0,(J931-(J931/J955))))))","v":0},{"$f":"IF(AND(L929=0,K931=0),0,\nIF(AND(L929<>0,K931=0),L929,\nIF(AND(L930<>0,K931<>0),(K931-(K931/K955))+L929,\nIF(K955<1,0,(K931-(K931/K955))))))","v":0},{"$f":"IF(AND(M929=0,L931=0),0,\nIF(AND(M929<>0,L931=0),M929,\nIF(AND(M930<>0,L931<>0),(L931-(L931/L955))+M929,\nIF(L955<1,0,(L931-(L931/L955))))))","v":0},{"$f":"IF(AND(N929=0,M931=0),0,\nIF(AND(N929<>0,M931=0),N929,\nIF(AND(N930<>0,M931<>0),(M931-(M931/M955))+N929,\nIF(M955<1,0,(M931-(M931/M955))))))","v":0},{"$f":"IF(AND(O929=0,N931=0),0,\nIF(AND(O929<>0,N931=0),O929,\nIF(AND(O930<>0,N931<>0),(N931-(N931/N955))+O929,\nIF(N955<1,0,(N931-(N931/N955))))))","v":0},{"$f":"IF(AND(P929=0,O931=0),0,\nIF(AND(P929<>0,O931=0),P929,\nIF(AND(P930<>0,O931<>0),(O931-(O931/O955))+P929,\nIF(O955<1,0,(O931-(O931/O955))))))","v":0},{"$f":"IF(AND(Q929=0,P931=0),0,\nIF(AND(Q929<>0,P931=0),Q929,\nIF(AND(Q930<>0,P931<>0),(P931-(P931/P955))+Q929,\nIF(P955<1,0,(P931-(P931/P955))))))","v":0},{"$f":"IF(AND(R929=0,Q931=0),0,\nIF(AND(R929<>0,Q931=0),R929,\nIF(AND(R930<>0,Q931<>0),(Q931-(Q931/Q955))+R929,\nIF(Q955<1,0,(Q931-(Q931/Q955))))))","v":0},{"$f":"IF(AND(S929=0,R931=0),0,\nIF(AND(S929<>0,R931=0),S929,\nIF(AND(S930<>0,R931<>0),(R931-(R931/R955))+S929,\nIF(R955<1,0,(R931-(R931/R955))))))","v":0},{"$f":"IF(AND(T929=0,S931=0),0,\nIF(AND(T929<>0,S931=0),T929,\nIF(AND(T930<>0,S931<>0),(S931-(S931/S955))+T929,\nIF(S955<1,0,(S931-(S931/S955))))))","v":0},{"$f":"IF(AND(U929=0,T931=0),0,\nIF(AND(U929<>0,T931=0),U929,\nIF(AND(U930<>0,T931<>0),(T931-(T931/T955))+U929,\nIF(T955<1,0,(T931-(T931/T955))))))","v":0},{"$f":"IF(AND(V929=0,U931=0),0,\nIF(AND(V929<>0,U931=0),V929,\nIF(AND(V930<>0,U931<>0),(U931-(U931/U955))+V929,\nIF(U955<1,0,(U931-(U931/U955))))))","v":0},{"$f":"IF(AND(W929=0,V931=0),0,\nIF(AND(W929<>0,V931=0),W929,\nIF(AND(W930<>0,V931<>0),(V931-(V931/V955))+W929,\nIF(V955<1,0,(V931-(V931/V955))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C927","v":0},{"$f":"IF(C956=\"n/a\",C932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,C932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,C932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(D956=\"n/a\",D932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,D932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,D932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(E956=\"n/a\",E932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,E932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,E932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(F956=\"n/a\",F932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,F932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,F932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(G956=\"n/a\",G932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,G932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,G932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(H956=\"n/a\",H932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,H932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,H932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(I956=\"n/a\",I932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,I932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,I932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(J956=\"n/a\",J932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,J932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,J932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(K956=\"n/a\",K932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,K932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,K932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(L956=\"n/a\",L932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,L932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,L932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(M956=\"n/a\",M932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,M932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,M932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(N956=\"n/a\",N932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,N932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,N932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(O956=\"n/a\",O932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,O932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,O932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(P956=\"n/a\",P932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,P932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,P932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(Q956=\"n/a\",Q932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,Q932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,Q932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(R956=\"n/a\",R932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,R932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,R932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(S956=\"n/a\",S932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,S932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,S932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(T956=\"n/a\",T932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,T932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,T932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(U956=\"n/a\",U932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,U932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,U932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0},{"$f":"IF(V956=\"n/a\",V932,IFERROR(IF((OFFSET($C932,0,$A932))<0,\nMIN(0,V932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932)))),\nMAX(0,V932-(OFFSET($C932,0,$A932)/(OFFSET($C927,-$A931,$A932))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A933)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D927","v":0},{"$f":"IF(D957=\"n/a\",D933,IFERROR(IF((OFFSET($C933,0,$A933))<0,\nMIN(0,D933-(OFFSET($C933,0,$A933)/(OFFSET($C928,-$A932,$A933)))),\nMAX(0,D933-(OFFSET($C933,0,$A933)/(OFFSET($C928,-$A932,$A933))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E927","v":0},{"$f":"IF(E958=\"n/a\",E934,IFERROR(IF((OFFSET($C934,0,$A934))<0,\nMIN(0,E934-(OFFSET($C934,0,$A934)/(OFFSET($C929,-$A933,$A934)))),\nMAX(0,E934-(OFFSET($C934,0,$A934)/(OFFSET($C929,-$A933,$A934))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F927","v":0},{"$f":"IF(F959=\"n/a\",F935,IFERROR(IF((OFFSET($C935,0,$A935))<0,\nMIN(0,F935-(OFFSET($C935,0,$A935)/(OFFSET($C930,-$A934,$A935)))),\nMAX(0,F935-(OFFSET($C935,0,$A935)/(OFFSET($C930,-$A934,$A935))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G927","v":0},{"$f":"IF(G960=\"n/a\",G936,IFERROR(IF((OFFSET($C936,0,$A936))<0,\nMIN(0,G936-(OFFSET($C936,0,$A936)/(OFFSET($C931,-$A935,$A936)))),\nMAX(0,G936-(OFFSET($C936,0,$A936)/(OFFSET($C931,-$A935,$A936))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H927","v":0},{"$f":"IF(H961=\"n/a\",H937,IFERROR(IF((OFFSET($C937,0,$A937))<0,\nMIN(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937)))),\nMAX(0,H937-(OFFSET($C937,0,$A937)/(OFFSET($C932,-$A936,$A937))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I927","v":0},{"$f":"IF(I962=\"n/a\",I938,IFERROR(IF((OFFSET($C938,0,$A938))<0,\nMIN(0,I938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938)))),\nMAX(0,I938-(OFFSET($C938,0,$A938)/(OFFSET($C933,-$A937,$A938))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J927","v":0},{"$f":"IF(J963=\"n/a\",J939,IFERROR(IF((OFFSET($C939,0,$A939))<0,\nMIN(0,J939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939)))),\nMAX(0,J939-(OFFSET($C939,0,$A939)/(OFFSET($C934,-$A938,$A939))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K927","v":0},{"$f":"IF(K964=\"n/a\",K940,IFERROR(IF((OFFSET($C940,0,$A940))<0,\nMIN(0,K940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940)))),\nMAX(0,K940-(OFFSET($C940,0,$A940)/(OFFSET($C935,-$A939,$A940))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L927","v":0},{"$f":"IF(L965=\"n/a\",L941,IFERROR(IF((OFFSET($C941,0,$A941))<0,\nMIN(0,L941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941)))),\nMAX(0,L941-(OFFSET($C941,0,$A941)/(OFFSET($C936,-$A940,$A941))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M927","v":0},{"$f":"IF(M966=\"n/a\",M942,IFERROR(IF((OFFSET($C942,0,$A942))<0,\nMIN(0,M942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942)))),\nMAX(0,M942-(OFFSET($C942,0,$A942)/(OFFSET($C937,-$A941,$A942))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N927","v":0},{"$f":"IF(N967=\"n/a\",N943,IFERROR(IF((OFFSET($C943,0,$A943))<0,\nMIN(0,N943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943)))),\nMAX(0,N943-(OFFSET($C943,0,$A943)/(OFFSET($C938,-$A942,$A943))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O927","v":0},{"$f":"IF(O968=\"n/a\",O944,IFERROR(IF((OFFSET($C944,0,$A944))<0,\nMIN(0,O944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944)))),\nMAX(0,O944-(OFFSET($C944,0,$A944)/(OFFSET($C939,-$A943,$A944))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P927","v":0},{"$f":"IF(P969=\"n/a\",P945,IFERROR(IF((OFFSET($C945,0,$A945))<0,\nMIN(0,P945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945)))),\nMAX(0,P945-(OFFSET($C945,0,$A945)/(OFFSET($C940,-$A944,$A945))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q927","v":0},{"$f":"IF(Q970=\"n/a\",Q946,IFERROR(IF((OFFSET($C946,0,$A946))<0,\nMIN(0,Q946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946)))),\nMAX(0,Q946-(OFFSET($C946,0,$A946)/(OFFSET($C941,-$A945,$A946))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R927","v":0},{"$f":"IF(R971=\"n/a\",R947,IFERROR(IF((OFFSET($C947,0,$A947))<0,\nMIN(0,R947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947)))),\nMAX(0,R947-(OFFSET($C947,0,$A947)/(OFFSET($C942,-$A946,$A947))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S927","v":0},{"$f":"IF(S972=\"n/a\",S948,IFERROR(IF((OFFSET($C948,0,$A948))<0,\nMIN(0,S948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948)))),\nMAX(0,S948-(OFFSET($C948,0,$A948)/(OFFSET($C943,-$A947,$A948))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T927","v":0},{"$f":"IF(T973=\"n/a\",T949,IFERROR(IF((OFFSET($C949,0,$A949))<0,\nMIN(0,T949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949)))),\nMAX(0,T949-(OFFSET($C949,0,$A949)/(OFFSET($C944,-$A948,$A949))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U927","v":0},{"$f":"IF(U974=\"n/a\",U950,IFERROR(IF((OFFSET($C950,0,$A950))<0,\nMIN(0,U950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950)))),\nMAX(0,U950-(OFFSET($C950,0,$A950)/(OFFSET($C945,-$A949,$A950))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V927","v":0},{"$f":"IF(V975=\"n/a\",V951,IFERROR(IF((OFFSET($C951,0,$A951))<0,\nMIN(0,V951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951)))),\nMAX(0,V951-(OFFSET($C951,0,$A951)/(OFFSET($C946,-$A950,$A951))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W927","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C955<1,D929=0),0,\nIF(D929=0,C955-1,\nIF(C955<1,D930,\n(((C955-1)*(C931-(C931/(C955))))+(D929*D930))/(D931))))","v":0},{"$f":"IF(AND(D955<1,E929=0),0,\nIF(E929=0,D955-1,\nIF(D955<1,E930,\n(((D955-1)*(D931-(D931/(D955))))+(E929*E930))/(E931))))","v":0},{"$f":"IF(AND(E955<1,F929=0),0,\nIF(F929=0,E955-1,\nIF(E955<1,F930,\n(((E955-1)*(E931-(E931/(E955))))+(F929*F930))/(F931))))","v":0},{"$f":"IF(AND(F955<1,G929=0),0,\nIF(G929=0,F955-1,\nIF(F955<1,G930,\n(((F955-1)*(F931-(F931/(F955))))+(G929*G930))/(G931))))","v":0},{"$f":"IF(AND(G955<1,H929=0),0,\nIF(H929=0,G955-1,\nIF(G955<1,H930,\n(((G955-1)*(G931-(G931/(G955))))+(H929*H930))/(H931))))","v":0},{"$f":"IF(AND(H955<1,I929=0),0,\nIF(I929=0,H955-1,\nIF(H955<1,I930,\n(((H955-1)*(H931-(H931/(H955))))+(I929*I930))/(I931))))","v":0},{"$f":"IF(AND(I955<1,J929=0),0,\nIF(J929=0,I955-1,\nIF(I955<1,J930,\n(((I955-1)*(I931-(I931/(I955))))+(J929*J930))/(J931))))","v":0},{"$f":"IF(AND(J955<1,K929=0),0,\nIF(K929=0,J955-1,\nIF(J955<1,K930,\n(((J955-1)*(J931-(J931/(J955))))+(K929*K930))/(K931))))","v":0},{"$f":"IF(AND(K955<1,L929=0),0,\nIF(L929=0,K955-1,\nIF(K955<1,L930,\n(((K955-1)*(K931-(K931/(K955))))+(L929*L930))/(L931))))","v":0},{"$f":"IF(AND(L955<1,M929=0),0,\nIF(M929=0,L955-1,\nIF(L955<1,M930,\n(((L955-1)*(L931-(L931/(L955))))+(M929*M930))/(M931))))","v":0},{"$f":"IF(AND(M955<1,N929=0),0,\nIF(N929=0,M955-1,\nIF(M955<1,N930,\n(((M955-1)*(M931-(M931/(M955))))+(N929*N930))/(N931))))","v":0},{"$f":"IF(AND(N955<1,O929=0),0,\nIF(O929=0,N955-1,\nIF(N955<1,O930,\n(((N955-1)*(N931-(N931/(N955))))+(O929*O930))/(O931))))","v":0},{"$f":"IF(AND(O955<1,P929=0),0,\nIF(P929=0,O955-1,\nIF(O955<1,P930,\n(((O955-1)*(O931-(O931/(O955))))+(P929*P930))/(P931))))","v":0},{"$f":"IF(AND(P955<1,Q929=0),0,\nIF(Q929=0,P955-1,\nIF(P955<1,Q930,\n(((P955-1)*(P931-(P931/(P955))))+(Q929*Q930))/(Q931))))","v":0},{"$f":"IF(AND(Q955<1,R929=0),0,\nIF(R929=0,Q955-1,\nIF(Q955<1,R930,\n(((Q955-1)*(Q931-(Q931/(Q955))))+(R929*R930))/(R931))))","v":0},{"$f":"IF(AND(R955<1,S929=0),0,\nIF(S929=0,R955-1,\nIF(R955<1,S930,\n(((R955-1)*(R931-(R931/(R955))))+(S929*S930))/(S931))))","v":0},{"$f":"IF(AND(S955<1,T929=0),0,\nIF(T929=0,S955-1,\nIF(S955<1,T930,\n(((S955-1)*(S931-(S931/(S955))))+(T929*T930))/(T931))))","v":0},{"$f":"IF(AND(T955<1,U929=0),0,\nIF(U929=0,T955-1,\nIF(T955<1,U930,\n(((T955-1)*(T931-(T931/(T955))))+(U929*U930))/(U931))))","v":0},{"$f":"IF(AND(U955<1,V929=0),0,\nIF(V929=0,U955-1,\nIF(U955<1,V930,\n(((U955-1)*(U931-(U931/(U955))))+(V929*V930))/(V931))))","v":0},{"$f":"IF(AND(V955<1,W929=0),0,\nIF(W929=0,V955-1,\nIF(V955<1,W930,\n(((V955-1)*(V931-(V931/(V955))))+(W929*W930))/(W931))))","v":0}]
[null,"RL Start TAB",{"$f":"C928","v":0},{"$f":"IF(C956=\"n/a\",\"n/a\",MAX(0,C956-1))","v":0},{"$f":"IF(D956=\"n/a\",\"n/a\",MAX(0,D956-1))","v":0},{"$f":"IF(E956=\"n/a\",\"n/a\",MAX(0,E956-1))","v":0},{"$f":"IF(F956=\"n/a\",\"n/a\",MAX(0,F956-1))","v":0},{"$f":"IF(G956=\"n/a\",\"n/a\",MAX(0,G956-1))","v":0},{"$f":"IF(H956=\"n/a\",\"n/a\",MAX(0,H956-1))","v":0},{"$f":"IF(I956=\"n/a\",\"n/a\",MAX(0,I956-1))","v":0},{"$f":"IF(J956=\"n/a\",\"n/a\",MAX(0,J956-1))","v":0},{"$f":"IF(K956=\"n/a\",\"n/a\",MAX(0,K956-1))","v":0},{"$f":"IF(L956=\"n/a\",\"n/a\",MAX(0,L956-1))","v":0},{"$f":"IF(M956=\"n/a\",\"n/a\",MAX(0,M956-1))","v":0},{"$f":"IF(N956=\"n/a\",\"n/a\",MAX(0,N956-1))","v":0},{"$f":"IF(O956=\"n/a\",\"n/a\",MAX(0,O956-1))","v":0},{"$f":"IF(P956=\"n/a\",\"n/a\",MAX(0,P956-1))","v":0},{"$f":"IF(Q956=\"n/a\",\"n/a\",MAX(0,Q956-1))","v":0},{"$f":"IF(R956=\"n/a\",\"n/a\",MAX(0,R956-1))","v":0},{"$f":"IF(S956=\"n/a\",\"n/a\",MAX(0,S956-1))","v":0},{"$f":"IF(T956=\"n/a\",\"n/a\",MAX(0,T956-1))","v":0},{"$f":"IF(U956=\"n/a\",\"n/a\",MAX(0,U956-1))","v":0},{"$f":"IF(V956=\"n/a\",\"n/a\",MAX(0,V956-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A933)","v":"RL Capex 2014-15"},null,{"$f":"D928","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E928","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F928","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G928","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H928","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I928","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J928","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K928","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L928","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M928","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N928","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O928","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P928","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q928","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R928","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S928","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T928","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U928","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V928","v":0},{"$f":"IF(V975=\"n/a\",\"n/a\",MAX(0,V975-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W928","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C928<>\"n/a\",C928<>\"n/a\"),IF(SUM(C931:C953)=0,0,IF((SUMPRODUCT(C931:C953,C955:C977)/SUM(C931:C953))<0,1,(SUMPRODUCT(C931:C953,C955:C977)/SUM(C931:C953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",D928<>\"n/a\"),IF(SUM(D931:D953)=0,0,IF((SUMPRODUCT(D931:D953,D955:D977)/SUM(D931:D953))<0,1,(SUMPRODUCT(D931:D953,D955:D977)/SUM(D931:D953)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C928<>\"n/a\",E928<>\"n/a\"),IF(SUM(E931:E953)=0,0,IF((SUMPRODUCT(E931:E953,E955:E977)/SUM(E931:E953))<0,1,(SUMPRODUCT(E931:E953,E955:E977)/SUM(E931:E953)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 19",{"$f":"VLOOKUP($A980,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A980,1,12,\"\"))","v":19},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A981,0)","v":0},{"$f":"'RAB remaining lives'!D986","v":0},{"$f":"'RAB remaining lives'!E986","v":0},{"$f":"'RAB remaining lives'!F986","v":0},{"$f":"'RAB remaining lives'!G986","v":0},{"$f":"'RAB remaining lives'!H986","v":0},{"$f":"'RAB remaining lives'!I986","v":0},{"$f":"'RAB remaining lives'!J986","v":0},{"$f":"'RAB remaining lives'!K986","v":0},{"$f":"'RAB remaining lives'!L986","v":0},{"$f":"'RAB remaining lives'!M986","v":0},{"$f":"'RAB remaining lives'!N986","v":0},{"$f":"'RAB remaining lives'!O986","v":0},{"$f":"'RAB remaining lives'!P986","v":0},{"$f":"'RAB remaining lives'!Q986","v":0},{"$f":"'RAB remaining lives'!R986","v":0},{"$f":"'RAB remaining lives'!S986","v":0},{"$f":"'RAB remaining lives'!T986","v":0},{"$f":"'RAB remaining lives'!U986","v":0},{"$f":"'RAB remaining lives'!V986","v":0},{"$f":"'RAB remaining lives'!W986","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A981,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A981,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A981,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A981,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A981,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A981,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A981,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A981,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A981,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A981,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A981,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A981,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A981,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A981,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A981,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A981,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A981,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A981,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A981,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A981,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A981,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A981,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D983=0,C985=0),0,\nIF(AND(D983<>0,C985=0),D983,\nIF(AND(D984<>0,C985<>0),(C985-(C985/C1009))+D983,\nIF(C1009<1,0,(C985-(C985/C1009))))))","v":0},{"$f":"IF(AND(E983=0,D985=0),0,\nIF(AND(E983<>0,D985=0),E983,\nIF(AND(E984<>0,D985<>0),(D985-(D985/D1009))+E983,\nIF(D1009<1,0,(D985-(D985/D1009))))))","v":0},{"$f":"IF(AND(F983=0,E985=0),0,\nIF(AND(F983<>0,E985=0),F983,\nIF(AND(F984<>0,E985<>0),(E985-(E985/E1009))+F983,\nIF(E1009<1,0,(E985-(E985/E1009))))))","v":0},{"$f":"IF(AND(G983=0,F985=0),0,\nIF(AND(G983<>0,F985=0),G983,\nIF(AND(G984<>0,F985<>0),(F985-(F985/F1009))+G983,\nIF(F1009<1,0,(F985-(F985/F1009))))))","v":0},{"$f":"IF(AND(H983=0,G985=0),0,\nIF(AND(H983<>0,G985=0),H983,\nIF(AND(H984<>0,G985<>0),(G985-(G985/G1009))+H983,\nIF(G1009<1,0,(G985-(G985/G1009))))))","v":0},{"$f":"IF(AND(I983=0,H985=0),0,\nIF(AND(I983<>0,H985=0),I983,\nIF(AND(I984<>0,H985<>0),(H985-(H985/H1009))+I983,\nIF(H1009<1,0,(H985-(H985/H1009))))))","v":0},{"$f":"IF(AND(J983=0,I985=0),0,\nIF(AND(J983<>0,I985=0),J983,\nIF(AND(J984<>0,I985<>0),(I985-(I985/I1009))+J983,\nIF(I1009<1,0,(I985-(I985/I1009))))))","v":0},{"$f":"IF(AND(K983=0,J985=0),0,\nIF(AND(K983<>0,J985=0),K983,\nIF(AND(K984<>0,J985<>0),(J985-(J985/J1009))+K983,\nIF(J1009<1,0,(J985-(J985/J1009))))))","v":0},{"$f":"IF(AND(L983=0,K985=0),0,\nIF(AND(L983<>0,K985=0),L983,\nIF(AND(L984<>0,K985<>0),(K985-(K985/K1009))+L983,\nIF(K1009<1,0,(K985-(K985/K1009))))))","v":0},{"$f":"IF(AND(M983=0,L985=0),0,\nIF(AND(M983<>0,L985=0),M983,\nIF(AND(M984<>0,L985<>0),(L985-(L985/L1009))+M983,\nIF(L1009<1,0,(L985-(L985/L1009))))))","v":0},{"$f":"IF(AND(N983=0,M985=0),0,\nIF(AND(N983<>0,M985=0),N983,\nIF(AND(N984<>0,M985<>0),(M985-(M985/M1009))+N983,\nIF(M1009<1,0,(M985-(M985/M1009))))))","v":0},{"$f":"IF(AND(O983=0,N985=0),0,\nIF(AND(O983<>0,N985=0),O983,\nIF(AND(O984<>0,N985<>0),(N985-(N985/N1009))+O983,\nIF(N1009<1,0,(N985-(N985/N1009))))))","v":0},{"$f":"IF(AND(P983=0,O985=0),0,\nIF(AND(P983<>0,O985=0),P983,\nIF(AND(P984<>0,O985<>0),(O985-(O985/O1009))+P983,\nIF(O1009<1,0,(O985-(O985/O1009))))))","v":0},{"$f":"IF(AND(Q983=0,P985=0),0,\nIF(AND(Q983<>0,P985=0),Q983,\nIF(AND(Q984<>0,P985<>0),(P985-(P985/P1009))+Q983,\nIF(P1009<1,0,(P985-(P985/P1009))))))","v":0},{"$f":"IF(AND(R983=0,Q985=0),0,\nIF(AND(R983<>0,Q985=0),R983,\nIF(AND(R984<>0,Q985<>0),(Q985-(Q985/Q1009))+R983,\nIF(Q1009<1,0,(Q985-(Q985/Q1009))))))","v":0},{"$f":"IF(AND(S983=0,R985=0),0,\nIF(AND(S983<>0,R985=0),S983,\nIF(AND(S984<>0,R985<>0),(R985-(R985/R1009))+S983,\nIF(R1009<1,0,(R985-(R985/R1009))))))","v":0},{"$f":"IF(AND(T983=0,S985=0),0,\nIF(AND(T983<>0,S985=0),T983,\nIF(AND(T984<>0,S985<>0),(S985-(S985/S1009))+T983,\nIF(S1009<1,0,(S985-(S985/S1009))))))","v":0},{"$f":"IF(AND(U983=0,T985=0),0,\nIF(AND(U983<>0,T985=0),U983,\nIF(AND(U984<>0,T985<>0),(T985-(T985/T1009))+U983,\nIF(T1009<1,0,(T985-(T985/T1009))))))","v":0},{"$f":"IF(AND(V983=0,U985=0),0,\nIF(AND(V983<>0,U985=0),V983,\nIF(AND(V984<>0,U985<>0),(U985-(U985/U1009))+V983,\nIF(U1009<1,0,(U985-(U985/U1009))))))","v":0},{"$f":"IF(AND(W983=0,V985=0),0,\nIF(AND(W983<>0,V985=0),W983,\nIF(AND(W984<>0,V985<>0),(V985-(V985/V1009))+W983,\nIF(V1009<1,0,(V985-(V985/V1009))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C981","v":0},{"$f":"IF(C1010=\"n/a\",C986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,C986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,C986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(D1010=\"n/a\",D986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,D986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,D986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(E1010=\"n/a\",E986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,E986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,E986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(F1010=\"n/a\",F986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,F986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,F986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(G1010=\"n/a\",G986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,G986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,G986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(H1010=\"n/a\",H986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,H986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,H986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(I1010=\"n/a\",I986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,I986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,I986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(J1010=\"n/a\",J986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,J986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,J986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(K1010=\"n/a\",K986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,K986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,K986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(L1010=\"n/a\",L986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,L986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,L986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(M1010=\"n/a\",M986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,M986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,M986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(N1010=\"n/a\",N986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,N986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,N986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(O1010=\"n/a\",O986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,O986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,O986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(P1010=\"n/a\",P986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,P986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,P986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(Q1010=\"n/a\",Q986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,Q986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,Q986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(R1010=\"n/a\",R986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,R986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,R986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(S1010=\"n/a\",S986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,S986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,S986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(T1010=\"n/a\",T986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,T986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,T986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(U1010=\"n/a\",U986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,U986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,U986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0},{"$f":"IF(V1010=\"n/a\",V986,IFERROR(IF((OFFSET($C986,0,$A986))<0,\nMIN(0,V986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986)))),\nMAX(0,V986-(OFFSET($C986,0,$A986)/(OFFSET($C981,-$A985,$A986))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A987)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D981","v":0},{"$f":"IF(D1011=\"n/a\",D987,IFERROR(IF((OFFSET($C987,0,$A987))<0,\nMIN(0,D987-(OFFSET($C987,0,$A987)/(OFFSET($C982,-$A986,$A987)))),\nMAX(0,D987-(OFFSET($C987,0,$A987)/(OFFSET($C982,-$A986,$A987))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E981","v":0},{"$f":"IF(E1012=\"n/a\",E988,IFERROR(IF((OFFSET($C988,0,$A988))<0,\nMIN(0,E988-(OFFSET($C988,0,$A988)/(OFFSET($C983,-$A987,$A988)))),\nMAX(0,E988-(OFFSET($C988,0,$A988)/(OFFSET($C983,-$A987,$A988))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F981","v":0},{"$f":"IF(F1013=\"n/a\",F989,IFERROR(IF((OFFSET($C989,0,$A989))<0,\nMIN(0,F989-(OFFSET($C989,0,$A989)/(OFFSET($C984,-$A988,$A989)))),\nMAX(0,F989-(OFFSET($C989,0,$A989)/(OFFSET($C984,-$A988,$A989))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G981","v":0},{"$f":"IF(G1014=\"n/a\",G990,IFERROR(IF((OFFSET($C990,0,$A990))<0,\nMIN(0,G990-(OFFSET($C990,0,$A990)/(OFFSET($C985,-$A989,$A990)))),\nMAX(0,G990-(OFFSET($C990,0,$A990)/(OFFSET($C985,-$A989,$A990))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H981","v":0},{"$f":"IF(H1015=\"n/a\",H991,IFERROR(IF((OFFSET($C991,0,$A991))<0,\nMIN(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991)))),\nMAX(0,H991-(OFFSET($C991,0,$A991)/(OFFSET($C986,-$A990,$A991))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I981","v":0},{"$f":"IF(I1016=\"n/a\",I992,IFERROR(IF((OFFSET($C992,0,$A992))<0,\nMIN(0,I992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992)))),\nMAX(0,I992-(OFFSET($C992,0,$A992)/(OFFSET($C987,-$A991,$A992))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J981","v":0},{"$f":"IF(J1017=\"n/a\",J993,IFERROR(IF((OFFSET($C993,0,$A993))<0,\nMIN(0,J993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993)))),\nMAX(0,J993-(OFFSET($C993,0,$A993)/(OFFSET($C988,-$A992,$A993))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K981","v":0},{"$f":"IF(K1018=\"n/a\",K994,IFERROR(IF((OFFSET($C994,0,$A994))<0,\nMIN(0,K994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994)))),\nMAX(0,K994-(OFFSET($C994,0,$A994)/(OFFSET($C989,-$A993,$A994))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L981","v":0},{"$f":"IF(L1019=\"n/a\",L995,IFERROR(IF((OFFSET($C995,0,$A995))<0,\nMIN(0,L995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995)))),\nMAX(0,L995-(OFFSET($C995,0,$A995)/(OFFSET($C990,-$A994,$A995))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M981","v":0},{"$f":"IF(M1020=\"n/a\",M996,IFERROR(IF((OFFSET($C996,0,$A996))<0,\nMIN(0,M996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996)))),\nMAX(0,M996-(OFFSET($C996,0,$A996)/(OFFSET($C991,-$A995,$A996))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N981","v":0},{"$f":"IF(N1021=\"n/a\",N997,IFERROR(IF((OFFSET($C997,0,$A997))<0,\nMIN(0,N997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997)))),\nMAX(0,N997-(OFFSET($C997,0,$A997)/(OFFSET($C992,-$A996,$A997))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O981","v":0},{"$f":"IF(O1022=\"n/a\",O998,IFERROR(IF((OFFSET($C998,0,$A998))<0,\nMIN(0,O998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998)))),\nMAX(0,O998-(OFFSET($C998,0,$A998)/(OFFSET($C993,-$A997,$A998))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P981","v":0},{"$f":"IF(P1023=\"n/a\",P999,IFERROR(IF((OFFSET($C999,0,$A999))<0,\nMIN(0,P999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999)))),\nMAX(0,P999-(OFFSET($C999,0,$A999)/(OFFSET($C994,-$A998,$A999))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q981","v":0},{"$f":"IF(Q1024=\"n/a\",Q1000,IFERROR(IF((OFFSET($C1000,0,$A1000))<0,\nMIN(0,Q1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000)))),\nMAX(0,Q1000-(OFFSET($C1000,0,$A1000)/(OFFSET($C995,-$A999,$A1000))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R981","v":0},{"$f":"IF(R1025=\"n/a\",R1001,IFERROR(IF((OFFSET($C1001,0,$A1001))<0,\nMIN(0,R1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001)))),\nMAX(0,R1001-(OFFSET($C1001,0,$A1001)/(OFFSET($C996,-$A1000,$A1001))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S981","v":0},{"$f":"IF(S1026=\"n/a\",S1002,IFERROR(IF((OFFSET($C1002,0,$A1002))<0,\nMIN(0,S1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002)))),\nMAX(0,S1002-(OFFSET($C1002,0,$A1002)/(OFFSET($C997,-$A1001,$A1002))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T981","v":0},{"$f":"IF(T1027=\"n/a\",T1003,IFERROR(IF((OFFSET($C1003,0,$A1003))<0,\nMIN(0,T1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003)))),\nMAX(0,T1003-(OFFSET($C1003,0,$A1003)/(OFFSET($C998,-$A1002,$A1003))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U981","v":0},{"$f":"IF(U1028=\"n/a\",U1004,IFERROR(IF((OFFSET($C1004,0,$A1004))<0,\nMIN(0,U1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004)))),\nMAX(0,U1004-(OFFSET($C1004,0,$A1004)/(OFFSET($C999,-$A1003,$A1004))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V981","v":0},{"$f":"IF(V1029=\"n/a\",V1005,IFERROR(IF((OFFSET($C1005,0,$A1005))<0,\nMIN(0,V1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005)))),\nMAX(0,V1005-(OFFSET($C1005,0,$A1005)/(OFFSET($C1000,-$A1004,$A1005))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W981","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1009<1,D983=0),0,\nIF(D983=0,C1009-1,\nIF(C1009<1,D984,\n(((C1009-1)*(C985-(C985/(C1009))))+(D983*D984))/(D985))))","v":0},{"$f":"IF(AND(D1009<1,E983=0),0,\nIF(E983=0,D1009-1,\nIF(D1009<1,E984,\n(((D1009-1)*(D985-(D985/(D1009))))+(E983*E984))/(E985))))","v":0},{"$f":"IF(AND(E1009<1,F983=0),0,\nIF(F983=0,E1009-1,\nIF(E1009<1,F984,\n(((E1009-1)*(E985-(E985/(E1009))))+(F983*F984))/(F985))))","v":0},{"$f":"IF(AND(F1009<1,G983=0),0,\nIF(G983=0,F1009-1,\nIF(F1009<1,G984,\n(((F1009-1)*(F985-(F985/(F1009))))+(G983*G984))/(G985))))","v":0},{"$f":"IF(AND(G1009<1,H983=0),0,\nIF(H983=0,G1009-1,\nIF(G1009<1,H984,\n(((G1009-1)*(G985-(G985/(G1009))))+(H983*H984))/(H985))))","v":0},{"$f":"IF(AND(H1009<1,I983=0),0,\nIF(I983=0,H1009-1,\nIF(H1009<1,I984,\n(((H1009-1)*(H985-(H985/(H1009))))+(I983*I984))/(I985))))","v":0},{"$f":"IF(AND(I1009<1,J983=0),0,\nIF(J983=0,I1009-1,\nIF(I1009<1,J984,\n(((I1009-1)*(I985-(I985/(I1009))))+(J983*J984))/(J985))))","v":0},{"$f":"IF(AND(J1009<1,K983=0),0,\nIF(K983=0,J1009-1,\nIF(J1009<1,K984,\n(((J1009-1)*(J985-(J985/(J1009))))+(K983*K984))/(K985))))","v":0},{"$f":"IF(AND(K1009<1,L983=0),0,\nIF(L983=0,K1009-1,\nIF(K1009<1,L984,\n(((K1009-1)*(K985-(K985/(K1009))))+(L983*L984))/(L985))))","v":0},{"$f":"IF(AND(L1009<1,M983=0),0,\nIF(M983=0,L1009-1,\nIF(L1009<1,M984,\n(((L1009-1)*(L985-(L985/(L1009))))+(M983*M984))/(M985))))","v":0},{"$f":"IF(AND(M1009<1,N983=0),0,\nIF(N983=0,M1009-1,\nIF(M1009<1,N984,\n(((M1009-1)*(M985-(M985/(M1009))))+(N983*N984))/(N985))))","v":0},{"$f":"IF(AND(N1009<1,O983=0),0,\nIF(O983=0,N1009-1,\nIF(N1009<1,O984,\n(((N1009-1)*(N985-(N985/(N1009))))+(O983*O984))/(O985))))","v":0},{"$f":"IF(AND(O1009<1,P983=0),0,\nIF(P983=0,O1009-1,\nIF(O1009<1,P984,\n(((O1009-1)*(O985-(O985/(O1009))))+(P983*P984))/(P985))))","v":0},{"$f":"IF(AND(P1009<1,Q983=0),0,\nIF(Q983=0,P1009-1,\nIF(P1009<1,Q984,\n(((P1009-1)*(P985-(P985/(P1009))))+(Q983*Q984))/(Q985))))","v":0},{"$f":"IF(AND(Q1009<1,R983=0),0,\nIF(R983=0,Q1009-1,\nIF(Q1009<1,R984,\n(((Q1009-1)*(Q985-(Q985/(Q1009))))+(R983*R984))/(R985))))","v":0},{"$f":"IF(AND(R1009<1,S983=0),0,\nIF(S983=0,R1009-1,\nIF(R1009<1,S984,\n(((R1009-1)*(R985-(R985/(R1009))))+(S983*S984))/(S985))))","v":0},{"$f":"IF(AND(S1009<1,T983=0),0,\nIF(T983=0,S1009-1,\nIF(S1009<1,T984,\n(((S1009-1)*(S985-(S985/(S1009))))+(T983*T984))/(T985))))","v":0},{"$f":"IF(AND(T1009<1,U983=0),0,\nIF(U983=0,T1009-1,\nIF(T1009<1,U984,\n(((T1009-1)*(T985-(T985/(T1009))))+(U983*U984))/(U985))))","v":0},{"$f":"IF(AND(U1009<1,V983=0),0,\nIF(V983=0,U1009-1,\nIF(U1009<1,V984,\n(((U1009-1)*(U985-(U985/(U1009))))+(V983*V984))/(V985))))","v":0},{"$f":"IF(AND(V1009<1,W983=0),0,\nIF(W983=0,V1009-1,\nIF(V1009<1,W984,\n(((V1009-1)*(V985-(V985/(V1009))))+(W983*W984))/(W985))))","v":0}]
[null,"RL Start TAB",{"$f":"C982","v":0},{"$f":"IF(C1010=\"n/a\",\"n/a\",MAX(0,C1010-1))","v":0},{"$f":"IF(D1010=\"n/a\",\"n/a\",MAX(0,D1010-1))","v":0},{"$f":"IF(E1010=\"n/a\",\"n/a\",MAX(0,E1010-1))","v":0},{"$f":"IF(F1010=\"n/a\",\"n/a\",MAX(0,F1010-1))","v":0},{"$f":"IF(G1010=\"n/a\",\"n/a\",MAX(0,G1010-1))","v":0},{"$f":"IF(H1010=\"n/a\",\"n/a\",MAX(0,H1010-1))","v":0},{"$f":"IF(I1010=\"n/a\",\"n/a\",MAX(0,I1010-1))","v":0},{"$f":"IF(J1010=\"n/a\",\"n/a\",MAX(0,J1010-1))","v":0},{"$f":"IF(K1010=\"n/a\",\"n/a\",MAX(0,K1010-1))","v":0},{"$f":"IF(L1010=\"n/a\",\"n/a\",MAX(0,L1010-1))","v":0},{"$f":"IF(M1010=\"n/a\",\"n/a\",MAX(0,M1010-1))","v":0},{"$f":"IF(N1010=\"n/a\",\"n/a\",MAX(0,N1010-1))","v":0},{"$f":"IF(O1010=\"n/a\",\"n/a\",MAX(0,O1010-1))","v":0},{"$f":"IF(P1010=\"n/a\",\"n/a\",MAX(0,P1010-1))","v":0},{"$f":"IF(Q1010=\"n/a\",\"n/a\",MAX(0,Q1010-1))","v":0},{"$f":"IF(R1010=\"n/a\",\"n/a\",MAX(0,R1010-1))","v":0},{"$f":"IF(S1010=\"n/a\",\"n/a\",MAX(0,S1010-1))","v":0},{"$f":"IF(T1010=\"n/a\",\"n/a\",MAX(0,T1010-1))","v":0},{"$f":"IF(U1010=\"n/a\",\"n/a\",MAX(0,U1010-1))","v":0},{"$f":"IF(V1010=\"n/a\",\"n/a\",MAX(0,V1010-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A987)","v":"RL Capex 2014-15"},null,{"$f":"D982","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E982","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F982","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G982","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H982","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I982","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J982","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K982","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L982","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M982","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N982","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O982","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P982","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q982","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R982","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S982","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T982","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U982","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V982","v":0},{"$f":"IF(V1029=\"n/a\",\"n/a\",MAX(0,V1029-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W982","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C982<>\"n/a\",C982<>\"n/a\"),IF(SUM(C985:C1007)=0,0,IF((SUMPRODUCT(C985:C1007,C1009:C1031)/SUM(C985:C1007))<0,1,(SUMPRODUCT(C985:C1007,C1009:C1031)/SUM(C985:C1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",D982<>\"n/a\"),IF(SUM(D985:D1007)=0,0,IF((SUMPRODUCT(D985:D1007,D1009:D1031)/SUM(D985:D1007))<0,1,(SUMPRODUCT(D985:D1007,D1009:D1031)/SUM(D985:D1007)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C982<>\"n/a\",E982<>\"n/a\"),IF(SUM(E985:E1007)=0,0,IF((SUMPRODUCT(E985:E1007,E1009:E1031)/SUM(E985:E1007))<0,1,(SUMPRODUCT(E985:E1007,E1009:E1031)/SUM(E985:E1007)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 20",{"$f":"VLOOKUP($A1034,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1034,1,12,\"\"))","v":20},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1035,0)","v":0},{"$f":"'RAB remaining lives'!D1040","v":0},{"$f":"'RAB remaining lives'!E1040","v":0},{"$f":"'RAB remaining lives'!F1040","v":0},{"$f":"'RAB remaining lives'!G1040","v":0},{"$f":"'RAB remaining lives'!H1040","v":0},{"$f":"'RAB remaining lives'!I1040","v":0},{"$f":"'RAB remaining lives'!J1040","v":0},{"$f":"'RAB remaining lives'!K1040","v":0},{"$f":"'RAB remaining lives'!L1040","v":0},{"$f":"'RAB remaining lives'!M1040","v":0},{"$f":"'RAB remaining lives'!N1040","v":0},{"$f":"'RAB remaining lives'!O1040","v":0},{"$f":"'RAB remaining lives'!P1040","v":0},{"$f":"'RAB remaining lives'!Q1040","v":0},{"$f":"'RAB remaining lives'!R1040","v":0},{"$f":"'RAB remaining lives'!S1040","v":0},{"$f":"'RAB remaining lives'!T1040","v":0},{"$f":"'RAB remaining lives'!U1040","v":0},{"$f":"'RAB remaining lives'!V1040","v":0},{"$f":"'RAB remaining lives'!W1040","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1035,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1035,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1035,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1035,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1035,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1035,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1035,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1035,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1035,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1035,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1035,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1035,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1035,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1035,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1035,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1035,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1035,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1035,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1035,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1035,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1035,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1035,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1037=0,C1039=0),0,\nIF(AND(D1037<>0,C1039=0),D1037,\nIF(AND(D1038<>0,C1039<>0),(C1039-(C1039/C1063))+D1037,\nIF(C1063<1,0,(C1039-(C1039/C1063))))))","v":0},{"$f":"IF(AND(E1037=0,D1039=0),0,\nIF(AND(E1037<>0,D1039=0),E1037,\nIF(AND(E1038<>0,D1039<>0),(D1039-(D1039/D1063))+E1037,\nIF(D1063<1,0,(D1039-(D1039/D1063))))))","v":0},{"$f":"IF(AND(F1037=0,E1039=0),0,\nIF(AND(F1037<>0,E1039=0),F1037,\nIF(AND(F1038<>0,E1039<>0),(E1039-(E1039/E1063))+F1037,\nIF(E1063<1,0,(E1039-(E1039/E1063))))))","v":0},{"$f":"IF(AND(G1037=0,F1039=0),0,\nIF(AND(G1037<>0,F1039=0),G1037,\nIF(AND(G1038<>0,F1039<>0),(F1039-(F1039/F1063))+G1037,\nIF(F1063<1,0,(F1039-(F1039/F1063))))))","v":0},{"$f":"IF(AND(H1037=0,G1039=0),0,\nIF(AND(H1037<>0,G1039=0),H1037,\nIF(AND(H1038<>0,G1039<>0),(G1039-(G1039/G1063))+H1037,\nIF(G1063<1,0,(G1039-(G1039/G1063))))))","v":0},{"$f":"IF(AND(I1037=0,H1039=0),0,\nIF(AND(I1037<>0,H1039=0),I1037,\nIF(AND(I1038<>0,H1039<>0),(H1039-(H1039/H1063))+I1037,\nIF(H1063<1,0,(H1039-(H1039/H1063))))))","v":0},{"$f":"IF(AND(J1037=0,I1039=0),0,\nIF(AND(J1037<>0,I1039=0),J1037,\nIF(AND(J1038<>0,I1039<>0),(I1039-(I1039/I1063))+J1037,\nIF(I1063<1,0,(I1039-(I1039/I1063))))))","v":0},{"$f":"IF(AND(K1037=0,J1039=0),0,\nIF(AND(K1037<>0,J1039=0),K1037,\nIF(AND(K1038<>0,J1039<>0),(J1039-(J1039/J1063))+K1037,\nIF(J1063<1,0,(J1039-(J1039/J1063))))))","v":0},{"$f":"IF(AND(L1037=0,K1039=0),0,\nIF(AND(L1037<>0,K1039=0),L1037,\nIF(AND(L1038<>0,K1039<>0),(K1039-(K1039/K1063))+L1037,\nIF(K1063<1,0,(K1039-(K1039/K1063))))))","v":0},{"$f":"IF(AND(M1037=0,L1039=0),0,\nIF(AND(M1037<>0,L1039=0),M1037,\nIF(AND(M1038<>0,L1039<>0),(L1039-(L1039/L1063))+M1037,\nIF(L1063<1,0,(L1039-(L1039/L1063))))))","v":0},{"$f":"IF(AND(N1037=0,M1039=0),0,\nIF(AND(N1037<>0,M1039=0),N1037,\nIF(AND(N1038<>0,M1039<>0),(M1039-(M1039/M1063))+N1037,\nIF(M1063<1,0,(M1039-(M1039/M1063))))))","v":0},{"$f":"IF(AND(O1037=0,N1039=0),0,\nIF(AND(O1037<>0,N1039=0),O1037,\nIF(AND(O1038<>0,N1039<>0),(N1039-(N1039/N1063))+O1037,\nIF(N1063<1,0,(N1039-(N1039/N1063))))))","v":0},{"$f":"IF(AND(P1037=0,O1039=0),0,\nIF(AND(P1037<>0,O1039=0),P1037,\nIF(AND(P1038<>0,O1039<>0),(O1039-(O1039/O1063))+P1037,\nIF(O1063<1,0,(O1039-(O1039/O1063))))))","v":0},{"$f":"IF(AND(Q1037=0,P1039=0),0,\nIF(AND(Q1037<>0,P1039=0),Q1037,\nIF(AND(Q1038<>0,P1039<>0),(P1039-(P1039/P1063))+Q1037,\nIF(P1063<1,0,(P1039-(P1039/P1063))))))","v":0},{"$f":"IF(AND(R1037=0,Q1039=0),0,\nIF(AND(R1037<>0,Q1039=0),R1037,\nIF(AND(R1038<>0,Q1039<>0),(Q1039-(Q1039/Q1063))+R1037,\nIF(Q1063<1,0,(Q1039-(Q1039/Q1063))))))","v":0},{"$f":"IF(AND(S1037=0,R1039=0),0,\nIF(AND(S1037<>0,R1039=0),S1037,\nIF(AND(S1038<>0,R1039<>0),(R1039-(R1039/R1063))+S1037,\nIF(R1063<1,0,(R1039-(R1039/R1063))))))","v":0},{"$f":"IF(AND(T1037=0,S1039=0),0,\nIF(AND(T1037<>0,S1039=0),T1037,\nIF(AND(T1038<>0,S1039<>0),(S1039-(S1039/S1063))+T1037,\nIF(S1063<1,0,(S1039-(S1039/S1063))))))","v":0},{"$f":"IF(AND(U1037=0,T1039=0),0,\nIF(AND(U1037<>0,T1039=0),U1037,\nIF(AND(U1038<>0,T1039<>0),(T1039-(T1039/T1063))+U1037,\nIF(T1063<1,0,(T1039-(T1039/T1063))))))","v":0},{"$f":"IF(AND(V1037=0,U1039=0),0,\nIF(AND(V1037<>0,U1039=0),V1037,\nIF(AND(V1038<>0,U1039<>0),(U1039-(U1039/U1063))+V1037,\nIF(U1063<1,0,(U1039-(U1039/U1063))))))","v":0},{"$f":"IF(AND(W1037=0,V1039=0),0,\nIF(AND(W1037<>0,V1039=0),W1037,\nIF(AND(W1038<>0,V1039<>0),(V1039-(V1039/V1063))+W1037,\nIF(V1063<1,0,(V1039-(V1039/V1063))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1035","v":0},{"$f":"IF(C1064=\"n/a\",C1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,C1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,C1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(D1064=\"n/a\",D1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,D1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,D1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(E1064=\"n/a\",E1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,E1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,E1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(F1064=\"n/a\",F1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,F1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,F1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(G1064=\"n/a\",G1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,G1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,G1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(H1064=\"n/a\",H1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,H1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,H1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(I1064=\"n/a\",I1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,I1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,I1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(J1064=\"n/a\",J1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,J1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,J1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(K1064=\"n/a\",K1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,K1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,K1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(L1064=\"n/a\",L1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,L1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,L1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(M1064=\"n/a\",M1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,M1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,M1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(N1064=\"n/a\",N1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,N1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,N1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(O1064=\"n/a\",O1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,O1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,O1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(P1064=\"n/a\",P1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,P1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,P1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(Q1064=\"n/a\",Q1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,Q1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,Q1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(R1064=\"n/a\",R1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,R1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,R1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(S1064=\"n/a\",S1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,S1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,S1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(T1064=\"n/a\",T1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,T1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,T1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(U1064=\"n/a\",U1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,U1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,U1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0},{"$f":"IF(V1064=\"n/a\",V1040,IFERROR(IF((OFFSET($C1040,0,$A1040))<0,\nMIN(0,V1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040)))),\nMAX(0,V1040-(OFFSET($C1040,0,$A1040)/(OFFSET($C1035,-$A1039,$A1040))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1041)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1035","v":0},{"$f":"IF(D1065=\"n/a\",D1041,IFERROR(IF((OFFSET($C1041,0,$A1041))<0,\nMIN(0,D1041-(OFFSET($C1041,0,$A1041)/(OFFSET($C1036,-$A1040,$A1041)))),\nMAX(0,D1041-(OFFSET($C1041,0,$A1041)/(OFFSET($C1036,-$A1040,$A1041))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1035","v":0},{"$f":"IF(E1066=\"n/a\",E1042,IFERROR(IF((OFFSET($C1042,0,$A1042))<0,\nMIN(0,E1042-(OFFSET($C1042,0,$A1042)/(OFFSET($C1037,-$A1041,$A1042)))),\nMAX(0,E1042-(OFFSET($C1042,0,$A1042)/(OFFSET($C1037,-$A1041,$A1042))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1035","v":0},{"$f":"IF(F1067=\"n/a\",F1043,IFERROR(IF((OFFSET($C1043,0,$A1043))<0,\nMIN(0,F1043-(OFFSET($C1043,0,$A1043)/(OFFSET($C1038,-$A1042,$A1043)))),\nMAX(0,F1043-(OFFSET($C1043,0,$A1043)/(OFFSET($C1038,-$A1042,$A1043))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1035","v":0},{"$f":"IF(G1068=\"n/a\",G1044,IFERROR(IF((OFFSET($C1044,0,$A1044))<0,\nMIN(0,G1044-(OFFSET($C1044,0,$A1044)/(OFFSET($C1039,-$A1043,$A1044)))),\nMAX(0,G1044-(OFFSET($C1044,0,$A1044)/(OFFSET($C1039,-$A1043,$A1044))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1035","v":0},{"$f":"IF(H1069=\"n/a\",H1045,IFERROR(IF((OFFSET($C1045,0,$A1045))<0,\nMIN(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045)))),\nMAX(0,H1045-(OFFSET($C1045,0,$A1045)/(OFFSET($C1040,-$A1044,$A1045))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1035","v":0},{"$f":"IF(I1070=\"n/a\",I1046,IFERROR(IF((OFFSET($C1046,0,$A1046))<0,\nMIN(0,I1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046)))),\nMAX(0,I1046-(OFFSET($C1046,0,$A1046)/(OFFSET($C1041,-$A1045,$A1046))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1035","v":0},{"$f":"IF(J1071=\"n/a\",J1047,IFERROR(IF((OFFSET($C1047,0,$A1047))<0,\nMIN(0,J1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047)))),\nMAX(0,J1047-(OFFSET($C1047,0,$A1047)/(OFFSET($C1042,-$A1046,$A1047))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1035","v":0},{"$f":"IF(K1072=\"n/a\",K1048,IFERROR(IF((OFFSET($C1048,0,$A1048))<0,\nMIN(0,K1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048)))),\nMAX(0,K1048-(OFFSET($C1048,0,$A1048)/(OFFSET($C1043,-$A1047,$A1048))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1035","v":0},{"$f":"IF(L1073=\"n/a\",L1049,IFERROR(IF((OFFSET($C1049,0,$A1049))<0,\nMIN(0,L1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049)))),\nMAX(0,L1049-(OFFSET($C1049,0,$A1049)/(OFFSET($C1044,-$A1048,$A1049))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1035","v":0},{"$f":"IF(M1074=\"n/a\",M1050,IFERROR(IF((OFFSET($C1050,0,$A1050))<0,\nMIN(0,M1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050)))),\nMAX(0,M1050-(OFFSET($C1050,0,$A1050)/(OFFSET($C1045,-$A1049,$A1050))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1035","v":0},{"$f":"IF(N1075=\"n/a\",N1051,IFERROR(IF((OFFSET($C1051,0,$A1051))<0,\nMIN(0,N1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051)))),\nMAX(0,N1051-(OFFSET($C1051,0,$A1051)/(OFFSET($C1046,-$A1050,$A1051))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1035","v":0},{"$f":"IF(O1076=\"n/a\",O1052,IFERROR(IF((OFFSET($C1052,0,$A1052))<0,\nMIN(0,O1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052)))),\nMAX(0,O1052-(OFFSET($C1052,0,$A1052)/(OFFSET($C1047,-$A1051,$A1052))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1035","v":0},{"$f":"IF(P1077=\"n/a\",P1053,IFERROR(IF((OFFSET($C1053,0,$A1053))<0,\nMIN(0,P1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053)))),\nMAX(0,P1053-(OFFSET($C1053,0,$A1053)/(OFFSET($C1048,-$A1052,$A1053))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1035","v":0},{"$f":"IF(Q1078=\"n/a\",Q1054,IFERROR(IF((OFFSET($C1054,0,$A1054))<0,\nMIN(0,Q1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054)))),\nMAX(0,Q1054-(OFFSET($C1054,0,$A1054)/(OFFSET($C1049,-$A1053,$A1054))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1035","v":0},{"$f":"IF(R1079=\"n/a\",R1055,IFERROR(IF((OFFSET($C1055,0,$A1055))<0,\nMIN(0,R1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055)))),\nMAX(0,R1055-(OFFSET($C1055,0,$A1055)/(OFFSET($C1050,-$A1054,$A1055))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1035","v":0},{"$f":"IF(S1080=\"n/a\",S1056,IFERROR(IF((OFFSET($C1056,0,$A1056))<0,\nMIN(0,S1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056)))),\nMAX(0,S1056-(OFFSET($C1056,0,$A1056)/(OFFSET($C1051,-$A1055,$A1056))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1035","v":0},{"$f":"IF(T1081=\"n/a\",T1057,IFERROR(IF((OFFSET($C1057,0,$A1057))<0,\nMIN(0,T1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057)))),\nMAX(0,T1057-(OFFSET($C1057,0,$A1057)/(OFFSET($C1052,-$A1056,$A1057))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1035","v":0},{"$f":"IF(U1082=\"n/a\",U1058,IFERROR(IF((OFFSET($C1058,0,$A1058))<0,\nMIN(0,U1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058)))),\nMAX(0,U1058-(OFFSET($C1058,0,$A1058)/(OFFSET($C1053,-$A1057,$A1058))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1035","v":0},{"$f":"IF(V1083=\"n/a\",V1059,IFERROR(IF((OFFSET($C1059,0,$A1059))<0,\nMIN(0,V1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059)))),\nMAX(0,V1059-(OFFSET($C1059,0,$A1059)/(OFFSET($C1054,-$A1058,$A1059))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1035","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1063<1,D1037=0),0,\nIF(D1037=0,C1063-1,\nIF(C1063<1,D1038,\n(((C1063-1)*(C1039-(C1039/(C1063))))+(D1037*D1038))/(D1039))))","v":0},{"$f":"IF(AND(D1063<1,E1037=0),0,\nIF(E1037=0,D1063-1,\nIF(D1063<1,E1038,\n(((D1063-1)*(D1039-(D1039/(D1063))))+(E1037*E1038))/(E1039))))","v":0},{"$f":"IF(AND(E1063<1,F1037=0),0,\nIF(F1037=0,E1063-1,\nIF(E1063<1,F1038,\n(((E1063-1)*(E1039-(E1039/(E1063))))+(F1037*F1038))/(F1039))))","v":0},{"$f":"IF(AND(F1063<1,G1037=0),0,\nIF(G1037=0,F1063-1,\nIF(F1063<1,G1038,\n(((F1063-1)*(F1039-(F1039/(F1063))))+(G1037*G1038))/(G1039))))","v":0},{"$f":"IF(AND(G1063<1,H1037=0),0,\nIF(H1037=0,G1063-1,\nIF(G1063<1,H1038,\n(((G1063-1)*(G1039-(G1039/(G1063))))+(H1037*H1038))/(H1039))))","v":0},{"$f":"IF(AND(H1063<1,I1037=0),0,\nIF(I1037=0,H1063-1,\nIF(H1063<1,I1038,\n(((H1063-1)*(H1039-(H1039/(H1063))))+(I1037*I1038))/(I1039))))","v":0},{"$f":"IF(AND(I1063<1,J1037=0),0,\nIF(J1037=0,I1063-1,\nIF(I1063<1,J1038,\n(((I1063-1)*(I1039-(I1039/(I1063))))+(J1037*J1038))/(J1039))))","v":0},{"$f":"IF(AND(J1063<1,K1037=0),0,\nIF(K1037=0,J1063-1,\nIF(J1063<1,K1038,\n(((J1063-1)*(J1039-(J1039/(J1063))))+(K1037*K1038))/(K1039))))","v":0},{"$f":"IF(AND(K1063<1,L1037=0),0,\nIF(L1037=0,K1063-1,\nIF(K1063<1,L1038,\n(((K1063-1)*(K1039-(K1039/(K1063))))+(L1037*L1038))/(L1039))))","v":0},{"$f":"IF(AND(L1063<1,M1037=0),0,\nIF(M1037=0,L1063-1,\nIF(L1063<1,M1038,\n(((L1063-1)*(L1039-(L1039/(L1063))))+(M1037*M1038))/(M1039))))","v":0},{"$f":"IF(AND(M1063<1,N1037=0),0,\nIF(N1037=0,M1063-1,\nIF(M1063<1,N1038,\n(((M1063-1)*(M1039-(M1039/(M1063))))+(N1037*N1038))/(N1039))))","v":0},{"$f":"IF(AND(N1063<1,O1037=0),0,\nIF(O1037=0,N1063-1,\nIF(N1063<1,O1038,\n(((N1063-1)*(N1039-(N1039/(N1063))))+(O1037*O1038))/(O1039))))","v":0},{"$f":"IF(AND(O1063<1,P1037=0),0,\nIF(P1037=0,O1063-1,\nIF(O1063<1,P1038,\n(((O1063-1)*(O1039-(O1039/(O1063))))+(P1037*P1038))/(P1039))))","v":0},{"$f":"IF(AND(P1063<1,Q1037=0),0,\nIF(Q1037=0,P1063-1,\nIF(P1063<1,Q1038,\n(((P1063-1)*(P1039-(P1039/(P1063))))+(Q1037*Q1038))/(Q1039))))","v":0},{"$f":"IF(AND(Q1063<1,R1037=0),0,\nIF(R1037=0,Q1063-1,\nIF(Q1063<1,R1038,\n(((Q1063-1)*(Q1039-(Q1039/(Q1063))))+(R1037*R1038))/(R1039))))","v":0},{"$f":"IF(AND(R1063<1,S1037=0),0,\nIF(S1037=0,R1063-1,\nIF(R1063<1,S1038,\n(((R1063-1)*(R1039-(R1039/(R1063))))+(S1037*S1038))/(S1039))))","v":0},{"$f":"IF(AND(S1063<1,T1037=0),0,\nIF(T1037=0,S1063-1,\nIF(S1063<1,T1038,\n(((S1063-1)*(S1039-(S1039/(S1063))))+(T1037*T1038))/(T1039))))","v":0},{"$f":"IF(AND(T1063<1,U1037=0),0,\nIF(U1037=0,T1063-1,\nIF(T1063<1,U1038,\n(((T1063-1)*(T1039-(T1039/(T1063))))+(U1037*U1038))/(U1039))))","v":0},{"$f":"IF(AND(U1063<1,V1037=0),0,\nIF(V1037=0,U1063-1,\nIF(U1063<1,V1038,\n(((U1063-1)*(U1039-(U1039/(U1063))))+(V1037*V1038))/(V1039))))","v":0},{"$f":"IF(AND(V1063<1,W1037=0),0,\nIF(W1037=0,V1063-1,\nIF(V1063<1,W1038,\n(((V1063-1)*(V1039-(V1039/(V1063))))+(W1037*W1038))/(W1039))))","v":0}]
[null,"RL Start TAB",{"$f":"C1036","v":0},{"$f":"IF(C1064=\"n/a\",\"n/a\",MAX(0,C1064-1))","v":0},{"$f":"IF(D1064=\"n/a\",\"n/a\",MAX(0,D1064-1))","v":0},{"$f":"IF(E1064=\"n/a\",\"n/a\",MAX(0,E1064-1))","v":0},{"$f":"IF(F1064=\"n/a\",\"n/a\",MAX(0,F1064-1))","v":0},{"$f":"IF(G1064=\"n/a\",\"n/a\",MAX(0,G1064-1))","v":0},{"$f":"IF(H1064=\"n/a\",\"n/a\",MAX(0,H1064-1))","v":0},{"$f":"IF(I1064=\"n/a\",\"n/a\",MAX(0,I1064-1))","v":0},{"$f":"IF(J1064=\"n/a\",\"n/a\",MAX(0,J1064-1))","v":0},{"$f":"IF(K1064=\"n/a\",\"n/a\",MAX(0,K1064-1))","v":0},{"$f":"IF(L1064=\"n/a\",\"n/a\",MAX(0,L1064-1))","v":0},{"$f":"IF(M1064=\"n/a\",\"n/a\",MAX(0,M1064-1))","v":0},{"$f":"IF(N1064=\"n/a\",\"n/a\",MAX(0,N1064-1))","v":0},{"$f":"IF(O1064=\"n/a\",\"n/a\",MAX(0,O1064-1))","v":0},{"$f":"IF(P1064=\"n/a\",\"n/a\",MAX(0,P1064-1))","v":0},{"$f":"IF(Q1064=\"n/a\",\"n/a\",MAX(0,Q1064-1))","v":0},{"$f":"IF(R1064=\"n/a\",\"n/a\",MAX(0,R1064-1))","v":0},{"$f":"IF(S1064=\"n/a\",\"n/a\",MAX(0,S1064-1))","v":0},{"$f":"IF(T1064=\"n/a\",\"n/a\",MAX(0,T1064-1))","v":0},{"$f":"IF(U1064=\"n/a\",\"n/a\",MAX(0,U1064-1))","v":0},{"$f":"IF(V1064=\"n/a\",\"n/a\",MAX(0,V1064-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1041)","v":"RL Capex 2014-15"},null,{"$f":"D1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1036","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1036","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1036","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1036","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1036","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1036","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1036","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1036","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1036","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1036","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1036","v":0},{"$f":"IF(V1083=\"n/a\",\"n/a\",MAX(0,V1083-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1036","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1036<>\"n/a\",C1036<>\"n/a\"),IF(SUM(C1039:C1061)=0,0,IF((SUMPRODUCT(C1039:C1061,C1063:C1085)/SUM(C1039:C1061))<0,1,(SUMPRODUCT(C1039:C1061,C1063:C1085)/SUM(C1039:C1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",D1036<>\"n/a\"),IF(SUM(D1039:D1061)=0,0,IF((SUMPRODUCT(D1039:D1061,D1063:D1085)/SUM(D1039:D1061))<0,1,(SUMPRODUCT(D1039:D1061,D1063:D1085)/SUM(D1039:D1061)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1036<>\"n/a\",E1036<>\"n/a\"),IF(SUM(E1039:E1061)=0,0,IF((SUMPRODUCT(E1039:E1061,E1063:E1085)/SUM(E1039:E1061))<0,1,(SUMPRODUCT(E1039:E1061,E1063:E1085)/SUM(E1039:E1061)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 21",{"$f":"VLOOKUP($A1088,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1088,1,12,\"\"))","v":21},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1089,0)","v":0},{"$f":"'RAB remaining lives'!D1094","v":0},{"$f":"'RAB remaining lives'!E1094","v":0},{"$f":"'RAB remaining lives'!F1094","v":0},{"$f":"'RAB remaining lives'!G1094","v":0},{"$f":"'RAB remaining lives'!H1094","v":0},{"$f":"'RAB remaining lives'!I1094","v":0},{"$f":"'RAB remaining lives'!J1094","v":0},{"$f":"'RAB remaining lives'!K1094","v":0},{"$f":"'RAB remaining lives'!L1094","v":0},{"$f":"'RAB remaining lives'!M1094","v":0},{"$f":"'RAB remaining lives'!N1094","v":0},{"$f":"'RAB remaining lives'!O1094","v":0},{"$f":"'RAB remaining lives'!P1094","v":0},{"$f":"'RAB remaining lives'!Q1094","v":0},{"$f":"'RAB remaining lives'!R1094","v":0},{"$f":"'RAB remaining lives'!S1094","v":0},{"$f":"'RAB remaining lives'!T1094","v":0},{"$f":"'RAB remaining lives'!U1094","v":0},{"$f":"'RAB remaining lives'!V1094","v":0},{"$f":"'RAB remaining lives'!W1094","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1089,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1089,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1089,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1089,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1089,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1089,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1089,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1089,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1089,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1089,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1089,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1089,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1089,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1089,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1089,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1089,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1089,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1089,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1089,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1089,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1089,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1089,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1091=0,C1093=0),0,\nIF(AND(D1091<>0,C1093=0),D1091,\nIF(AND(D1092<>0,C1093<>0),(C1093-(C1093/C1117))+D1091,\nIF(C1117<1,0,(C1093-(C1093/C1117))))))","v":0},{"$f":"IF(AND(E1091=0,D1093=0),0,\nIF(AND(E1091<>0,D1093=0),E1091,\nIF(AND(E1092<>0,D1093<>0),(D1093-(D1093/D1117))+E1091,\nIF(D1117<1,0,(D1093-(D1093/D1117))))))","v":0},{"$f":"IF(AND(F1091=0,E1093=0),0,\nIF(AND(F1091<>0,E1093=0),F1091,\nIF(AND(F1092<>0,E1093<>0),(E1093-(E1093/E1117))+F1091,\nIF(E1117<1,0,(E1093-(E1093/E1117))))))","v":0},{"$f":"IF(AND(G1091=0,F1093=0),0,\nIF(AND(G1091<>0,F1093=0),G1091,\nIF(AND(G1092<>0,F1093<>0),(F1093-(F1093/F1117))+G1091,\nIF(F1117<1,0,(F1093-(F1093/F1117))))))","v":0},{"$f":"IF(AND(H1091=0,G1093=0),0,\nIF(AND(H1091<>0,G1093=0),H1091,\nIF(AND(H1092<>0,G1093<>0),(G1093-(G1093/G1117))+H1091,\nIF(G1117<1,0,(G1093-(G1093/G1117))))))","v":0},{"$f":"IF(AND(I1091=0,H1093=0),0,\nIF(AND(I1091<>0,H1093=0),I1091,\nIF(AND(I1092<>0,H1093<>0),(H1093-(H1093/H1117))+I1091,\nIF(H1117<1,0,(H1093-(H1093/H1117))))))","v":0},{"$f":"IF(AND(J1091=0,I1093=0),0,\nIF(AND(J1091<>0,I1093=0),J1091,\nIF(AND(J1092<>0,I1093<>0),(I1093-(I1093/I1117))+J1091,\nIF(I1117<1,0,(I1093-(I1093/I1117))))))","v":0},{"$f":"IF(AND(K1091=0,J1093=0),0,\nIF(AND(K1091<>0,J1093=0),K1091,\nIF(AND(K1092<>0,J1093<>0),(J1093-(J1093/J1117))+K1091,\nIF(J1117<1,0,(J1093-(J1093/J1117))))))","v":0},{"$f":"IF(AND(L1091=0,K1093=0),0,\nIF(AND(L1091<>0,K1093=0),L1091,\nIF(AND(L1092<>0,K1093<>0),(K1093-(K1093/K1117))+L1091,\nIF(K1117<1,0,(K1093-(K1093/K1117))))))","v":0},{"$f":"IF(AND(M1091=0,L1093=0),0,\nIF(AND(M1091<>0,L1093=0),M1091,\nIF(AND(M1092<>0,L1093<>0),(L1093-(L1093/L1117))+M1091,\nIF(L1117<1,0,(L1093-(L1093/L1117))))))","v":0},{"$f":"IF(AND(N1091=0,M1093=0),0,\nIF(AND(N1091<>0,M1093=0),N1091,\nIF(AND(N1092<>0,M1093<>0),(M1093-(M1093/M1117))+N1091,\nIF(M1117<1,0,(M1093-(M1093/M1117))))))","v":0},{"$f":"IF(AND(O1091=0,N1093=0),0,\nIF(AND(O1091<>0,N1093=0),O1091,\nIF(AND(O1092<>0,N1093<>0),(N1093-(N1093/N1117))+O1091,\nIF(N1117<1,0,(N1093-(N1093/N1117))))))","v":0},{"$f":"IF(AND(P1091=0,O1093=0),0,\nIF(AND(P1091<>0,O1093=0),P1091,\nIF(AND(P1092<>0,O1093<>0),(O1093-(O1093/O1117))+P1091,\nIF(O1117<1,0,(O1093-(O1093/O1117))))))","v":0},{"$f":"IF(AND(Q1091=0,P1093=0),0,\nIF(AND(Q1091<>0,P1093=0),Q1091,\nIF(AND(Q1092<>0,P1093<>0),(P1093-(P1093/P1117))+Q1091,\nIF(P1117<1,0,(P1093-(P1093/P1117))))))","v":0},{"$f":"IF(AND(R1091=0,Q1093=0),0,\nIF(AND(R1091<>0,Q1093=0),R1091,\nIF(AND(R1092<>0,Q1093<>0),(Q1093-(Q1093/Q1117))+R1091,\nIF(Q1117<1,0,(Q1093-(Q1093/Q1117))))))","v":0},{"$f":"IF(AND(S1091=0,R1093=0),0,\nIF(AND(S1091<>0,R1093=0),S1091,\nIF(AND(S1092<>0,R1093<>0),(R1093-(R1093/R1117))+S1091,\nIF(R1117<1,0,(R1093-(R1093/R1117))))))","v":0},{"$f":"IF(AND(T1091=0,S1093=0),0,\nIF(AND(T1091<>0,S1093=0),T1091,\nIF(AND(T1092<>0,S1093<>0),(S1093-(S1093/S1117))+T1091,\nIF(S1117<1,0,(S1093-(S1093/S1117))))))","v":0},{"$f":"IF(AND(U1091=0,T1093=0),0,\nIF(AND(U1091<>0,T1093=0),U1091,\nIF(AND(U1092<>0,T1093<>0),(T1093-(T1093/T1117))+U1091,\nIF(T1117<1,0,(T1093-(T1093/T1117))))))","v":0},{"$f":"IF(AND(V1091=0,U1093=0),0,\nIF(AND(V1091<>0,U1093=0),V1091,\nIF(AND(V1092<>0,U1093<>0),(U1093-(U1093/U1117))+V1091,\nIF(U1117<1,0,(U1093-(U1093/U1117))))))","v":0},{"$f":"IF(AND(W1091=0,V1093=0),0,\nIF(AND(W1091<>0,V1093=0),W1091,\nIF(AND(W1092<>0,V1093<>0),(V1093-(V1093/V1117))+W1091,\nIF(V1117<1,0,(V1093-(V1093/V1117))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1089","v":0},{"$f":"IF(C1118=\"n/a\",C1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,C1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,C1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(D1118=\"n/a\",D1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,D1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,D1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(E1118=\"n/a\",E1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,E1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,E1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(F1118=\"n/a\",F1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,F1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,F1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(G1118=\"n/a\",G1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,G1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,G1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(H1118=\"n/a\",H1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,H1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,H1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(I1118=\"n/a\",I1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,I1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,I1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(J1118=\"n/a\",J1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,J1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,J1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(K1118=\"n/a\",K1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,K1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,K1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(L1118=\"n/a\",L1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,L1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,L1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(M1118=\"n/a\",M1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,M1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,M1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(N1118=\"n/a\",N1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,N1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,N1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(O1118=\"n/a\",O1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,O1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,O1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(P1118=\"n/a\",P1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,P1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,P1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(Q1118=\"n/a\",Q1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,Q1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,Q1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(R1118=\"n/a\",R1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,R1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,R1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(S1118=\"n/a\",S1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,S1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,S1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(T1118=\"n/a\",T1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,T1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,T1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(U1118=\"n/a\",U1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,U1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,U1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0},{"$f":"IF(V1118=\"n/a\",V1094,IFERROR(IF((OFFSET($C1094,0,$A1094))<0,\nMIN(0,V1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094)))),\nMAX(0,V1094-(OFFSET($C1094,0,$A1094)/(OFFSET($C1089,-$A1093,$A1094))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1095)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1089","v":0},{"$f":"IF(D1119=\"n/a\",D1095,IFERROR(IF((OFFSET($C1095,0,$A1095))<0,\nMIN(0,D1095-(OFFSET($C1095,0,$A1095)/(OFFSET($C1090,-$A1094,$A1095)))),\nMAX(0,D1095-(OFFSET($C1095,0,$A1095)/(OFFSET($C1090,-$A1094,$A1095))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1089","v":0},{"$f":"IF(E1120=\"n/a\",E1096,IFERROR(IF((OFFSET($C1096,0,$A1096))<0,\nMIN(0,E1096-(OFFSET($C1096,0,$A1096)/(OFFSET($C1091,-$A1095,$A1096)))),\nMAX(0,E1096-(OFFSET($C1096,0,$A1096)/(OFFSET($C1091,-$A1095,$A1096))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1089","v":0},{"$f":"IF(F1121=\"n/a\",F1097,IFERROR(IF((OFFSET($C1097,0,$A1097))<0,\nMIN(0,F1097-(OFFSET($C1097,0,$A1097)/(OFFSET($C1092,-$A1096,$A1097)))),\nMAX(0,F1097-(OFFSET($C1097,0,$A1097)/(OFFSET($C1092,-$A1096,$A1097))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1089","v":0},{"$f":"IF(G1122=\"n/a\",G1098,IFERROR(IF((OFFSET($C1098,0,$A1098))<0,\nMIN(0,G1098-(OFFSET($C1098,0,$A1098)/(OFFSET($C1093,-$A1097,$A1098)))),\nMAX(0,G1098-(OFFSET($C1098,0,$A1098)/(OFFSET($C1093,-$A1097,$A1098))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1089","v":0},{"$f":"IF(H1123=\"n/a\",H1099,IFERROR(IF((OFFSET($C1099,0,$A1099))<0,\nMIN(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099)))),\nMAX(0,H1099-(OFFSET($C1099,0,$A1099)/(OFFSET($C1094,-$A1098,$A1099))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1089","v":0},{"$f":"IF(I1124=\"n/a\",I1100,IFERROR(IF((OFFSET($C1100,0,$A1100))<0,\nMIN(0,I1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100)))),\nMAX(0,I1100-(OFFSET($C1100,0,$A1100)/(OFFSET($C1095,-$A1099,$A1100))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1089","v":0},{"$f":"IF(J1125=\"n/a\",J1101,IFERROR(IF((OFFSET($C1101,0,$A1101))<0,\nMIN(0,J1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101)))),\nMAX(0,J1101-(OFFSET($C1101,0,$A1101)/(OFFSET($C1096,-$A1100,$A1101))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1089","v":0},{"$f":"IF(K1126=\"n/a\",K1102,IFERROR(IF((OFFSET($C1102,0,$A1102))<0,\nMIN(0,K1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102)))),\nMAX(0,K1102-(OFFSET($C1102,0,$A1102)/(OFFSET($C1097,-$A1101,$A1102))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1089","v":0},{"$f":"IF(L1127=\"n/a\",L1103,IFERROR(IF((OFFSET($C1103,0,$A1103))<0,\nMIN(0,L1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103)))),\nMAX(0,L1103-(OFFSET($C1103,0,$A1103)/(OFFSET($C1098,-$A1102,$A1103))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1089","v":0},{"$f":"IF(M1128=\"n/a\",M1104,IFERROR(IF((OFFSET($C1104,0,$A1104))<0,\nMIN(0,M1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104)))),\nMAX(0,M1104-(OFFSET($C1104,0,$A1104)/(OFFSET($C1099,-$A1103,$A1104))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1089","v":0},{"$f":"IF(N1129=\"n/a\",N1105,IFERROR(IF((OFFSET($C1105,0,$A1105))<0,\nMIN(0,N1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105)))),\nMAX(0,N1105-(OFFSET($C1105,0,$A1105)/(OFFSET($C1100,-$A1104,$A1105))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1089","v":0},{"$f":"IF(O1130=\"n/a\",O1106,IFERROR(IF((OFFSET($C1106,0,$A1106))<0,\nMIN(0,O1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106)))),\nMAX(0,O1106-(OFFSET($C1106,0,$A1106)/(OFFSET($C1101,-$A1105,$A1106))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1089","v":0},{"$f":"IF(P1131=\"n/a\",P1107,IFERROR(IF((OFFSET($C1107,0,$A1107))<0,\nMIN(0,P1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107)))),\nMAX(0,P1107-(OFFSET($C1107,0,$A1107)/(OFFSET($C1102,-$A1106,$A1107))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1089","v":0},{"$f":"IF(Q1132=\"n/a\",Q1108,IFERROR(IF((OFFSET($C1108,0,$A1108))<0,\nMIN(0,Q1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108)))),\nMAX(0,Q1108-(OFFSET($C1108,0,$A1108)/(OFFSET($C1103,-$A1107,$A1108))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1089","v":0},{"$f":"IF(R1133=\"n/a\",R1109,IFERROR(IF((OFFSET($C1109,0,$A1109))<0,\nMIN(0,R1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109)))),\nMAX(0,R1109-(OFFSET($C1109,0,$A1109)/(OFFSET($C1104,-$A1108,$A1109))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1089","v":0},{"$f":"IF(S1134=\"n/a\",S1110,IFERROR(IF((OFFSET($C1110,0,$A1110))<0,\nMIN(0,S1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110)))),\nMAX(0,S1110-(OFFSET($C1110,0,$A1110)/(OFFSET($C1105,-$A1109,$A1110))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1089","v":0},{"$f":"IF(T1135=\"n/a\",T1111,IFERROR(IF((OFFSET($C1111,0,$A1111))<0,\nMIN(0,T1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111)))),\nMAX(0,T1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1106,-$A1110,$A1111))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1089","v":0},{"$f":"IF(U1136=\"n/a\",U1112,IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,U1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112)))),\nMAX(0,U1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1107,-$A1111,$A1112))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1089","v":0},{"$f":"IF(V1137=\"n/a\",V1113,IFERROR(IF((OFFSET($C1113,0,$A1113))<0,\nMIN(0,V1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113)))),\nMAX(0,V1113-(OFFSET($C1113,0,$A1113)/(OFFSET($C1108,-$A1112,$A1113))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1089","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1117<1,D1091=0),0,\nIF(D1091=0,C1117-1,\nIF(C1117<1,D1092,\n(((C1117-1)*(C1093-(C1093/(C1117))))+(D1091*D1092))/(D1093))))","v":0},{"$f":"IF(AND(D1117<1,E1091=0),0,\nIF(E1091=0,D1117-1,\nIF(D1117<1,E1092,\n(((D1117-1)*(D1093-(D1093/(D1117))))+(E1091*E1092))/(E1093))))","v":0},{"$f":"IF(AND(E1117<1,F1091=0),0,\nIF(F1091=0,E1117-1,\nIF(E1117<1,F1092,\n(((E1117-1)*(E1093-(E1093/(E1117))))+(F1091*F1092))/(F1093))))","v":0},{"$f":"IF(AND(F1117<1,G1091=0),0,\nIF(G1091=0,F1117-1,\nIF(F1117<1,G1092,\n(((F1117-1)*(F1093-(F1093/(F1117))))+(G1091*G1092))/(G1093))))","v":0},{"$f":"IF(AND(G1117<1,H1091=0),0,\nIF(H1091=0,G1117-1,\nIF(G1117<1,H1092,\n(((G1117-1)*(G1093-(G1093/(G1117))))+(H1091*H1092))/(H1093))))","v":0},{"$f":"IF(AND(H1117<1,I1091=0),0,\nIF(I1091=0,H1117-1,\nIF(H1117<1,I1092,\n(((H1117-1)*(H1093-(H1093/(H1117))))+(I1091*I1092))/(I1093))))","v":0},{"$f":"IF(AND(I1117<1,J1091=0),0,\nIF(J1091=0,I1117-1,\nIF(I1117<1,J1092,\n(((I1117-1)*(I1093-(I1093/(I1117))))+(J1091*J1092))/(J1093))))","v":0},{"$f":"IF(AND(J1117<1,K1091=0),0,\nIF(K1091=0,J1117-1,\nIF(J1117<1,K1092,\n(((J1117-1)*(J1093-(J1093/(J1117))))+(K1091*K1092))/(K1093))))","v":0},{"$f":"IF(AND(K1117<1,L1091=0),0,\nIF(L1091=0,K1117-1,\nIF(K1117<1,L1092,\n(((K1117-1)*(K1093-(K1093/(K1117))))+(L1091*L1092))/(L1093))))","v":0},{"$f":"IF(AND(L1117<1,M1091=0),0,\nIF(M1091=0,L1117-1,\nIF(L1117<1,M1092,\n(((L1117-1)*(L1093-(L1093/(L1117))))+(M1091*M1092))/(M1093))))","v":0},{"$f":"IF(AND(M1117<1,N1091=0),0,\nIF(N1091=0,M1117-1,\nIF(M1117<1,N1092,\n(((M1117-1)*(M1093-(M1093/(M1117))))+(N1091*N1092))/(N1093))))","v":0},{"$f":"IF(AND(N1117<1,O1091=0),0,\nIF(O1091=0,N1117-1,\nIF(N1117<1,O1092,\n(((N1117-1)*(N1093-(N1093/(N1117))))+(O1091*O1092))/(O1093))))","v":0},{"$f":"IF(AND(O1117<1,P1091=0),0,\nIF(P1091=0,O1117-1,\nIF(O1117<1,P1092,\n(((O1117-1)*(O1093-(O1093/(O1117))))+(P1091*P1092))/(P1093))))","v":0},{"$f":"IF(AND(P1117<1,Q1091=0),0,\nIF(Q1091=0,P1117-1,\nIF(P1117<1,Q1092,\n(((P1117-1)*(P1093-(P1093/(P1117))))+(Q1091*Q1092))/(Q1093))))","v":0},{"$f":"IF(AND(Q1117<1,R1091=0),0,\nIF(R1091=0,Q1117-1,\nIF(Q1117<1,R1092,\n(((Q1117-1)*(Q1093-(Q1093/(Q1117))))+(R1091*R1092))/(R1093))))","v":0},{"$f":"IF(AND(R1117<1,S1091=0),0,\nIF(S1091=0,R1117-1,\nIF(R1117<1,S1092,\n(((R1117-1)*(R1093-(R1093/(R1117))))+(S1091*S1092))/(S1093))))","v":0},{"$f":"IF(AND(S1117<1,T1091=0),0,\nIF(T1091=0,S1117-1,\nIF(S1117<1,T1092,\n(((S1117-1)*(S1093-(S1093/(S1117))))+(T1091*T1092))/(T1093))))","v":0},{"$f":"IF(AND(T1117<1,U1091=0),0,\nIF(U1091=0,T1117-1,\nIF(T1117<1,U1092,\n(((T1117-1)*(T1093-(T1093/(T1117))))+(U1091*U1092))/(U1093))))","v":0},{"$f":"IF(AND(U1117<1,V1091=0),0,\nIF(V1091=0,U1117-1,\nIF(U1117<1,V1092,\n(((U1117-1)*(U1093-(U1093/(U1117))))+(V1091*V1092))/(V1093))))","v":0},{"$f":"IF(AND(V1117<1,W1091=0),0,\nIF(W1091=0,V1117-1,\nIF(V1117<1,W1092,\n(((V1117-1)*(V1093-(V1093/(V1117))))+(W1091*W1092))/(W1093))))","v":0}]
[null,"RL Start TAB",{"$f":"C1090","v":0},{"$f":"IF(C1118=\"n/a\",\"n/a\",MAX(0,C1118-1))","v":0},{"$f":"IF(D1118=\"n/a\",\"n/a\",MAX(0,D1118-1))","v":0},{"$f":"IF(E1118=\"n/a\",\"n/a\",MAX(0,E1118-1))","v":0},{"$f":"IF(F1118=\"n/a\",\"n/a\",MAX(0,F1118-1))","v":0},{"$f":"IF(G1118=\"n/a\",\"n/a\",MAX(0,G1118-1))","v":0},{"$f":"IF(H1118=\"n/a\",\"n/a\",MAX(0,H1118-1))","v":0},{"$f":"IF(I1118=\"n/a\",\"n/a\",MAX(0,I1118-1))","v":0},{"$f":"IF(J1118=\"n/a\",\"n/a\",MAX(0,J1118-1))","v":0},{"$f":"IF(K1118=\"n/a\",\"n/a\",MAX(0,K1118-1))","v":0},{"$f":"IF(L1118=\"n/a\",\"n/a\",MAX(0,L1118-1))","v":0},{"$f":"IF(M1118=\"n/a\",\"n/a\",MAX(0,M1118-1))","v":0},{"$f":"IF(N1118=\"n/a\",\"n/a\",MAX(0,N1118-1))","v":0},{"$f":"IF(O1118=\"n/a\",\"n/a\",MAX(0,O1118-1))","v":0},{"$f":"IF(P1118=\"n/a\",\"n/a\",MAX(0,P1118-1))","v":0},{"$f":"IF(Q1118=\"n/a\",\"n/a\",MAX(0,Q1118-1))","v":0},{"$f":"IF(R1118=\"n/a\",\"n/a\",MAX(0,R1118-1))","v":0},{"$f":"IF(S1118=\"n/a\",\"n/a\",MAX(0,S1118-1))","v":0},{"$f":"IF(T1118=\"n/a\",\"n/a\",MAX(0,T1118-1))","v":0},{"$f":"IF(U1118=\"n/a\",\"n/a\",MAX(0,U1118-1))","v":0},{"$f":"IF(V1118=\"n/a\",\"n/a\",MAX(0,V1118-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1095)","v":"RL Capex 2014-15"},null,{"$f":"D1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1090","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1090","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1090","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1090","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1090","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1090","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1090","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1090","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1090","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1090","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1090","v":0},{"$f":"IF(V1137=\"n/a\",\"n/a\",MAX(0,V1137-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1090","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1090<>\"n/a\",C1090<>\"n/a\"),IF(SUM(C1093:C1115)=0,0,IF((SUMPRODUCT(C1093:C1115,C1117:C1139)/SUM(C1093:C1115))<0,1,(SUMPRODUCT(C1093:C1115,C1117:C1139)/SUM(C1093:C1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",D1090<>\"n/a\"),IF(SUM(D1093:D1115)=0,0,IF((SUMPRODUCT(D1093:D1115,D1117:D1139)/SUM(D1093:D1115))<0,1,(SUMPRODUCT(D1093:D1115,D1117:D1139)/SUM(D1093:D1115)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1090<>\"n/a\",E1090<>\"n/a\"),IF(SUM(E1093:E1115)=0,0,IF((SUMPRODUCT(E1093:E1115,E1117:E1139)/SUM(E1093:E1115))<0,1,(SUMPRODUCT(E1093:E1115,E1117:E1139)/SUM(E1093:E1115)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 22",{"$f":"VLOOKUP($A1142,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1142,1,12,\"\"))","v":22},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1143,0)","v":0},{"$f":"'RAB remaining lives'!D1148","v":0},{"$f":"'RAB remaining lives'!E1148","v":0},{"$f":"'RAB remaining lives'!F1148","v":0},{"$f":"'RAB remaining lives'!G1148","v":0},{"$f":"'RAB remaining lives'!H1148","v":0},{"$f":"'RAB remaining lives'!I1148","v":0},{"$f":"'RAB remaining lives'!J1148","v":0},{"$f":"'RAB remaining lives'!K1148","v":0},{"$f":"'RAB remaining lives'!L1148","v":0},{"$f":"'RAB remaining lives'!M1148","v":0},{"$f":"'RAB remaining lives'!N1148","v":0},{"$f":"'RAB remaining lives'!O1148","v":0},{"$f":"'RAB remaining lives'!P1148","v":0},{"$f":"'RAB remaining lives'!Q1148","v":0},{"$f":"'RAB remaining lives'!R1148","v":0},{"$f":"'RAB remaining lives'!S1148","v":0},{"$f":"'RAB remaining lives'!T1148","v":0},{"$f":"'RAB remaining lives'!U1148","v":0},{"$f":"'RAB remaining lives'!V1148","v":0},{"$f":"'RAB remaining lives'!W1148","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1143,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1143,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1143,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1143,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1143,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1143,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1143,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1143,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1143,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1143,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1143,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1143,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1143,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1143,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1143,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1143,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1143,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1143,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1143,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1143,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1143,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1143,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1145=0,C1147=0),0,\nIF(AND(D1145<>0,C1147=0),D1145,\nIF(AND(D1146<>0,C1147<>0),(C1147-(C1147/C1171))+D1145,\nIF(C1171<1,0,(C1147-(C1147/C1171))))))","v":0},{"$f":"IF(AND(E1145=0,D1147=0),0,\nIF(AND(E1145<>0,D1147=0),E1145,\nIF(AND(E1146<>0,D1147<>0),(D1147-(D1147/D1171))+E1145,\nIF(D1171<1,0,(D1147-(D1147/D1171))))))","v":0},{"$f":"IF(AND(F1145=0,E1147=0),0,\nIF(AND(F1145<>0,E1147=0),F1145,\nIF(AND(F1146<>0,E1147<>0),(E1147-(E1147/E1171))+F1145,\nIF(E1171<1,0,(E1147-(E1147/E1171))))))","v":0},{"$f":"IF(AND(G1145=0,F1147=0),0,\nIF(AND(G1145<>0,F1147=0),G1145,\nIF(AND(G1146<>0,F1147<>0),(F1147-(F1147/F1171))+G1145,\nIF(F1171<1,0,(F1147-(F1147/F1171))))))","v":0},{"$f":"IF(AND(H1145=0,G1147=0),0,\nIF(AND(H1145<>0,G1147=0),H1145,\nIF(AND(H1146<>0,G1147<>0),(G1147-(G1147/G1171))+H1145,\nIF(G1171<1,0,(G1147-(G1147/G1171))))))","v":0},{"$f":"IF(AND(I1145=0,H1147=0),0,\nIF(AND(I1145<>0,H1147=0),I1145,\nIF(AND(I1146<>0,H1147<>0),(H1147-(H1147/H1171))+I1145,\nIF(H1171<1,0,(H1147-(H1147/H1171))))))","v":0},{"$f":"IF(AND(J1145=0,I1147=0),0,\nIF(AND(J1145<>0,I1147=0),J1145,\nIF(AND(J1146<>0,I1147<>0),(I1147-(I1147/I1171))+J1145,\nIF(I1171<1,0,(I1147-(I1147/I1171))))))","v":0},{"$f":"IF(AND(K1145=0,J1147=0),0,\nIF(AND(K1145<>0,J1147=0),K1145,\nIF(AND(K1146<>0,J1147<>0),(J1147-(J1147/J1171))+K1145,\nIF(J1171<1,0,(J1147-(J1147/J1171))))))","v":0},{"$f":"IF(AND(L1145=0,K1147=0),0,\nIF(AND(L1145<>0,K1147=0),L1145,\nIF(AND(L1146<>0,K1147<>0),(K1147-(K1147/K1171))+L1145,\nIF(K1171<1,0,(K1147-(K1147/K1171))))))","v":0},{"$f":"IF(AND(M1145=0,L1147=0),0,\nIF(AND(M1145<>0,L1147=0),M1145,\nIF(AND(M1146<>0,L1147<>0),(L1147-(L1147/L1171))+M1145,\nIF(L1171<1,0,(L1147-(L1147/L1171))))))","v":0},{"$f":"IF(AND(N1145=0,M1147=0),0,\nIF(AND(N1145<>0,M1147=0),N1145,\nIF(AND(N1146<>0,M1147<>0),(M1147-(M1147/M1171))+N1145,\nIF(M1171<1,0,(M1147-(M1147/M1171))))))","v":0},{"$f":"IF(AND(O1145=0,N1147=0),0,\nIF(AND(O1145<>0,N1147=0),O1145,\nIF(AND(O1146<>0,N1147<>0),(N1147-(N1147/N1171))+O1145,\nIF(N1171<1,0,(N1147-(N1147/N1171))))))","v":0},{"$f":"IF(AND(P1145=0,O1147=0),0,\nIF(AND(P1145<>0,O1147=0),P1145,\nIF(AND(P1146<>0,O1147<>0),(O1147-(O1147/O1171))+P1145,\nIF(O1171<1,0,(O1147-(O1147/O1171))))))","v":0},{"$f":"IF(AND(Q1145=0,P1147=0),0,\nIF(AND(Q1145<>0,P1147=0),Q1145,\nIF(AND(Q1146<>0,P1147<>0),(P1147-(P1147/P1171))+Q1145,\nIF(P1171<1,0,(P1147-(P1147/P1171))))))","v":0},{"$f":"IF(AND(R1145=0,Q1147=0),0,\nIF(AND(R1145<>0,Q1147=0),R1145,\nIF(AND(R1146<>0,Q1147<>0),(Q1147-(Q1147/Q1171))+R1145,\nIF(Q1171<1,0,(Q1147-(Q1147/Q1171))))))","v":0},{"$f":"IF(AND(S1145=0,R1147=0),0,\nIF(AND(S1145<>0,R1147=0),S1145,\nIF(AND(S1146<>0,R1147<>0),(R1147-(R1147/R1171))+S1145,\nIF(R1171<1,0,(R1147-(R1147/R1171))))))","v":0},{"$f":"IF(AND(T1145=0,S1147=0),0,\nIF(AND(T1145<>0,S1147=0),T1145,\nIF(AND(T1146<>0,S1147<>0),(S1147-(S1147/S1171))+T1145,\nIF(S1171<1,0,(S1147-(S1147/S1171))))))","v":0},{"$f":"IF(AND(U1145=0,T1147=0),0,\nIF(AND(U1145<>0,T1147=0),U1145,\nIF(AND(U1146<>0,T1147<>0),(T1147-(T1147/T1171))+U1145,\nIF(T1171<1,0,(T1147-(T1147/T1171))))))","v":0},{"$f":"IF(AND(V1145=0,U1147=0),0,\nIF(AND(V1145<>0,U1147=0),V1145,\nIF(AND(V1146<>0,U1147<>0),(U1147-(U1147/U1171))+V1145,\nIF(U1171<1,0,(U1147-(U1147/U1171))))))","v":0},{"$f":"IF(AND(W1145=0,V1147=0),0,\nIF(AND(W1145<>0,V1147=0),W1145,\nIF(AND(W1146<>0,V1147<>0),(V1147-(V1147/V1171))+W1145,\nIF(V1171<1,0,(V1147-(V1147/V1171))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1143","v":0},{"$f":"IF(C1172=\"n/a\",C1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,C1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,C1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(D1172=\"n/a\",D1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,D1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,D1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(E1172=\"n/a\",E1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,E1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,E1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(F1172=\"n/a\",F1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,F1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,F1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(G1172=\"n/a\",G1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,G1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,G1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(H1172=\"n/a\",H1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,H1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,H1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(I1172=\"n/a\",I1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,I1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,I1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(J1172=\"n/a\",J1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,J1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,J1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(K1172=\"n/a\",K1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,K1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,K1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(L1172=\"n/a\",L1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,L1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,L1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(M1172=\"n/a\",M1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,M1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,M1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(N1172=\"n/a\",N1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,N1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,N1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(O1172=\"n/a\",O1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,O1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,O1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(P1172=\"n/a\",P1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,P1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,P1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(Q1172=\"n/a\",Q1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,Q1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,Q1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(R1172=\"n/a\",R1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,R1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,R1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(S1172=\"n/a\",S1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,S1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,S1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(T1172=\"n/a\",T1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,T1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,T1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(U1172=\"n/a\",U1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,U1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,U1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0},{"$f":"IF(V1172=\"n/a\",V1148,IFERROR(IF((OFFSET($C1148,0,$A1148))<0,\nMIN(0,V1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148)))),\nMAX(0,V1148-(OFFSET($C1148,0,$A1148)/(OFFSET($C1143,-$A1147,$A1148))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1149)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1143","v":0},{"$f":"IF(D1173=\"n/a\",D1149,IFERROR(IF((OFFSET($C1149,0,$A1149))<0,\nMIN(0,D1149-(OFFSET($C1149,0,$A1149)/(OFFSET($C1144,-$A1148,$A1149)))),\nMAX(0,D1149-(OFFSET($C1149,0,$A1149)/(OFFSET($C1144,-$A1148,$A1149))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1143","v":0},{"$f":"IF(E1174=\"n/a\",E1150,IFERROR(IF((OFFSET($C1150,0,$A1150))<0,\nMIN(0,E1150-(OFFSET($C1150,0,$A1150)/(OFFSET($C1145,-$A1149,$A1150)))),\nMAX(0,E1150-(OFFSET($C1150,0,$A1150)/(OFFSET($C1145,-$A1149,$A1150))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1143","v":0},{"$f":"IF(F1175=\"n/a\",F1151,IFERROR(IF((OFFSET($C1151,0,$A1151))<0,\nMIN(0,F1151-(OFFSET($C1151,0,$A1151)/(OFFSET($C1146,-$A1150,$A1151)))),\nMAX(0,F1151-(OFFSET($C1151,0,$A1151)/(OFFSET($C1146,-$A1150,$A1151))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1143","v":0},{"$f":"IF(G1176=\"n/a\",G1152,IFERROR(IF((OFFSET($C1152,0,$A1152))<0,\nMIN(0,G1152-(OFFSET($C1152,0,$A1152)/(OFFSET($C1147,-$A1151,$A1152)))),\nMAX(0,G1152-(OFFSET($C1152,0,$A1152)/(OFFSET($C1147,-$A1151,$A1152))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1143","v":0},{"$f":"IF(H1177=\"n/a\",H1153,IFERROR(IF((OFFSET($C1153,0,$A1153))<0,\nMIN(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153)))),\nMAX(0,H1153-(OFFSET($C1153,0,$A1153)/(OFFSET($C1148,-$A1152,$A1153))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1143","v":0},{"$f":"IF(I1178=\"n/a\",I1154,IFERROR(IF((OFFSET($C1154,0,$A1154))<0,\nMIN(0,I1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154)))),\nMAX(0,I1154-(OFFSET($C1154,0,$A1154)/(OFFSET($C1149,-$A1153,$A1154))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1143","v":0},{"$f":"IF(J1179=\"n/a\",J1155,IFERROR(IF((OFFSET($C1155,0,$A1155))<0,\nMIN(0,J1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155)))),\nMAX(0,J1155-(OFFSET($C1155,0,$A1155)/(OFFSET($C1150,-$A1154,$A1155))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1143","v":0},{"$f":"IF(K1180=\"n/a\",K1156,IFERROR(IF((OFFSET($C1156,0,$A1156))<0,\nMIN(0,K1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156)))),\nMAX(0,K1156-(OFFSET($C1156,0,$A1156)/(OFFSET($C1151,-$A1155,$A1156))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1143","v":0},{"$f":"IF(L1181=\"n/a\",L1157,IFERROR(IF((OFFSET($C1157,0,$A1157))<0,\nMIN(0,L1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157)))),\nMAX(0,L1157-(OFFSET($C1157,0,$A1157)/(OFFSET($C1152,-$A1156,$A1157))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1143","v":0},{"$f":"IF(M1182=\"n/a\",M1158,IFERROR(IF((OFFSET($C1158,0,$A1158))<0,\nMIN(0,M1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158)))),\nMAX(0,M1158-(OFFSET($C1158,0,$A1158)/(OFFSET($C1153,-$A1157,$A1158))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1143","v":0},{"$f":"IF(N1183=\"n/a\",N1159,IFERROR(IF((OFFSET($C1159,0,$A1159))<0,\nMIN(0,N1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159)))),\nMAX(0,N1159-(OFFSET($C1159,0,$A1159)/(OFFSET($C1154,-$A1158,$A1159))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1143","v":0},{"$f":"IF(O1184=\"n/a\",O1160,IFERROR(IF((OFFSET($C1160,0,$A1160))<0,\nMIN(0,O1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160)))),\nMAX(0,O1160-(OFFSET($C1160,0,$A1160)/(OFFSET($C1155,-$A1159,$A1160))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1143","v":0},{"$f":"IF(P1185=\"n/a\",P1161,IFERROR(IF((OFFSET($C1161,0,$A1161))<0,\nMIN(0,P1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161)))),\nMAX(0,P1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1156,-$A1160,$A1161))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1143","v":0},{"$f":"IF(Q1186=\"n/a\",Q1162,IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,Q1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162)))),\nMAX(0,Q1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1157,-$A1161,$A1162))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1143","v":0},{"$f":"IF(R1187=\"n/a\",R1163,IFERROR(IF((OFFSET($C1163,0,$A1163))<0,\nMIN(0,R1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163)))),\nMAX(0,R1163-(OFFSET($C1163,0,$A1163)/(OFFSET($C1158,-$A1162,$A1163))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1143","v":0},{"$f":"IF(S1188=\"n/a\",S1164,IFERROR(IF((OFFSET($C1164,0,$A1164))<0,\nMIN(0,S1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164)))),\nMAX(0,S1164-(OFFSET($C1164,0,$A1164)/(OFFSET($C1159,-$A1163,$A1164))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1143","v":0},{"$f":"IF(T1189=\"n/a\",T1165,IFERROR(IF((OFFSET($C1165,0,$A1165))<0,\nMIN(0,T1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165)))),\nMAX(0,T1165-(OFFSET($C1165,0,$A1165)/(OFFSET($C1160,-$A1164,$A1165))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1143","v":0},{"$f":"IF(U1190=\"n/a\",U1166,IFERROR(IF((OFFSET($C1166,0,$A1166))<0,\nMIN(0,U1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166)))),\nMAX(0,U1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1161,-$A1165,$A1166))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1143","v":0},{"$f":"IF(V1191=\"n/a\",V1167,IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,V1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167)))),\nMAX(0,V1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1162,-$A1166,$A1167))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1143","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1171<1,D1145=0),0,\nIF(D1145=0,C1171-1,\nIF(C1171<1,D1146,\n(((C1171-1)*(C1147-(C1147/(C1171))))+(D1145*D1146))/(D1147))))","v":0},{"$f":"IF(AND(D1171<1,E1145=0),0,\nIF(E1145=0,D1171-1,\nIF(D1171<1,E1146,\n(((D1171-1)*(D1147-(D1147/(D1171))))+(E1145*E1146))/(E1147))))","v":0},{"$f":"IF(AND(E1171<1,F1145=0),0,\nIF(F1145=0,E1171-1,\nIF(E1171<1,F1146,\n(((E1171-1)*(E1147-(E1147/(E1171))))+(F1145*F1146))/(F1147))))","v":0},{"$f":"IF(AND(F1171<1,G1145=0),0,\nIF(G1145=0,F1171-1,\nIF(F1171<1,G1146,\n(((F1171-1)*(F1147-(F1147/(F1171))))+(G1145*G1146))/(G1147))))","v":0},{"$f":"IF(AND(G1171<1,H1145=0),0,\nIF(H1145=0,G1171-1,\nIF(G1171<1,H1146,\n(((G1171-1)*(G1147-(G1147/(G1171))))+(H1145*H1146))/(H1147))))","v":0},{"$f":"IF(AND(H1171<1,I1145=0),0,\nIF(I1145=0,H1171-1,\nIF(H1171<1,I1146,\n(((H1171-1)*(H1147-(H1147/(H1171))))+(I1145*I1146))/(I1147))))","v":0},{"$f":"IF(AND(I1171<1,J1145=0),0,\nIF(J1145=0,I1171-1,\nIF(I1171<1,J1146,\n(((I1171-1)*(I1147-(I1147/(I1171))))+(J1145*J1146))/(J1147))))","v":0},{"$f":"IF(AND(J1171<1,K1145=0),0,\nIF(K1145=0,J1171-1,\nIF(J1171<1,K1146,\n(((J1171-1)*(J1147-(J1147/(J1171))))+(K1145*K1146))/(K1147))))","v":0},{"$f":"IF(AND(K1171<1,L1145=0),0,\nIF(L1145=0,K1171-1,\nIF(K1171<1,L1146,\n(((K1171-1)*(K1147-(K1147/(K1171))))+(L1145*L1146))/(L1147))))","v":0},{"$f":"IF(AND(L1171<1,M1145=0),0,\nIF(M1145=0,L1171-1,\nIF(L1171<1,M1146,\n(((L1171-1)*(L1147-(L1147/(L1171))))+(M1145*M1146))/(M1147))))","v":0},{"$f":"IF(AND(M1171<1,N1145=0),0,\nIF(N1145=0,M1171-1,\nIF(M1171<1,N1146,\n(((M1171-1)*(M1147-(M1147/(M1171))))+(N1145*N1146))/(N1147))))","v":0},{"$f":"IF(AND(N1171<1,O1145=0),0,\nIF(O1145=0,N1171-1,\nIF(N1171<1,O1146,\n(((N1171-1)*(N1147-(N1147/(N1171))))+(O1145*O1146))/(O1147))))","v":0},{"$f":"IF(AND(O1171<1,P1145=0),0,\nIF(P1145=0,O1171-1,\nIF(O1171<1,P1146,\n(((O1171-1)*(O1147-(O1147/(O1171))))+(P1145*P1146))/(P1147))))","v":0},{"$f":"IF(AND(P1171<1,Q1145=0),0,\nIF(Q1145=0,P1171-1,\nIF(P1171<1,Q1146,\n(((P1171-1)*(P1147-(P1147/(P1171))))+(Q1145*Q1146))/(Q1147))))","v":0},{"$f":"IF(AND(Q1171<1,R1145=0),0,\nIF(R1145=0,Q1171-1,\nIF(Q1171<1,R1146,\n(((Q1171-1)*(Q1147-(Q1147/(Q1171))))+(R1145*R1146))/(R1147))))","v":0},{"$f":"IF(AND(R1171<1,S1145=0),0,\nIF(S1145=0,R1171-1,\nIF(R1171<1,S1146,\n(((R1171-1)*(R1147-(R1147/(R1171))))+(S1145*S1146))/(S1147))))","v":0},{"$f":"IF(AND(S1171<1,T1145=0),0,\nIF(T1145=0,S1171-1,\nIF(S1171<1,T1146,\n(((S1171-1)*(S1147-(S1147/(S1171))))+(T1145*T1146))/(T1147))))","v":0},{"$f":"IF(AND(T1171<1,U1145=0),0,\nIF(U1145=0,T1171-1,\nIF(T1171<1,U1146,\n(((T1171-1)*(T1147-(T1147/(T1171))))+(U1145*U1146))/(U1147))))","v":0},{"$f":"IF(AND(U1171<1,V1145=0),0,\nIF(V1145=0,U1171-1,\nIF(U1171<1,V1146,\n(((U1171-1)*(U1147-(U1147/(U1171))))+(V1145*V1146))/(V1147))))","v":0},{"$f":"IF(AND(V1171<1,W1145=0),0,\nIF(W1145=0,V1171-1,\nIF(V1171<1,W1146,\n(((V1171-1)*(V1147-(V1147/(V1171))))+(W1145*W1146))/(W1147))))","v":0}]
[null,"RL Start TAB",{"$f":"C1144","v":0},{"$f":"IF(C1172=\"n/a\",\"n/a\",MAX(0,C1172-1))","v":0},{"$f":"IF(D1172=\"n/a\",\"n/a\",MAX(0,D1172-1))","v":0},{"$f":"IF(E1172=\"n/a\",\"n/a\",MAX(0,E1172-1))","v":0},{"$f":"IF(F1172=\"n/a\",\"n/a\",MAX(0,F1172-1))","v":0},{"$f":"IF(G1172=\"n/a\",\"n/a\",MAX(0,G1172-1))","v":0},{"$f":"IF(H1172=\"n/a\",\"n/a\",MAX(0,H1172-1))","v":0},{"$f":"IF(I1172=\"n/a\",\"n/a\",MAX(0,I1172-1))","v":0},{"$f":"IF(J1172=\"n/a\",\"n/a\",MAX(0,J1172-1))","v":0},{"$f":"IF(K1172=\"n/a\",\"n/a\",MAX(0,K1172-1))","v":0},{"$f":"IF(L1172=\"n/a\",\"n/a\",MAX(0,L1172-1))","v":0},{"$f":"IF(M1172=\"n/a\",\"n/a\",MAX(0,M1172-1))","v":0},{"$f":"IF(N1172=\"n/a\",\"n/a\",MAX(0,N1172-1))","v":0},{"$f":"IF(O1172=\"n/a\",\"n/a\",MAX(0,O1172-1))","v":0},{"$f":"IF(P1172=\"n/a\",\"n/a\",MAX(0,P1172-1))","v":0},{"$f":"IF(Q1172=\"n/a\",\"n/a\",MAX(0,Q1172-1))","v":0},{"$f":"IF(R1172=\"n/a\",\"n/a\",MAX(0,R1172-1))","v":0},{"$f":"IF(S1172=\"n/a\",\"n/a\",MAX(0,S1172-1))","v":0},{"$f":"IF(T1172=\"n/a\",\"n/a\",MAX(0,T1172-1))","v":0},{"$f":"IF(U1172=\"n/a\",\"n/a\",MAX(0,U1172-1))","v":0},{"$f":"IF(V1172=\"n/a\",\"n/a\",MAX(0,V1172-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1149)","v":"RL Capex 2014-15"},null,{"$f":"D1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1144","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1144","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1144","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1144","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1144","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1144","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1144","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1144","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1144","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1144","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1144","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1144","v":0},{"$f":"IF(V1191=\"n/a\",\"n/a\",MAX(0,V1191-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1144","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1144<>\"n/a\",C1144<>\"n/a\"),IF(SUM(C1147:C1169)=0,0,IF((SUMPRODUCT(C1147:C1169,C1171:C1193)/SUM(C1147:C1169))<0,1,(SUMPRODUCT(C1147:C1169,C1171:C1193)/SUM(C1147:C1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",D1144<>\"n/a\"),IF(SUM(D1147:D1169)=0,0,IF((SUMPRODUCT(D1147:D1169,D1171:D1193)/SUM(D1147:D1169))<0,1,(SUMPRODUCT(D1147:D1169,D1171:D1193)/SUM(D1147:D1169)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1144<>\"n/a\",E1144<>\"n/a\"),IF(SUM(E1147:E1169)=0,0,IF((SUMPRODUCT(E1147:E1169,E1171:E1193)/SUM(E1147:E1169))<0,1,(SUMPRODUCT(E1147:E1169,E1171:E1193)/SUM(E1147:E1169)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 23",{"$f":"VLOOKUP($A1196,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1196,1,12,\"\"))","v":23},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1197,0)","v":0},{"$f":"'RAB remaining lives'!D1202","v":0},{"$f":"'RAB remaining lives'!E1202","v":0},{"$f":"'RAB remaining lives'!F1202","v":0},{"$f":"'RAB remaining lives'!G1202","v":0},{"$f":"'RAB remaining lives'!H1202","v":0},{"$f":"'RAB remaining lives'!I1202","v":0},{"$f":"'RAB remaining lives'!J1202","v":0},{"$f":"'RAB remaining lives'!K1202","v":0},{"$f":"'RAB remaining lives'!L1202","v":0},{"$f":"'RAB remaining lives'!M1202","v":0},{"$f":"'RAB remaining lives'!N1202","v":0},{"$f":"'RAB remaining lives'!O1202","v":0},{"$f":"'RAB remaining lives'!P1202","v":0},{"$f":"'RAB remaining lives'!Q1202","v":0},{"$f":"'RAB remaining lives'!R1202","v":0},{"$f":"'RAB remaining lives'!S1202","v":0},{"$f":"'RAB remaining lives'!T1202","v":0},{"$f":"'RAB remaining lives'!U1202","v":0},{"$f":"'RAB remaining lives'!V1202","v":0},{"$f":"'RAB remaining lives'!W1202","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1197,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1197,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1197,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1197,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1197,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1197,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1197,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1197,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1197,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1197,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1197,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1197,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1197,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1197,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1197,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1197,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1197,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1197,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1197,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1197,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1197,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1197,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1199=0,C1201=0),0,\nIF(AND(D1199<>0,C1201=0),D1199,\nIF(AND(D1200<>0,C1201<>0),(C1201-(C1201/C1225))+D1199,\nIF(C1225<1,0,(C1201-(C1201/C1225))))))","v":0},{"$f":"IF(AND(E1199=0,D1201=0),0,\nIF(AND(E1199<>0,D1201=0),E1199,\nIF(AND(E1200<>0,D1201<>0),(D1201-(D1201/D1225))+E1199,\nIF(D1225<1,0,(D1201-(D1201/D1225))))))","v":0},{"$f":"IF(AND(F1199=0,E1201=0),0,\nIF(AND(F1199<>0,E1201=0),F1199,\nIF(AND(F1200<>0,E1201<>0),(E1201-(E1201/E1225))+F1199,\nIF(E1225<1,0,(E1201-(E1201/E1225))))))","v":0},{"$f":"IF(AND(G1199=0,F1201=0),0,\nIF(AND(G1199<>0,F1201=0),G1199,\nIF(AND(G1200<>0,F1201<>0),(F1201-(F1201/F1225))+G1199,\nIF(F1225<1,0,(F1201-(F1201/F1225))))))","v":0},{"$f":"IF(AND(H1199=0,G1201=0),0,\nIF(AND(H1199<>0,G1201=0),H1199,\nIF(AND(H1200<>0,G1201<>0),(G1201-(G1201/G1225))+H1199,\nIF(G1225<1,0,(G1201-(G1201/G1225))))))","v":0},{"$f":"IF(AND(I1199=0,H1201=0),0,\nIF(AND(I1199<>0,H1201=0),I1199,\nIF(AND(I1200<>0,H1201<>0),(H1201-(H1201/H1225))+I1199,\nIF(H1225<1,0,(H1201-(H1201/H1225))))))","v":0},{"$f":"IF(AND(J1199=0,I1201=0),0,\nIF(AND(J1199<>0,I1201=0),J1199,\nIF(AND(J1200<>0,I1201<>0),(I1201-(I1201/I1225))+J1199,\nIF(I1225<1,0,(I1201-(I1201/I1225))))))","v":0},{"$f":"IF(AND(K1199=0,J1201=0),0,\nIF(AND(K1199<>0,J1201=0),K1199,\nIF(AND(K1200<>0,J1201<>0),(J1201-(J1201/J1225))+K1199,\nIF(J1225<1,0,(J1201-(J1201/J1225))))))","v":0},{"$f":"IF(AND(L1199=0,K1201=0),0,\nIF(AND(L1199<>0,K1201=0),L1199,\nIF(AND(L1200<>0,K1201<>0),(K1201-(K1201/K1225))+L1199,\nIF(K1225<1,0,(K1201-(K1201/K1225))))))","v":0},{"$f":"IF(AND(M1199=0,L1201=0),0,\nIF(AND(M1199<>0,L1201=0),M1199,\nIF(AND(M1200<>0,L1201<>0),(L1201-(L1201/L1225))+M1199,\nIF(L1225<1,0,(L1201-(L1201/L1225))))))","v":0},{"$f":"IF(AND(N1199=0,M1201=0),0,\nIF(AND(N1199<>0,M1201=0),N1199,\nIF(AND(N1200<>0,M1201<>0),(M1201-(M1201/M1225))+N1199,\nIF(M1225<1,0,(M1201-(M1201/M1225))))))","v":0},{"$f":"IF(AND(O1199=0,N1201=0),0,\nIF(AND(O1199<>0,N1201=0),O1199,\nIF(AND(O1200<>0,N1201<>0),(N1201-(N1201/N1225))+O1199,\nIF(N1225<1,0,(N1201-(N1201/N1225))))))","v":0},{"$f":"IF(AND(P1199=0,O1201=0),0,\nIF(AND(P1199<>0,O1201=0),P1199,\nIF(AND(P1200<>0,O1201<>0),(O1201-(O1201/O1225))+P1199,\nIF(O1225<1,0,(O1201-(O1201/O1225))))))","v":0},{"$f":"IF(AND(Q1199=0,P1201=0),0,\nIF(AND(Q1199<>0,P1201=0),Q1199,\nIF(AND(Q1200<>0,P1201<>0),(P1201-(P1201/P1225))+Q1199,\nIF(P1225<1,0,(P1201-(P1201/P1225))))))","v":0},{"$f":"IF(AND(R1199=0,Q1201=0),0,\nIF(AND(R1199<>0,Q1201=0),R1199,\nIF(AND(R1200<>0,Q1201<>0),(Q1201-(Q1201/Q1225))+R1199,\nIF(Q1225<1,0,(Q1201-(Q1201/Q1225))))))","v":0},{"$f":"IF(AND(S1199=0,R1201=0),0,\nIF(AND(S1199<>0,R1201=0),S1199,\nIF(AND(S1200<>0,R1201<>0),(R1201-(R1201/R1225))+S1199,\nIF(R1225<1,0,(R1201-(R1201/R1225))))))","v":0},{"$f":"IF(AND(T1199=0,S1201=0),0,\nIF(AND(T1199<>0,S1201=0),T1199,\nIF(AND(T1200<>0,S1201<>0),(S1201-(S1201/S1225))+T1199,\nIF(S1225<1,0,(S1201-(S1201/S1225))))))","v":0},{"$f":"IF(AND(U1199=0,T1201=0),0,\nIF(AND(U1199<>0,T1201=0),U1199,\nIF(AND(U1200<>0,T1201<>0),(T1201-(T1201/T1225))+U1199,\nIF(T1225<1,0,(T1201-(T1201/T1225))))))","v":0},{"$f":"IF(AND(V1199=0,U1201=0),0,\nIF(AND(V1199<>0,U1201=0),V1199,\nIF(AND(V1200<>0,U1201<>0),(U1201-(U1201/U1225))+V1199,\nIF(U1225<1,0,(U1201-(U1201/U1225))))))","v":0},{"$f":"IF(AND(W1199=0,V1201=0),0,\nIF(AND(W1199<>0,V1201=0),W1199,\nIF(AND(W1200<>0,V1201<>0),(V1201-(V1201/V1225))+W1199,\nIF(V1225<1,0,(V1201-(V1201/V1225))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1197","v":0},{"$f":"IF(C1226=\"n/a\",C1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,C1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,C1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(D1226=\"n/a\",D1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,D1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,D1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(E1226=\"n/a\",E1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,E1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,E1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(F1226=\"n/a\",F1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,F1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,F1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(G1226=\"n/a\",G1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,G1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,G1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(H1226=\"n/a\",H1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,H1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,H1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(I1226=\"n/a\",I1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,I1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,I1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(J1226=\"n/a\",J1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,J1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,J1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(K1226=\"n/a\",K1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,K1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,K1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(L1226=\"n/a\",L1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,L1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,L1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(M1226=\"n/a\",M1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,M1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,M1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(N1226=\"n/a\",N1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,N1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,N1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(O1226=\"n/a\",O1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,O1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,O1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(P1226=\"n/a\",P1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,P1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,P1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(Q1226=\"n/a\",Q1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,Q1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,Q1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(R1226=\"n/a\",R1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,R1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,R1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(S1226=\"n/a\",S1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,S1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,S1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(T1226=\"n/a\",T1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,T1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,T1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(U1226=\"n/a\",U1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,U1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,U1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0},{"$f":"IF(V1226=\"n/a\",V1202,IFERROR(IF((OFFSET($C1202,0,$A1202))<0,\nMIN(0,V1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202)))),\nMAX(0,V1202-(OFFSET($C1202,0,$A1202)/(OFFSET($C1197,-$A1201,$A1202))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1203)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1197","v":0},{"$f":"IF(D1227=\"n/a\",D1203,IFERROR(IF((OFFSET($C1203,0,$A1203))<0,\nMIN(0,D1203-(OFFSET($C1203,0,$A1203)/(OFFSET($C1198,-$A1202,$A1203)))),\nMAX(0,D1203-(OFFSET($C1203,0,$A1203)/(OFFSET($C1198,-$A1202,$A1203))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1197","v":0},{"$f":"IF(E1228=\"n/a\",E1204,IFERROR(IF((OFFSET($C1204,0,$A1204))<0,\nMIN(0,E1204-(OFFSET($C1204,0,$A1204)/(OFFSET($C1199,-$A1203,$A1204)))),\nMAX(0,E1204-(OFFSET($C1204,0,$A1204)/(OFFSET($C1199,-$A1203,$A1204))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1197","v":0},{"$f":"IF(F1229=\"n/a\",F1205,IFERROR(IF((OFFSET($C1205,0,$A1205))<0,\nMIN(0,F1205-(OFFSET($C1205,0,$A1205)/(OFFSET($C1200,-$A1204,$A1205)))),\nMAX(0,F1205-(OFFSET($C1205,0,$A1205)/(OFFSET($C1200,-$A1204,$A1205))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1197","v":0},{"$f":"IF(G1230=\"n/a\",G1206,IFERROR(IF((OFFSET($C1206,0,$A1206))<0,\nMIN(0,G1206-(OFFSET($C1206,0,$A1206)/(OFFSET($C1201,-$A1205,$A1206)))),\nMAX(0,G1206-(OFFSET($C1206,0,$A1206)/(OFFSET($C1201,-$A1205,$A1206))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1197","v":0},{"$f":"IF(H1231=\"n/a\",H1207,IFERROR(IF((OFFSET($C1207,0,$A1207))<0,\nMIN(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207)))),\nMAX(0,H1207-(OFFSET($C1207,0,$A1207)/(OFFSET($C1202,-$A1206,$A1207))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1197","v":0},{"$f":"IF(I1232=\"n/a\",I1208,IFERROR(IF((OFFSET($C1208,0,$A1208))<0,\nMIN(0,I1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208)))),\nMAX(0,I1208-(OFFSET($C1208,0,$A1208)/(OFFSET($C1203,-$A1207,$A1208))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1197","v":0},{"$f":"IF(J1233=\"n/a\",J1209,IFERROR(IF((OFFSET($C1209,0,$A1209))<0,\nMIN(0,J1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209)))),\nMAX(0,J1209-(OFFSET($C1209,0,$A1209)/(OFFSET($C1204,-$A1208,$A1209))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1197","v":0},{"$f":"IF(K1234=\"n/a\",K1210,IFERROR(IF((OFFSET($C1210,0,$A1210))<0,\nMIN(0,K1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210)))),\nMAX(0,K1210-(OFFSET($C1210,0,$A1210)/(OFFSET($C1205,-$A1209,$A1210))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1197","v":0},{"$f":"IF(L1235=\"n/a\",L1211,IFERROR(IF((OFFSET($C1211,0,$A1211))<0,\nMIN(0,L1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211)))),\nMAX(0,L1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1206,-$A1210,$A1211))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1197","v":0},{"$f":"IF(M1236=\"n/a\",M1212,IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,M1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212)))),\nMAX(0,M1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1207,-$A1211,$A1212))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1197","v":0},{"$f":"IF(N1237=\"n/a\",N1213,IFERROR(IF((OFFSET($C1213,0,$A1213))<0,\nMIN(0,N1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213)))),\nMAX(0,N1213-(OFFSET($C1213,0,$A1213)/(OFFSET($C1208,-$A1212,$A1213))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1197","v":0},{"$f":"IF(O1238=\"n/a\",O1214,IFERROR(IF((OFFSET($C1214,0,$A1214))<0,\nMIN(0,O1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214)))),\nMAX(0,O1214-(OFFSET($C1214,0,$A1214)/(OFFSET($C1209,-$A1213,$A1214))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1197","v":0},{"$f":"IF(P1239=\"n/a\",P1215,IFERROR(IF((OFFSET($C1215,0,$A1215))<0,\nMIN(0,P1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215)))),\nMAX(0,P1215-(OFFSET($C1215,0,$A1215)/(OFFSET($C1210,-$A1214,$A1215))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1197","v":0},{"$f":"IF(Q1240=\"n/a\",Q1216,IFERROR(IF((OFFSET($C1216,0,$A1216))<0,\nMIN(0,Q1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216)))),\nMAX(0,Q1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1211,-$A1215,$A1216))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1197","v":0},{"$f":"IF(R1241=\"n/a\",R1217,IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,R1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217)))),\nMAX(0,R1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1212,-$A1216,$A1217))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1197","v":0},{"$f":"IF(S1242=\"n/a\",S1218,IFERROR(IF((OFFSET($C1218,0,$A1218))<0,\nMIN(0,S1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218)))),\nMAX(0,S1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1213,-$A1217,$A1218))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1197","v":0},{"$f":"IF(T1243=\"n/a\",T1219,IFERROR(IF((OFFSET($C1219,0,$A1219))<0,\nMIN(0,T1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219)))),\nMAX(0,T1219-(OFFSET($C1219,0,$A1219)/(OFFSET($C1214,-$A1218,$A1219))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1197","v":0},{"$f":"IF(U1244=\"n/a\",U1220,IFERROR(IF((OFFSET($C1220,0,$A1220))<0,\nMIN(0,U1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220)))),\nMAX(0,U1220-(OFFSET($C1220,0,$A1220)/(OFFSET($C1215,-$A1219,$A1220))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1197","v":0},{"$f":"IF(V1245=\"n/a\",V1221,IFERROR(IF((OFFSET($C1221,0,$A1221))<0,\nMIN(0,V1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221)))),\nMAX(0,V1221-(OFFSET($C1221,0,$A1221)/(OFFSET($C1216,-$A1220,$A1221))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1197","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1225<1,D1199=0),0,\nIF(D1199=0,C1225-1,\nIF(C1225<1,D1200,\n(((C1225-1)*(C1201-(C1201/(C1225))))+(D1199*D1200))/(D1201))))","v":0},{"$f":"IF(AND(D1225<1,E1199=0),0,\nIF(E1199=0,D1225-1,\nIF(D1225<1,E1200,\n(((D1225-1)*(D1201-(D1201/(D1225))))+(E1199*E1200))/(E1201))))","v":0},{"$f":"IF(AND(E1225<1,F1199=0),0,\nIF(F1199=0,E1225-1,\nIF(E1225<1,F1200,\n(((E1225-1)*(E1201-(E1201/(E1225))))+(F1199*F1200))/(F1201))))","v":0},{"$f":"IF(AND(F1225<1,G1199=0),0,\nIF(G1199=0,F1225-1,\nIF(F1225<1,G1200,\n(((F1225-1)*(F1201-(F1201/(F1225))))+(G1199*G1200))/(G1201))))","v":0},{"$f":"IF(AND(G1225<1,H1199=0),0,\nIF(H1199=0,G1225-1,\nIF(G1225<1,H1200,\n(((G1225-1)*(G1201-(G1201/(G1225))))+(H1199*H1200))/(H1201))))","v":0},{"$f":"IF(AND(H1225<1,I1199=0),0,\nIF(I1199=0,H1225-1,\nIF(H1225<1,I1200,\n(((H1225-1)*(H1201-(H1201/(H1225))))+(I1199*I1200))/(I1201))))","v":0},{"$f":"IF(AND(I1225<1,J1199=0),0,\nIF(J1199=0,I1225-1,\nIF(I1225<1,J1200,\n(((I1225-1)*(I1201-(I1201/(I1225))))+(J1199*J1200))/(J1201))))","v":0},{"$f":"IF(AND(J1225<1,K1199=0),0,\nIF(K1199=0,J1225-1,\nIF(J1225<1,K1200,\n(((J1225-1)*(J1201-(J1201/(J1225))))+(K1199*K1200))/(K1201))))","v":0},{"$f":"IF(AND(K1225<1,L1199=0),0,\nIF(L1199=0,K1225-1,\nIF(K1225<1,L1200,\n(((K1225-1)*(K1201-(K1201/(K1225))))+(L1199*L1200))/(L1201))))","v":0},{"$f":"IF(AND(L1225<1,M1199=0),0,\nIF(M1199=0,L1225-1,\nIF(L1225<1,M1200,\n(((L1225-1)*(L1201-(L1201/(L1225))))+(M1199*M1200))/(M1201))))","v":0},{"$f":"IF(AND(M1225<1,N1199=0),0,\nIF(N1199=0,M1225-1,\nIF(M1225<1,N1200,\n(((M1225-1)*(M1201-(M1201/(M1225))))+(N1199*N1200))/(N1201))))","v":0},{"$f":"IF(AND(N1225<1,O1199=0),0,\nIF(O1199=0,N1225-1,\nIF(N1225<1,O1200,\n(((N1225-1)*(N1201-(N1201/(N1225))))+(O1199*O1200))/(O1201))))","v":0},{"$f":"IF(AND(O1225<1,P1199=0),0,\nIF(P1199=0,O1225-1,\nIF(O1225<1,P1200,\n(((O1225-1)*(O1201-(O1201/(O1225))))+(P1199*P1200))/(P1201))))","v":0},{"$f":"IF(AND(P1225<1,Q1199=0),0,\nIF(Q1199=0,P1225-1,\nIF(P1225<1,Q1200,\n(((P1225-1)*(P1201-(P1201/(P1225))))+(Q1199*Q1200))/(Q1201))))","v":0},{"$f":"IF(AND(Q1225<1,R1199=0),0,\nIF(R1199=0,Q1225-1,\nIF(Q1225<1,R1200,\n(((Q1225-1)*(Q1201-(Q1201/(Q1225))))+(R1199*R1200))/(R1201))))","v":0},{"$f":"IF(AND(R1225<1,S1199=0),0,\nIF(S1199=0,R1225-1,\nIF(R1225<1,S1200,\n(((R1225-1)*(R1201-(R1201/(R1225))))+(S1199*S1200))/(S1201))))","v":0},{"$f":"IF(AND(S1225<1,T1199=0),0,\nIF(T1199=0,S1225-1,\nIF(S1225<1,T1200,\n(((S1225-1)*(S1201-(S1201/(S1225))))+(T1199*T1200))/(T1201))))","v":0},{"$f":"IF(AND(T1225<1,U1199=0),0,\nIF(U1199=0,T1225-1,\nIF(T1225<1,U1200,\n(((T1225-1)*(T1201-(T1201/(T1225))))+(U1199*U1200))/(U1201))))","v":0},{"$f":"IF(AND(U1225<1,V1199=0),0,\nIF(V1199=0,U1225-1,\nIF(U1225<1,V1200,\n(((U1225-1)*(U1201-(U1201/(U1225))))+(V1199*V1200))/(V1201))))","v":0},{"$f":"IF(AND(V1225<1,W1199=0),0,\nIF(W1199=0,V1225-1,\nIF(V1225<1,W1200,\n(((V1225-1)*(V1201-(V1201/(V1225))))+(W1199*W1200))/(W1201))))","v":0}]
[null,"RL Start TAB",{"$f":"C1198","v":0},{"$f":"IF(C1226=\"n/a\",\"n/a\",MAX(0,C1226-1))","v":0},{"$f":"IF(D1226=\"n/a\",\"n/a\",MAX(0,D1226-1))","v":0},{"$f":"IF(E1226=\"n/a\",\"n/a\",MAX(0,E1226-1))","v":0},{"$f":"IF(F1226=\"n/a\",\"n/a\",MAX(0,F1226-1))","v":0},{"$f":"IF(G1226=\"n/a\",\"n/a\",MAX(0,G1226-1))","v":0},{"$f":"IF(H1226=\"n/a\",\"n/a\",MAX(0,H1226-1))","v":0},{"$f":"IF(I1226=\"n/a\",\"n/a\",MAX(0,I1226-1))","v":0},{"$f":"IF(J1226=\"n/a\",\"n/a\",MAX(0,J1226-1))","v":0},{"$f":"IF(K1226=\"n/a\",\"n/a\",MAX(0,K1226-1))","v":0},{"$f":"IF(L1226=\"n/a\",\"n/a\",MAX(0,L1226-1))","v":0},{"$f":"IF(M1226=\"n/a\",\"n/a\",MAX(0,M1226-1))","v":0},{"$f":"IF(N1226=\"n/a\",\"n/a\",MAX(0,N1226-1))","v":0},{"$f":"IF(O1226=\"n/a\",\"n/a\",MAX(0,O1226-1))","v":0},{"$f":"IF(P1226=\"n/a\",\"n/a\",MAX(0,P1226-1))","v":0},{"$f":"IF(Q1226=\"n/a\",\"n/a\",MAX(0,Q1226-1))","v":0},{"$f":"IF(R1226=\"n/a\",\"n/a\",MAX(0,R1226-1))","v":0},{"$f":"IF(S1226=\"n/a\",\"n/a\",MAX(0,S1226-1))","v":0},{"$f":"IF(T1226=\"n/a\",\"n/a\",MAX(0,T1226-1))","v":0},{"$f":"IF(U1226=\"n/a\",\"n/a\",MAX(0,U1226-1))","v":0},{"$f":"IF(V1226=\"n/a\",\"n/a\",MAX(0,V1226-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1203)","v":"RL Capex 2014-15"},null,{"$f":"D1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1198","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1198","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1198","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1198","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1198","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1198","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1198","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1198","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1198","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1198","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1198","v":0},{"$f":"IF(V1245=\"n/a\",\"n/a\",MAX(0,V1245-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1198","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1198<>\"n/a\",C1198<>\"n/a\"),IF(SUM(C1201:C1223)=0,0,IF((SUMPRODUCT(C1201:C1223,C1225:C1247)/SUM(C1201:C1223))<0,1,(SUMPRODUCT(C1201:C1223,C1225:C1247)/SUM(C1201:C1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",D1198<>\"n/a\"),IF(SUM(D1201:D1223)=0,0,IF((SUMPRODUCT(D1201:D1223,D1225:D1247)/SUM(D1201:D1223))<0,1,(SUMPRODUCT(D1201:D1223,D1225:D1247)/SUM(D1201:D1223)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1198<>\"n/a\",E1198<>\"n/a\"),IF(SUM(E1201:E1223)=0,0,IF((SUMPRODUCT(E1201:E1223,E1225:E1247)/SUM(E1201:E1223))<0,1,(SUMPRODUCT(E1201:E1223,E1225:E1247)/SUM(E1201:E1223)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 24",{"$f":"VLOOKUP($A1250,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1250,1,12,\"\"))","v":24},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1251,0)","v":0},{"$f":"'RAB remaining lives'!D1256","v":0},{"$f":"'RAB remaining lives'!E1256","v":0},{"$f":"'RAB remaining lives'!F1256","v":0},{"$f":"'RAB remaining lives'!G1256","v":0},{"$f":"'RAB remaining lives'!H1256","v":0},{"$f":"'RAB remaining lives'!I1256","v":0},{"$f":"'RAB remaining lives'!J1256","v":0},{"$f":"'RAB remaining lives'!K1256","v":0},{"$f":"'RAB remaining lives'!L1256","v":0},{"$f":"'RAB remaining lives'!M1256","v":0},{"$f":"'RAB remaining lives'!N1256","v":0},{"$f":"'RAB remaining lives'!O1256","v":0},{"$f":"'RAB remaining lives'!P1256","v":0},{"$f":"'RAB remaining lives'!Q1256","v":0},{"$f":"'RAB remaining lives'!R1256","v":0},{"$f":"'RAB remaining lives'!S1256","v":0},{"$f":"'RAB remaining lives'!T1256","v":0},{"$f":"'RAB remaining lives'!U1256","v":0},{"$f":"'RAB remaining lives'!V1256","v":0},{"$f":"'RAB remaining lives'!W1256","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1251,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1251,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1251,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1251,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1251,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1251,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1251,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1251,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1251,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1251,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1251,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1251,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1251,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1251,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1251,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1251,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1251,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1251,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1251,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1251,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1251,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1251,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1253=0,C1255=0),0,\nIF(AND(D1253<>0,C1255=0),D1253,\nIF(AND(D1254<>0,C1255<>0),(C1255-(C1255/C1279))+D1253,\nIF(C1279<1,0,(C1255-(C1255/C1279))))))","v":0},{"$f":"IF(AND(E1253=0,D1255=0),0,\nIF(AND(E1253<>0,D1255=0),E1253,\nIF(AND(E1254<>0,D1255<>0),(D1255-(D1255/D1279))+E1253,\nIF(D1279<1,0,(D1255-(D1255/D1279))))))","v":0},{"$f":"IF(AND(F1253=0,E1255=0),0,\nIF(AND(F1253<>0,E1255=0),F1253,\nIF(AND(F1254<>0,E1255<>0),(E1255-(E1255/E1279))+F1253,\nIF(E1279<1,0,(E1255-(E1255/E1279))))))","v":0},{"$f":"IF(AND(G1253=0,F1255=0),0,\nIF(AND(G1253<>0,F1255=0),G1253,\nIF(AND(G1254<>0,F1255<>0),(F1255-(F1255/F1279))+G1253,\nIF(F1279<1,0,(F1255-(F1255/F1279))))))","v":0},{"$f":"IF(AND(H1253=0,G1255=0),0,\nIF(AND(H1253<>0,G1255=0),H1253,\nIF(AND(H1254<>0,G1255<>0),(G1255-(G1255/G1279))+H1253,\nIF(G1279<1,0,(G1255-(G1255/G1279))))))","v":0},{"$f":"IF(AND(I1253=0,H1255=0),0,\nIF(AND(I1253<>0,H1255=0),I1253,\nIF(AND(I1254<>0,H1255<>0),(H1255-(H1255/H1279))+I1253,\nIF(H1279<1,0,(H1255-(H1255/H1279))))))","v":0},{"$f":"IF(AND(J1253=0,I1255=0),0,\nIF(AND(J1253<>0,I1255=0),J1253,\nIF(AND(J1254<>0,I1255<>0),(I1255-(I1255/I1279))+J1253,\nIF(I1279<1,0,(I1255-(I1255/I1279))))))","v":0},{"$f":"IF(AND(K1253=0,J1255=0),0,\nIF(AND(K1253<>0,J1255=0),K1253,\nIF(AND(K1254<>0,J1255<>0),(J1255-(J1255/J1279))+K1253,\nIF(J1279<1,0,(J1255-(J1255/J1279))))))","v":0},{"$f":"IF(AND(L1253=0,K1255=0),0,\nIF(AND(L1253<>0,K1255=0),L1253,\nIF(AND(L1254<>0,K1255<>0),(K1255-(K1255/K1279))+L1253,\nIF(K1279<1,0,(K1255-(K1255/K1279))))))","v":0},{"$f":"IF(AND(M1253=0,L1255=0),0,\nIF(AND(M1253<>0,L1255=0),M1253,\nIF(AND(M1254<>0,L1255<>0),(L1255-(L1255/L1279))+M1253,\nIF(L1279<1,0,(L1255-(L1255/L1279))))))","v":0},{"$f":"IF(AND(N1253=0,M1255=0),0,\nIF(AND(N1253<>0,M1255=0),N1253,\nIF(AND(N1254<>0,M1255<>0),(M1255-(M1255/M1279))+N1253,\nIF(M1279<1,0,(M1255-(M1255/M1279))))))","v":0},{"$f":"IF(AND(O1253=0,N1255=0),0,\nIF(AND(O1253<>0,N1255=0),O1253,\nIF(AND(O1254<>0,N1255<>0),(N1255-(N1255/N1279))+O1253,\nIF(N1279<1,0,(N1255-(N1255/N1279))))))","v":0},{"$f":"IF(AND(P1253=0,O1255=0),0,\nIF(AND(P1253<>0,O1255=0),P1253,\nIF(AND(P1254<>0,O1255<>0),(O1255-(O1255/O1279))+P1253,\nIF(O1279<1,0,(O1255-(O1255/O1279))))))","v":0},{"$f":"IF(AND(Q1253=0,P1255=0),0,\nIF(AND(Q1253<>0,P1255=0),Q1253,\nIF(AND(Q1254<>0,P1255<>0),(P1255-(P1255/P1279))+Q1253,\nIF(P1279<1,0,(P1255-(P1255/P1279))))))","v":0},{"$f":"IF(AND(R1253=0,Q1255=0),0,\nIF(AND(R1253<>0,Q1255=0),R1253,\nIF(AND(R1254<>0,Q1255<>0),(Q1255-(Q1255/Q1279))+R1253,\nIF(Q1279<1,0,(Q1255-(Q1255/Q1279))))))","v":0},{"$f":"IF(AND(S1253=0,R1255=0),0,\nIF(AND(S1253<>0,R1255=0),S1253,\nIF(AND(S1254<>0,R1255<>0),(R1255-(R1255/R1279))+S1253,\nIF(R1279<1,0,(R1255-(R1255/R1279))))))","v":0},{"$f":"IF(AND(T1253=0,S1255=0),0,\nIF(AND(T1253<>0,S1255=0),T1253,\nIF(AND(T1254<>0,S1255<>0),(S1255-(S1255/S1279))+T1253,\nIF(S1279<1,0,(S1255-(S1255/S1279))))))","v":0},{"$f":"IF(AND(U1253=0,T1255=0),0,\nIF(AND(U1253<>0,T1255=0),U1253,\nIF(AND(U1254<>0,T1255<>0),(T1255-(T1255/T1279))+U1253,\nIF(T1279<1,0,(T1255-(T1255/T1279))))))","v":0},{"$f":"IF(AND(V1253=0,U1255=0),0,\nIF(AND(V1253<>0,U1255=0),V1253,\nIF(AND(V1254<>0,U1255<>0),(U1255-(U1255/U1279))+V1253,\nIF(U1279<1,0,(U1255-(U1255/U1279))))))","v":0},{"$f":"IF(AND(W1253=0,V1255=0),0,\nIF(AND(W1253<>0,V1255=0),W1253,\nIF(AND(W1254<>0,V1255<>0),(V1255-(V1255/V1279))+W1253,\nIF(V1279<1,0,(V1255-(V1255/V1279))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1251","v":0},{"$f":"IF(C1280=\"n/a\",C1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,C1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,C1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(D1280=\"n/a\",D1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,D1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,D1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(E1280=\"n/a\",E1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,E1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,E1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(F1280=\"n/a\",F1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,F1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,F1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(G1280=\"n/a\",G1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,G1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,G1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(H1280=\"n/a\",H1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,H1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,H1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(I1280=\"n/a\",I1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,I1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,I1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(J1280=\"n/a\",J1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,J1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,J1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(K1280=\"n/a\",K1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,K1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,K1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(L1280=\"n/a\",L1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,L1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,L1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(M1280=\"n/a\",M1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,M1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,M1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(N1280=\"n/a\",N1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,N1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,N1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(O1280=\"n/a\",O1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,O1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,O1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(P1280=\"n/a\",P1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,P1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,P1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(Q1280=\"n/a\",Q1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,Q1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,Q1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(R1280=\"n/a\",R1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,R1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,R1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(S1280=\"n/a\",S1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,S1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,S1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(T1280=\"n/a\",T1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,T1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,T1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(U1280=\"n/a\",U1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,U1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,U1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0},{"$f":"IF(V1280=\"n/a\",V1256,IFERROR(IF((OFFSET($C1256,0,$A1256))<0,\nMIN(0,V1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256)))),\nMAX(0,V1256-(OFFSET($C1256,0,$A1256)/(OFFSET($C1251,-$A1255,$A1256))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1257)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1251","v":0},{"$f":"IF(D1281=\"n/a\",D1257,IFERROR(IF((OFFSET($C1257,0,$A1257))<0,\nMIN(0,D1257-(OFFSET($C1257,0,$A1257)/(OFFSET($C1252,-$A1256,$A1257)))),\nMAX(0,D1257-(OFFSET($C1257,0,$A1257)/(OFFSET($C1252,-$A1256,$A1257))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1251","v":0},{"$f":"IF(E1282=\"n/a\",E1258,IFERROR(IF((OFFSET($C1258,0,$A1258))<0,\nMIN(0,E1258-(OFFSET($C1258,0,$A1258)/(OFFSET($C1253,-$A1257,$A1258)))),\nMAX(0,E1258-(OFFSET($C1258,0,$A1258)/(OFFSET($C1253,-$A1257,$A1258))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1251","v":0},{"$f":"IF(F1283=\"n/a\",F1259,IFERROR(IF((OFFSET($C1259,0,$A1259))<0,\nMIN(0,F1259-(OFFSET($C1259,0,$A1259)/(OFFSET($C1254,-$A1258,$A1259)))),\nMAX(0,F1259-(OFFSET($C1259,0,$A1259)/(OFFSET($C1254,-$A1258,$A1259))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1251","v":0},{"$f":"IF(G1284=\"n/a\",G1260,IFERROR(IF((OFFSET($C1260,0,$A1260))<0,\nMIN(0,G1260-(OFFSET($C1260,0,$A1260)/(OFFSET($C1255,-$A1259,$A1260)))),\nMAX(0,G1260-(OFFSET($C1260,0,$A1260)/(OFFSET($C1255,-$A1259,$A1260))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1251","v":0},{"$f":"IF(H1285=\"n/a\",H1261,IFERROR(IF((OFFSET($C1261,0,$A1261))<0,\nMIN(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261)))),\nMAX(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1256,-$A1260,$A1261))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1251","v":0},{"$f":"IF(I1286=\"n/a\",I1262,IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,I1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262)))),\nMAX(0,I1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1257,-$A1261,$A1262))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1251","v":0},{"$f":"IF(J1287=\"n/a\",J1263,IFERROR(IF((OFFSET($C1263,0,$A1263))<0,\nMIN(0,J1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263)))),\nMAX(0,J1263-(OFFSET($C1263,0,$A1263)/(OFFSET($C1258,-$A1262,$A1263))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1251","v":0},{"$f":"IF(K1288=\"n/a\",K1264,IFERROR(IF((OFFSET($C1264,0,$A1264))<0,\nMIN(0,K1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264)))),\nMAX(0,K1264-(OFFSET($C1264,0,$A1264)/(OFFSET($C1259,-$A1263,$A1264))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1251","v":0},{"$f":"IF(L1289=\"n/a\",L1265,IFERROR(IF((OFFSET($C1265,0,$A1265))<0,\nMIN(0,L1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265)))),\nMAX(0,L1265-(OFFSET($C1265,0,$A1265)/(OFFSET($C1260,-$A1264,$A1265))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1251","v":0},{"$f":"IF(M1290=\"n/a\",M1266,IFERROR(IF((OFFSET($C1266,0,$A1266))<0,\nMIN(0,M1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266)))),\nMAX(0,M1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1261,-$A1265,$A1266))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1251","v":0},{"$f":"IF(N1291=\"n/a\",N1267,IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,N1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267)))),\nMAX(0,N1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1262,-$A1266,$A1267))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1251","v":0},{"$f":"IF(O1292=\"n/a\",O1268,IFERROR(IF((OFFSET($C1268,0,$A1268))<0,\nMIN(0,O1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268)))),\nMAX(0,O1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1263,-$A1267,$A1268))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1251","v":0},{"$f":"IF(P1293=\"n/a\",P1269,IFERROR(IF((OFFSET($C1269,0,$A1269))<0,\nMIN(0,P1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269)))),\nMAX(0,P1269-(OFFSET($C1269,0,$A1269)/(OFFSET($C1264,-$A1268,$A1269))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1251","v":0},{"$f":"IF(Q1294=\"n/a\",Q1270,IFERROR(IF((OFFSET($C1270,0,$A1270))<0,\nMIN(0,Q1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270)))),\nMAX(0,Q1270-(OFFSET($C1270,0,$A1270)/(OFFSET($C1265,-$A1269,$A1270))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1251","v":0},{"$f":"IF(R1295=\"n/a\",R1271,IFERROR(IF((OFFSET($C1271,0,$A1271))<0,\nMIN(0,R1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271)))),\nMAX(0,R1271-(OFFSET($C1271,0,$A1271)/(OFFSET($C1266,-$A1270,$A1271))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1251","v":0},{"$f":"IF(S1296=\"n/a\",S1272,IFERROR(IF((OFFSET($C1272,0,$A1272))<0,\nMIN(0,S1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272)))),\nMAX(0,S1272-(OFFSET($C1272,0,$A1272)/(OFFSET($C1267,-$A1271,$A1272))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1251","v":0},{"$f":"IF(T1297=\"n/a\",T1273,IFERROR(IF((OFFSET($C1273,0,$A1273))<0,\nMIN(0,T1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273)))),\nMAX(0,T1273-(OFFSET($C1273,0,$A1273)/(OFFSET($C1268,-$A1272,$A1273))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1251","v":0},{"$f":"IF(U1298=\"n/a\",U1274,IFERROR(IF((OFFSET($C1274,0,$A1274))<0,\nMIN(0,U1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274)))),\nMAX(0,U1274-(OFFSET($C1274,0,$A1274)/(OFFSET($C1269,-$A1273,$A1274))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1251","v":0},{"$f":"IF(V1299=\"n/a\",V1275,IFERROR(IF((OFFSET($C1275,0,$A1275))<0,\nMIN(0,V1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275)))),\nMAX(0,V1275-(OFFSET($C1275,0,$A1275)/(OFFSET($C1270,-$A1274,$A1275))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1251","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1279<1,D1253=0),0,\nIF(D1253=0,C1279-1,\nIF(C1279<1,D1254,\n(((C1279-1)*(C1255-(C1255/(C1279))))+(D1253*D1254))/(D1255))))","v":0},{"$f":"IF(AND(D1279<1,E1253=0),0,\nIF(E1253=0,D1279-1,\nIF(D1279<1,E1254,\n(((D1279-1)*(D1255-(D1255/(D1279))))+(E1253*E1254))/(E1255))))","v":0},{"$f":"IF(AND(E1279<1,F1253=0),0,\nIF(F1253=0,E1279-1,\nIF(E1279<1,F1254,\n(((E1279-1)*(E1255-(E1255/(E1279))))+(F1253*F1254))/(F1255))))","v":0},{"$f":"IF(AND(F1279<1,G1253=0),0,\nIF(G1253=0,F1279-1,\nIF(F1279<1,G1254,\n(((F1279-1)*(F1255-(F1255/(F1279))))+(G1253*G1254))/(G1255))))","v":0},{"$f":"IF(AND(G1279<1,H1253=0),0,\nIF(H1253=0,G1279-1,\nIF(G1279<1,H1254,\n(((G1279-1)*(G1255-(G1255/(G1279))))+(H1253*H1254))/(H1255))))","v":0},{"$f":"IF(AND(H1279<1,I1253=0),0,\nIF(I1253=0,H1279-1,\nIF(H1279<1,I1254,\n(((H1279-1)*(H1255-(H1255/(H1279))))+(I1253*I1254))/(I1255))))","v":0},{"$f":"IF(AND(I1279<1,J1253=0),0,\nIF(J1253=0,I1279-1,\nIF(I1279<1,J1254,\n(((I1279-1)*(I1255-(I1255/(I1279))))+(J1253*J1254))/(J1255))))","v":0},{"$f":"IF(AND(J1279<1,K1253=0),0,\nIF(K1253=0,J1279-1,\nIF(J1279<1,K1254,\n(((J1279-1)*(J1255-(J1255/(J1279))))+(K1253*K1254))/(K1255))))","v":0},{"$f":"IF(AND(K1279<1,L1253=0),0,\nIF(L1253=0,K1279-1,\nIF(K1279<1,L1254,\n(((K1279-1)*(K1255-(K1255/(K1279))))+(L1253*L1254))/(L1255))))","v":0},{"$f":"IF(AND(L1279<1,M1253=0),0,\nIF(M1253=0,L1279-1,\nIF(L1279<1,M1254,\n(((L1279-1)*(L1255-(L1255/(L1279))))+(M1253*M1254))/(M1255))))","v":0},{"$f":"IF(AND(M1279<1,N1253=0),0,\nIF(N1253=0,M1279-1,\nIF(M1279<1,N1254,\n(((M1279-1)*(M1255-(M1255/(M1279))))+(N1253*N1254))/(N1255))))","v":0},{"$f":"IF(AND(N1279<1,O1253=0),0,\nIF(O1253=0,N1279-1,\nIF(N1279<1,O1254,\n(((N1279-1)*(N1255-(N1255/(N1279))))+(O1253*O1254))/(O1255))))","v":0},{"$f":"IF(AND(O1279<1,P1253=0),0,\nIF(P1253=0,O1279-1,\nIF(O1279<1,P1254,\n(((O1279-1)*(O1255-(O1255/(O1279))))+(P1253*P1254))/(P1255))))","v":0},{"$f":"IF(AND(P1279<1,Q1253=0),0,\nIF(Q1253=0,P1279-1,\nIF(P1279<1,Q1254,\n(((P1279-1)*(P1255-(P1255/(P1279))))+(Q1253*Q1254))/(Q1255))))","v":0},{"$f":"IF(AND(Q1279<1,R1253=0),0,\nIF(R1253=0,Q1279-1,\nIF(Q1279<1,R1254,\n(((Q1279-1)*(Q1255-(Q1255/(Q1279))))+(R1253*R1254))/(R1255))))","v":0},{"$f":"IF(AND(R1279<1,S1253=0),0,\nIF(S1253=0,R1279-1,\nIF(R1279<1,S1254,\n(((R1279-1)*(R1255-(R1255/(R1279))))+(S1253*S1254))/(S1255))))","v":0},{"$f":"IF(AND(S1279<1,T1253=0),0,\nIF(T1253=0,S1279-1,\nIF(S1279<1,T1254,\n(((S1279-1)*(S1255-(S1255/(S1279))))+(T1253*T1254))/(T1255))))","v":0},{"$f":"IF(AND(T1279<1,U1253=0),0,\nIF(U1253=0,T1279-1,\nIF(T1279<1,U1254,\n(((T1279-1)*(T1255-(T1255/(T1279))))+(U1253*U1254))/(U1255))))","v":0},{"$f":"IF(AND(U1279<1,V1253=0),0,\nIF(V1253=0,U1279-1,\nIF(U1279<1,V1254,\n(((U1279-1)*(U1255-(U1255/(U1279))))+(V1253*V1254))/(V1255))))","v":0},{"$f":"IF(AND(V1279<1,W1253=0),0,\nIF(W1253=0,V1279-1,\nIF(V1279<1,W1254,\n(((V1279-1)*(V1255-(V1255/(V1279))))+(W1253*W1254))/(W1255))))","v":0}]
[null,"RL Start TAB",{"$f":"C1252","v":0},{"$f":"IF(C1280=\"n/a\",\"n/a\",MAX(0,C1280-1))","v":0},{"$f":"IF(D1280=\"n/a\",\"n/a\",MAX(0,D1280-1))","v":0},{"$f":"IF(E1280=\"n/a\",\"n/a\",MAX(0,E1280-1))","v":0},{"$f":"IF(F1280=\"n/a\",\"n/a\",MAX(0,F1280-1))","v":0},{"$f":"IF(G1280=\"n/a\",\"n/a\",MAX(0,G1280-1))","v":0},{"$f":"IF(H1280=\"n/a\",\"n/a\",MAX(0,H1280-1))","v":0},{"$f":"IF(I1280=\"n/a\",\"n/a\",MAX(0,I1280-1))","v":0},{"$f":"IF(J1280=\"n/a\",\"n/a\",MAX(0,J1280-1))","v":0},{"$f":"IF(K1280=\"n/a\",\"n/a\",MAX(0,K1280-1))","v":0},{"$f":"IF(L1280=\"n/a\",\"n/a\",MAX(0,L1280-1))","v":0},{"$f":"IF(M1280=\"n/a\",\"n/a\",MAX(0,M1280-1))","v":0},{"$f":"IF(N1280=\"n/a\",\"n/a\",MAX(0,N1280-1))","v":0},{"$f":"IF(O1280=\"n/a\",\"n/a\",MAX(0,O1280-1))","v":0},{"$f":"IF(P1280=\"n/a\",\"n/a\",MAX(0,P1280-1))","v":0},{"$f":"IF(Q1280=\"n/a\",\"n/a\",MAX(0,Q1280-1))","v":0},{"$f":"IF(R1280=\"n/a\",\"n/a\",MAX(0,R1280-1))","v":0},{"$f":"IF(S1280=\"n/a\",\"n/a\",MAX(0,S1280-1))","v":0},{"$f":"IF(T1280=\"n/a\",\"n/a\",MAX(0,T1280-1))","v":0},{"$f":"IF(U1280=\"n/a\",\"n/a\",MAX(0,U1280-1))","v":0},{"$f":"IF(V1280=\"n/a\",\"n/a\",MAX(0,V1280-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1257)","v":"RL Capex 2014-15"},null,{"$f":"D1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1252","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1252","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1252","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1252","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1252","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1252","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1252","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1252","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1252","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1252","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1252","v":0},{"$f":"IF(V1299=\"n/a\",\"n/a\",MAX(0,V1299-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1252","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1252<>\"n/a\",C1252<>\"n/a\"),IF(SUM(C1255:C1277)=0,0,IF((SUMPRODUCT(C1255:C1277,C1279:C1301)/SUM(C1255:C1277))<0,1,(SUMPRODUCT(C1255:C1277,C1279:C1301)/SUM(C1255:C1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",D1252<>\"n/a\"),IF(SUM(D1255:D1277)=0,0,IF((SUMPRODUCT(D1255:D1277,D1279:D1301)/SUM(D1255:D1277))<0,1,(SUMPRODUCT(D1255:D1277,D1279:D1301)/SUM(D1255:D1277)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1252<>\"n/a\",E1252<>\"n/a\"),IF(SUM(E1255:E1277)=0,0,IF((SUMPRODUCT(E1255:E1277,E1279:E1301)/SUM(E1255:E1277))<0,1,(SUMPRODUCT(E1255:E1277,E1279:E1301)/SUM(E1255:E1277)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 25",{"$f":"VLOOKUP($A1304,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1304,1,12,\"\"))","v":25},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1305,0)","v":0},{"$f":"'RAB remaining lives'!D1310","v":0},{"$f":"'RAB remaining lives'!E1310","v":0},{"$f":"'RAB remaining lives'!F1310","v":0},{"$f":"'RAB remaining lives'!G1310","v":0},{"$f":"'RAB remaining lives'!H1310","v":0},{"$f":"'RAB remaining lives'!I1310","v":0},{"$f":"'RAB remaining lives'!J1310","v":0},{"$f":"'RAB remaining lives'!K1310","v":0},{"$f":"'RAB remaining lives'!L1310","v":0},{"$f":"'RAB remaining lives'!M1310","v":0},{"$f":"'RAB remaining lives'!N1310","v":0},{"$f":"'RAB remaining lives'!O1310","v":0},{"$f":"'RAB remaining lives'!P1310","v":0},{"$f":"'RAB remaining lives'!Q1310","v":0},{"$f":"'RAB remaining lives'!R1310","v":0},{"$f":"'RAB remaining lives'!S1310","v":0},{"$f":"'RAB remaining lives'!T1310","v":0},{"$f":"'RAB remaining lives'!U1310","v":0},{"$f":"'RAB remaining lives'!V1310","v":0},{"$f":"'RAB remaining lives'!W1310","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1305,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1305,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1305,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1305,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1305,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1305,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1305,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1305,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1305,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1305,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1305,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1305,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1305,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1305,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1305,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1305,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1305,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1305,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1305,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1305,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1305,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1305,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1307=0,C1309=0),0,\nIF(AND(D1307<>0,C1309=0),D1307,\nIF(AND(D1308<>0,C1309<>0),(C1309-(C1309/C1333))+D1307,\nIF(C1333<1,0,(C1309-(C1309/C1333))))))","v":0},{"$f":"IF(AND(E1307=0,D1309=0),0,\nIF(AND(E1307<>0,D1309=0),E1307,\nIF(AND(E1308<>0,D1309<>0),(D1309-(D1309/D1333))+E1307,\nIF(D1333<1,0,(D1309-(D1309/D1333))))))","v":0},{"$f":"IF(AND(F1307=0,E1309=0),0,\nIF(AND(F1307<>0,E1309=0),F1307,\nIF(AND(F1308<>0,E1309<>0),(E1309-(E1309/E1333))+F1307,\nIF(E1333<1,0,(E1309-(E1309/E1333))))))","v":0},{"$f":"IF(AND(G1307=0,F1309=0),0,\nIF(AND(G1307<>0,F1309=0),G1307,\nIF(AND(G1308<>0,F1309<>0),(F1309-(F1309/F1333))+G1307,\nIF(F1333<1,0,(F1309-(F1309/F1333))))))","v":0},{"$f":"IF(AND(H1307=0,G1309=0),0,\nIF(AND(H1307<>0,G1309=0),H1307,\nIF(AND(H1308<>0,G1309<>0),(G1309-(G1309/G1333))+H1307,\nIF(G1333<1,0,(G1309-(G1309/G1333))))))","v":0},{"$f":"IF(AND(I1307=0,H1309=0),0,\nIF(AND(I1307<>0,H1309=0),I1307,\nIF(AND(I1308<>0,H1309<>0),(H1309-(H1309/H1333))+I1307,\nIF(H1333<1,0,(H1309-(H1309/H1333))))))","v":0},{"$f":"IF(AND(J1307=0,I1309=0),0,\nIF(AND(J1307<>0,I1309=0),J1307,\nIF(AND(J1308<>0,I1309<>0),(I1309-(I1309/I1333))+J1307,\nIF(I1333<1,0,(I1309-(I1309/I1333))))))","v":0},{"$f":"IF(AND(K1307=0,J1309=0),0,\nIF(AND(K1307<>0,J1309=0),K1307,\nIF(AND(K1308<>0,J1309<>0),(J1309-(J1309/J1333))+K1307,\nIF(J1333<1,0,(J1309-(J1309/J1333))))))","v":0},{"$f":"IF(AND(L1307=0,K1309=0),0,\nIF(AND(L1307<>0,K1309=0),L1307,\nIF(AND(L1308<>0,K1309<>0),(K1309-(K1309/K1333))+L1307,\nIF(K1333<1,0,(K1309-(K1309/K1333))))))","v":0},{"$f":"IF(AND(M1307=0,L1309=0),0,\nIF(AND(M1307<>0,L1309=0),M1307,\nIF(AND(M1308<>0,L1309<>0),(L1309-(L1309/L1333))+M1307,\nIF(L1333<1,0,(L1309-(L1309/L1333))))))","v":0},{"$f":"IF(AND(N1307=0,M1309=0),0,\nIF(AND(N1307<>0,M1309=0),N1307,\nIF(AND(N1308<>0,M1309<>0),(M1309-(M1309/M1333))+N1307,\nIF(M1333<1,0,(M1309-(M1309/M1333))))))","v":0},{"$f":"IF(AND(O1307=0,N1309=0),0,\nIF(AND(O1307<>0,N1309=0),O1307,\nIF(AND(O1308<>0,N1309<>0),(N1309-(N1309/N1333))+O1307,\nIF(N1333<1,0,(N1309-(N1309/N1333))))))","v":0},{"$f":"IF(AND(P1307=0,O1309=0),0,\nIF(AND(P1307<>0,O1309=0),P1307,\nIF(AND(P1308<>0,O1309<>0),(O1309-(O1309/O1333))+P1307,\nIF(O1333<1,0,(O1309-(O1309/O1333))))))","v":0},{"$f":"IF(AND(Q1307=0,P1309=0),0,\nIF(AND(Q1307<>0,P1309=0),Q1307,\nIF(AND(Q1308<>0,P1309<>0),(P1309-(P1309/P1333))+Q1307,\nIF(P1333<1,0,(P1309-(P1309/P1333))))))","v":0},{"$f":"IF(AND(R1307=0,Q1309=0),0,\nIF(AND(R1307<>0,Q1309=0),R1307,\nIF(AND(R1308<>0,Q1309<>0),(Q1309-(Q1309/Q1333))+R1307,\nIF(Q1333<1,0,(Q1309-(Q1309/Q1333))))))","v":0},{"$f":"IF(AND(S1307=0,R1309=0),0,\nIF(AND(S1307<>0,R1309=0),S1307,\nIF(AND(S1308<>0,R1309<>0),(R1309-(R1309/R1333))+S1307,\nIF(R1333<1,0,(R1309-(R1309/R1333))))))","v":0},{"$f":"IF(AND(T1307=0,S1309=0),0,\nIF(AND(T1307<>0,S1309=0),T1307,\nIF(AND(T1308<>0,S1309<>0),(S1309-(S1309/S1333))+T1307,\nIF(S1333<1,0,(S1309-(S1309/S1333))))))","v":0},{"$f":"IF(AND(U1307=0,T1309=0),0,\nIF(AND(U1307<>0,T1309=0),U1307,\nIF(AND(U1308<>0,T1309<>0),(T1309-(T1309/T1333))+U1307,\nIF(T1333<1,0,(T1309-(T1309/T1333))))))","v":0},{"$f":"IF(AND(V1307=0,U1309=0),0,\nIF(AND(V1307<>0,U1309=0),V1307,\nIF(AND(V1308<>0,U1309<>0),(U1309-(U1309/U1333))+V1307,\nIF(U1333<1,0,(U1309-(U1309/U1333))))))","v":0},{"$f":"IF(AND(W1307=0,V1309=0),0,\nIF(AND(W1307<>0,V1309=0),W1307,\nIF(AND(W1308<>0,V1309<>0),(V1309-(V1309/V1333))+W1307,\nIF(V1333<1,0,(V1309-(V1309/V1333))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1305","v":0},{"$f":"IF(C1334=\"n/a\",C1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,C1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,C1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(D1334=\"n/a\",D1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,D1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,D1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(E1334=\"n/a\",E1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,E1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,E1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(F1334=\"n/a\",F1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,F1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,F1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(G1334=\"n/a\",G1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,G1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,G1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(H1334=\"n/a\",H1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,H1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,H1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(I1334=\"n/a\",I1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,I1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,I1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(J1334=\"n/a\",J1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,J1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,J1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(K1334=\"n/a\",K1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,K1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,K1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(L1334=\"n/a\",L1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,L1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,L1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(M1334=\"n/a\",M1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,M1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,M1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(N1334=\"n/a\",N1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,N1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,N1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(O1334=\"n/a\",O1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,O1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,O1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(P1334=\"n/a\",P1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,P1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,P1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(Q1334=\"n/a\",Q1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,Q1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,Q1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(R1334=\"n/a\",R1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,R1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,R1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(S1334=\"n/a\",S1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,S1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,S1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(T1334=\"n/a\",T1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,T1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,T1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(U1334=\"n/a\",U1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,U1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,U1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0},{"$f":"IF(V1334=\"n/a\",V1310,IFERROR(IF((OFFSET($C1310,0,$A1310))<0,\nMIN(0,V1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310)))),\nMAX(0,V1310-(OFFSET($C1310,0,$A1310)/(OFFSET($C1305,-$A1309,$A1310))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1311)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1305","v":0},{"$f":"IF(D1335=\"n/a\",D1311,IFERROR(IF((OFFSET($C1311,0,$A1311))<0,\nMIN(0,D1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1306,-$A1310,$A1311)))),\nMAX(0,D1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1306,-$A1310,$A1311))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1305","v":0},{"$f":"IF(E1336=\"n/a\",E1312,IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,E1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1307,-$A1311,$A1312)))),\nMAX(0,E1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1307,-$A1311,$A1312))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1305","v":0},{"$f":"IF(F1337=\"n/a\",F1313,IFERROR(IF((OFFSET($C1313,0,$A1313))<0,\nMIN(0,F1313-(OFFSET($C1313,0,$A1313)/(OFFSET($C1308,-$A1312,$A1313)))),\nMAX(0,F1313-(OFFSET($C1313,0,$A1313)/(OFFSET($C1308,-$A1312,$A1313))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1305","v":0},{"$f":"IF(G1338=\"n/a\",G1314,IFERROR(IF((OFFSET($C1314,0,$A1314))<0,\nMIN(0,G1314-(OFFSET($C1314,0,$A1314)/(OFFSET($C1309,-$A1313,$A1314)))),\nMAX(0,G1314-(OFFSET($C1314,0,$A1314)/(OFFSET($C1309,-$A1313,$A1314))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1305","v":0},{"$f":"IF(H1339=\"n/a\",H1315,IFERROR(IF((OFFSET($C1315,0,$A1315))<0,\nMIN(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315)))),\nMAX(0,H1315-(OFFSET($C1315,0,$A1315)/(OFFSET($C1310,-$A1314,$A1315))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1305","v":0},{"$f":"IF(I1340=\"n/a\",I1316,IFERROR(IF((OFFSET($C1316,0,$A1316))<0,\nMIN(0,I1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316)))),\nMAX(0,I1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1311,-$A1315,$A1316))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1305","v":0},{"$f":"IF(J1341=\"n/a\",J1317,IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,J1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317)))),\nMAX(0,J1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1312,-$A1316,$A1317))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1305","v":0},{"$f":"IF(K1342=\"n/a\",K1318,IFERROR(IF((OFFSET($C1318,0,$A1318))<0,\nMIN(0,K1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318)))),\nMAX(0,K1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1313,-$A1317,$A1318))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1305","v":0},{"$f":"IF(L1343=\"n/a\",L1319,IFERROR(IF((OFFSET($C1319,0,$A1319))<0,\nMIN(0,L1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319)))),\nMAX(0,L1319-(OFFSET($C1319,0,$A1319)/(OFFSET($C1314,-$A1318,$A1319))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1305","v":0},{"$f":"IF(M1344=\"n/a\",M1320,IFERROR(IF((OFFSET($C1320,0,$A1320))<0,\nMIN(0,M1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320)))),\nMAX(0,M1320-(OFFSET($C1320,0,$A1320)/(OFFSET($C1315,-$A1319,$A1320))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1305","v":0},{"$f":"IF(N1345=\"n/a\",N1321,IFERROR(IF((OFFSET($C1321,0,$A1321))<0,\nMIN(0,N1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321)))),\nMAX(0,N1321-(OFFSET($C1321,0,$A1321)/(OFFSET($C1316,-$A1320,$A1321))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1305","v":0},{"$f":"IF(O1346=\"n/a\",O1322,IFERROR(IF((OFFSET($C1322,0,$A1322))<0,\nMIN(0,O1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322)))),\nMAX(0,O1322-(OFFSET($C1322,0,$A1322)/(OFFSET($C1317,-$A1321,$A1322))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1305","v":0},{"$f":"IF(P1347=\"n/a\",P1323,IFERROR(IF((OFFSET($C1323,0,$A1323))<0,\nMIN(0,P1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323)))),\nMAX(0,P1323-(OFFSET($C1323,0,$A1323)/(OFFSET($C1318,-$A1322,$A1323))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1305","v":0},{"$f":"IF(Q1348=\"n/a\",Q1324,IFERROR(IF((OFFSET($C1324,0,$A1324))<0,\nMIN(0,Q1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324)))),\nMAX(0,Q1324-(OFFSET($C1324,0,$A1324)/(OFFSET($C1319,-$A1323,$A1324))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1305","v":0},{"$f":"IF(R1349=\"n/a\",R1325,IFERROR(IF((OFFSET($C1325,0,$A1325))<0,\nMIN(0,R1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325)))),\nMAX(0,R1325-(OFFSET($C1325,0,$A1325)/(OFFSET($C1320,-$A1324,$A1325))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1305","v":0},{"$f":"IF(S1350=\"n/a\",S1326,IFERROR(IF((OFFSET($C1326,0,$A1326))<0,\nMIN(0,S1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326)))),\nMAX(0,S1326-(OFFSET($C1326,0,$A1326)/(OFFSET($C1321,-$A1325,$A1326))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1305","v":0},{"$f":"IF(T1351=\"n/a\",T1327,IFERROR(IF((OFFSET($C1327,0,$A1327))<0,\nMIN(0,T1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327)))),\nMAX(0,T1327-(OFFSET($C1327,0,$A1327)/(OFFSET($C1322,-$A1326,$A1327))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1305","v":0},{"$f":"IF(U1352=\"n/a\",U1328,IFERROR(IF((OFFSET($C1328,0,$A1328))<0,\nMIN(0,U1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328)))),\nMAX(0,U1328-(OFFSET($C1328,0,$A1328)/(OFFSET($C1323,-$A1327,$A1328))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1305","v":0},{"$f":"IF(V1353=\"n/a\",V1329,IFERROR(IF((OFFSET($C1329,0,$A1329))<0,\nMIN(0,V1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329)))),\nMAX(0,V1329-(OFFSET($C1329,0,$A1329)/(OFFSET($C1324,-$A1328,$A1329))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1305","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1333<1,D1307=0),0,\nIF(D1307=0,C1333-1,\nIF(C1333<1,D1308,\n(((C1333-1)*(C1309-(C1309/(C1333))))+(D1307*D1308))/(D1309))))","v":0},{"$f":"IF(AND(D1333<1,E1307=0),0,\nIF(E1307=0,D1333-1,\nIF(D1333<1,E1308,\n(((D1333-1)*(D1309-(D1309/(D1333))))+(E1307*E1308))/(E1309))))","v":0},{"$f":"IF(AND(E1333<1,F1307=0),0,\nIF(F1307=0,E1333-1,\nIF(E1333<1,F1308,\n(((E1333-1)*(E1309-(E1309/(E1333))))+(F1307*F1308))/(F1309))))","v":0},{"$f":"IF(AND(F1333<1,G1307=0),0,\nIF(G1307=0,F1333-1,\nIF(F1333<1,G1308,\n(((F1333-1)*(F1309-(F1309/(F1333))))+(G1307*G1308))/(G1309))))","v":0},{"$f":"IF(AND(G1333<1,H1307=0),0,\nIF(H1307=0,G1333-1,\nIF(G1333<1,H1308,\n(((G1333-1)*(G1309-(G1309/(G1333))))+(H1307*H1308))/(H1309))))","v":0},{"$f":"IF(AND(H1333<1,I1307=0),0,\nIF(I1307=0,H1333-1,\nIF(H1333<1,I1308,\n(((H1333-1)*(H1309-(H1309/(H1333))))+(I1307*I1308))/(I1309))))","v":0},{"$f":"IF(AND(I1333<1,J1307=0),0,\nIF(J1307=0,I1333-1,\nIF(I1333<1,J1308,\n(((I1333-1)*(I1309-(I1309/(I1333))))+(J1307*J1308))/(J1309))))","v":0},{"$f":"IF(AND(J1333<1,K1307=0),0,\nIF(K1307=0,J1333-1,\nIF(J1333<1,K1308,\n(((J1333-1)*(J1309-(J1309/(J1333))))+(K1307*K1308))/(K1309))))","v":0},{"$f":"IF(AND(K1333<1,L1307=0),0,\nIF(L1307=0,K1333-1,\nIF(K1333<1,L1308,\n(((K1333-1)*(K1309-(K1309/(K1333))))+(L1307*L1308))/(L1309))))","v":0},{"$f":"IF(AND(L1333<1,M1307=0),0,\nIF(M1307=0,L1333-1,\nIF(L1333<1,M1308,\n(((L1333-1)*(L1309-(L1309/(L1333))))+(M1307*M1308))/(M1309))))","v":0},{"$f":"IF(AND(M1333<1,N1307=0),0,\nIF(N1307=0,M1333-1,\nIF(M1333<1,N1308,\n(((M1333-1)*(M1309-(M1309/(M1333))))+(N1307*N1308))/(N1309))))","v":0},{"$f":"IF(AND(N1333<1,O1307=0),0,\nIF(O1307=0,N1333-1,\nIF(N1333<1,O1308,\n(((N1333-1)*(N1309-(N1309/(N1333))))+(O1307*O1308))/(O1309))))","v":0},{"$f":"IF(AND(O1333<1,P1307=0),0,\nIF(P1307=0,O1333-1,\nIF(O1333<1,P1308,\n(((O1333-1)*(O1309-(O1309/(O1333))))+(P1307*P1308))/(P1309))))","v":0},{"$f":"IF(AND(P1333<1,Q1307=0),0,\nIF(Q1307=0,P1333-1,\nIF(P1333<1,Q1308,\n(((P1333-1)*(P1309-(P1309/(P1333))))+(Q1307*Q1308))/(Q1309))))","v":0},{"$f":"IF(AND(Q1333<1,R1307=0),0,\nIF(R1307=0,Q1333-1,\nIF(Q1333<1,R1308,\n(((Q1333-1)*(Q1309-(Q1309/(Q1333))))+(R1307*R1308))/(R1309))))","v":0},{"$f":"IF(AND(R1333<1,S1307=0),0,\nIF(S1307=0,R1333-1,\nIF(R1333<1,S1308,\n(((R1333-1)*(R1309-(R1309/(R1333))))+(S1307*S1308))/(S1309))))","v":0},{"$f":"IF(AND(S1333<1,T1307=0),0,\nIF(T1307=0,S1333-1,\nIF(S1333<1,T1308,\n(((S1333-1)*(S1309-(S1309/(S1333))))+(T1307*T1308))/(T1309))))","v":0},{"$f":"IF(AND(T1333<1,U1307=0),0,\nIF(U1307=0,T1333-1,\nIF(T1333<1,U1308,\n(((T1333-1)*(T1309-(T1309/(T1333))))+(U1307*U1308))/(U1309))))","v":0},{"$f":"IF(AND(U1333<1,V1307=0),0,\nIF(V1307=0,U1333-1,\nIF(U1333<1,V1308,\n(((U1333-1)*(U1309-(U1309/(U1333))))+(V1307*V1308))/(V1309))))","v":0},{"$f":"IF(AND(V1333<1,W1307=0),0,\nIF(W1307=0,V1333-1,\nIF(V1333<1,W1308,\n(((V1333-1)*(V1309-(V1309/(V1333))))+(W1307*W1308))/(W1309))))","v":0}]
[null,"RL Start TAB",{"$f":"C1306","v":0},{"$f":"IF(C1334=\"n/a\",\"n/a\",MAX(0,C1334-1))","v":0},{"$f":"IF(D1334=\"n/a\",\"n/a\",MAX(0,D1334-1))","v":0},{"$f":"IF(E1334=\"n/a\",\"n/a\",MAX(0,E1334-1))","v":0},{"$f":"IF(F1334=\"n/a\",\"n/a\",MAX(0,F1334-1))","v":0},{"$f":"IF(G1334=\"n/a\",\"n/a\",MAX(0,G1334-1))","v":0},{"$f":"IF(H1334=\"n/a\",\"n/a\",MAX(0,H1334-1))","v":0},{"$f":"IF(I1334=\"n/a\",\"n/a\",MAX(0,I1334-1))","v":0},{"$f":"IF(J1334=\"n/a\",\"n/a\",MAX(0,J1334-1))","v":0},{"$f":"IF(K1334=\"n/a\",\"n/a\",MAX(0,K1334-1))","v":0},{"$f":"IF(L1334=\"n/a\",\"n/a\",MAX(0,L1334-1))","v":0},{"$f":"IF(M1334=\"n/a\",\"n/a\",MAX(0,M1334-1))","v":0},{"$f":"IF(N1334=\"n/a\",\"n/a\",MAX(0,N1334-1))","v":0},{"$f":"IF(O1334=\"n/a\",\"n/a\",MAX(0,O1334-1))","v":0},{"$f":"IF(P1334=\"n/a\",\"n/a\",MAX(0,P1334-1))","v":0},{"$f":"IF(Q1334=\"n/a\",\"n/a\",MAX(0,Q1334-1))","v":0},{"$f":"IF(R1334=\"n/a\",\"n/a\",MAX(0,R1334-1))","v":0},{"$f":"IF(S1334=\"n/a\",\"n/a\",MAX(0,S1334-1))","v":0},{"$f":"IF(T1334=\"n/a\",\"n/a\",MAX(0,T1334-1))","v":0},{"$f":"IF(U1334=\"n/a\",\"n/a\",MAX(0,U1334-1))","v":0},{"$f":"IF(V1334=\"n/a\",\"n/a\",MAX(0,V1334-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1311)","v":"RL Capex 2014-15"},null,{"$f":"D1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1306","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1306","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1306","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1306","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1306","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1306","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1306","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1306","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1306","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1306","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1306","v":0},{"$f":"IF(V1353=\"n/a\",\"n/a\",MAX(0,V1353-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1306","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1306<>\"n/a\",C1306<>\"n/a\"),IF(SUM(C1309:C1331)=0,0,IF((SUMPRODUCT(C1309:C1331,C1333:C1355)/SUM(C1309:C1331))<0,1,(SUMPRODUCT(C1309:C1331,C1333:C1355)/SUM(C1309:C1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",D1306<>\"n/a\"),IF(SUM(D1309:D1331)=0,0,IF((SUMPRODUCT(D1309:D1331,D1333:D1355)/SUM(D1309:D1331))<0,1,(SUMPRODUCT(D1309:D1331,D1333:D1355)/SUM(D1309:D1331)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1306<>\"n/a\",E1306<>\"n/a\"),IF(SUM(E1309:E1331)=0,0,IF((SUMPRODUCT(E1309:E1331,E1333:E1355)/SUM(E1309:E1331))<0,1,(SUMPRODUCT(E1309:E1331,E1333:E1355)/SUM(E1309:E1331)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 26",{"$f":"VLOOKUP($A1358,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1358,1,12,\"\"))","v":26},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1359,0)","v":0},{"$f":"'RAB remaining lives'!D1364","v":0},{"$f":"'RAB remaining lives'!E1364","v":0},{"$f":"'RAB remaining lives'!F1364","v":0},{"$f":"'RAB remaining lives'!G1364","v":0},{"$f":"'RAB remaining lives'!H1364","v":0},{"$f":"'RAB remaining lives'!I1364","v":0},{"$f":"'RAB remaining lives'!J1364","v":0},{"$f":"'RAB remaining lives'!K1364","v":0},{"$f":"'RAB remaining lives'!L1364","v":0},{"$f":"'RAB remaining lives'!M1364","v":0},{"$f":"'RAB remaining lives'!N1364","v":0},{"$f":"'RAB remaining lives'!O1364","v":0},{"$f":"'RAB remaining lives'!P1364","v":0},{"$f":"'RAB remaining lives'!Q1364","v":0},{"$f":"'RAB remaining lives'!R1364","v":0},{"$f":"'RAB remaining lives'!S1364","v":0},{"$f":"'RAB remaining lives'!T1364","v":0},{"$f":"'RAB remaining lives'!U1364","v":0},{"$f":"'RAB remaining lives'!V1364","v":0},{"$f":"'RAB remaining lives'!W1364","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1359,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1359,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1359,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1359,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1359,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1359,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1359,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1359,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1359,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1359,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1359,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1359,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1359,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1359,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1359,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1359,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1359,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1359,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1359,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1359,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1359,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1361=0,C1363=0),0,\nIF(AND(D1361<>0,C1363=0),D1361,\nIF(AND(D1362<>0,C1363<>0),(C1363-(C1363/C1387))+D1361,\nIF(C1387<1,0,(C1363-(C1363/C1387))))))","v":0},{"$f":"IF(AND(E1361=0,D1363=0),0,\nIF(AND(E1361<>0,D1363=0),E1361,\nIF(AND(E1362<>0,D1363<>0),(D1363-(D1363/D1387))+E1361,\nIF(D1387<1,0,(D1363-(D1363/D1387))))))","v":0},{"$f":"IF(AND(F1361=0,E1363=0),0,\nIF(AND(F1361<>0,E1363=0),F1361,\nIF(AND(F1362<>0,E1363<>0),(E1363-(E1363/E1387))+F1361,\nIF(E1387<1,0,(E1363-(E1363/E1387))))))","v":0},{"$f":"IF(AND(G1361=0,F1363=0),0,\nIF(AND(G1361<>0,F1363=0),G1361,\nIF(AND(G1362<>0,F1363<>0),(F1363-(F1363/F1387))+G1361,\nIF(F1387<1,0,(F1363-(F1363/F1387))))))","v":0},{"$f":"IF(AND(H1361=0,G1363=0),0,\nIF(AND(H1361<>0,G1363=0),H1361,\nIF(AND(H1362<>0,G1363<>0),(G1363-(G1363/G1387))+H1361,\nIF(G1387<1,0,(G1363-(G1363/G1387))))))","v":0},{"$f":"IF(AND(I1361=0,H1363=0),0,\nIF(AND(I1361<>0,H1363=0),I1361,\nIF(AND(I1362<>0,H1363<>0),(H1363-(H1363/H1387))+I1361,\nIF(H1387<1,0,(H1363-(H1363/H1387))))))","v":0},{"$f":"IF(AND(J1361=0,I1363=0),0,\nIF(AND(J1361<>0,I1363=0),J1361,\nIF(AND(J1362<>0,I1363<>0),(I1363-(I1363/I1387))+J1361,\nIF(I1387<1,0,(I1363-(I1363/I1387))))))","v":0},{"$f":"IF(AND(K1361=0,J1363=0),0,\nIF(AND(K1361<>0,J1363=0),K1361,\nIF(AND(K1362<>0,J1363<>0),(J1363-(J1363/J1387))+K1361,\nIF(J1387<1,0,(J1363-(J1363/J1387))))))","v":0},{"$f":"IF(AND(L1361=0,K1363=0),0,\nIF(AND(L1361<>0,K1363=0),L1361,\nIF(AND(L1362<>0,K1363<>0),(K1363-(K1363/K1387))+L1361,\nIF(K1387<1,0,(K1363-(K1363/K1387))))))","v":0},{"$f":"IF(AND(M1361=0,L1363=0),0,\nIF(AND(M1361<>0,L1363=0),M1361,\nIF(AND(M1362<>0,L1363<>0),(L1363-(L1363/L1387))+M1361,\nIF(L1387<1,0,(L1363-(L1363/L1387))))))","v":0},{"$f":"IF(AND(N1361=0,M1363=0),0,\nIF(AND(N1361<>0,M1363=0),N1361,\nIF(AND(N1362<>0,M1363<>0),(M1363-(M1363/M1387))+N1361,\nIF(M1387<1,0,(M1363-(M1363/M1387))))))","v":0},{"$f":"IF(AND(O1361=0,N1363=0),0,\nIF(AND(O1361<>0,N1363=0),O1361,\nIF(AND(O1362<>0,N1363<>0),(N1363-(N1363/N1387))+O1361,\nIF(N1387<1,0,(N1363-(N1363/N1387))))))","v":0},{"$f":"IF(AND(P1361=0,O1363=0),0,\nIF(AND(P1361<>0,O1363=0),P1361,\nIF(AND(P1362<>0,O1363<>0),(O1363-(O1363/O1387))+P1361,\nIF(O1387<1,0,(O1363-(O1363/O1387))))))","v":0},{"$f":"IF(AND(Q1361=0,P1363=0),0,\nIF(AND(Q1361<>0,P1363=0),Q1361,\nIF(AND(Q1362<>0,P1363<>0),(P1363-(P1363/P1387))+Q1361,\nIF(P1387<1,0,(P1363-(P1363/P1387))))))","v":0},{"$f":"IF(AND(R1361=0,Q1363=0),0,\nIF(AND(R1361<>0,Q1363=0),R1361,\nIF(AND(R1362<>0,Q1363<>0),(Q1363-(Q1363/Q1387))+R1361,\nIF(Q1387<1,0,(Q1363-(Q1363/Q1387))))))","v":0},{"$f":"IF(AND(S1361=0,R1363=0),0,\nIF(AND(S1361<>0,R1363=0),S1361,\nIF(AND(S1362<>0,R1363<>0),(R1363-(R1363/R1387))+S1361,\nIF(R1387<1,0,(R1363-(R1363/R1387))))))","v":0},{"$f":"IF(AND(T1361=0,S1363=0),0,\nIF(AND(T1361<>0,S1363=0),T1361,\nIF(AND(T1362<>0,S1363<>0),(S1363-(S1363/S1387))+T1361,\nIF(S1387<1,0,(S1363-(S1363/S1387))))))","v":0},{"$f":"IF(AND(U1361=0,T1363=0),0,\nIF(AND(U1361<>0,T1363=0),U1361,\nIF(AND(U1362<>0,T1363<>0),(T1363-(T1363/T1387))+U1361,\nIF(T1387<1,0,(T1363-(T1363/T1387))))))","v":0},{"$f":"IF(AND(V1361=0,U1363=0),0,\nIF(AND(V1361<>0,U1363=0),V1361,\nIF(AND(V1362<>0,U1363<>0),(U1363-(U1363/U1387))+V1361,\nIF(U1387<1,0,(U1363-(U1363/U1387))))))","v":0},{"$f":"IF(AND(W1361=0,V1363=0),0,\nIF(AND(W1361<>0,V1363=0),W1361,\nIF(AND(W1362<>0,V1363<>0),(V1363-(V1363/V1387))+W1361,\nIF(V1387<1,0,(V1363-(V1363/V1387))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1359","v":0},{"$f":"IF(C1388=\"n/a\",C1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,C1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,C1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(D1388=\"n/a\",D1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,D1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,D1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(E1388=\"n/a\",E1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,E1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,E1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(F1388=\"n/a\",F1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,F1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,F1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(G1388=\"n/a\",G1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,G1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,G1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(H1388=\"n/a\",H1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,H1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,H1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(I1388=\"n/a\",I1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,I1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,I1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(J1388=\"n/a\",J1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,J1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,J1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(K1388=\"n/a\",K1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,K1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,K1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(L1388=\"n/a\",L1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,L1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,L1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(M1388=\"n/a\",M1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,M1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,M1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(N1388=\"n/a\",N1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,N1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,N1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(O1388=\"n/a\",O1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,O1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,O1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(P1388=\"n/a\",P1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,P1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,P1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(Q1388=\"n/a\",Q1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,Q1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,Q1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(R1388=\"n/a\",R1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,R1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,R1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(S1388=\"n/a\",S1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,S1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,S1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(T1388=\"n/a\",T1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,T1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,T1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(U1388=\"n/a\",U1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,U1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,U1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0},{"$f":"IF(V1388=\"n/a\",V1364,IFERROR(IF((OFFSET($C1364,0,$A1364))<0,\nMIN(0,V1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364)))),\nMAX(0,V1364-(OFFSET($C1364,0,$A1364)/(OFFSET($C1359,-$A1363,$A1364))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1365)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1359","v":0},{"$f":"IF(D1389=\"n/a\",D1365,IFERROR(IF((OFFSET($C1365,0,$A1365))<0,\nMIN(0,D1365-(OFFSET($C1365,0,$A1365)/(OFFSET($C1360,-$A1364,$A1365)))),\nMAX(0,D1365-(OFFSET($C1365,0,$A1365)/(OFFSET($C1360,-$A1364,$A1365))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1359","v":0},{"$f":"IF(E1390=\"n/a\",E1366,IFERROR(IF((OFFSET($C1366,0,$A1366))<0,\nMIN(0,E1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1361,-$A1365,$A1366)))),\nMAX(0,E1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1361,-$A1365,$A1366))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1359","v":0},{"$f":"IF(F1391=\"n/a\",F1367,IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,F1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1362,-$A1366,$A1367)))),\nMAX(0,F1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1362,-$A1366,$A1367))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1359","v":0},{"$f":"IF(G1392=\"n/a\",G1368,IFERROR(IF((OFFSET($C1368,0,$A1368))<0,\nMIN(0,G1368-(OFFSET($C1368,0,$A1368)/(OFFSET($C1363,-$A1367,$A1368)))),\nMAX(0,G1368-(OFFSET($C1368,0,$A1368)/(OFFSET($C1363,-$A1367,$A1368))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1359","v":0},{"$f":"IF(H1393=\"n/a\",H1369,IFERROR(IF((OFFSET($C1369,0,$A1369))<0,\nMIN(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369)))),\nMAX(0,H1369-(OFFSET($C1369,0,$A1369)/(OFFSET($C1364,-$A1368,$A1369))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1359","v":0},{"$f":"IF(I1394=\"n/a\",I1370,IFERROR(IF((OFFSET($C1370,0,$A1370))<0,\nMIN(0,I1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370)))),\nMAX(0,I1370-(OFFSET($C1370,0,$A1370)/(OFFSET($C1365,-$A1369,$A1370))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1359","v":0},{"$f":"IF(J1395=\"n/a\",J1371,IFERROR(IF((OFFSET($C1371,0,$A1371))<0,\nMIN(0,J1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371)))),\nMAX(0,J1371-(OFFSET($C1371,0,$A1371)/(OFFSET($C1366,-$A1370,$A1371))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1359","v":0},{"$f":"IF(K1396=\"n/a\",K1372,IFERROR(IF((OFFSET($C1372,0,$A1372))<0,\nMIN(0,K1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372)))),\nMAX(0,K1372-(OFFSET($C1372,0,$A1372)/(OFFSET($C1367,-$A1371,$A1372))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1359","v":0},{"$f":"IF(L1397=\"n/a\",L1373,IFERROR(IF((OFFSET($C1373,0,$A1373))<0,\nMIN(0,L1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373)))),\nMAX(0,L1373-(OFFSET($C1373,0,$A1373)/(OFFSET($C1368,-$A1372,$A1373))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1359","v":0},{"$f":"IF(M1398=\"n/a\",M1374,IFERROR(IF((OFFSET($C1374,0,$A1374))<0,\nMIN(0,M1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374)))),\nMAX(0,M1374-(OFFSET($C1374,0,$A1374)/(OFFSET($C1369,-$A1373,$A1374))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1359","v":0},{"$f":"IF(N1399=\"n/a\",N1375,IFERROR(IF((OFFSET($C1375,0,$A1375))<0,\nMIN(0,N1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375)))),\nMAX(0,N1375-(OFFSET($C1375,0,$A1375)/(OFFSET($C1370,-$A1374,$A1375))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1359","v":0},{"$f":"IF(O1400=\"n/a\",O1376,IFERROR(IF((OFFSET($C1376,0,$A1376))<0,\nMIN(0,O1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376)))),\nMAX(0,O1376-(OFFSET($C1376,0,$A1376)/(OFFSET($C1371,-$A1375,$A1376))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1359","v":0},{"$f":"IF(P1401=\"n/a\",P1377,IFERROR(IF((OFFSET($C1377,0,$A1377))<0,\nMIN(0,P1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377)))),\nMAX(0,P1377-(OFFSET($C1377,0,$A1377)/(OFFSET($C1372,-$A1376,$A1377))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1359","v":0},{"$f":"IF(Q1402=\"n/a\",Q1378,IFERROR(IF((OFFSET($C1378,0,$A1378))<0,\nMIN(0,Q1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378)))),\nMAX(0,Q1378-(OFFSET($C1378,0,$A1378)/(OFFSET($C1373,-$A1377,$A1378))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1359","v":0},{"$f":"IF(R1403=\"n/a\",R1379,IFERROR(IF((OFFSET($C1379,0,$A1379))<0,\nMIN(0,R1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379)))),\nMAX(0,R1379-(OFFSET($C1379,0,$A1379)/(OFFSET($C1374,-$A1378,$A1379))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1359","v":0},{"$f":"IF(S1404=\"n/a\",S1380,IFERROR(IF((OFFSET($C1380,0,$A1380))<0,\nMIN(0,S1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380)))),\nMAX(0,S1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1375,-$A1379,$A1380))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1359","v":0},{"$f":"IF(T1405=\"n/a\",T1381,IFERROR(IF((OFFSET($C1381,0,$A1381))<0,\nMIN(0,T1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381)))),\nMAX(0,T1381-(OFFSET($C1381,0,$A1381)/(OFFSET($C1376,-$A1380,$A1381))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1359","v":0},{"$f":"IF(U1406=\"n/a\",U1382,IFERROR(IF((OFFSET($C1382,0,$A1382))<0,\nMIN(0,U1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382)))),\nMAX(0,U1382-(OFFSET($C1382,0,$A1382)/(OFFSET($C1377,-$A1381,$A1382))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1359","v":0},{"$f":"IF(V1407=\"n/a\",V1383,IFERROR(IF((OFFSET($C1383,0,$A1383))<0,\nMIN(0,V1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383)))),\nMAX(0,V1383-(OFFSET($C1383,0,$A1383)/(OFFSET($C1378,-$A1382,$A1383))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1359","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1387<1,D1361=0),0,\nIF(D1361=0,C1387-1,\nIF(C1387<1,D1362,\n(((C1387-1)*(C1363-(C1363/(C1387))))+(D1361*D1362))/(D1363))))","v":0},{"$f":"IF(AND(D1387<1,E1361=0),0,\nIF(E1361=0,D1387-1,\nIF(D1387<1,E1362,\n(((D1387-1)*(D1363-(D1363/(D1387))))+(E1361*E1362))/(E1363))))","v":0},{"$f":"IF(AND(E1387<1,F1361=0),0,\nIF(F1361=0,E1387-1,\nIF(E1387<1,F1362,\n(((E1387-1)*(E1363-(E1363/(E1387))))+(F1361*F1362))/(F1363))))","v":0},{"$f":"IF(AND(F1387<1,G1361=0),0,\nIF(G1361=0,F1387-1,\nIF(F1387<1,G1362,\n(((F1387-1)*(F1363-(F1363/(F1387))))+(G1361*G1362))/(G1363))))","v":0},{"$f":"IF(AND(G1387<1,H1361=0),0,\nIF(H1361=0,G1387-1,\nIF(G1387<1,H1362,\n(((G1387-1)*(G1363-(G1363/(G1387))))+(H1361*H1362))/(H1363))))","v":0},{"$f":"IF(AND(H1387<1,I1361=0),0,\nIF(I1361=0,H1387-1,\nIF(H1387<1,I1362,\n(((H1387-1)*(H1363-(H1363/(H1387))))+(I1361*I1362))/(I1363))))","v":0},{"$f":"IF(AND(I1387<1,J1361=0),0,\nIF(J1361=0,I1387-1,\nIF(I1387<1,J1362,\n(((I1387-1)*(I1363-(I1363/(I1387))))+(J1361*J1362))/(J1363))))","v":0},{"$f":"IF(AND(J1387<1,K1361=0),0,\nIF(K1361=0,J1387-1,\nIF(J1387<1,K1362,\n(((J1387-1)*(J1363-(J1363/(J1387))))+(K1361*K1362))/(K1363))))","v":0},{"$f":"IF(AND(K1387<1,L1361=0),0,\nIF(L1361=0,K1387-1,\nIF(K1387<1,L1362,\n(((K1387-1)*(K1363-(K1363/(K1387))))+(L1361*L1362))/(L1363))))","v":0},{"$f":"IF(AND(L1387<1,M1361=0),0,\nIF(M1361=0,L1387-1,\nIF(L1387<1,M1362,\n(((L1387-1)*(L1363-(L1363/(L1387))))+(M1361*M1362))/(M1363))))","v":0},{"$f":"IF(AND(M1387<1,N1361=0),0,\nIF(N1361=0,M1387-1,\nIF(M1387<1,N1362,\n(((M1387-1)*(M1363-(M1363/(M1387))))+(N1361*N1362))/(N1363))))","v":0},{"$f":"IF(AND(N1387<1,O1361=0),0,\nIF(O1361=0,N1387-1,\nIF(N1387<1,O1362,\n(((N1387-1)*(N1363-(N1363/(N1387))))+(O1361*O1362))/(O1363))))","v":0},{"$f":"IF(AND(O1387<1,P1361=0),0,\nIF(P1361=0,O1387-1,\nIF(O1387<1,P1362,\n(((O1387-1)*(O1363-(O1363/(O1387))))+(P1361*P1362))/(P1363))))","v":0},{"$f":"IF(AND(P1387<1,Q1361=0),0,\nIF(Q1361=0,P1387-1,\nIF(P1387<1,Q1362,\n(((P1387-1)*(P1363-(P1363/(P1387))))+(Q1361*Q1362))/(Q1363))))","v":0},{"$f":"IF(AND(Q1387<1,R1361=0),0,\nIF(R1361=0,Q1387-1,\nIF(Q1387<1,R1362,\n(((Q1387-1)*(Q1363-(Q1363/(Q1387))))+(R1361*R1362))/(R1363))))","v":0},{"$f":"IF(AND(R1387<1,S1361=0),0,\nIF(S1361=0,R1387-1,\nIF(R1387<1,S1362,\n(((R1387-1)*(R1363-(R1363/(R1387))))+(S1361*S1362))/(S1363))))","v":0},{"$f":"IF(AND(S1387<1,T1361=0),0,\nIF(T1361=0,S1387-1,\nIF(S1387<1,T1362,\n(((S1387-1)*(S1363-(S1363/(S1387))))+(T1361*T1362))/(T1363))))","v":0},{"$f":"IF(AND(T1387<1,U1361=0),0,\nIF(U1361=0,T1387-1,\nIF(T1387<1,U1362,\n(((T1387-1)*(T1363-(T1363/(T1387))))+(U1361*U1362))/(U1363))))","v":0},{"$f":"IF(AND(U1387<1,V1361=0),0,\nIF(V1361=0,U1387-1,\nIF(U1387<1,V1362,\n(((U1387-1)*(U1363-(U1363/(U1387))))+(V1361*V1362))/(V1363))))","v":0},{"$f":"IF(AND(V1387<1,W1361=0),0,\nIF(W1361=0,V1387-1,\nIF(V1387<1,W1362,\n(((V1387-1)*(V1363-(V1363/(V1387))))+(W1361*W1362))/(W1363))))","v":0}]
[null,"RL Start TAB",{"$f":"C1360","v":0},{"$f":"IF(C1388=\"n/a\",\"n/a\",MAX(0,C1388-1))","v":0},{"$f":"IF(D1388=\"n/a\",\"n/a\",MAX(0,D1388-1))","v":0},{"$f":"IF(E1388=\"n/a\",\"n/a\",MAX(0,E1388-1))","v":0},{"$f":"IF(F1388=\"n/a\",\"n/a\",MAX(0,F1388-1))","v":0},{"$f":"IF(G1388=\"n/a\",\"n/a\",MAX(0,G1388-1))","v":0},{"$f":"IF(H1388=\"n/a\",\"n/a\",MAX(0,H1388-1))","v":0},{"$f":"IF(I1388=\"n/a\",\"n/a\",MAX(0,I1388-1))","v":0},{"$f":"IF(J1388=\"n/a\",\"n/a\",MAX(0,J1388-1))","v":0},{"$f":"IF(K1388=\"n/a\",\"n/a\",MAX(0,K1388-1))","v":0},{"$f":"IF(L1388=\"n/a\",\"n/a\",MAX(0,L1388-1))","v":0},{"$f":"IF(M1388=\"n/a\",\"n/a\",MAX(0,M1388-1))","v":0},{"$f":"IF(N1388=\"n/a\",\"n/a\",MAX(0,N1388-1))","v":0},{"$f":"IF(O1388=\"n/a\",\"n/a\",MAX(0,O1388-1))","v":0},{"$f":"IF(P1388=\"n/a\",\"n/a\",MAX(0,P1388-1))","v":0},{"$f":"IF(Q1388=\"n/a\",\"n/a\",MAX(0,Q1388-1))","v":0},{"$f":"IF(R1388=\"n/a\",\"n/a\",MAX(0,R1388-1))","v":0},{"$f":"IF(S1388=\"n/a\",\"n/a\",MAX(0,S1388-1))","v":0},{"$f":"IF(T1388=\"n/a\",\"n/a\",MAX(0,T1388-1))","v":0},{"$f":"IF(U1388=\"n/a\",\"n/a\",MAX(0,U1388-1))","v":0},{"$f":"IF(V1388=\"n/a\",\"n/a\",MAX(0,V1388-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1365)","v":"RL Capex 2014-15"},null,{"$f":"D1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1360","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1360","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1360","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1360","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1360","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1360","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1360","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1360","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1360","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1360","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1360","v":0},{"$f":"IF(V1407=\"n/a\",\"n/a\",MAX(0,V1407-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1360","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1360<>\"n/a\",C1360<>\"n/a\"),IF(SUM(C1363:C1385)=0,0,IF((SUMPRODUCT(C1363:C1385,C1387:C1409)/SUM(C1363:C1385))<0,1,(SUMPRODUCT(C1363:C1385,C1387:C1409)/SUM(C1363:C1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",D1360<>\"n/a\"),IF(SUM(D1363:D1385)=0,0,IF((SUMPRODUCT(D1363:D1385,D1387:D1409)/SUM(D1363:D1385))<0,1,(SUMPRODUCT(D1363:D1385,D1387:D1409)/SUM(D1363:D1385)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1360<>\"n/a\",E1360<>\"n/a\"),IF(SUM(E1363:E1385)=0,0,IF((SUMPRODUCT(E1363:E1385,E1387:E1409)/SUM(E1363:E1385))<0,1,(SUMPRODUCT(E1363:E1385,E1387:E1409)/SUM(E1363:E1385)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 27",{"$f":"VLOOKUP($A1412,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1412,1,12,\"\"))","v":27},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1413,0)","v":0},{"$f":"'RAB remaining lives'!D1418","v":0},{"$f":"'RAB remaining lives'!E1418","v":0},{"$f":"'RAB remaining lives'!F1418","v":0},{"$f":"'RAB remaining lives'!G1418","v":0},{"$f":"'RAB remaining lives'!H1418","v":0},{"$f":"'RAB remaining lives'!I1418","v":0},{"$f":"'RAB remaining lives'!J1418","v":0},{"$f":"'RAB remaining lives'!K1418","v":0},{"$f":"'RAB remaining lives'!L1418","v":0},{"$f":"'RAB remaining lives'!M1418","v":0},{"$f":"'RAB remaining lives'!N1418","v":0},{"$f":"'RAB remaining lives'!O1418","v":0},{"$f":"'RAB remaining lives'!P1418","v":0},{"$f":"'RAB remaining lives'!Q1418","v":0},{"$f":"'RAB remaining lives'!R1418","v":0},{"$f":"'RAB remaining lives'!S1418","v":0},{"$f":"'RAB remaining lives'!T1418","v":0},{"$f":"'RAB remaining lives'!U1418","v":0},{"$f":"'RAB remaining lives'!V1418","v":0},{"$f":"'RAB remaining lives'!W1418","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1413,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1413,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1413,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1413,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1413,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1413,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1413,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1413,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1413,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1413,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1413,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1413,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1413,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1413,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1413,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1413,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1413,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1413,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1413,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1413,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1413,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1413,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1415=0,C1417=0),0,\nIF(AND(D1415<>0,C1417=0),D1415,\nIF(AND(D1416<>0,C1417<>0),(C1417-(C1417/C1441))+D1415,\nIF(C1441<1,0,(C1417-(C1417/C1441))))))","v":0},{"$f":"IF(AND(E1415=0,D1417=0),0,\nIF(AND(E1415<>0,D1417=0),E1415,\nIF(AND(E1416<>0,D1417<>0),(D1417-(D1417/D1441))+E1415,\nIF(D1441<1,0,(D1417-(D1417/D1441))))))","v":0},{"$f":"IF(AND(F1415=0,E1417=0),0,\nIF(AND(F1415<>0,E1417=0),F1415,\nIF(AND(F1416<>0,E1417<>0),(E1417-(E1417/E1441))+F1415,\nIF(E1441<1,0,(E1417-(E1417/E1441))))))","v":0},{"$f":"IF(AND(G1415=0,F1417=0),0,\nIF(AND(G1415<>0,F1417=0),G1415,\nIF(AND(G1416<>0,F1417<>0),(F1417-(F1417/F1441))+G1415,\nIF(F1441<1,0,(F1417-(F1417/F1441))))))","v":0},{"$f":"IF(AND(H1415=0,G1417=0),0,\nIF(AND(H1415<>0,G1417=0),H1415,\nIF(AND(H1416<>0,G1417<>0),(G1417-(G1417/G1441))+H1415,\nIF(G1441<1,0,(G1417-(G1417/G1441))))))","v":0},{"$f":"IF(AND(I1415=0,H1417=0),0,\nIF(AND(I1415<>0,H1417=0),I1415,\nIF(AND(I1416<>0,H1417<>0),(H1417-(H1417/H1441))+I1415,\nIF(H1441<1,0,(H1417-(H1417/H1441))))))","v":0},{"$f":"IF(AND(J1415=0,I1417=0),0,\nIF(AND(J1415<>0,I1417=0),J1415,\nIF(AND(J1416<>0,I1417<>0),(I1417-(I1417/I1441))+J1415,\nIF(I1441<1,0,(I1417-(I1417/I1441))))))","v":0},{"$f":"IF(AND(K1415=0,J1417=0),0,\nIF(AND(K1415<>0,J1417=0),K1415,\nIF(AND(K1416<>0,J1417<>0),(J1417-(J1417/J1441))+K1415,\nIF(J1441<1,0,(J1417-(J1417/J1441))))))","v":0},{"$f":"IF(AND(L1415=0,K1417=0),0,\nIF(AND(L1415<>0,K1417=0),L1415,\nIF(AND(L1416<>0,K1417<>0),(K1417-(K1417/K1441))+L1415,\nIF(K1441<1,0,(K1417-(K1417/K1441))))))","v":0},{"$f":"IF(AND(M1415=0,L1417=0),0,\nIF(AND(M1415<>0,L1417=0),M1415,\nIF(AND(M1416<>0,L1417<>0),(L1417-(L1417/L1441))+M1415,\nIF(L1441<1,0,(L1417-(L1417/L1441))))))","v":0},{"$f":"IF(AND(N1415=0,M1417=0),0,\nIF(AND(N1415<>0,M1417=0),N1415,\nIF(AND(N1416<>0,M1417<>0),(M1417-(M1417/M1441))+N1415,\nIF(M1441<1,0,(M1417-(M1417/M1441))))))","v":0},{"$f":"IF(AND(O1415=0,N1417=0),0,\nIF(AND(O1415<>0,N1417=0),O1415,\nIF(AND(O1416<>0,N1417<>0),(N1417-(N1417/N1441))+O1415,\nIF(N1441<1,0,(N1417-(N1417/N1441))))))","v":0},{"$f":"IF(AND(P1415=0,O1417=0),0,\nIF(AND(P1415<>0,O1417=0),P1415,\nIF(AND(P1416<>0,O1417<>0),(O1417-(O1417/O1441))+P1415,\nIF(O1441<1,0,(O1417-(O1417/O1441))))))","v":0},{"$f":"IF(AND(Q1415=0,P1417=0),0,\nIF(AND(Q1415<>0,P1417=0),Q1415,\nIF(AND(Q1416<>0,P1417<>0),(P1417-(P1417/P1441))+Q1415,\nIF(P1441<1,0,(P1417-(P1417/P1441))))))","v":0},{"$f":"IF(AND(R1415=0,Q1417=0),0,\nIF(AND(R1415<>0,Q1417=0),R1415,\nIF(AND(R1416<>0,Q1417<>0),(Q1417-(Q1417/Q1441))+R1415,\nIF(Q1441<1,0,(Q1417-(Q1417/Q1441))))))","v":0},{"$f":"IF(AND(S1415=0,R1417=0),0,\nIF(AND(S1415<>0,R1417=0),S1415,\nIF(AND(S1416<>0,R1417<>0),(R1417-(R1417/R1441))+S1415,\nIF(R1441<1,0,(R1417-(R1417/R1441))))))","v":0},{"$f":"IF(AND(T1415=0,S1417=0),0,\nIF(AND(T1415<>0,S1417=0),T1415,\nIF(AND(T1416<>0,S1417<>0),(S1417-(S1417/S1441))+T1415,\nIF(S1441<1,0,(S1417-(S1417/S1441))))))","v":0},{"$f":"IF(AND(U1415=0,T1417=0),0,\nIF(AND(U1415<>0,T1417=0),U1415,\nIF(AND(U1416<>0,T1417<>0),(T1417-(T1417/T1441))+U1415,\nIF(T1441<1,0,(T1417-(T1417/T1441))))))","v":0},{"$f":"IF(AND(V1415=0,U1417=0),0,\nIF(AND(V1415<>0,U1417=0),V1415,\nIF(AND(V1416<>0,U1417<>0),(U1417-(U1417/U1441))+V1415,\nIF(U1441<1,0,(U1417-(U1417/U1441))))))","v":0},{"$f":"IF(AND(W1415=0,V1417=0),0,\nIF(AND(W1415<>0,V1417=0),W1415,\nIF(AND(W1416<>0,V1417<>0),(V1417-(V1417/V1441))+W1415,\nIF(V1441<1,0,(V1417-(V1417/V1441))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1413","v":0},{"$f":"IF(C1442=\"n/a\",C1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,C1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,C1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(D1442=\"n/a\",D1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,D1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,D1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(E1442=\"n/a\",E1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,E1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,E1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(F1442=\"n/a\",F1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,F1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,F1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(G1442=\"n/a\",G1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,G1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,G1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(H1442=\"n/a\",H1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,H1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,H1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(I1442=\"n/a\",I1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,I1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,I1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(J1442=\"n/a\",J1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,J1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,J1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(K1442=\"n/a\",K1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,K1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,K1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(L1442=\"n/a\",L1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,L1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,L1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(M1442=\"n/a\",M1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,M1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,M1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(N1442=\"n/a\",N1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,N1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,N1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(O1442=\"n/a\",O1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,O1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,O1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(P1442=\"n/a\",P1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,P1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,P1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(Q1442=\"n/a\",Q1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,Q1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,Q1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(R1442=\"n/a\",R1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,R1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,R1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(S1442=\"n/a\",S1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,S1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,S1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(T1442=\"n/a\",T1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,T1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,T1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(U1442=\"n/a\",U1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,U1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,U1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0},{"$f":"IF(V1442=\"n/a\",V1418,IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,V1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418)))),\nMAX(0,V1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1413,-$A1417,$A1418))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1419)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1413","v":0},{"$f":"IF(D1443=\"n/a\",D1419,IFERROR(IF((OFFSET($C1419,0,$A1419))<0,\nMIN(0,D1419-(OFFSET($C1419,0,$A1419)/(OFFSET($C1414,-$A1418,$A1419)))),\nMAX(0,D1419-(OFFSET($C1419,0,$A1419)/(OFFSET($C1414,-$A1418,$A1419))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1413","v":0},{"$f":"IF(E1444=\"n/a\",E1420,IFERROR(IF((OFFSET($C1420,0,$A1420))<0,\nMIN(0,E1420-(OFFSET($C1420,0,$A1420)/(OFFSET($C1415,-$A1419,$A1420)))),\nMAX(0,E1420-(OFFSET($C1420,0,$A1420)/(OFFSET($C1415,-$A1419,$A1420))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1413","v":0},{"$f":"IF(F1445=\"n/a\",F1421,IFERROR(IF((OFFSET($C1421,0,$A1421))<0,\nMIN(0,F1421-(OFFSET($C1421,0,$A1421)/(OFFSET($C1416,-$A1420,$A1421)))),\nMAX(0,F1421-(OFFSET($C1421,0,$A1421)/(OFFSET($C1416,-$A1420,$A1421))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1413","v":0},{"$f":"IF(G1446=\"n/a\",G1422,IFERROR(IF((OFFSET($C1422,0,$A1422))<0,\nMIN(0,G1422-(OFFSET($C1422,0,$A1422)/(OFFSET($C1417,-$A1421,$A1422)))),\nMAX(0,G1422-(OFFSET($C1422,0,$A1422)/(OFFSET($C1417,-$A1421,$A1422))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1413","v":0},{"$f":"IF(H1447=\"n/a\",H1423,IFERROR(IF((OFFSET($C1423,0,$A1423))<0,\nMIN(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423)))),\nMAX(0,H1423-(OFFSET($C1423,0,$A1423)/(OFFSET($C1418,-$A1422,$A1423))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1413","v":0},{"$f":"IF(I1448=\"n/a\",I1424,IFERROR(IF((OFFSET($C1424,0,$A1424))<0,\nMIN(0,I1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424)))),\nMAX(0,I1424-(OFFSET($C1424,0,$A1424)/(OFFSET($C1419,-$A1423,$A1424))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1413","v":0},{"$f":"IF(J1449=\"n/a\",J1425,IFERROR(IF((OFFSET($C1425,0,$A1425))<0,\nMIN(0,J1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425)))),\nMAX(0,J1425-(OFFSET($C1425,0,$A1425)/(OFFSET($C1420,-$A1424,$A1425))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1413","v":0},{"$f":"IF(K1450=\"n/a\",K1426,IFERROR(IF((OFFSET($C1426,0,$A1426))<0,\nMIN(0,K1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426)))),\nMAX(0,K1426-(OFFSET($C1426,0,$A1426)/(OFFSET($C1421,-$A1425,$A1426))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1413","v":0},{"$f":"IF(L1451=\"n/a\",L1427,IFERROR(IF((OFFSET($C1427,0,$A1427))<0,\nMIN(0,L1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427)))),\nMAX(0,L1427-(OFFSET($C1427,0,$A1427)/(OFFSET($C1422,-$A1426,$A1427))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1413","v":0},{"$f":"IF(M1452=\"n/a\",M1428,IFERROR(IF((OFFSET($C1428,0,$A1428))<0,\nMIN(0,M1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428)))),\nMAX(0,M1428-(OFFSET($C1428,0,$A1428)/(OFFSET($C1423,-$A1427,$A1428))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1413","v":0},{"$f":"IF(N1453=\"n/a\",N1429,IFERROR(IF((OFFSET($C1429,0,$A1429))<0,\nMIN(0,N1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429)))),\nMAX(0,N1429-(OFFSET($C1429,0,$A1429)/(OFFSET($C1424,-$A1428,$A1429))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1413","v":0},{"$f":"IF(O1454=\"n/a\",O1430,IFERROR(IF((OFFSET($C1430,0,$A1430))<0,\nMIN(0,O1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430)))),\nMAX(0,O1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1425,-$A1429,$A1430))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1413","v":0},{"$f":"IF(P1455=\"n/a\",P1431,IFERROR(IF((OFFSET($C1431,0,$A1431))<0,\nMIN(0,P1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431)))),\nMAX(0,P1431-(OFFSET($C1431,0,$A1431)/(OFFSET($C1426,-$A1430,$A1431))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1413","v":0},{"$f":"IF(Q1456=\"n/a\",Q1432,IFERROR(IF((OFFSET($C1432,0,$A1432))<0,\nMIN(0,Q1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432)))),\nMAX(0,Q1432-(OFFSET($C1432,0,$A1432)/(OFFSET($C1427,-$A1431,$A1432))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1413","v":0},{"$f":"IF(R1457=\"n/a\",R1433,IFERROR(IF((OFFSET($C1433,0,$A1433))<0,\nMIN(0,R1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433)))),\nMAX(0,R1433-(OFFSET($C1433,0,$A1433)/(OFFSET($C1428,-$A1432,$A1433))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1413","v":0},{"$f":"IF(S1458=\"n/a\",S1434,IFERROR(IF((OFFSET($C1434,0,$A1434))<0,\nMIN(0,S1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434)))),\nMAX(0,S1434-(OFFSET($C1434,0,$A1434)/(OFFSET($C1429,-$A1433,$A1434))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1413","v":0},{"$f":"IF(T1459=\"n/a\",T1435,IFERROR(IF((OFFSET($C1435,0,$A1435))<0,\nMIN(0,T1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435)))),\nMAX(0,T1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1430,-$A1434,$A1435))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1413","v":0},{"$f":"IF(U1460=\"n/a\",U1436,IFERROR(IF((OFFSET($C1436,0,$A1436))<0,\nMIN(0,U1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436)))),\nMAX(0,U1436-(OFFSET($C1436,0,$A1436)/(OFFSET($C1431,-$A1435,$A1436))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1413","v":0},{"$f":"IF(V1461=\"n/a\",V1437,IFERROR(IF((OFFSET($C1437,0,$A1437))<0,\nMIN(0,V1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437)))),\nMAX(0,V1437-(OFFSET($C1437,0,$A1437)/(OFFSET($C1432,-$A1436,$A1437))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1413","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1441<1,D1415=0),0,\nIF(D1415=0,C1441-1,\nIF(C1441<1,D1416,\n(((C1441-1)*(C1417-(C1417/(C1441))))+(D1415*D1416))/(D1417))))","v":0},{"$f":"IF(AND(D1441<1,E1415=0),0,\nIF(E1415=0,D1441-1,\nIF(D1441<1,E1416,\n(((D1441-1)*(D1417-(D1417/(D1441))))+(E1415*E1416))/(E1417))))","v":0},{"$f":"IF(AND(E1441<1,F1415=0),0,\nIF(F1415=0,E1441-1,\nIF(E1441<1,F1416,\n(((E1441-1)*(E1417-(E1417/(E1441))))+(F1415*F1416))/(F1417))))","v":0},{"$f":"IF(AND(F1441<1,G1415=0),0,\nIF(G1415=0,F1441-1,\nIF(F1441<1,G1416,\n(((F1441-1)*(F1417-(F1417/(F1441))))+(G1415*G1416))/(G1417))))","v":0},{"$f":"IF(AND(G1441<1,H1415=0),0,\nIF(H1415=0,G1441-1,\nIF(G1441<1,H1416,\n(((G1441-1)*(G1417-(G1417/(G1441))))+(H1415*H1416))/(H1417))))","v":0},{"$f":"IF(AND(H1441<1,I1415=0),0,\nIF(I1415=0,H1441-1,\nIF(H1441<1,I1416,\n(((H1441-1)*(H1417-(H1417/(H1441))))+(I1415*I1416))/(I1417))))","v":0},{"$f":"IF(AND(I1441<1,J1415=0),0,\nIF(J1415=0,I1441-1,\nIF(I1441<1,J1416,\n(((I1441-1)*(I1417-(I1417/(I1441))))+(J1415*J1416))/(J1417))))","v":0},{"$f":"IF(AND(J1441<1,K1415=0),0,\nIF(K1415=0,J1441-1,\nIF(J1441<1,K1416,\n(((J1441-1)*(J1417-(J1417/(J1441))))+(K1415*K1416))/(K1417))))","v":0},{"$f":"IF(AND(K1441<1,L1415=0),0,\nIF(L1415=0,K1441-1,\nIF(K1441<1,L1416,\n(((K1441-1)*(K1417-(K1417/(K1441))))+(L1415*L1416))/(L1417))))","v":0},{"$f":"IF(AND(L1441<1,M1415=0),0,\nIF(M1415=0,L1441-1,\nIF(L1441<1,M1416,\n(((L1441-1)*(L1417-(L1417/(L1441))))+(M1415*M1416))/(M1417))))","v":0},{"$f":"IF(AND(M1441<1,N1415=0),0,\nIF(N1415=0,M1441-1,\nIF(M1441<1,N1416,\n(((M1441-1)*(M1417-(M1417/(M1441))))+(N1415*N1416))/(N1417))))","v":0},{"$f":"IF(AND(N1441<1,O1415=0),0,\nIF(O1415=0,N1441-1,\nIF(N1441<1,O1416,\n(((N1441-1)*(N1417-(N1417/(N1441))))+(O1415*O1416))/(O1417))))","v":0},{"$f":"IF(AND(O1441<1,P1415=0),0,\nIF(P1415=0,O1441-1,\nIF(O1441<1,P1416,\n(((O1441-1)*(O1417-(O1417/(O1441))))+(P1415*P1416))/(P1417))))","v":0},{"$f":"IF(AND(P1441<1,Q1415=0),0,\nIF(Q1415=0,P1441-1,\nIF(P1441<1,Q1416,\n(((P1441-1)*(P1417-(P1417/(P1441))))+(Q1415*Q1416))/(Q1417))))","v":0},{"$f":"IF(AND(Q1441<1,R1415=0),0,\nIF(R1415=0,Q1441-1,\nIF(Q1441<1,R1416,\n(((Q1441-1)*(Q1417-(Q1417/(Q1441))))+(R1415*R1416))/(R1417))))","v":0},{"$f":"IF(AND(R1441<1,S1415=0),0,\nIF(S1415=0,R1441-1,\nIF(R1441<1,S1416,\n(((R1441-1)*(R1417-(R1417/(R1441))))+(S1415*S1416))/(S1417))))","v":0},{"$f":"IF(AND(S1441<1,T1415=0),0,\nIF(T1415=0,S1441-1,\nIF(S1441<1,T1416,\n(((S1441-1)*(S1417-(S1417/(S1441))))+(T1415*T1416))/(T1417))))","v":0},{"$f":"IF(AND(T1441<1,U1415=0),0,\nIF(U1415=0,T1441-1,\nIF(T1441<1,U1416,\n(((T1441-1)*(T1417-(T1417/(T1441))))+(U1415*U1416))/(U1417))))","v":0},{"$f":"IF(AND(U1441<1,V1415=0),0,\nIF(V1415=0,U1441-1,\nIF(U1441<1,V1416,\n(((U1441-1)*(U1417-(U1417/(U1441))))+(V1415*V1416))/(V1417))))","v":0},{"$f":"IF(AND(V1441<1,W1415=0),0,\nIF(W1415=0,V1441-1,\nIF(V1441<1,W1416,\n(((V1441-1)*(V1417-(V1417/(V1441))))+(W1415*W1416))/(W1417))))","v":0}]
[null,"RL Start TAB",{"$f":"C1414","v":0},{"$f":"IF(C1442=\"n/a\",\"n/a\",MAX(0,C1442-1))","v":0},{"$f":"IF(D1442=\"n/a\",\"n/a\",MAX(0,D1442-1))","v":0},{"$f":"IF(E1442=\"n/a\",\"n/a\",MAX(0,E1442-1))","v":0},{"$f":"IF(F1442=\"n/a\",\"n/a\",MAX(0,F1442-1))","v":0},{"$f":"IF(G1442=\"n/a\",\"n/a\",MAX(0,G1442-1))","v":0},{"$f":"IF(H1442=\"n/a\",\"n/a\",MAX(0,H1442-1))","v":0},{"$f":"IF(I1442=\"n/a\",\"n/a\",MAX(0,I1442-1))","v":0},{"$f":"IF(J1442=\"n/a\",\"n/a\",MAX(0,J1442-1))","v":0},{"$f":"IF(K1442=\"n/a\",\"n/a\",MAX(0,K1442-1))","v":0},{"$f":"IF(L1442=\"n/a\",\"n/a\",MAX(0,L1442-1))","v":0},{"$f":"IF(M1442=\"n/a\",\"n/a\",MAX(0,M1442-1))","v":0},{"$f":"IF(N1442=\"n/a\",\"n/a\",MAX(0,N1442-1))","v":0},{"$f":"IF(O1442=\"n/a\",\"n/a\",MAX(0,O1442-1))","v":0},{"$f":"IF(P1442=\"n/a\",\"n/a\",MAX(0,P1442-1))","v":0},{"$f":"IF(Q1442=\"n/a\",\"n/a\",MAX(0,Q1442-1))","v":0},{"$f":"IF(R1442=\"n/a\",\"n/a\",MAX(0,R1442-1))","v":0},{"$f":"IF(S1442=\"n/a\",\"n/a\",MAX(0,S1442-1))","v":0},{"$f":"IF(T1442=\"n/a\",\"n/a\",MAX(0,T1442-1))","v":0},{"$f":"IF(U1442=\"n/a\",\"n/a\",MAX(0,U1442-1))","v":0},{"$f":"IF(V1442=\"n/a\",\"n/a\",MAX(0,V1442-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1419)","v":"RL Capex 2014-15"},null,{"$f":"D1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1414","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1414","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1414","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1414","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1414","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1414","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1414","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1414","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1414","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1414","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1414","v":0},{"$f":"IF(V1461=\"n/a\",\"n/a\",MAX(0,V1461-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1414","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1414<>\"n/a\",C1414<>\"n/a\"),IF(SUM(C1417:C1439)=0,0,IF((SUMPRODUCT(C1417:C1439,C1441:C1463)/SUM(C1417:C1439))<0,1,(SUMPRODUCT(C1417:C1439,C1441:C1463)/SUM(C1417:C1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",D1414<>\"n/a\"),IF(SUM(D1417:D1439)=0,0,IF((SUMPRODUCT(D1417:D1439,D1441:D1463)/SUM(D1417:D1439))<0,1,(SUMPRODUCT(D1417:D1439,D1441:D1463)/SUM(D1417:D1439)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1414<>\"n/a\",E1414<>\"n/a\"),IF(SUM(E1417:E1439)=0,0,IF((SUMPRODUCT(E1417:E1439,E1441:E1463)/SUM(E1417:E1439))<0,1,(SUMPRODUCT(E1417:E1439,E1441:E1463)/SUM(E1417:E1439)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 28",{"$f":"VLOOKUP($A1466,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1466,1,12,\"\"))","v":28},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1467,0)","v":0},{"$f":"'RAB remaining lives'!D1472","v":0},{"$f":"'RAB remaining lives'!E1472","v":0},{"$f":"'RAB remaining lives'!F1472","v":0},{"$f":"'RAB remaining lives'!G1472","v":0},{"$f":"'RAB remaining lives'!H1472","v":0},{"$f":"'RAB remaining lives'!I1472","v":0},{"$f":"'RAB remaining lives'!J1472","v":0},{"$f":"'RAB remaining lives'!K1472","v":0},{"$f":"'RAB remaining lives'!L1472","v":0},{"$f":"'RAB remaining lives'!M1472","v":0},{"$f":"'RAB remaining lives'!N1472","v":0},{"$f":"'RAB remaining lives'!O1472","v":0},{"$f":"'RAB remaining lives'!P1472","v":0},{"$f":"'RAB remaining lives'!Q1472","v":0},{"$f":"'RAB remaining lives'!R1472","v":0},{"$f":"'RAB remaining lives'!S1472","v":0},{"$f":"'RAB remaining lives'!T1472","v":0},{"$f":"'RAB remaining lives'!U1472","v":0},{"$f":"'RAB remaining lives'!V1472","v":0},{"$f":"'RAB remaining lives'!W1472","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1467,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1467,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1467,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1467,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1467,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1467,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1467,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1467,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1467,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1467,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1467,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1467,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1467,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1467,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1467,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1467,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1467,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1467,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1467,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1467,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1467,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1467,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1469=0,C1471=0),0,\nIF(AND(D1469<>0,C1471=0),D1469,\nIF(AND(D1470<>0,C1471<>0),(C1471-(C1471/C1495))+D1469,\nIF(C1495<1,0,(C1471-(C1471/C1495))))))","v":0},{"$f":"IF(AND(E1469=0,D1471=0),0,\nIF(AND(E1469<>0,D1471=0),E1469,\nIF(AND(E1470<>0,D1471<>0),(D1471-(D1471/D1495))+E1469,\nIF(D1495<1,0,(D1471-(D1471/D1495))))))","v":0},{"$f":"IF(AND(F1469=0,E1471=0),0,\nIF(AND(F1469<>0,E1471=0),F1469,\nIF(AND(F1470<>0,E1471<>0),(E1471-(E1471/E1495))+F1469,\nIF(E1495<1,0,(E1471-(E1471/E1495))))))","v":0},{"$f":"IF(AND(G1469=0,F1471=0),0,\nIF(AND(G1469<>0,F1471=0),G1469,\nIF(AND(G1470<>0,F1471<>0),(F1471-(F1471/F1495))+G1469,\nIF(F1495<1,0,(F1471-(F1471/F1495))))))","v":0},{"$f":"IF(AND(H1469=0,G1471=0),0,\nIF(AND(H1469<>0,G1471=0),H1469,\nIF(AND(H1470<>0,G1471<>0),(G1471-(G1471/G1495))+H1469,\nIF(G1495<1,0,(G1471-(G1471/G1495))))))","v":0},{"$f":"IF(AND(I1469=0,H1471=0),0,\nIF(AND(I1469<>0,H1471=0),I1469,\nIF(AND(I1470<>0,H1471<>0),(H1471-(H1471/H1495))+I1469,\nIF(H1495<1,0,(H1471-(H1471/H1495))))))","v":0},{"$f":"IF(AND(J1469=0,I1471=0),0,\nIF(AND(J1469<>0,I1471=0),J1469,\nIF(AND(J1470<>0,I1471<>0),(I1471-(I1471/I1495))+J1469,\nIF(I1495<1,0,(I1471-(I1471/I1495))))))","v":0},{"$f":"IF(AND(K1469=0,J1471=0),0,\nIF(AND(K1469<>0,J1471=0),K1469,\nIF(AND(K1470<>0,J1471<>0),(J1471-(J1471/J1495))+K1469,\nIF(J1495<1,0,(J1471-(J1471/J1495))))))","v":0},{"$f":"IF(AND(L1469=0,K1471=0),0,\nIF(AND(L1469<>0,K1471=0),L1469,\nIF(AND(L1470<>0,K1471<>0),(K1471-(K1471/K1495))+L1469,\nIF(K1495<1,0,(K1471-(K1471/K1495))))))","v":0},{"$f":"IF(AND(M1469=0,L1471=0),0,\nIF(AND(M1469<>0,L1471=0),M1469,\nIF(AND(M1470<>0,L1471<>0),(L1471-(L1471/L1495))+M1469,\nIF(L1495<1,0,(L1471-(L1471/L1495))))))","v":0},{"$f":"IF(AND(N1469=0,M1471=0),0,\nIF(AND(N1469<>0,M1471=0),N1469,\nIF(AND(N1470<>0,M1471<>0),(M1471-(M1471/M1495))+N1469,\nIF(M1495<1,0,(M1471-(M1471/M1495))))))","v":0},{"$f":"IF(AND(O1469=0,N1471=0),0,\nIF(AND(O1469<>0,N1471=0),O1469,\nIF(AND(O1470<>0,N1471<>0),(N1471-(N1471/N1495))+O1469,\nIF(N1495<1,0,(N1471-(N1471/N1495))))))","v":0},{"$f":"IF(AND(P1469=0,O1471=0),0,\nIF(AND(P1469<>0,O1471=0),P1469,\nIF(AND(P1470<>0,O1471<>0),(O1471-(O1471/O1495))+P1469,\nIF(O1495<1,0,(O1471-(O1471/O1495))))))","v":0},{"$f":"IF(AND(Q1469=0,P1471=0),0,\nIF(AND(Q1469<>0,P1471=0),Q1469,\nIF(AND(Q1470<>0,P1471<>0),(P1471-(P1471/P1495))+Q1469,\nIF(P1495<1,0,(P1471-(P1471/P1495))))))","v":0},{"$f":"IF(AND(R1469=0,Q1471=0),0,\nIF(AND(R1469<>0,Q1471=0),R1469,\nIF(AND(R1470<>0,Q1471<>0),(Q1471-(Q1471/Q1495))+R1469,\nIF(Q1495<1,0,(Q1471-(Q1471/Q1495))))))","v":0},{"$f":"IF(AND(S1469=0,R1471=0),0,\nIF(AND(S1469<>0,R1471=0),S1469,\nIF(AND(S1470<>0,R1471<>0),(R1471-(R1471/R1495))+S1469,\nIF(R1495<1,0,(R1471-(R1471/R1495))))))","v":0},{"$f":"IF(AND(T1469=0,S1471=0),0,\nIF(AND(T1469<>0,S1471=0),T1469,\nIF(AND(T1470<>0,S1471<>0),(S1471-(S1471/S1495))+T1469,\nIF(S1495<1,0,(S1471-(S1471/S1495))))))","v":0},{"$f":"IF(AND(U1469=0,T1471=0),0,\nIF(AND(U1469<>0,T1471=0),U1469,\nIF(AND(U1470<>0,T1471<>0),(T1471-(T1471/T1495))+U1469,\nIF(T1495<1,0,(T1471-(T1471/T1495))))))","v":0},{"$f":"IF(AND(V1469=0,U1471=0),0,\nIF(AND(V1469<>0,U1471=0),V1469,\nIF(AND(V1470<>0,U1471<>0),(U1471-(U1471/U1495))+V1469,\nIF(U1495<1,0,(U1471-(U1471/U1495))))))","v":0},{"$f":"IF(AND(W1469=0,V1471=0),0,\nIF(AND(W1469<>0,V1471=0),W1469,\nIF(AND(W1470<>0,V1471<>0),(V1471-(V1471/V1495))+W1469,\nIF(V1495<1,0,(V1471-(V1471/V1495))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1467","v":0},{"$f":"IF(C1496=\"n/a\",C1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,C1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,C1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(D1496=\"n/a\",D1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,D1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,D1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(E1496=\"n/a\",E1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,E1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,E1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(F1496=\"n/a\",F1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,F1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,F1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(G1496=\"n/a\",G1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,G1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,G1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(H1496=\"n/a\",H1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,H1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,H1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(I1496=\"n/a\",I1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,I1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,I1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(J1496=\"n/a\",J1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,J1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,J1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(K1496=\"n/a\",K1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,K1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,K1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(L1496=\"n/a\",L1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,L1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,L1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(M1496=\"n/a\",M1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,M1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,M1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(N1496=\"n/a\",N1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,N1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,N1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(O1496=\"n/a\",O1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,O1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,O1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(P1496=\"n/a\",P1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,P1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,P1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(Q1496=\"n/a\",Q1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,Q1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,Q1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(R1496=\"n/a\",R1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,R1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,R1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(S1496=\"n/a\",S1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,S1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,S1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(T1496=\"n/a\",T1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,T1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,T1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(U1496=\"n/a\",U1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,U1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,U1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0},{"$f":"IF(V1496=\"n/a\",V1472,IFERROR(IF((OFFSET($C1472,0,$A1472))<0,\nMIN(0,V1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472)))),\nMAX(0,V1472-(OFFSET($C1472,0,$A1472)/(OFFSET($C1467,-$A1471,$A1472))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1473)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1467","v":0},{"$f":"IF(D1497=\"n/a\",D1473,IFERROR(IF((OFFSET($C1473,0,$A1473))<0,\nMIN(0,D1473-(OFFSET($C1473,0,$A1473)/(OFFSET($C1468,-$A1472,$A1473)))),\nMAX(0,D1473-(OFFSET($C1473,0,$A1473)/(OFFSET($C1468,-$A1472,$A1473))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1467","v":0},{"$f":"IF(E1498=\"n/a\",E1474,IFERROR(IF((OFFSET($C1474,0,$A1474))<0,\nMIN(0,E1474-(OFFSET($C1474,0,$A1474)/(OFFSET($C1469,-$A1473,$A1474)))),\nMAX(0,E1474-(OFFSET($C1474,0,$A1474)/(OFFSET($C1469,-$A1473,$A1474))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1467","v":0},{"$f":"IF(F1499=\"n/a\",F1475,IFERROR(IF((OFFSET($C1475,0,$A1475))<0,\nMIN(0,F1475-(OFFSET($C1475,0,$A1475)/(OFFSET($C1470,-$A1474,$A1475)))),\nMAX(0,F1475-(OFFSET($C1475,0,$A1475)/(OFFSET($C1470,-$A1474,$A1475))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1467","v":0},{"$f":"IF(G1500=\"n/a\",G1476,IFERROR(IF((OFFSET($C1476,0,$A1476))<0,\nMIN(0,G1476-(OFFSET($C1476,0,$A1476)/(OFFSET($C1471,-$A1475,$A1476)))),\nMAX(0,G1476-(OFFSET($C1476,0,$A1476)/(OFFSET($C1471,-$A1475,$A1476))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1467","v":0},{"$f":"IF(H1501=\"n/a\",H1477,IFERROR(IF((OFFSET($C1477,0,$A1477))<0,\nMIN(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477)))),\nMAX(0,H1477-(OFFSET($C1477,0,$A1477)/(OFFSET($C1472,-$A1476,$A1477))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1467","v":0},{"$f":"IF(I1502=\"n/a\",I1478,IFERROR(IF((OFFSET($C1478,0,$A1478))<0,\nMIN(0,I1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478)))),\nMAX(0,I1478-(OFFSET($C1478,0,$A1478)/(OFFSET($C1473,-$A1477,$A1478))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1467","v":0},{"$f":"IF(J1503=\"n/a\",J1479,IFERROR(IF((OFFSET($C1479,0,$A1479))<0,\nMIN(0,J1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479)))),\nMAX(0,J1479-(OFFSET($C1479,0,$A1479)/(OFFSET($C1474,-$A1478,$A1479))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1467","v":0},{"$f":"IF(K1504=\"n/a\",K1480,IFERROR(IF((OFFSET($C1480,0,$A1480))<0,\nMIN(0,K1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480)))),\nMAX(0,K1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1475,-$A1479,$A1480))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1467","v":0},{"$f":"IF(L1505=\"n/a\",L1481,IFERROR(IF((OFFSET($C1481,0,$A1481))<0,\nMIN(0,L1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481)))),\nMAX(0,L1481-(OFFSET($C1481,0,$A1481)/(OFFSET($C1476,-$A1480,$A1481))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1467","v":0},{"$f":"IF(M1506=\"n/a\",M1482,IFERROR(IF((OFFSET($C1482,0,$A1482))<0,\nMIN(0,M1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482)))),\nMAX(0,M1482-(OFFSET($C1482,0,$A1482)/(OFFSET($C1477,-$A1481,$A1482))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1467","v":0},{"$f":"IF(N1507=\"n/a\",N1483,IFERROR(IF((OFFSET($C1483,0,$A1483))<0,\nMIN(0,N1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483)))),\nMAX(0,N1483-(OFFSET($C1483,0,$A1483)/(OFFSET($C1478,-$A1482,$A1483))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1467","v":0},{"$f":"IF(O1508=\"n/a\",O1484,IFERROR(IF((OFFSET($C1484,0,$A1484))<0,\nMIN(0,O1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484)))),\nMAX(0,O1484-(OFFSET($C1484,0,$A1484)/(OFFSET($C1479,-$A1483,$A1484))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1467","v":0},{"$f":"IF(P1509=\"n/a\",P1485,IFERROR(IF((OFFSET($C1485,0,$A1485))<0,\nMIN(0,P1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485)))),\nMAX(0,P1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1480,-$A1484,$A1485))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1467","v":0},{"$f":"IF(Q1510=\"n/a\",Q1486,IFERROR(IF((OFFSET($C1486,0,$A1486))<0,\nMIN(0,Q1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486)))),\nMAX(0,Q1486-(OFFSET($C1486,0,$A1486)/(OFFSET($C1481,-$A1485,$A1486))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1467","v":0},{"$f":"IF(R1511=\"n/a\",R1487,IFERROR(IF((OFFSET($C1487,0,$A1487))<0,\nMIN(0,R1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487)))),\nMAX(0,R1487-(OFFSET($C1487,0,$A1487)/(OFFSET($C1482,-$A1486,$A1487))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1467","v":0},{"$f":"IF(S1512=\"n/a\",S1488,IFERROR(IF((OFFSET($C1488,0,$A1488))<0,\nMIN(0,S1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488)))),\nMAX(0,S1488-(OFFSET($C1488,0,$A1488)/(OFFSET($C1483,-$A1487,$A1488))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1467","v":0},{"$f":"IF(T1513=\"n/a\",T1489,IFERROR(IF((OFFSET($C1489,0,$A1489))<0,\nMIN(0,T1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489)))),\nMAX(0,T1489-(OFFSET($C1489,0,$A1489)/(OFFSET($C1484,-$A1488,$A1489))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1467","v":0},{"$f":"IF(U1514=\"n/a\",U1490,IFERROR(IF((OFFSET($C1490,0,$A1490))<0,\nMIN(0,U1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490)))),\nMAX(0,U1490-(OFFSET($C1490,0,$A1490)/(OFFSET($C1485,-$A1489,$A1490))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1467","v":0},{"$f":"IF(V1515=\"n/a\",V1491,IFERROR(IF((OFFSET($C1491,0,$A1491))<0,\nMIN(0,V1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491)))),\nMAX(0,V1491-(OFFSET($C1491,0,$A1491)/(OFFSET($C1486,-$A1490,$A1491))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1467","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1495<1,D1469=0),0,\nIF(D1469=0,C1495-1,\nIF(C1495<1,D1470,\n(((C1495-1)*(C1471-(C1471/(C1495))))+(D1469*D1470))/(D1471))))","v":0},{"$f":"IF(AND(D1495<1,E1469=0),0,\nIF(E1469=0,D1495-1,\nIF(D1495<1,E1470,\n(((D1495-1)*(D1471-(D1471/(D1495))))+(E1469*E1470))/(E1471))))","v":0},{"$f":"IF(AND(E1495<1,F1469=0),0,\nIF(F1469=0,E1495-1,\nIF(E1495<1,F1470,\n(((E1495-1)*(E1471-(E1471/(E1495))))+(F1469*F1470))/(F1471))))","v":0},{"$f":"IF(AND(F1495<1,G1469=0),0,\nIF(G1469=0,F1495-1,\nIF(F1495<1,G1470,\n(((F1495-1)*(F1471-(F1471/(F1495))))+(G1469*G1470))/(G1471))))","v":0},{"$f":"IF(AND(G1495<1,H1469=0),0,\nIF(H1469=0,G1495-1,\nIF(G1495<1,H1470,\n(((G1495-1)*(G1471-(G1471/(G1495))))+(H1469*H1470))/(H1471))))","v":0},{"$f":"IF(AND(H1495<1,I1469=0),0,\nIF(I1469=0,H1495-1,\nIF(H1495<1,I1470,\n(((H1495-1)*(H1471-(H1471/(H1495))))+(I1469*I1470))/(I1471))))","v":0},{"$f":"IF(AND(I1495<1,J1469=0),0,\nIF(J1469=0,I1495-1,\nIF(I1495<1,J1470,\n(((I1495-1)*(I1471-(I1471/(I1495))))+(J1469*J1470))/(J1471))))","v":0},{"$f":"IF(AND(J1495<1,K1469=0),0,\nIF(K1469=0,J1495-1,\nIF(J1495<1,K1470,\n(((J1495-1)*(J1471-(J1471/(J1495))))+(K1469*K1470))/(K1471))))","v":0},{"$f":"IF(AND(K1495<1,L1469=0),0,\nIF(L1469=0,K1495-1,\nIF(K1495<1,L1470,\n(((K1495-1)*(K1471-(K1471/(K1495))))+(L1469*L1470))/(L1471))))","v":0},{"$f":"IF(AND(L1495<1,M1469=0),0,\nIF(M1469=0,L1495-1,\nIF(L1495<1,M1470,\n(((L1495-1)*(L1471-(L1471/(L1495))))+(M1469*M1470))/(M1471))))","v":0},{"$f":"IF(AND(M1495<1,N1469=0),0,\nIF(N1469=0,M1495-1,\nIF(M1495<1,N1470,\n(((M1495-1)*(M1471-(M1471/(M1495))))+(N1469*N1470))/(N1471))))","v":0},{"$f":"IF(AND(N1495<1,O1469=0),0,\nIF(O1469=0,N1495-1,\nIF(N1495<1,O1470,\n(((N1495-1)*(N1471-(N1471/(N1495))))+(O1469*O1470))/(O1471))))","v":0},{"$f":"IF(AND(O1495<1,P1469=0),0,\nIF(P1469=0,O1495-1,\nIF(O1495<1,P1470,\n(((O1495-1)*(O1471-(O1471/(O1495))))+(P1469*P1470))/(P1471))))","v":0},{"$f":"IF(AND(P1495<1,Q1469=0),0,\nIF(Q1469=0,P1495-1,\nIF(P1495<1,Q1470,\n(((P1495-1)*(P1471-(P1471/(P1495))))+(Q1469*Q1470))/(Q1471))))","v":0},{"$f":"IF(AND(Q1495<1,R1469=0),0,\nIF(R1469=0,Q1495-1,\nIF(Q1495<1,R1470,\n(((Q1495-1)*(Q1471-(Q1471/(Q1495))))+(R1469*R1470))/(R1471))))","v":0},{"$f":"IF(AND(R1495<1,S1469=0),0,\nIF(S1469=0,R1495-1,\nIF(R1495<1,S1470,\n(((R1495-1)*(R1471-(R1471/(R1495))))+(S1469*S1470))/(S1471))))","v":0},{"$f":"IF(AND(S1495<1,T1469=0),0,\nIF(T1469=0,S1495-1,\nIF(S1495<1,T1470,\n(((S1495-1)*(S1471-(S1471/(S1495))))+(T1469*T1470))/(T1471))))","v":0},{"$f":"IF(AND(T1495<1,U1469=0),0,\nIF(U1469=0,T1495-1,\nIF(T1495<1,U1470,\n(((T1495-1)*(T1471-(T1471/(T1495))))+(U1469*U1470))/(U1471))))","v":0},{"$f":"IF(AND(U1495<1,V1469=0),0,\nIF(V1469=0,U1495-1,\nIF(U1495<1,V1470,\n(((U1495-1)*(U1471-(U1471/(U1495))))+(V1469*V1470))/(V1471))))","v":0},{"$f":"IF(AND(V1495<1,W1469=0),0,\nIF(W1469=0,V1495-1,\nIF(V1495<1,W1470,\n(((V1495-1)*(V1471-(V1471/(V1495))))+(W1469*W1470))/(W1471))))","v":0}]
[null,"RL Start TAB",{"$f":"C1468","v":0},{"$f":"IF(C1496=\"n/a\",\"n/a\",MAX(0,C1496-1))","v":0},{"$f":"IF(D1496=\"n/a\",\"n/a\",MAX(0,D1496-1))","v":0},{"$f":"IF(E1496=\"n/a\",\"n/a\",MAX(0,E1496-1))","v":0},{"$f":"IF(F1496=\"n/a\",\"n/a\",MAX(0,F1496-1))","v":0},{"$f":"IF(G1496=\"n/a\",\"n/a\",MAX(0,G1496-1))","v":0},{"$f":"IF(H1496=\"n/a\",\"n/a\",MAX(0,H1496-1))","v":0},{"$f":"IF(I1496=\"n/a\",\"n/a\",MAX(0,I1496-1))","v":0},{"$f":"IF(J1496=\"n/a\",\"n/a\",MAX(0,J1496-1))","v":0},{"$f":"IF(K1496=\"n/a\",\"n/a\",MAX(0,K1496-1))","v":0},{"$f":"IF(L1496=\"n/a\",\"n/a\",MAX(0,L1496-1))","v":0},{"$f":"IF(M1496=\"n/a\",\"n/a\",MAX(0,M1496-1))","v":0},{"$f":"IF(N1496=\"n/a\",\"n/a\",MAX(0,N1496-1))","v":0},{"$f":"IF(O1496=\"n/a\",\"n/a\",MAX(0,O1496-1))","v":0},{"$f":"IF(P1496=\"n/a\",\"n/a\",MAX(0,P1496-1))","v":0},{"$f":"IF(Q1496=\"n/a\",\"n/a\",MAX(0,Q1496-1))","v":0},{"$f":"IF(R1496=\"n/a\",\"n/a\",MAX(0,R1496-1))","v":0},{"$f":"IF(S1496=\"n/a\",\"n/a\",MAX(0,S1496-1))","v":0},{"$f":"IF(T1496=\"n/a\",\"n/a\",MAX(0,T1496-1))","v":0},{"$f":"IF(U1496=\"n/a\",\"n/a\",MAX(0,U1496-1))","v":0},{"$f":"IF(V1496=\"n/a\",\"n/a\",MAX(0,V1496-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1473)","v":"RL Capex 2014-15"},null,{"$f":"D1468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1468","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1468","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1468","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1468","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1468","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1468","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1468","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1468","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1468","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1468","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1468","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1468","v":0},{"$f":"IF(V1515=\"n/a\",\"n/a\",MAX(0,V1515-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1468","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1468<>\"n/a\",C1468<>\"n/a\"),IF(SUM(C1471:C1493)=0,0,IF((SUMPRODUCT(C1471:C1493,C1495:C1517)/SUM(C1471:C1493))<0,1,(SUMPRODUCT(C1471:C1493,C1495:C1517)/SUM(C1471:C1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",D1468<>\"n/a\"),IF(SUM(D1471:D1493)=0,0,IF((SUMPRODUCT(D1471:D1493,D1495:D1517)/SUM(D1471:D1493))<0,1,(SUMPRODUCT(D1471:D1493,D1495:D1517)/SUM(D1471:D1493)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1468<>\"n/a\",E1468<>\"n/a\"),IF(SUM(E1471:E1493)=0,0,IF((SUMPRODUCT(E1471:E1493,E1495:E1517)/SUM(E1471:E1493))<0,1,(SUMPRODUCT(E1471:E1493,E1495:E1517)/SUM(E1471:E1493)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 29",{"$f":"VLOOKUP($A1520,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1520,1,12,\"\"))","v":29},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1521,0)","v":0},{"$f":"'RAB remaining lives'!D1526","v":0},{"$f":"'RAB remaining lives'!E1526","v":0},{"$f":"'RAB remaining lives'!F1526","v":0},{"$f":"'RAB remaining lives'!G1526","v":0},{"$f":"'RAB remaining lives'!H1526","v":0},{"$f":"'RAB remaining lives'!I1526","v":0},{"$f":"'RAB remaining lives'!J1526","v":0},{"$f":"'RAB remaining lives'!K1526","v":0},{"$f":"'RAB remaining lives'!L1526","v":0},{"$f":"'RAB remaining lives'!M1526","v":0},{"$f":"'RAB remaining lives'!N1526","v":0},{"$f":"'RAB remaining lives'!O1526","v":0},{"$f":"'RAB remaining lives'!P1526","v":0},{"$f":"'RAB remaining lives'!Q1526","v":0},{"$f":"'RAB remaining lives'!R1526","v":0},{"$f":"'RAB remaining lives'!S1526","v":0},{"$f":"'RAB remaining lives'!T1526","v":0},{"$f":"'RAB remaining lives'!U1526","v":0},{"$f":"'RAB remaining lives'!V1526","v":0},{"$f":"'RAB remaining lives'!W1526","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1521,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1521,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1521,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1521,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1521,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1521,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1521,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1521,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1521,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1521,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1521,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1521,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1521,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1521,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1521,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1521,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1521,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1521,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1521,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1521,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1521,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1521,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1523=0,C1525=0),0,\nIF(AND(D1523<>0,C1525=0),D1523,\nIF(AND(D1524<>0,C1525<>0),(C1525-(C1525/C1549))+D1523,\nIF(C1549<1,0,(C1525-(C1525/C1549))))))","v":0},{"$f":"IF(AND(E1523=0,D1525=0),0,\nIF(AND(E1523<>0,D1525=0),E1523,\nIF(AND(E1524<>0,D1525<>0),(D1525-(D1525/D1549))+E1523,\nIF(D1549<1,0,(D1525-(D1525/D1549))))))","v":0},{"$f":"IF(AND(F1523=0,E1525=0),0,\nIF(AND(F1523<>0,E1525=0),F1523,\nIF(AND(F1524<>0,E1525<>0),(E1525-(E1525/E1549))+F1523,\nIF(E1549<1,0,(E1525-(E1525/E1549))))))","v":0},{"$f":"IF(AND(G1523=0,F1525=0),0,\nIF(AND(G1523<>0,F1525=0),G1523,\nIF(AND(G1524<>0,F1525<>0),(F1525-(F1525/F1549))+G1523,\nIF(F1549<1,0,(F1525-(F1525/F1549))))))","v":0},{"$f":"IF(AND(H1523=0,G1525=0),0,\nIF(AND(H1523<>0,G1525=0),H1523,\nIF(AND(H1524<>0,G1525<>0),(G1525-(G1525/G1549))+H1523,\nIF(G1549<1,0,(G1525-(G1525/G1549))))))","v":0},{"$f":"IF(AND(I1523=0,H1525=0),0,\nIF(AND(I1523<>0,H1525=0),I1523,\nIF(AND(I1524<>0,H1525<>0),(H1525-(H1525/H1549))+I1523,\nIF(H1549<1,0,(H1525-(H1525/H1549))))))","v":0},{"$f":"IF(AND(J1523=0,I1525=0),0,\nIF(AND(J1523<>0,I1525=0),J1523,\nIF(AND(J1524<>0,I1525<>0),(I1525-(I1525/I1549))+J1523,\nIF(I1549<1,0,(I1525-(I1525/I1549))))))","v":0},{"$f":"IF(AND(K1523=0,J1525=0),0,\nIF(AND(K1523<>0,J1525=0),K1523,\nIF(AND(K1524<>0,J1525<>0),(J1525-(J1525/J1549))+K1523,\nIF(J1549<1,0,(J1525-(J1525/J1549))))))","v":0},{"$f":"IF(AND(L1523=0,K1525=0),0,\nIF(AND(L1523<>0,K1525=0),L1523,\nIF(AND(L1524<>0,K1525<>0),(K1525-(K1525/K1549))+L1523,\nIF(K1549<1,0,(K1525-(K1525/K1549))))))","v":0},{"$f":"IF(AND(M1523=0,L1525=0),0,\nIF(AND(M1523<>0,L1525=0),M1523,\nIF(AND(M1524<>0,L1525<>0),(L1525-(L1525/L1549))+M1523,\nIF(L1549<1,0,(L1525-(L1525/L1549))))))","v":0},{"$f":"IF(AND(N1523=0,M1525=0),0,\nIF(AND(N1523<>0,M1525=0),N1523,\nIF(AND(N1524<>0,M1525<>0),(M1525-(M1525/M1549))+N1523,\nIF(M1549<1,0,(M1525-(M1525/M1549))))))","v":0},{"$f":"IF(AND(O1523=0,N1525=0),0,\nIF(AND(O1523<>0,N1525=0),O1523,\nIF(AND(O1524<>0,N1525<>0),(N1525-(N1525/N1549))+O1523,\nIF(N1549<1,0,(N1525-(N1525/N1549))))))","v":0},{"$f":"IF(AND(P1523=0,O1525=0),0,\nIF(AND(P1523<>0,O1525=0),P1523,\nIF(AND(P1524<>0,O1525<>0),(O1525-(O1525/O1549))+P1523,\nIF(O1549<1,0,(O1525-(O1525/O1549))))))","v":0},{"$f":"IF(AND(Q1523=0,P1525=0),0,\nIF(AND(Q1523<>0,P1525=0),Q1523,\nIF(AND(Q1524<>0,P1525<>0),(P1525-(P1525/P1549))+Q1523,\nIF(P1549<1,0,(P1525-(P1525/P1549))))))","v":0},{"$f":"IF(AND(R1523=0,Q1525=0),0,\nIF(AND(R1523<>0,Q1525=0),R1523,\nIF(AND(R1524<>0,Q1525<>0),(Q1525-(Q1525/Q1549))+R1523,\nIF(Q1549<1,0,(Q1525-(Q1525/Q1549))))))","v":0},{"$f":"IF(AND(S1523=0,R1525=0),0,\nIF(AND(S1523<>0,R1525=0),S1523,\nIF(AND(S1524<>0,R1525<>0),(R1525-(R1525/R1549))+S1523,\nIF(R1549<1,0,(R1525-(R1525/R1549))))))","v":0},{"$f":"IF(AND(T1523=0,S1525=0),0,\nIF(AND(T1523<>0,S1525=0),T1523,\nIF(AND(T1524<>0,S1525<>0),(S1525-(S1525/S1549))+T1523,\nIF(S1549<1,0,(S1525-(S1525/S1549))))))","v":0},{"$f":"IF(AND(U1523=0,T1525=0),0,\nIF(AND(U1523<>0,T1525=0),U1523,\nIF(AND(U1524<>0,T1525<>0),(T1525-(T1525/T1549))+U1523,\nIF(T1549<1,0,(T1525-(T1525/T1549))))))","v":0},{"$f":"IF(AND(V1523=0,U1525=0),0,\nIF(AND(V1523<>0,U1525=0),V1523,\nIF(AND(V1524<>0,U1525<>0),(U1525-(U1525/U1549))+V1523,\nIF(U1549<1,0,(U1525-(U1525/U1549))))))","v":0},{"$f":"IF(AND(W1523=0,V1525=0),0,\nIF(AND(W1523<>0,V1525=0),W1523,\nIF(AND(W1524<>0,V1525<>0),(V1525-(V1525/V1549))+W1523,\nIF(V1549<1,0,(V1525-(V1525/V1549))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1521","v":0},{"$f":"IF(C1550=\"n/a\",C1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,C1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,C1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(D1550=\"n/a\",D1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,D1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,D1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(E1550=\"n/a\",E1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,E1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,E1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(F1550=\"n/a\",F1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,F1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,F1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(G1550=\"n/a\",G1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,G1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,G1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(H1550=\"n/a\",H1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,H1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,H1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(I1550=\"n/a\",I1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,I1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,I1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(J1550=\"n/a\",J1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,J1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,J1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(K1550=\"n/a\",K1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,K1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,K1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(L1550=\"n/a\",L1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,L1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,L1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(M1550=\"n/a\",M1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,M1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,M1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(N1550=\"n/a\",N1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,N1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,N1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(O1550=\"n/a\",O1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,O1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,O1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(P1550=\"n/a\",P1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,P1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,P1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(Q1550=\"n/a\",Q1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,Q1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,Q1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(R1550=\"n/a\",R1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,R1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,R1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(S1550=\"n/a\",S1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,S1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,S1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(T1550=\"n/a\",T1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,T1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,T1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(U1550=\"n/a\",U1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,U1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,U1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0},{"$f":"IF(V1550=\"n/a\",V1526,IFERROR(IF((OFFSET($C1526,0,$A1526))<0,\nMIN(0,V1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526)))),\nMAX(0,V1526-(OFFSET($C1526,0,$A1526)/(OFFSET($C1521,-$A1525,$A1526))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1527)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1521","v":0},{"$f":"IF(D1551=\"n/a\",D1527,IFERROR(IF((OFFSET($C1527,0,$A1527))<0,\nMIN(0,D1527-(OFFSET($C1527,0,$A1527)/(OFFSET($C1522,-$A1526,$A1527)))),\nMAX(0,D1527-(OFFSET($C1527,0,$A1527)/(OFFSET($C1522,-$A1526,$A1527))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1521","v":0},{"$f":"IF(E1552=\"n/a\",E1528,IFERROR(IF((OFFSET($C1528,0,$A1528))<0,\nMIN(0,E1528-(OFFSET($C1528,0,$A1528)/(OFFSET($C1523,-$A1527,$A1528)))),\nMAX(0,E1528-(OFFSET($C1528,0,$A1528)/(OFFSET($C1523,-$A1527,$A1528))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1521","v":0},{"$f":"IF(F1553=\"n/a\",F1529,IFERROR(IF((OFFSET($C1529,0,$A1529))<0,\nMIN(0,F1529-(OFFSET($C1529,0,$A1529)/(OFFSET($C1524,-$A1528,$A1529)))),\nMAX(0,F1529-(OFFSET($C1529,0,$A1529)/(OFFSET($C1524,-$A1528,$A1529))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1521","v":0},{"$f":"IF(G1554=\"n/a\",G1530,IFERROR(IF((OFFSET($C1530,0,$A1530))<0,\nMIN(0,G1530-(OFFSET($C1530,0,$A1530)/(OFFSET($C1525,-$A1529,$A1530)))),\nMAX(0,G1530-(OFFSET($C1530,0,$A1530)/(OFFSET($C1525,-$A1529,$A1530))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1521","v":0},{"$f":"IF(H1555=\"n/a\",H1531,IFERROR(IF((OFFSET($C1531,0,$A1531))<0,\nMIN(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531)))),\nMAX(0,H1531-(OFFSET($C1531,0,$A1531)/(OFFSET($C1526,-$A1530,$A1531))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1521","v":0},{"$f":"IF(I1556=\"n/a\",I1532,IFERROR(IF((OFFSET($C1532,0,$A1532))<0,\nMIN(0,I1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532)))),\nMAX(0,I1532-(OFFSET($C1532,0,$A1532)/(OFFSET($C1527,-$A1531,$A1532))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1521","v":0},{"$f":"IF(J1557=\"n/a\",J1533,IFERROR(IF((OFFSET($C1533,0,$A1533))<0,\nMIN(0,J1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533)))),\nMAX(0,J1533-(OFFSET($C1533,0,$A1533)/(OFFSET($C1528,-$A1532,$A1533))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1521","v":0},{"$f":"IF(K1558=\"n/a\",K1534,IFERROR(IF((OFFSET($C1534,0,$A1534))<0,\nMIN(0,K1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534)))),\nMAX(0,K1534-(OFFSET($C1534,0,$A1534)/(OFFSET($C1529,-$A1533,$A1534))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1521","v":0},{"$f":"IF(L1559=\"n/a\",L1535,IFERROR(IF((OFFSET($C1535,0,$A1535))<0,\nMIN(0,L1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535)))),\nMAX(0,L1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1530,-$A1534,$A1535))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1521","v":0},{"$f":"IF(M1560=\"n/a\",M1536,IFERROR(IF((OFFSET($C1536,0,$A1536))<0,\nMIN(0,M1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536)))),\nMAX(0,M1536-(OFFSET($C1536,0,$A1536)/(OFFSET($C1531,-$A1535,$A1536))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1521","v":0},{"$f":"IF(N1561=\"n/a\",N1537,IFERROR(IF((OFFSET($C1537,0,$A1537))<0,\nMIN(0,N1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537)))),\nMAX(0,N1537-(OFFSET($C1537,0,$A1537)/(OFFSET($C1532,-$A1536,$A1537))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1521","v":0},{"$f":"IF(O1562=\"n/a\",O1538,IFERROR(IF((OFFSET($C1538,0,$A1538))<0,\nMIN(0,O1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538)))),\nMAX(0,O1538-(OFFSET($C1538,0,$A1538)/(OFFSET($C1533,-$A1537,$A1538))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1521","v":0},{"$f":"IF(P1563=\"n/a\",P1539,IFERROR(IF((OFFSET($C1539,0,$A1539))<0,\nMIN(0,P1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539)))),\nMAX(0,P1539-(OFFSET($C1539,0,$A1539)/(OFFSET($C1534,-$A1538,$A1539))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1521","v":0},{"$f":"IF(Q1564=\"n/a\",Q1540,IFERROR(IF((OFFSET($C1540,0,$A1540))<0,\nMIN(0,Q1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540)))),\nMAX(0,Q1540-(OFFSET($C1540,0,$A1540)/(OFFSET($C1535,-$A1539,$A1540))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1521","v":0},{"$f":"IF(R1565=\"n/a\",R1541,IFERROR(IF((OFFSET($C1541,0,$A1541))<0,\nMIN(0,R1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541)))),\nMAX(0,R1541-(OFFSET($C1541,0,$A1541)/(OFFSET($C1536,-$A1540,$A1541))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1521","v":0},{"$f":"IF(S1566=\"n/a\",S1542,IFERROR(IF((OFFSET($C1542,0,$A1542))<0,\nMIN(0,S1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542)))),\nMAX(0,S1542-(OFFSET($C1542,0,$A1542)/(OFFSET($C1537,-$A1541,$A1542))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1521","v":0},{"$f":"IF(T1567=\"n/a\",T1543,IFERROR(IF((OFFSET($C1543,0,$A1543))<0,\nMIN(0,T1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543)))),\nMAX(0,T1543-(OFFSET($C1543,0,$A1543)/(OFFSET($C1538,-$A1542,$A1543))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1521","v":0},{"$f":"IF(U1568=\"n/a\",U1544,IFERROR(IF((OFFSET($C1544,0,$A1544))<0,\nMIN(0,U1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544)))),\nMAX(0,U1544-(OFFSET($C1544,0,$A1544)/(OFFSET($C1539,-$A1543,$A1544))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1521","v":0},{"$f":"IF(V1569=\"n/a\",V1545,IFERROR(IF((OFFSET($C1545,0,$A1545))<0,\nMIN(0,V1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545)))),\nMAX(0,V1545-(OFFSET($C1545,0,$A1545)/(OFFSET($C1540,-$A1544,$A1545))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1521","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1549<1,D1523=0),0,\nIF(D1523=0,C1549-1,\nIF(C1549<1,D1524,\n(((C1549-1)*(C1525-(C1525/(C1549))))+(D1523*D1524))/(D1525))))","v":0},{"$f":"IF(AND(D1549<1,E1523=0),0,\nIF(E1523=0,D1549-1,\nIF(D1549<1,E1524,\n(((D1549-1)*(D1525-(D1525/(D1549))))+(E1523*E1524))/(E1525))))","v":0},{"$f":"IF(AND(E1549<1,F1523=0),0,\nIF(F1523=0,E1549-1,\nIF(E1549<1,F1524,\n(((E1549-1)*(E1525-(E1525/(E1549))))+(F1523*F1524))/(F1525))))","v":0},{"$f":"IF(AND(F1549<1,G1523=0),0,\nIF(G1523=0,F1549-1,\nIF(F1549<1,G1524,\n(((F1549-1)*(F1525-(F1525/(F1549))))+(G1523*G1524))/(G1525))))","v":0},{"$f":"IF(AND(G1549<1,H1523=0),0,\nIF(H1523=0,G1549-1,\nIF(G1549<1,H1524,\n(((G1549-1)*(G1525-(G1525/(G1549))))+(H1523*H1524))/(H1525))))","v":0},{"$f":"IF(AND(H1549<1,I1523=0),0,\nIF(I1523=0,H1549-1,\nIF(H1549<1,I1524,\n(((H1549-1)*(H1525-(H1525/(H1549))))+(I1523*I1524))/(I1525))))","v":0},{"$f":"IF(AND(I1549<1,J1523=0),0,\nIF(J1523=0,I1549-1,\nIF(I1549<1,J1524,\n(((I1549-1)*(I1525-(I1525/(I1549))))+(J1523*J1524))/(J1525))))","v":0},{"$f":"IF(AND(J1549<1,K1523=0),0,\nIF(K1523=0,J1549-1,\nIF(J1549<1,K1524,\n(((J1549-1)*(J1525-(J1525/(J1549))))+(K1523*K1524))/(K1525))))","v":0},{"$f":"IF(AND(K1549<1,L1523=0),0,\nIF(L1523=0,K1549-1,\nIF(K1549<1,L1524,\n(((K1549-1)*(K1525-(K1525/(K1549))))+(L1523*L1524))/(L1525))))","v":0},{"$f":"IF(AND(L1549<1,M1523=0),0,\nIF(M1523=0,L1549-1,\nIF(L1549<1,M1524,\n(((L1549-1)*(L1525-(L1525/(L1549))))+(M1523*M1524))/(M1525))))","v":0},{"$f":"IF(AND(M1549<1,N1523=0),0,\nIF(N1523=0,M1549-1,\nIF(M1549<1,N1524,\n(((M1549-1)*(M1525-(M1525/(M1549))))+(N1523*N1524))/(N1525))))","v":0},{"$f":"IF(AND(N1549<1,O1523=0),0,\nIF(O1523=0,N1549-1,\nIF(N1549<1,O1524,\n(((N1549-1)*(N1525-(N1525/(N1549))))+(O1523*O1524))/(O1525))))","v":0},{"$f":"IF(AND(O1549<1,P1523=0),0,\nIF(P1523=0,O1549-1,\nIF(O1549<1,P1524,\n(((O1549-1)*(O1525-(O1525/(O1549))))+(P1523*P1524))/(P1525))))","v":0},{"$f":"IF(AND(P1549<1,Q1523=0),0,\nIF(Q1523=0,P1549-1,\nIF(P1549<1,Q1524,\n(((P1549-1)*(P1525-(P1525/(P1549))))+(Q1523*Q1524))/(Q1525))))","v":0},{"$f":"IF(AND(Q1549<1,R1523=0),0,\nIF(R1523=0,Q1549-1,\nIF(Q1549<1,R1524,\n(((Q1549-1)*(Q1525-(Q1525/(Q1549))))+(R1523*R1524))/(R1525))))","v":0},{"$f":"IF(AND(R1549<1,S1523=0),0,\nIF(S1523=0,R1549-1,\nIF(R1549<1,S1524,\n(((R1549-1)*(R1525-(R1525/(R1549))))+(S1523*S1524))/(S1525))))","v":0},{"$f":"IF(AND(S1549<1,T1523=0),0,\nIF(T1523=0,S1549-1,\nIF(S1549<1,T1524,\n(((S1549-1)*(S1525-(S1525/(S1549))))+(T1523*T1524))/(T1525))))","v":0},{"$f":"IF(AND(T1549<1,U1523=0),0,\nIF(U1523=0,T1549-1,\nIF(T1549<1,U1524,\n(((T1549-1)*(T1525-(T1525/(T1549))))+(U1523*U1524))/(U1525))))","v":0},{"$f":"IF(AND(U1549<1,V1523=0),0,\nIF(V1523=0,U1549-1,\nIF(U1549<1,V1524,\n(((U1549-1)*(U1525-(U1525/(U1549))))+(V1523*V1524))/(V1525))))","v":0},{"$f":"IF(AND(V1549<1,W1523=0),0,\nIF(W1523=0,V1549-1,\nIF(V1549<1,W1524,\n(((V1549-1)*(V1525-(V1525/(V1549))))+(W1523*W1524))/(W1525))))","v":0}]
[null,"RL Start TAB",{"$f":"C1522","v":0},{"$f":"IF(C1550=\"n/a\",\"n/a\",MAX(0,C1550-1))","v":0},{"$f":"IF(D1550=\"n/a\",\"n/a\",MAX(0,D1550-1))","v":0},{"$f":"IF(E1550=\"n/a\",\"n/a\",MAX(0,E1550-1))","v":0},{"$f":"IF(F1550=\"n/a\",\"n/a\",MAX(0,F1550-1))","v":0},{"$f":"IF(G1550=\"n/a\",\"n/a\",MAX(0,G1550-1))","v":0},{"$f":"IF(H1550=\"n/a\",\"n/a\",MAX(0,H1550-1))","v":0},{"$f":"IF(I1550=\"n/a\",\"n/a\",MAX(0,I1550-1))","v":0},{"$f":"IF(J1550=\"n/a\",\"n/a\",MAX(0,J1550-1))","v":0},{"$f":"IF(K1550=\"n/a\",\"n/a\",MAX(0,K1550-1))","v":0},{"$f":"IF(L1550=\"n/a\",\"n/a\",MAX(0,L1550-1))","v":0},{"$f":"IF(M1550=\"n/a\",\"n/a\",MAX(0,M1550-1))","v":0},{"$f":"IF(N1550=\"n/a\",\"n/a\",MAX(0,N1550-1))","v":0},{"$f":"IF(O1550=\"n/a\",\"n/a\",MAX(0,O1550-1))","v":0},{"$f":"IF(P1550=\"n/a\",\"n/a\",MAX(0,P1550-1))","v":0},{"$f":"IF(Q1550=\"n/a\",\"n/a\",MAX(0,Q1550-1))","v":0},{"$f":"IF(R1550=\"n/a\",\"n/a\",MAX(0,R1550-1))","v":0},{"$f":"IF(S1550=\"n/a\",\"n/a\",MAX(0,S1550-1))","v":0},{"$f":"IF(T1550=\"n/a\",\"n/a\",MAX(0,T1550-1))","v":0},{"$f":"IF(U1550=\"n/a\",\"n/a\",MAX(0,U1550-1))","v":0},{"$f":"IF(V1550=\"n/a\",\"n/a\",MAX(0,V1550-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1527)","v":"RL Capex 2014-15"},null,{"$f":"D1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1522","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1522","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1522","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1522","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1522","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1522","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1522","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1522","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1522","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1522","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1522","v":0},{"$f":"IF(V1569=\"n/a\",\"n/a\",MAX(0,V1569-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1522","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1522<>\"n/a\",C1522<>\"n/a\"),IF(SUM(C1525:C1547)=0,0,IF((SUMPRODUCT(C1525:C1547,C1549:C1571)/SUM(C1525:C1547))<0,1,(SUMPRODUCT(C1525:C1547,C1549:C1571)/SUM(C1525:C1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",D1522<>\"n/a\"),IF(SUM(D1525:D1547)=0,0,IF((SUMPRODUCT(D1525:D1547,D1549:D1571)/SUM(D1525:D1547))<0,1,(SUMPRODUCT(D1525:D1547,D1549:D1571)/SUM(D1525:D1547)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1522<>\"n/a\",E1522<>\"n/a\"),IF(SUM(E1525:E1547)=0,0,IF((SUMPRODUCT(E1525:E1547,E1549:E1571)/SUM(E1525:E1547))<0,1,(SUMPRODUCT(E1525:E1547,E1549:E1571)/SUM(E1525:E1547)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 30",{"$f":"VLOOKUP($A1574,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1574,1,12,\"\"))","v":30},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1575,0)","v":0},{"$f":"'RAB remaining lives'!D1580","v":0},{"$f":"'RAB remaining lives'!E1580","v":0},{"$f":"'RAB remaining lives'!F1580","v":0},{"$f":"'RAB remaining lives'!G1580","v":0},{"$f":"'RAB remaining lives'!H1580","v":0},{"$f":"'RAB remaining lives'!I1580","v":0},{"$f":"'RAB remaining lives'!J1580","v":0},{"$f":"'RAB remaining lives'!K1580","v":0},{"$f":"'RAB remaining lives'!L1580","v":0},{"$f":"'RAB remaining lives'!M1580","v":0},{"$f":"'RAB remaining lives'!N1580","v":0},{"$f":"'RAB remaining lives'!O1580","v":0},{"$f":"'RAB remaining lives'!P1580","v":0},{"$f":"'RAB remaining lives'!Q1580","v":0},{"$f":"'RAB remaining lives'!R1580","v":0},{"$f":"'RAB remaining lives'!S1580","v":0},{"$f":"'RAB remaining lives'!T1580","v":0},{"$f":"'RAB remaining lives'!U1580","v":0},{"$f":"'RAB remaining lives'!V1580","v":0},{"$f":"'RAB remaining lives'!W1580","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1575,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1575,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1575,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1575,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1575,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1575,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1575,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1575,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1575,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1575,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1575,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1575,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1575,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1575,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1575,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1575,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1575,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1575,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1575,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1575,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1575,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1575,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1577=0,C1579=0),0,\nIF(AND(D1577<>0,C1579=0),D1577,\nIF(AND(D1578<>0,C1579<>0),(C1579-(C1579/C1603))+D1577,\nIF(C1603<1,0,(C1579-(C1579/C1603))))))","v":0},{"$f":"IF(AND(E1577=0,D1579=0),0,\nIF(AND(E1577<>0,D1579=0),E1577,\nIF(AND(E1578<>0,D1579<>0),(D1579-(D1579/D1603))+E1577,\nIF(D1603<1,0,(D1579-(D1579/D1603))))))","v":0},{"$f":"IF(AND(F1577=0,E1579=0),0,\nIF(AND(F1577<>0,E1579=0),F1577,\nIF(AND(F1578<>0,E1579<>0),(E1579-(E1579/E1603))+F1577,\nIF(E1603<1,0,(E1579-(E1579/E1603))))))","v":0},{"$f":"IF(AND(G1577=0,F1579=0),0,\nIF(AND(G1577<>0,F1579=0),G1577,\nIF(AND(G1578<>0,F1579<>0),(F1579-(F1579/F1603))+G1577,\nIF(F1603<1,0,(F1579-(F1579/F1603))))))","v":0},{"$f":"IF(AND(H1577=0,G1579=0),0,\nIF(AND(H1577<>0,G1579=0),H1577,\nIF(AND(H1578<>0,G1579<>0),(G1579-(G1579/G1603))+H1577,\nIF(G1603<1,0,(G1579-(G1579/G1603))))))","v":0},{"$f":"IF(AND(I1577=0,H1579=0),0,\nIF(AND(I1577<>0,H1579=0),I1577,\nIF(AND(I1578<>0,H1579<>0),(H1579-(H1579/H1603))+I1577,\nIF(H1603<1,0,(H1579-(H1579/H1603))))))","v":0},{"$f":"IF(AND(J1577=0,I1579=0),0,\nIF(AND(J1577<>0,I1579=0),J1577,\nIF(AND(J1578<>0,I1579<>0),(I1579-(I1579/I1603))+J1577,\nIF(I1603<1,0,(I1579-(I1579/I1603))))))","v":0},{"$f":"IF(AND(K1577=0,J1579=0),0,\nIF(AND(K1577<>0,J1579=0),K1577,\nIF(AND(K1578<>0,J1579<>0),(J1579-(J1579/J1603))+K1577,\nIF(J1603<1,0,(J1579-(J1579/J1603))))))","v":0},{"$f":"IF(AND(L1577=0,K1579=0),0,\nIF(AND(L1577<>0,K1579=0),L1577,\nIF(AND(L1578<>0,K1579<>0),(K1579-(K1579/K1603))+L1577,\nIF(K1603<1,0,(K1579-(K1579/K1603))))))","v":0},{"$f":"IF(AND(M1577=0,L1579=0),0,\nIF(AND(M1577<>0,L1579=0),M1577,\nIF(AND(M1578<>0,L1579<>0),(L1579-(L1579/L1603))+M1577,\nIF(L1603<1,0,(L1579-(L1579/L1603))))))","v":0},{"$f":"IF(AND(N1577=0,M1579=0),0,\nIF(AND(N1577<>0,M1579=0),N1577,\nIF(AND(N1578<>0,M1579<>0),(M1579-(M1579/M1603))+N1577,\nIF(M1603<1,0,(M1579-(M1579/M1603))))))","v":0},{"$f":"IF(AND(O1577=0,N1579=0),0,\nIF(AND(O1577<>0,N1579=0),O1577,\nIF(AND(O1578<>0,N1579<>0),(N1579-(N1579/N1603))+O1577,\nIF(N1603<1,0,(N1579-(N1579/N1603))))))","v":0},{"$f":"IF(AND(P1577=0,O1579=0),0,\nIF(AND(P1577<>0,O1579=0),P1577,\nIF(AND(P1578<>0,O1579<>0),(O1579-(O1579/O1603))+P1577,\nIF(O1603<1,0,(O1579-(O1579/O1603))))))","v":0},{"$f":"IF(AND(Q1577=0,P1579=0),0,\nIF(AND(Q1577<>0,P1579=0),Q1577,\nIF(AND(Q1578<>0,P1579<>0),(P1579-(P1579/P1603))+Q1577,\nIF(P1603<1,0,(P1579-(P1579/P1603))))))","v":0},{"$f":"IF(AND(R1577=0,Q1579=0),0,\nIF(AND(R1577<>0,Q1579=0),R1577,\nIF(AND(R1578<>0,Q1579<>0),(Q1579-(Q1579/Q1603))+R1577,\nIF(Q1603<1,0,(Q1579-(Q1579/Q1603))))))","v":0},{"$f":"IF(AND(S1577=0,R1579=0),0,\nIF(AND(S1577<>0,R1579=0),S1577,\nIF(AND(S1578<>0,R1579<>0),(R1579-(R1579/R1603))+S1577,\nIF(R1603<1,0,(R1579-(R1579/R1603))))))","v":0},{"$f":"IF(AND(T1577=0,S1579=0),0,\nIF(AND(T1577<>0,S1579=0),T1577,\nIF(AND(T1578<>0,S1579<>0),(S1579-(S1579/S1603))+T1577,\nIF(S1603<1,0,(S1579-(S1579/S1603))))))","v":0},{"$f":"IF(AND(U1577=0,T1579=0),0,\nIF(AND(U1577<>0,T1579=0),U1577,\nIF(AND(U1578<>0,T1579<>0),(T1579-(T1579/T1603))+U1577,\nIF(T1603<1,0,(T1579-(T1579/T1603))))))","v":0},{"$f":"IF(AND(V1577=0,U1579=0),0,\nIF(AND(V1577<>0,U1579=0),V1577,\nIF(AND(V1578<>0,U1579<>0),(U1579-(U1579/U1603))+V1577,\nIF(U1603<1,0,(U1579-(U1579/U1603))))))","v":0},{"$f":"IF(AND(W1577=0,V1579=0),0,\nIF(AND(W1577<>0,V1579=0),W1577,\nIF(AND(W1578<>0,V1579<>0),(V1579-(V1579/V1603))+W1577,\nIF(V1603<1,0,(V1579-(V1579/V1603))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1575","v":0},{"$f":"IF(C1604=\"n/a\",C1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,C1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,C1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(D1604=\"n/a\",D1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,D1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,D1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(E1604=\"n/a\",E1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,E1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,E1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(F1604=\"n/a\",F1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,F1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,F1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(G1604=\"n/a\",G1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,G1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,G1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(H1604=\"n/a\",H1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,H1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,H1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(I1604=\"n/a\",I1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,I1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,I1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(J1604=\"n/a\",J1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,J1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,J1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(K1604=\"n/a\",K1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,K1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,K1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(L1604=\"n/a\",L1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,L1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,L1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(M1604=\"n/a\",M1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,M1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,M1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(N1604=\"n/a\",N1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,N1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,N1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(O1604=\"n/a\",O1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,O1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,O1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(P1604=\"n/a\",P1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,P1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,P1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(Q1604=\"n/a\",Q1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,Q1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,Q1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(R1604=\"n/a\",R1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,R1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,R1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(S1604=\"n/a\",S1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,S1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,S1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(T1604=\"n/a\",T1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,T1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,T1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(U1604=\"n/a\",U1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,U1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,U1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0},{"$f":"IF(V1604=\"n/a\",V1580,IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,V1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580)))),\nMAX(0,V1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1575,-$A1579,$A1580))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1581)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1575","v":0},{"$f":"IF(D1605=\"n/a\",D1581,IFERROR(IF((OFFSET($C1581,0,$A1581))<0,\nMIN(0,D1581-(OFFSET($C1581,0,$A1581)/(OFFSET($C1576,-$A1580,$A1581)))),\nMAX(0,D1581-(OFFSET($C1581,0,$A1581)/(OFFSET($C1576,-$A1580,$A1581))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1575","v":0},{"$f":"IF(E1606=\"n/a\",E1582,IFERROR(IF((OFFSET($C1582,0,$A1582))<0,\nMIN(0,E1582-(OFFSET($C1582,0,$A1582)/(OFFSET($C1577,-$A1581,$A1582)))),\nMAX(0,E1582-(OFFSET($C1582,0,$A1582)/(OFFSET($C1577,-$A1581,$A1582))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1575","v":0},{"$f":"IF(F1607=\"n/a\",F1583,IFERROR(IF((OFFSET($C1583,0,$A1583))<0,\nMIN(0,F1583-(OFFSET($C1583,0,$A1583)/(OFFSET($C1578,-$A1582,$A1583)))),\nMAX(0,F1583-(OFFSET($C1583,0,$A1583)/(OFFSET($C1578,-$A1582,$A1583))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1575","v":0},{"$f":"IF(G1608=\"n/a\",G1584,IFERROR(IF((OFFSET($C1584,0,$A1584))<0,\nMIN(0,G1584-(OFFSET($C1584,0,$A1584)/(OFFSET($C1579,-$A1583,$A1584)))),\nMAX(0,G1584-(OFFSET($C1584,0,$A1584)/(OFFSET($C1579,-$A1583,$A1584))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1575","v":0},{"$f":"IF(H1609=\"n/a\",H1585,IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585)))),\nMAX(0,H1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1580,-$A1584,$A1585))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1575","v":0},{"$f":"IF(I1610=\"n/a\",I1586,IFERROR(IF((OFFSET($C1586,0,$A1586))<0,\nMIN(0,I1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586)))),\nMAX(0,I1586-(OFFSET($C1586,0,$A1586)/(OFFSET($C1581,-$A1585,$A1586))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1575","v":0},{"$f":"IF(J1611=\"n/a\",J1587,IFERROR(IF((OFFSET($C1587,0,$A1587))<0,\nMIN(0,J1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587)))),\nMAX(0,J1587-(OFFSET($C1587,0,$A1587)/(OFFSET($C1582,-$A1586,$A1587))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1575","v":0},{"$f":"IF(K1612=\"n/a\",K1588,IFERROR(IF((OFFSET($C1588,0,$A1588))<0,\nMIN(0,K1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588)))),\nMAX(0,K1588-(OFFSET($C1588,0,$A1588)/(OFFSET($C1583,-$A1587,$A1588))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1575","v":0},{"$f":"IF(L1613=\"n/a\",L1589,IFERROR(IF((OFFSET($C1589,0,$A1589))<0,\nMIN(0,L1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589)))),\nMAX(0,L1589-(OFFSET($C1589,0,$A1589)/(OFFSET($C1584,-$A1588,$A1589))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1575","v":0},{"$f":"IF(M1614=\"n/a\",M1590,IFERROR(IF((OFFSET($C1590,0,$A1590))<0,\nMIN(0,M1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590)))),\nMAX(0,M1590-(OFFSET($C1590,0,$A1590)/(OFFSET($C1585,-$A1589,$A1590))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1575","v":0},{"$f":"IF(N1615=\"n/a\",N1591,IFERROR(IF((OFFSET($C1591,0,$A1591))<0,\nMIN(0,N1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591)))),\nMAX(0,N1591-(OFFSET($C1591,0,$A1591)/(OFFSET($C1586,-$A1590,$A1591))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1575","v":0},{"$f":"IF(O1616=\"n/a\",O1592,IFERROR(IF((OFFSET($C1592,0,$A1592))<0,\nMIN(0,O1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592)))),\nMAX(0,O1592-(OFFSET($C1592,0,$A1592)/(OFFSET($C1587,-$A1591,$A1592))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1575","v":0},{"$f":"IF(P1617=\"n/a\",P1593,IFERROR(IF((OFFSET($C1593,0,$A1593))<0,\nMIN(0,P1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593)))),\nMAX(0,P1593-(OFFSET($C1593,0,$A1593)/(OFFSET($C1588,-$A1592,$A1593))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1575","v":0},{"$f":"IF(Q1618=\"n/a\",Q1594,IFERROR(IF((OFFSET($C1594,0,$A1594))<0,\nMIN(0,Q1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594)))),\nMAX(0,Q1594-(OFFSET($C1594,0,$A1594)/(OFFSET($C1589,-$A1593,$A1594))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1575","v":0},{"$f":"IF(R1619=\"n/a\",R1595,IFERROR(IF((OFFSET($C1595,0,$A1595))<0,\nMIN(0,R1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595)))),\nMAX(0,R1595-(OFFSET($C1595,0,$A1595)/(OFFSET($C1590,-$A1594,$A1595))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1575","v":0},{"$f":"IF(S1620=\"n/a\",S1596,IFERROR(IF((OFFSET($C1596,0,$A1596))<0,\nMIN(0,S1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596)))),\nMAX(0,S1596-(OFFSET($C1596,0,$A1596)/(OFFSET($C1591,-$A1595,$A1596))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1575","v":0},{"$f":"IF(T1621=\"n/a\",T1597,IFERROR(IF((OFFSET($C1597,0,$A1597))<0,\nMIN(0,T1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597)))),\nMAX(0,T1597-(OFFSET($C1597,0,$A1597)/(OFFSET($C1592,-$A1596,$A1597))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1575","v":0},{"$f":"IF(U1622=\"n/a\",U1598,IFERROR(IF((OFFSET($C1598,0,$A1598))<0,\nMIN(0,U1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598)))),\nMAX(0,U1598-(OFFSET($C1598,0,$A1598)/(OFFSET($C1593,-$A1597,$A1598))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1575","v":0},{"$f":"IF(V1623=\"n/a\",V1599,IFERROR(IF((OFFSET($C1599,0,$A1599))<0,\nMIN(0,V1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599)))),\nMAX(0,V1599-(OFFSET($C1599,0,$A1599)/(OFFSET($C1594,-$A1598,$A1599))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1575","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1603<1,D1577=0),0,\nIF(D1577=0,C1603-1,\nIF(C1603<1,D1578,\n(((C1603-1)*(C1579-(C1579/(C1603))))+(D1577*D1578))/(D1579))))","v":0},{"$f":"IF(AND(D1603<1,E1577=0),0,\nIF(E1577=0,D1603-1,\nIF(D1603<1,E1578,\n(((D1603-1)*(D1579-(D1579/(D1603))))+(E1577*E1578))/(E1579))))","v":0},{"$f":"IF(AND(E1603<1,F1577=0),0,\nIF(F1577=0,E1603-1,\nIF(E1603<1,F1578,\n(((E1603-1)*(E1579-(E1579/(E1603))))+(F1577*F1578))/(F1579))))","v":0},{"$f":"IF(AND(F1603<1,G1577=0),0,\nIF(G1577=0,F1603-1,\nIF(F1603<1,G1578,\n(((F1603-1)*(F1579-(F1579/(F1603))))+(G1577*G1578))/(G1579))))","v":0},{"$f":"IF(AND(G1603<1,H1577=0),0,\nIF(H1577=0,G1603-1,\nIF(G1603<1,H1578,\n(((G1603-1)*(G1579-(G1579/(G1603))))+(H1577*H1578))/(H1579))))","v":0},{"$f":"IF(AND(H1603<1,I1577=0),0,\nIF(I1577=0,H1603-1,\nIF(H1603<1,I1578,\n(((H1603-1)*(H1579-(H1579/(H1603))))+(I1577*I1578))/(I1579))))","v":0},{"$f":"IF(AND(I1603<1,J1577=0),0,\nIF(J1577=0,I1603-1,\nIF(I1603<1,J1578,\n(((I1603-1)*(I1579-(I1579/(I1603))))+(J1577*J1578))/(J1579))))","v":0},{"$f":"IF(AND(J1603<1,K1577=0),0,\nIF(K1577=0,J1603-1,\nIF(J1603<1,K1578,\n(((J1603-1)*(J1579-(J1579/(J1603))))+(K1577*K1578))/(K1579))))","v":0},{"$f":"IF(AND(K1603<1,L1577=0),0,\nIF(L1577=0,K1603-1,\nIF(K1603<1,L1578,\n(((K1603-1)*(K1579-(K1579/(K1603))))+(L1577*L1578))/(L1579))))","v":0},{"$f":"IF(AND(L1603<1,M1577=0),0,\nIF(M1577=0,L1603-1,\nIF(L1603<1,M1578,\n(((L1603-1)*(L1579-(L1579/(L1603))))+(M1577*M1578))/(M1579))))","v":0},{"$f":"IF(AND(M1603<1,N1577=0),0,\nIF(N1577=0,M1603-1,\nIF(M1603<1,N1578,\n(((M1603-1)*(M1579-(M1579/(M1603))))+(N1577*N1578))/(N1579))))","v":0},{"$f":"IF(AND(N1603<1,O1577=0),0,\nIF(O1577=0,N1603-1,\nIF(N1603<1,O1578,\n(((N1603-1)*(N1579-(N1579/(N1603))))+(O1577*O1578))/(O1579))))","v":0},{"$f":"IF(AND(O1603<1,P1577=0),0,\nIF(P1577=0,O1603-1,\nIF(O1603<1,P1578,\n(((O1603-1)*(O1579-(O1579/(O1603))))+(P1577*P1578))/(P1579))))","v":0},{"$f":"IF(AND(P1603<1,Q1577=0),0,\nIF(Q1577=0,P1603-1,\nIF(P1603<1,Q1578,\n(((P1603-1)*(P1579-(P1579/(P1603))))+(Q1577*Q1578))/(Q1579))))","v":0},{"$f":"IF(AND(Q1603<1,R1577=0),0,\nIF(R1577=0,Q1603-1,\nIF(Q1603<1,R1578,\n(((Q1603-1)*(Q1579-(Q1579/(Q1603))))+(R1577*R1578))/(R1579))))","v":0},{"$f":"IF(AND(R1603<1,S1577=0),0,\nIF(S1577=0,R1603-1,\nIF(R1603<1,S1578,\n(((R1603-1)*(R1579-(R1579/(R1603))))+(S1577*S1578))/(S1579))))","v":0},{"$f":"IF(AND(S1603<1,T1577=0),0,\nIF(T1577=0,S1603-1,\nIF(S1603<1,T1578,\n(((S1603-1)*(S1579-(S1579/(S1603))))+(T1577*T1578))/(T1579))))","v":0},{"$f":"IF(AND(T1603<1,U1577=0),0,\nIF(U1577=0,T1603-1,\nIF(T1603<1,U1578,\n(((T1603-1)*(T1579-(T1579/(T1603))))+(U1577*U1578))/(U1579))))","v":0},{"$f":"IF(AND(U1603<1,V1577=0),0,\nIF(V1577=0,U1603-1,\nIF(U1603<1,V1578,\n(((U1603-1)*(U1579-(U1579/(U1603))))+(V1577*V1578))/(V1579))))","v":0},{"$f":"IF(AND(V1603<1,W1577=0),0,\nIF(W1577=0,V1603-1,\nIF(V1603<1,W1578,\n(((V1603-1)*(V1579-(V1579/(V1603))))+(W1577*W1578))/(W1579))))","v":0}]
[null,"RL Start TAB",{"$f":"C1576","v":0},{"$f":"IF(C1604=\"n/a\",\"n/a\",MAX(0,C1604-1))","v":0},{"$f":"IF(D1604=\"n/a\",\"n/a\",MAX(0,D1604-1))","v":0},{"$f":"IF(E1604=\"n/a\",\"n/a\",MAX(0,E1604-1))","v":0},{"$f":"IF(F1604=\"n/a\",\"n/a\",MAX(0,F1604-1))","v":0},{"$f":"IF(G1604=\"n/a\",\"n/a\",MAX(0,G1604-1))","v":0},{"$f":"IF(H1604=\"n/a\",\"n/a\",MAX(0,H1604-1))","v":0},{"$f":"IF(I1604=\"n/a\",\"n/a\",MAX(0,I1604-1))","v":0},{"$f":"IF(J1604=\"n/a\",\"n/a\",MAX(0,J1604-1))","v":0},{"$f":"IF(K1604=\"n/a\",\"n/a\",MAX(0,K1604-1))","v":0},{"$f":"IF(L1604=\"n/a\",\"n/a\",MAX(0,L1604-1))","v":0},{"$f":"IF(M1604=\"n/a\",\"n/a\",MAX(0,M1604-1))","v":0},{"$f":"IF(N1604=\"n/a\",\"n/a\",MAX(0,N1604-1))","v":0},{"$f":"IF(O1604=\"n/a\",\"n/a\",MAX(0,O1604-1))","v":0},{"$f":"IF(P1604=\"n/a\",\"n/a\",MAX(0,P1604-1))","v":0},{"$f":"IF(Q1604=\"n/a\",\"n/a\",MAX(0,Q1604-1))","v":0},{"$f":"IF(R1604=\"n/a\",\"n/a\",MAX(0,R1604-1))","v":0},{"$f":"IF(S1604=\"n/a\",\"n/a\",MAX(0,S1604-1))","v":0},{"$f":"IF(T1604=\"n/a\",\"n/a\",MAX(0,T1604-1))","v":0},{"$f":"IF(U1604=\"n/a\",\"n/a\",MAX(0,U1604-1))","v":0},{"$f":"IF(V1604=\"n/a\",\"n/a\",MAX(0,V1604-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1581)","v":"RL Capex 2014-15"},null,{"$f":"D1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1576","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1576","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1576","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1576","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1576","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1576","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1576","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1576","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1576","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1576","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1576","v":0},{"$f":"IF(V1623=\"n/a\",\"n/a\",MAX(0,V1623-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1576","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1576<>\"n/a\",C1576<>\"n/a\"),IF(SUM(C1579:C1601)=0,0,IF((SUMPRODUCT(C1579:C1601,C1603:C1625)/SUM(C1579:C1601))<0,1,(SUMPRODUCT(C1579:C1601,C1603:C1625)/SUM(C1579:C1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",D1576<>\"n/a\"),IF(SUM(D1579:D1601)=0,0,IF((SUMPRODUCT(D1579:D1601,D1603:D1625)/SUM(D1579:D1601))<0,1,(SUMPRODUCT(D1579:D1601,D1603:D1625)/SUM(D1579:D1601)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1576<>\"n/a\",E1576<>\"n/a\"),IF(SUM(E1579:E1601)=0,0,IF((SUMPRODUCT(E1579:E1601,E1603:E1625)/SUM(E1579:E1601))<0,1,(SUMPRODUCT(E1579:E1601,E1603:E1625)/SUM(E1579:E1601)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 31",{"$f":"VLOOKUP($A1628,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1628,1,12,\"\"))","v":31},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1629,0)","v":0},{"$f":"'RAB remaining lives'!D1634","v":0},{"$f":"'RAB remaining lives'!E1634","v":0},{"$f":"'RAB remaining lives'!F1634","v":0},{"$f":"'RAB remaining lives'!G1634","v":0},{"$f":"'RAB remaining lives'!H1634","v":0},{"$f":"'RAB remaining lives'!I1634","v":0},{"$f":"'RAB remaining lives'!J1634","v":0},{"$f":"'RAB remaining lives'!K1634","v":0},{"$f":"'RAB remaining lives'!L1634","v":0},{"$f":"'RAB remaining lives'!M1634","v":0},{"$f":"'RAB remaining lives'!N1634","v":0},{"$f":"'RAB remaining lives'!O1634","v":0},{"$f":"'RAB remaining lives'!P1634","v":0},{"$f":"'RAB remaining lives'!Q1634","v":0},{"$f":"'RAB remaining lives'!R1634","v":0},{"$f":"'RAB remaining lives'!S1634","v":0},{"$f":"'RAB remaining lives'!T1634","v":0},{"$f":"'RAB remaining lives'!U1634","v":0},{"$f":"'RAB remaining lives'!V1634","v":0},{"$f":"'RAB remaining lives'!W1634","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1629,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1629,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1629,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1629,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1629,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1629,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1629,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1629,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1629,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1629,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1629,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1629,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1629,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1629,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1629,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1629,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1629,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1629,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1629,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1629,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1629,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1629,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1631=0,C1633=0),0,\nIF(AND(D1631<>0,C1633=0),D1631,\nIF(AND(D1632<>0,C1633<>0),(C1633-(C1633/C1657))+D1631,\nIF(C1657<1,0,(C1633-(C1633/C1657))))))","v":0},{"$f":"IF(AND(E1631=0,D1633=0),0,\nIF(AND(E1631<>0,D1633=0),E1631,\nIF(AND(E1632<>0,D1633<>0),(D1633-(D1633/D1657))+E1631,\nIF(D1657<1,0,(D1633-(D1633/D1657))))))","v":0},{"$f":"IF(AND(F1631=0,E1633=0),0,\nIF(AND(F1631<>0,E1633=0),F1631,\nIF(AND(F1632<>0,E1633<>0),(E1633-(E1633/E1657))+F1631,\nIF(E1657<1,0,(E1633-(E1633/E1657))))))","v":0},{"$f":"IF(AND(G1631=0,F1633=0),0,\nIF(AND(G1631<>0,F1633=0),G1631,\nIF(AND(G1632<>0,F1633<>0),(F1633-(F1633/F1657))+G1631,\nIF(F1657<1,0,(F1633-(F1633/F1657))))))","v":0},{"$f":"IF(AND(H1631=0,G1633=0),0,\nIF(AND(H1631<>0,G1633=0),H1631,\nIF(AND(H1632<>0,G1633<>0),(G1633-(G1633/G1657))+H1631,\nIF(G1657<1,0,(G1633-(G1633/G1657))))))","v":0},{"$f":"IF(AND(I1631=0,H1633=0),0,\nIF(AND(I1631<>0,H1633=0),I1631,\nIF(AND(I1632<>0,H1633<>0),(H1633-(H1633/H1657))+I1631,\nIF(H1657<1,0,(H1633-(H1633/H1657))))))","v":0},{"$f":"IF(AND(J1631=0,I1633=0),0,\nIF(AND(J1631<>0,I1633=0),J1631,\nIF(AND(J1632<>0,I1633<>0),(I1633-(I1633/I1657))+J1631,\nIF(I1657<1,0,(I1633-(I1633/I1657))))))","v":0},{"$f":"IF(AND(K1631=0,J1633=0),0,\nIF(AND(K1631<>0,J1633=0),K1631,\nIF(AND(K1632<>0,J1633<>0),(J1633-(J1633/J1657))+K1631,\nIF(J1657<1,0,(J1633-(J1633/J1657))))))","v":0},{"$f":"IF(AND(L1631=0,K1633=0),0,\nIF(AND(L1631<>0,K1633=0),L1631,\nIF(AND(L1632<>0,K1633<>0),(K1633-(K1633/K1657))+L1631,\nIF(K1657<1,0,(K1633-(K1633/K1657))))))","v":0},{"$f":"IF(AND(M1631=0,L1633=0),0,\nIF(AND(M1631<>0,L1633=0),M1631,\nIF(AND(M1632<>0,L1633<>0),(L1633-(L1633/L1657))+M1631,\nIF(L1657<1,0,(L1633-(L1633/L1657))))))","v":0},{"$f":"IF(AND(N1631=0,M1633=0),0,\nIF(AND(N1631<>0,M1633=0),N1631,\nIF(AND(N1632<>0,M1633<>0),(M1633-(M1633/M1657))+N1631,\nIF(M1657<1,0,(M1633-(M1633/M1657))))))","v":0},{"$f":"IF(AND(O1631=0,N1633=0),0,\nIF(AND(O1631<>0,N1633=0),O1631,\nIF(AND(O1632<>0,N1633<>0),(N1633-(N1633/N1657))+O1631,\nIF(N1657<1,0,(N1633-(N1633/N1657))))))","v":0},{"$f":"IF(AND(P1631=0,O1633=0),0,\nIF(AND(P1631<>0,O1633=0),P1631,\nIF(AND(P1632<>0,O1633<>0),(O1633-(O1633/O1657))+P1631,\nIF(O1657<1,0,(O1633-(O1633/O1657))))))","v":0},{"$f":"IF(AND(Q1631=0,P1633=0),0,\nIF(AND(Q1631<>0,P1633=0),Q1631,\nIF(AND(Q1632<>0,P1633<>0),(P1633-(P1633/P1657))+Q1631,\nIF(P1657<1,0,(P1633-(P1633/P1657))))))","v":0},{"$f":"IF(AND(R1631=0,Q1633=0),0,\nIF(AND(R1631<>0,Q1633=0),R1631,\nIF(AND(R1632<>0,Q1633<>0),(Q1633-(Q1633/Q1657))+R1631,\nIF(Q1657<1,0,(Q1633-(Q1633/Q1657))))))","v":0},{"$f":"IF(AND(S1631=0,R1633=0),0,\nIF(AND(S1631<>0,R1633=0),S1631,\nIF(AND(S1632<>0,R1633<>0),(R1633-(R1633/R1657))+S1631,\nIF(R1657<1,0,(R1633-(R1633/R1657))))))","v":0},{"$f":"IF(AND(T1631=0,S1633=0),0,\nIF(AND(T1631<>0,S1633=0),T1631,\nIF(AND(T1632<>0,S1633<>0),(S1633-(S1633/S1657))+T1631,\nIF(S1657<1,0,(S1633-(S1633/S1657))))))","v":0},{"$f":"IF(AND(U1631=0,T1633=0),0,\nIF(AND(U1631<>0,T1633=0),U1631,\nIF(AND(U1632<>0,T1633<>0),(T1633-(T1633/T1657))+U1631,\nIF(T1657<1,0,(T1633-(T1633/T1657))))))","v":0},{"$f":"IF(AND(V1631=0,U1633=0),0,\nIF(AND(V1631<>0,U1633=0),V1631,\nIF(AND(V1632<>0,U1633<>0),(U1633-(U1633/U1657))+V1631,\nIF(U1657<1,0,(U1633-(U1633/U1657))))))","v":0},{"$f":"IF(AND(W1631=0,V1633=0),0,\nIF(AND(W1631<>0,V1633=0),W1631,\nIF(AND(W1632<>0,V1633<>0),(V1633-(V1633/V1657))+W1631,\nIF(V1657<1,0,(V1633-(V1633/V1657))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1629","v":0},{"$f":"IF(C1658=\"n/a\",C1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,C1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,C1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(D1658=\"n/a\",D1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,D1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,D1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(E1658=\"n/a\",E1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,E1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,E1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(F1658=\"n/a\",F1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,F1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,F1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(G1658=\"n/a\",G1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,G1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,G1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(H1658=\"n/a\",H1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,H1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,H1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(I1658=\"n/a\",I1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,I1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,I1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(J1658=\"n/a\",J1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,J1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,J1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(K1658=\"n/a\",K1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,K1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,K1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(L1658=\"n/a\",L1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,L1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,L1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(M1658=\"n/a\",M1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,M1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,M1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(N1658=\"n/a\",N1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,N1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,N1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(O1658=\"n/a\",O1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,O1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,O1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(P1658=\"n/a\",P1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,P1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,P1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(Q1658=\"n/a\",Q1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,Q1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,Q1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(R1658=\"n/a\",R1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,R1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,R1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(S1658=\"n/a\",S1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,S1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,S1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(T1658=\"n/a\",T1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,T1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,T1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(U1658=\"n/a\",U1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,U1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,U1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0},{"$f":"IF(V1658=\"n/a\",V1634,IFERROR(IF((OFFSET($C1634,0,$A1634))<0,\nMIN(0,V1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634)))),\nMAX(0,V1634-(OFFSET($C1634,0,$A1634)/(OFFSET($C1629,-$A1633,$A1634))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1635)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1629","v":0},{"$f":"IF(D1659=\"n/a\",D1635,IFERROR(IF((OFFSET($C1635,0,$A1635))<0,\nMIN(0,D1635-(OFFSET($C1635,0,$A1635)/(OFFSET($C1630,-$A1634,$A1635)))),\nMAX(0,D1635-(OFFSET($C1635,0,$A1635)/(OFFSET($C1630,-$A1634,$A1635))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1629","v":0},{"$f":"IF(E1660=\"n/a\",E1636,IFERROR(IF((OFFSET($C1636,0,$A1636))<0,\nMIN(0,E1636-(OFFSET($C1636,0,$A1636)/(OFFSET($C1631,-$A1635,$A1636)))),\nMAX(0,E1636-(OFFSET($C1636,0,$A1636)/(OFFSET($C1631,-$A1635,$A1636))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1629","v":0},{"$f":"IF(F1661=\"n/a\",F1637,IFERROR(IF((OFFSET($C1637,0,$A1637))<0,\nMIN(0,F1637-(OFFSET($C1637,0,$A1637)/(OFFSET($C1632,-$A1636,$A1637)))),\nMAX(0,F1637-(OFFSET($C1637,0,$A1637)/(OFFSET($C1632,-$A1636,$A1637))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1629","v":0},{"$f":"IF(G1662=\"n/a\",G1638,IFERROR(IF((OFFSET($C1638,0,$A1638))<0,\nMIN(0,G1638-(OFFSET($C1638,0,$A1638)/(OFFSET($C1633,-$A1637,$A1638)))),\nMAX(0,G1638-(OFFSET($C1638,0,$A1638)/(OFFSET($C1633,-$A1637,$A1638))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1629","v":0},{"$f":"IF(H1663=\"n/a\",H1639,IFERROR(IF((OFFSET($C1639,0,$A1639))<0,\nMIN(0,H1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639)))),\nMAX(0,H1639-(OFFSET($C1639,0,$A1639)/(OFFSET($C1634,-$A1638,$A1639))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1629","v":0},{"$f":"IF(I1664=\"n/a\",I1640,IFERROR(IF((OFFSET($C1640,0,$A1640))<0,\nMIN(0,I1640-(OFFSET($C1640,0,$A1640)/(OFFSET($C1635,-$A1639,$A1640)))),\nMAX(0,I1640-(OFFSET($C1640,0,$A1640)/(OFFSET($C1635,-$A1639,$A1640))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1629","v":0},{"$f":"IF(J1665=\"n/a\",J1641,IFERROR(IF((OFFSET($C1641,0,$A1641))<0,\nMIN(0,J1641-(OFFSET($C1641,0,$A1641)/(OFFSET($C1636,-$A1640,$A1641)))),\nMAX(0,J1641-(OFFSET($C1641,0,$A1641)/(OFFSET($C1636,-$A1640,$A1641))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1629","v":0},{"$f":"IF(K1666=\"n/a\",K1642,IFERROR(IF((OFFSET($C1642,0,$A1642))<0,\nMIN(0,K1642-(OFFSET($C1642,0,$A1642)/(OFFSET($C1637,-$A1641,$A1642)))),\nMAX(0,K1642-(OFFSET($C1642,0,$A1642)/(OFFSET($C1637,-$A1641,$A1642))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1629","v":0},{"$f":"IF(L1667=\"n/a\",L1643,IFERROR(IF((OFFSET($C1643,0,$A1643))<0,\nMIN(0,L1643-(OFFSET($C1643,0,$A1643)/(OFFSET($C1638,-$A1642,$A1643)))),\nMAX(0,L1643-(OFFSET($C1643,0,$A1643)/(OFFSET($C1638,-$A1642,$A1643))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1629","v":0},{"$f":"IF(M1668=\"n/a\",M1644,IFERROR(IF((OFFSET($C1644,0,$A1644))<0,\nMIN(0,M1644-(OFFSET($C1644,0,$A1644)/(OFFSET($C1639,-$A1643,$A1644)))),\nMAX(0,M1644-(OFFSET($C1644,0,$A1644)/(OFFSET($C1639,-$A1643,$A1644))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1629","v":0},{"$f":"IF(N1669=\"n/a\",N1645,IFERROR(IF((OFFSET($C1645,0,$A1645))<0,\nMIN(0,N1645-(OFFSET($C1645,0,$A1645)/(OFFSET($C1640,-$A1644,$A1645)))),\nMAX(0,N1645-(OFFSET($C1645,0,$A1645)/(OFFSET($C1640,-$A1644,$A1645))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1629","v":0},{"$f":"IF(O1670=\"n/a\",O1646,IFERROR(IF((OFFSET($C1646,0,$A1646))<0,\nMIN(0,O1646-(OFFSET($C1646,0,$A1646)/(OFFSET($C1641,-$A1645,$A1646)))),\nMAX(0,O1646-(OFFSET($C1646,0,$A1646)/(OFFSET($C1641,-$A1645,$A1646))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1629","v":0},{"$f":"IF(P1671=\"n/a\",P1647,IFERROR(IF((OFFSET($C1647,0,$A1647))<0,\nMIN(0,P1647-(OFFSET($C1647,0,$A1647)/(OFFSET($C1642,-$A1646,$A1647)))),\nMAX(0,P1647-(OFFSET($C1647,0,$A1647)/(OFFSET($C1642,-$A1646,$A1647))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1629","v":0},{"$f":"IF(Q1672=\"n/a\",Q1648,IFERROR(IF((OFFSET($C1648,0,$A1648))<0,\nMIN(0,Q1648-(OFFSET($C1648,0,$A1648)/(OFFSET($C1643,-$A1647,$A1648)))),\nMAX(0,Q1648-(OFFSET($C1648,0,$A1648)/(OFFSET($C1643,-$A1647,$A1648))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1629","v":0},{"$f":"IF(R1673=\"n/a\",R1649,IFERROR(IF((OFFSET($C1649,0,$A1649))<0,\nMIN(0,R1649-(OFFSET($C1649,0,$A1649)/(OFFSET($C1644,-$A1648,$A1649)))),\nMAX(0,R1649-(OFFSET($C1649,0,$A1649)/(OFFSET($C1644,-$A1648,$A1649))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1629","v":0},{"$f":"IF(S1674=\"n/a\",S1650,IFERROR(IF((OFFSET($C1650,0,$A1650))<0,\nMIN(0,S1650-(OFFSET($C1650,0,$A1650)/(OFFSET($C1645,-$A1649,$A1650)))),\nMAX(0,S1650-(OFFSET($C1650,0,$A1650)/(OFFSET($C1645,-$A1649,$A1650))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1629","v":0},{"$f":"IF(T1675=\"n/a\",T1651,IFERROR(IF((OFFSET($C1651,0,$A1651))<0,\nMIN(0,T1651-(OFFSET($C1651,0,$A1651)/(OFFSET($C1646,-$A1650,$A1651)))),\nMAX(0,T1651-(OFFSET($C1651,0,$A1651)/(OFFSET($C1646,-$A1650,$A1651))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1629","v":0},{"$f":"IF(U1676=\"n/a\",U1652,IFERROR(IF((OFFSET($C1652,0,$A1652))<0,\nMIN(0,U1652-(OFFSET($C1652,0,$A1652)/(OFFSET($C1647,-$A1651,$A1652)))),\nMAX(0,U1652-(OFFSET($C1652,0,$A1652)/(OFFSET($C1647,-$A1651,$A1652))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1629","v":0},{"$f":"IF(V1677=\"n/a\",V1653,IFERROR(IF((OFFSET($C1653,0,$A1653))<0,\nMIN(0,V1653-(OFFSET($C1653,0,$A1653)/(OFFSET($C1648,-$A1652,$A1653)))),\nMAX(0,V1653-(OFFSET($C1653,0,$A1653)/(OFFSET($C1648,-$A1652,$A1653))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1629","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1657<1,D1631=0),0,\nIF(D1631=0,C1657-1,\nIF(C1657<1,D1632,\n(((C1657-1)*(C1633-(C1633/(C1657))))+(D1631*D1632))/(D1633))))","v":0},{"$f":"IF(AND(D1657<1,E1631=0),0,\nIF(E1631=0,D1657-1,\nIF(D1657<1,E1632,\n(((D1657-1)*(D1633-(D1633/(D1657))))+(E1631*E1632))/(E1633))))","v":0},{"$f":"IF(AND(E1657<1,F1631=0),0,\nIF(F1631=0,E1657-1,\nIF(E1657<1,F1632,\n(((E1657-1)*(E1633-(E1633/(E1657))))+(F1631*F1632))/(F1633))))","v":0},{"$f":"IF(AND(F1657<1,G1631=0),0,\nIF(G1631=0,F1657-1,\nIF(F1657<1,G1632,\n(((F1657-1)*(F1633-(F1633/(F1657))))+(G1631*G1632))/(G1633))))","v":0},{"$f":"IF(AND(G1657<1,H1631=0),0,\nIF(H1631=0,G1657-1,\nIF(G1657<1,H1632,\n(((G1657-1)*(G1633-(G1633/(G1657))))+(H1631*H1632))/(H1633))))","v":0},{"$f":"IF(AND(H1657<1,I1631=0),0,\nIF(I1631=0,H1657-1,\nIF(H1657<1,I1632,\n(((H1657-1)*(H1633-(H1633/(H1657))))+(I1631*I1632))/(I1633))))","v":0},{"$f":"IF(AND(I1657<1,J1631=0),0,\nIF(J1631=0,I1657-1,\nIF(I1657<1,J1632,\n(((I1657-1)*(I1633-(I1633/(I1657))))+(J1631*J1632))/(J1633))))","v":0},{"$f":"IF(AND(J1657<1,K1631=0),0,\nIF(K1631=0,J1657-1,\nIF(J1657<1,K1632,\n(((J1657-1)*(J1633-(J1633/(J1657))))+(K1631*K1632))/(K1633))))","v":0},{"$f":"IF(AND(K1657<1,L1631=0),0,\nIF(L1631=0,K1657-1,\nIF(K1657<1,L1632,\n(((K1657-1)*(K1633-(K1633/(K1657))))+(L1631*L1632))/(L1633))))","v":0},{"$f":"IF(AND(L1657<1,M1631=0),0,\nIF(M1631=0,L1657-1,\nIF(L1657<1,M1632,\n(((L1657-1)*(L1633-(L1633/(L1657))))+(M1631*M1632))/(M1633))))","v":0},{"$f":"IF(AND(M1657<1,N1631=0),0,\nIF(N1631=0,M1657-1,\nIF(M1657<1,N1632,\n(((M1657-1)*(M1633-(M1633/(M1657))))+(N1631*N1632))/(N1633))))","v":0},{"$f":"IF(AND(N1657<1,O1631=0),0,\nIF(O1631=0,N1657-1,\nIF(N1657<1,O1632,\n(((N1657-1)*(N1633-(N1633/(N1657))))+(O1631*O1632))/(O1633))))","v":0},{"$f":"IF(AND(O1657<1,P1631=0),0,\nIF(P1631=0,O1657-1,\nIF(O1657<1,P1632,\n(((O1657-1)*(O1633-(O1633/(O1657))))+(P1631*P1632))/(P1633))))","v":0},{"$f":"IF(AND(P1657<1,Q1631=0),0,\nIF(Q1631=0,P1657-1,\nIF(P1657<1,Q1632,\n(((P1657-1)*(P1633-(P1633/(P1657))))+(Q1631*Q1632))/(Q1633))))","v":0},{"$f":"IF(AND(Q1657<1,R1631=0),0,\nIF(R1631=0,Q1657-1,\nIF(Q1657<1,R1632,\n(((Q1657-1)*(Q1633-(Q1633/(Q1657))))+(R1631*R1632))/(R1633))))","v":0},{"$f":"IF(AND(R1657<1,S1631=0),0,\nIF(S1631=0,R1657-1,\nIF(R1657<1,S1632,\n(((R1657-1)*(R1633-(R1633/(R1657))))+(S1631*S1632))/(S1633))))","v":0},{"$f":"IF(AND(S1657<1,T1631=0),0,\nIF(T1631=0,S1657-1,\nIF(S1657<1,T1632,\n(((S1657-1)*(S1633-(S1633/(S1657))))+(T1631*T1632))/(T1633))))","v":0},{"$f":"IF(AND(T1657<1,U1631=0),0,\nIF(U1631=0,T1657-1,\nIF(T1657<1,U1632,\n(((T1657-1)*(T1633-(T1633/(T1657))))+(U1631*U1632))/(U1633))))","v":0},{"$f":"IF(AND(U1657<1,V1631=0),0,\nIF(V1631=0,U1657-1,\nIF(U1657<1,V1632,\n(((U1657-1)*(U1633-(U1633/(U1657))))+(V1631*V1632))/(V1633))))","v":0},{"$f":"IF(AND(V1657<1,W1631=0),0,\nIF(W1631=0,V1657-1,\nIF(V1657<1,W1632,\n(((V1657-1)*(V1633-(V1633/(V1657))))+(W1631*W1632))/(W1633))))","v":0}]
[null,"RL Start TAB",{"$f":"C1630","v":0},{"$f":"IF(C1658=\"n/a\",\"n/a\",MAX(0,C1658-1))","v":0},{"$f":"IF(D1658=\"n/a\",\"n/a\",MAX(0,D1658-1))","v":0},{"$f":"IF(E1658=\"n/a\",\"n/a\",MAX(0,E1658-1))","v":0},{"$f":"IF(F1658=\"n/a\",\"n/a\",MAX(0,F1658-1))","v":0},{"$f":"IF(G1658=\"n/a\",\"n/a\",MAX(0,G1658-1))","v":0},{"$f":"IF(H1658=\"n/a\",\"n/a\",MAX(0,H1658-1))","v":0},{"$f":"IF(I1658=\"n/a\",\"n/a\",MAX(0,I1658-1))","v":0},{"$f":"IF(J1658=\"n/a\",\"n/a\",MAX(0,J1658-1))","v":0},{"$f":"IF(K1658=\"n/a\",\"n/a\",MAX(0,K1658-1))","v":0},{"$f":"IF(L1658=\"n/a\",\"n/a\",MAX(0,L1658-1))","v":0},{"$f":"IF(M1658=\"n/a\",\"n/a\",MAX(0,M1658-1))","v":0},{"$f":"IF(N1658=\"n/a\",\"n/a\",MAX(0,N1658-1))","v":0},{"$f":"IF(O1658=\"n/a\",\"n/a\",MAX(0,O1658-1))","v":0},{"$f":"IF(P1658=\"n/a\",\"n/a\",MAX(0,P1658-1))","v":0},{"$f":"IF(Q1658=\"n/a\",\"n/a\",MAX(0,Q1658-1))","v":0},{"$f":"IF(R1658=\"n/a\",\"n/a\",MAX(0,R1658-1))","v":0},{"$f":"IF(S1658=\"n/a\",\"n/a\",MAX(0,S1658-1))","v":0},{"$f":"IF(T1658=\"n/a\",\"n/a\",MAX(0,T1658-1))","v":0},{"$f":"IF(U1658=\"n/a\",\"n/a\",MAX(0,U1658-1))","v":0},{"$f":"IF(V1658=\"n/a\",\"n/a\",MAX(0,V1658-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1635)","v":"RL Capex 2014-15"},null,{"$f":"D1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1630","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1630","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1630","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1630","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1630","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1630","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1630","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1630","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1630","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1630","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1630","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1630","v":0},{"$f":"IF(V1677=\"n/a\",\"n/a\",MAX(0,V1677-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1630","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1630<>\"n/a\",C1630<>\"n/a\"),IF(SUM(C1633:C1655)=0,0,IF((SUMPRODUCT(C1633:C1655,C1657:C1679)/SUM(C1633:C1655))<0,1,(SUMPRODUCT(C1633:C1655,C1657:C1679)/SUM(C1633:C1655)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1630<>\"n/a\",D1630<>\"n/a\"),IF(SUM(D1633:D1655)=0,0,IF((SUMPRODUCT(D1633:D1655,D1657:D1679)/SUM(D1633:D1655))<0,1,(SUMPRODUCT(D1633:D1655,D1657:D1679)/SUM(D1633:D1655)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1630<>\"n/a\",E1630<>\"n/a\"),IF(SUM(E1633:E1655)=0,0,IF((SUMPRODUCT(E1633:E1655,E1657:E1679)/SUM(E1633:E1655))<0,1,(SUMPRODUCT(E1633:E1655,E1657:E1679)/SUM(E1633:E1655)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 32",{"$f":"VLOOKUP($A1682,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1682,1,12,\"\"))","v":32},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1683,0)","v":0},{"$f":"'RAB remaining lives'!D1688","v":0},{"$f":"'RAB remaining lives'!E1688","v":0},{"$f":"'RAB remaining lives'!F1688","v":0},{"$f":"'RAB remaining lives'!G1688","v":0},{"$f":"'RAB remaining lives'!H1688","v":0},{"$f":"'RAB remaining lives'!I1688","v":0},{"$f":"'RAB remaining lives'!J1688","v":0},{"$f":"'RAB remaining lives'!K1688","v":0},{"$f":"'RAB remaining lives'!L1688","v":0},{"$f":"'RAB remaining lives'!M1688","v":0},{"$f":"'RAB remaining lives'!N1688","v":0},{"$f":"'RAB remaining lives'!O1688","v":0},{"$f":"'RAB remaining lives'!P1688","v":0},{"$f":"'RAB remaining lives'!Q1688","v":0},{"$f":"'RAB remaining lives'!R1688","v":0},{"$f":"'RAB remaining lives'!S1688","v":0},{"$f":"'RAB remaining lives'!T1688","v":0},{"$f":"'RAB remaining lives'!U1688","v":0},{"$f":"'RAB remaining lives'!V1688","v":0},{"$f":"'RAB remaining lives'!W1688","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1683,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1683,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1683,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1683,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1683,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1683,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1683,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1683,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1683,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1683,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1683,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1683,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1683,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1683,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1683,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1683,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1683,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1683,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1683,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1683,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1683,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1683,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1685=0,C1687=0),0,\nIF(AND(D1685<>0,C1687=0),D1685,\nIF(AND(D1686<>0,C1687<>0),(C1687-(C1687/C1711))+D1685,\nIF(C1711<1,0,(C1687-(C1687/C1711))))))","v":0},{"$f":"IF(AND(E1685=0,D1687=0),0,\nIF(AND(E1685<>0,D1687=0),E1685,\nIF(AND(E1686<>0,D1687<>0),(D1687-(D1687/D1711))+E1685,\nIF(D1711<1,0,(D1687-(D1687/D1711))))))","v":0},{"$f":"IF(AND(F1685=0,E1687=0),0,\nIF(AND(F1685<>0,E1687=0),F1685,\nIF(AND(F1686<>0,E1687<>0),(E1687-(E1687/E1711))+F1685,\nIF(E1711<1,0,(E1687-(E1687/E1711))))))","v":0},{"$f":"IF(AND(G1685=0,F1687=0),0,\nIF(AND(G1685<>0,F1687=0),G1685,\nIF(AND(G1686<>0,F1687<>0),(F1687-(F1687/F1711))+G1685,\nIF(F1711<1,0,(F1687-(F1687/F1711))))))","v":0},{"$f":"IF(AND(H1685=0,G1687=0),0,\nIF(AND(H1685<>0,G1687=0),H1685,\nIF(AND(H1686<>0,G1687<>0),(G1687-(G1687/G1711))+H1685,\nIF(G1711<1,0,(G1687-(G1687/G1711))))))","v":0},{"$f":"IF(AND(I1685=0,H1687=0),0,\nIF(AND(I1685<>0,H1687=0),I1685,\nIF(AND(I1686<>0,H1687<>0),(H1687-(H1687/H1711))+I1685,\nIF(H1711<1,0,(H1687-(H1687/H1711))))))","v":0},{"$f":"IF(AND(J1685=0,I1687=0),0,\nIF(AND(J1685<>0,I1687=0),J1685,\nIF(AND(J1686<>0,I1687<>0),(I1687-(I1687/I1711))+J1685,\nIF(I1711<1,0,(I1687-(I1687/I1711))))))","v":0},{"$f":"IF(AND(K1685=0,J1687=0),0,\nIF(AND(K1685<>0,J1687=0),K1685,\nIF(AND(K1686<>0,J1687<>0),(J1687-(J1687/J1711))+K1685,\nIF(J1711<1,0,(J1687-(J1687/J1711))))))","v":0},{"$f":"IF(AND(L1685=0,K1687=0),0,\nIF(AND(L1685<>0,K1687=0),L1685,\nIF(AND(L1686<>0,K1687<>0),(K1687-(K1687/K1711))+L1685,\nIF(K1711<1,0,(K1687-(K1687/K1711))))))","v":0},{"$f":"IF(AND(M1685=0,L1687=0),0,\nIF(AND(M1685<>0,L1687=0),M1685,\nIF(AND(M1686<>0,L1687<>0),(L1687-(L1687/L1711))+M1685,\nIF(L1711<1,0,(L1687-(L1687/L1711))))))","v":0},{"$f":"IF(AND(N1685=0,M1687=0),0,\nIF(AND(N1685<>0,M1687=0),N1685,\nIF(AND(N1686<>0,M1687<>0),(M1687-(M1687/M1711))+N1685,\nIF(M1711<1,0,(M1687-(M1687/M1711))))))","v":0},{"$f":"IF(AND(O1685=0,N1687=0),0,\nIF(AND(O1685<>0,N1687=0),O1685,\nIF(AND(O1686<>0,N1687<>0),(N1687-(N1687/N1711))+O1685,\nIF(N1711<1,0,(N1687-(N1687/N1711))))))","v":0},{"$f":"IF(AND(P1685=0,O1687=0),0,\nIF(AND(P1685<>0,O1687=0),P1685,\nIF(AND(P1686<>0,O1687<>0),(O1687-(O1687/O1711))+P1685,\nIF(O1711<1,0,(O1687-(O1687/O1711))))))","v":0},{"$f":"IF(AND(Q1685=0,P1687=0),0,\nIF(AND(Q1685<>0,P1687=0),Q1685,\nIF(AND(Q1686<>0,P1687<>0),(P1687-(P1687/P1711))+Q1685,\nIF(P1711<1,0,(P1687-(P1687/P1711))))))","v":0},{"$f":"IF(AND(R1685=0,Q1687=0),0,\nIF(AND(R1685<>0,Q1687=0),R1685,\nIF(AND(R1686<>0,Q1687<>0),(Q1687-(Q1687/Q1711))+R1685,\nIF(Q1711<1,0,(Q1687-(Q1687/Q1711))))))","v":0},{"$f":"IF(AND(S1685=0,R1687=0),0,\nIF(AND(S1685<>0,R1687=0),S1685,\nIF(AND(S1686<>0,R1687<>0),(R1687-(R1687/R1711))+S1685,\nIF(R1711<1,0,(R1687-(R1687/R1711))))))","v":0},{"$f":"IF(AND(T1685=0,S1687=0),0,\nIF(AND(T1685<>0,S1687=0),T1685,\nIF(AND(T1686<>0,S1687<>0),(S1687-(S1687/S1711))+T1685,\nIF(S1711<1,0,(S1687-(S1687/S1711))))))","v":0},{"$f":"IF(AND(U1685=0,T1687=0),0,\nIF(AND(U1685<>0,T1687=0),U1685,\nIF(AND(U1686<>0,T1687<>0),(T1687-(T1687/T1711))+U1685,\nIF(T1711<1,0,(T1687-(T1687/T1711))))))","v":0},{"$f":"IF(AND(V1685=0,U1687=0),0,\nIF(AND(V1685<>0,U1687=0),V1685,\nIF(AND(V1686<>0,U1687<>0),(U1687-(U1687/U1711))+V1685,\nIF(U1711<1,0,(U1687-(U1687/U1711))))))","v":0},{"$f":"IF(AND(W1685=0,V1687=0),0,\nIF(AND(W1685<>0,V1687=0),W1685,\nIF(AND(W1686<>0,V1687<>0),(V1687-(V1687/V1711))+W1685,\nIF(V1711<1,0,(V1687-(V1687/V1711))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1683","v":0},{"$f":"IF(C1712=\"n/a\",C1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,C1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,C1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(D1712=\"n/a\",D1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,D1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,D1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(E1712=\"n/a\",E1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,E1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,E1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(F1712=\"n/a\",F1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,F1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,F1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(G1712=\"n/a\",G1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,G1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,G1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(H1712=\"n/a\",H1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,H1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,H1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(I1712=\"n/a\",I1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,I1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,I1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(J1712=\"n/a\",J1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,J1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,J1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(K1712=\"n/a\",K1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,K1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,K1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(L1712=\"n/a\",L1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,L1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,L1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(M1712=\"n/a\",M1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,M1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,M1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(N1712=\"n/a\",N1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,N1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,N1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(O1712=\"n/a\",O1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,O1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,O1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(P1712=\"n/a\",P1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,P1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,P1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(Q1712=\"n/a\",Q1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,Q1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,Q1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(R1712=\"n/a\",R1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,R1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,R1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(S1712=\"n/a\",S1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,S1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,S1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(T1712=\"n/a\",T1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,T1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,T1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(U1712=\"n/a\",U1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,U1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,U1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0},{"$f":"IF(V1712=\"n/a\",V1688,IFERROR(IF((OFFSET($C1688,0,$A1688))<0,\nMIN(0,V1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688)))),\nMAX(0,V1688-(OFFSET($C1688,0,$A1688)/(OFFSET($C1683,-$A1687,$A1688))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1689)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1683","v":0},{"$f":"IF(D1713=\"n/a\",D1689,IFERROR(IF((OFFSET($C1689,0,$A1689))<0,\nMIN(0,D1689-(OFFSET($C1689,0,$A1689)/(OFFSET($C1684,-$A1688,$A1689)))),\nMAX(0,D1689-(OFFSET($C1689,0,$A1689)/(OFFSET($C1684,-$A1688,$A1689))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1683","v":0},{"$f":"IF(E1714=\"n/a\",E1690,IFERROR(IF((OFFSET($C1690,0,$A1690))<0,\nMIN(0,E1690-(OFFSET($C1690,0,$A1690)/(OFFSET($C1685,-$A1689,$A1690)))),\nMAX(0,E1690-(OFFSET($C1690,0,$A1690)/(OFFSET($C1685,-$A1689,$A1690))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1683","v":0},{"$f":"IF(F1715=\"n/a\",F1691,IFERROR(IF((OFFSET($C1691,0,$A1691))<0,\nMIN(0,F1691-(OFFSET($C1691,0,$A1691)/(OFFSET($C1686,-$A1690,$A1691)))),\nMAX(0,F1691-(OFFSET($C1691,0,$A1691)/(OFFSET($C1686,-$A1690,$A1691))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1683","v":0},{"$f":"IF(G1716=\"n/a\",G1692,IFERROR(IF((OFFSET($C1692,0,$A1692))<0,\nMIN(0,G1692-(OFFSET($C1692,0,$A1692)/(OFFSET($C1687,-$A1691,$A1692)))),\nMAX(0,G1692-(OFFSET($C1692,0,$A1692)/(OFFSET($C1687,-$A1691,$A1692))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1683","v":0},{"$f":"IF(H1717=\"n/a\",H1693,IFERROR(IF((OFFSET($C1693,0,$A1693))<0,\nMIN(0,H1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693)))),\nMAX(0,H1693-(OFFSET($C1693,0,$A1693)/(OFFSET($C1688,-$A1692,$A1693))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1683","v":0},{"$f":"IF(I1718=\"n/a\",I1694,IFERROR(IF((OFFSET($C1694,0,$A1694))<0,\nMIN(0,I1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694)))),\nMAX(0,I1694-(OFFSET($C1694,0,$A1694)/(OFFSET($C1689,-$A1693,$A1694))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1683","v":0},{"$f":"IF(J1719=\"n/a\",J1695,IFERROR(IF((OFFSET($C1695,0,$A1695))<0,\nMIN(0,J1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695)))),\nMAX(0,J1695-(OFFSET($C1695,0,$A1695)/(OFFSET($C1690,-$A1694,$A1695))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1683","v":0},{"$f":"IF(K1720=\"n/a\",K1696,IFERROR(IF((OFFSET($C1696,0,$A1696))<0,\nMIN(0,K1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696)))),\nMAX(0,K1696-(OFFSET($C1696,0,$A1696)/(OFFSET($C1691,-$A1695,$A1696))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1683","v":0},{"$f":"IF(L1721=\"n/a\",L1697,IFERROR(IF((OFFSET($C1697,0,$A1697))<0,\nMIN(0,L1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697)))),\nMAX(0,L1697-(OFFSET($C1697,0,$A1697)/(OFFSET($C1692,-$A1696,$A1697))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1683","v":0},{"$f":"IF(M1722=\"n/a\",M1698,IFERROR(IF((OFFSET($C1698,0,$A1698))<0,\nMIN(0,M1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698)))),\nMAX(0,M1698-(OFFSET($C1698,0,$A1698)/(OFFSET($C1693,-$A1697,$A1698))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1683","v":0},{"$f":"IF(N1723=\"n/a\",N1699,IFERROR(IF((OFFSET($C1699,0,$A1699))<0,\nMIN(0,N1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699)))),\nMAX(0,N1699-(OFFSET($C1699,0,$A1699)/(OFFSET($C1694,-$A1698,$A1699))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1683","v":0},{"$f":"IF(O1724=\"n/a\",O1700,IFERROR(IF((OFFSET($C1700,0,$A1700))<0,\nMIN(0,O1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700)))),\nMAX(0,O1700-(OFFSET($C1700,0,$A1700)/(OFFSET($C1695,-$A1699,$A1700))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1683","v":0},{"$f":"IF(P1725=\"n/a\",P1701,IFERROR(IF((OFFSET($C1701,0,$A1701))<0,\nMIN(0,P1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701)))),\nMAX(0,P1701-(OFFSET($C1701,0,$A1701)/(OFFSET($C1696,-$A1700,$A1701))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1683","v":0},{"$f":"IF(Q1726=\"n/a\",Q1702,IFERROR(IF((OFFSET($C1702,0,$A1702))<0,\nMIN(0,Q1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702)))),\nMAX(0,Q1702-(OFFSET($C1702,0,$A1702)/(OFFSET($C1697,-$A1701,$A1702))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1683","v":0},{"$f":"IF(R1727=\"n/a\",R1703,IFERROR(IF((OFFSET($C1703,0,$A1703))<0,\nMIN(0,R1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703)))),\nMAX(0,R1703-(OFFSET($C1703,0,$A1703)/(OFFSET($C1698,-$A1702,$A1703))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1683","v":0},{"$f":"IF(S1728=\"n/a\",S1704,IFERROR(IF((OFFSET($C1704,0,$A1704))<0,\nMIN(0,S1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704)))),\nMAX(0,S1704-(OFFSET($C1704,0,$A1704)/(OFFSET($C1699,-$A1703,$A1704))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1683","v":0},{"$f":"IF(T1729=\"n/a\",T1705,IFERROR(IF((OFFSET($C1705,0,$A1705))<0,\nMIN(0,T1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705)))),\nMAX(0,T1705-(OFFSET($C1705,0,$A1705)/(OFFSET($C1700,-$A1704,$A1705))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1683","v":0},{"$f":"IF(U1730=\"n/a\",U1706,IFERROR(IF((OFFSET($C1706,0,$A1706))<0,\nMIN(0,U1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706)))),\nMAX(0,U1706-(OFFSET($C1706,0,$A1706)/(OFFSET($C1701,-$A1705,$A1706))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1683","v":0},{"$f":"IF(V1731=\"n/a\",V1707,IFERROR(IF((OFFSET($C1707,0,$A1707))<0,\nMIN(0,V1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707)))),\nMAX(0,V1707-(OFFSET($C1707,0,$A1707)/(OFFSET($C1702,-$A1706,$A1707))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1683","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1711<1,D1685=0),0,\nIF(D1685=0,C1711-1,\nIF(C1711<1,D1686,\n(((C1711-1)*(C1687-(C1687/(C1711))))+(D1685*D1686))/(D1687))))","v":0},{"$f":"IF(AND(D1711<1,E1685=0),0,\nIF(E1685=0,D1711-1,\nIF(D1711<1,E1686,\n(((D1711-1)*(D1687-(D1687/(D1711))))+(E1685*E1686))/(E1687))))","v":0},{"$f":"IF(AND(E1711<1,F1685=0),0,\nIF(F1685=0,E1711-1,\nIF(E1711<1,F1686,\n(((E1711-1)*(E1687-(E1687/(E1711))))+(F1685*F1686))/(F1687))))","v":0},{"$f":"IF(AND(F1711<1,G1685=0),0,\nIF(G1685=0,F1711-1,\nIF(F1711<1,G1686,\n(((F1711-1)*(F1687-(F1687/(F1711))))+(G1685*G1686))/(G1687))))","v":0},{"$f":"IF(AND(G1711<1,H1685=0),0,\nIF(H1685=0,G1711-1,\nIF(G1711<1,H1686,\n(((G1711-1)*(G1687-(G1687/(G1711))))+(H1685*H1686))/(H1687))))","v":0},{"$f":"IF(AND(H1711<1,I1685=0),0,\nIF(I1685=0,H1711-1,\nIF(H1711<1,I1686,\n(((H1711-1)*(H1687-(H1687/(H1711))))+(I1685*I1686))/(I1687))))","v":0},{"$f":"IF(AND(I1711<1,J1685=0),0,\nIF(J1685=0,I1711-1,\nIF(I1711<1,J1686,\n(((I1711-1)*(I1687-(I1687/(I1711))))+(J1685*J1686))/(J1687))))","v":0},{"$f":"IF(AND(J1711<1,K1685=0),0,\nIF(K1685=0,J1711-1,\nIF(J1711<1,K1686,\n(((J1711-1)*(J1687-(J1687/(J1711))))+(K1685*K1686))/(K1687))))","v":0},{"$f":"IF(AND(K1711<1,L1685=0),0,\nIF(L1685=0,K1711-1,\nIF(K1711<1,L1686,\n(((K1711-1)*(K1687-(K1687/(K1711))))+(L1685*L1686))/(L1687))))","v":0},{"$f":"IF(AND(L1711<1,M1685=0),0,\nIF(M1685=0,L1711-1,\nIF(L1711<1,M1686,\n(((L1711-1)*(L1687-(L1687/(L1711))))+(M1685*M1686))/(M1687))))","v":0},{"$f":"IF(AND(M1711<1,N1685=0),0,\nIF(N1685=0,M1711-1,\nIF(M1711<1,N1686,\n(((M1711-1)*(M1687-(M1687/(M1711))))+(N1685*N1686))/(N1687))))","v":0},{"$f":"IF(AND(N1711<1,O1685=0),0,\nIF(O1685=0,N1711-1,\nIF(N1711<1,O1686,\n(((N1711-1)*(N1687-(N1687/(N1711))))+(O1685*O1686))/(O1687))))","v":0},{"$f":"IF(AND(O1711<1,P1685=0),0,\nIF(P1685=0,O1711-1,\nIF(O1711<1,P1686,\n(((O1711-1)*(O1687-(O1687/(O1711))))+(P1685*P1686))/(P1687))))","v":0},{"$f":"IF(AND(P1711<1,Q1685=0),0,\nIF(Q1685=0,P1711-1,\nIF(P1711<1,Q1686,\n(((P1711-1)*(P1687-(P1687/(P1711))))+(Q1685*Q1686))/(Q1687))))","v":0},{"$f":"IF(AND(Q1711<1,R1685=0),0,\nIF(R1685=0,Q1711-1,\nIF(Q1711<1,R1686,\n(((Q1711-1)*(Q1687-(Q1687/(Q1711))))+(R1685*R1686))/(R1687))))","v":0},{"$f":"IF(AND(R1711<1,S1685=0),0,\nIF(S1685=0,R1711-1,\nIF(R1711<1,S1686,\n(((R1711-1)*(R1687-(R1687/(R1711))))+(S1685*S1686))/(S1687))))","v":0},{"$f":"IF(AND(S1711<1,T1685=0),0,\nIF(T1685=0,S1711-1,\nIF(S1711<1,T1686,\n(((S1711-1)*(S1687-(S1687/(S1711))))+(T1685*T1686))/(T1687))))","v":0},{"$f":"IF(AND(T1711<1,U1685=0),0,\nIF(U1685=0,T1711-1,\nIF(T1711<1,U1686,\n(((T1711-1)*(T1687-(T1687/(T1711))))+(U1685*U1686))/(U1687))))","v":0},{"$f":"IF(AND(U1711<1,V1685=0),0,\nIF(V1685=0,U1711-1,\nIF(U1711<1,V1686,\n(((U1711-1)*(U1687-(U1687/(U1711))))+(V1685*V1686))/(V1687))))","v":0},{"$f":"IF(AND(V1711<1,W1685=0),0,\nIF(W1685=0,V1711-1,\nIF(V1711<1,W1686,\n(((V1711-1)*(V1687-(V1687/(V1711))))+(W1685*W1686))/(W1687))))","v":0}]
[null,"RL Start TAB",{"$f":"C1684","v":0},{"$f":"IF(C1712=\"n/a\",\"n/a\",MAX(0,C1712-1))","v":0},{"$f":"IF(D1712=\"n/a\",\"n/a\",MAX(0,D1712-1))","v":0},{"$f":"IF(E1712=\"n/a\",\"n/a\",MAX(0,E1712-1))","v":0},{"$f":"IF(F1712=\"n/a\",\"n/a\",MAX(0,F1712-1))","v":0},{"$f":"IF(G1712=\"n/a\",\"n/a\",MAX(0,G1712-1))","v":0},{"$f":"IF(H1712=\"n/a\",\"n/a\",MAX(0,H1712-1))","v":0},{"$f":"IF(I1712=\"n/a\",\"n/a\",MAX(0,I1712-1))","v":0},{"$f":"IF(J1712=\"n/a\",\"n/a\",MAX(0,J1712-1))","v":0},{"$f":"IF(K1712=\"n/a\",\"n/a\",MAX(0,K1712-1))","v":0},{"$f":"IF(L1712=\"n/a\",\"n/a\",MAX(0,L1712-1))","v":0},{"$f":"IF(M1712=\"n/a\",\"n/a\",MAX(0,M1712-1))","v":0},{"$f":"IF(N1712=\"n/a\",\"n/a\",MAX(0,N1712-1))","v":0},{"$f":"IF(O1712=\"n/a\",\"n/a\",MAX(0,O1712-1))","v":0},{"$f":"IF(P1712=\"n/a\",\"n/a\",MAX(0,P1712-1))","v":0},{"$f":"IF(Q1712=\"n/a\",\"n/a\",MAX(0,Q1712-1))","v":0},{"$f":"IF(R1712=\"n/a\",\"n/a\",MAX(0,R1712-1))","v":0},{"$f":"IF(S1712=\"n/a\",\"n/a\",MAX(0,S1712-1))","v":0},{"$f":"IF(T1712=\"n/a\",\"n/a\",MAX(0,T1712-1))","v":0},{"$f":"IF(U1712=\"n/a\",\"n/a\",MAX(0,U1712-1))","v":0},{"$f":"IF(V1712=\"n/a\",\"n/a\",MAX(0,V1712-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1689)","v":"RL Capex 2014-15"},null,{"$f":"D1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1684","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1684","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1684","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1684","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1684","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1684","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1684","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1684","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1684","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1684","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1684","v":0},{"$f":"IF(V1731=\"n/a\",\"n/a\",MAX(0,V1731-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1684","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1684<>\"n/a\",C1684<>\"n/a\"),IF(SUM(C1687:C1709)=0,0,IF((SUMPRODUCT(C1687:C1709,C1711:C1733)/SUM(C1687:C1709))<0,1,(SUMPRODUCT(C1687:C1709,C1711:C1733)/SUM(C1687:C1709)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1684<>\"n/a\",D1684<>\"n/a\"),IF(SUM(D1687:D1709)=0,0,IF((SUMPRODUCT(D1687:D1709,D1711:D1733)/SUM(D1687:D1709))<0,1,(SUMPRODUCT(D1687:D1709,D1711:D1733)/SUM(D1687:D1709)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1684<>\"n/a\",E1684<>\"n/a\"),IF(SUM(E1687:E1709)=0,0,IF((SUMPRODUCT(E1687:E1709,E1711:E1733)/SUM(E1687:E1709))<0,1,(SUMPRODUCT(E1687:E1709,E1711:E1733)/SUM(E1687:E1709)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 33",{"$f":"VLOOKUP($A1736,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1736,1,12,\"\"))","v":33},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1737,0)","v":0},{"$f":"'RAB remaining lives'!D1742","v":0},{"$f":"'RAB remaining lives'!E1742","v":0},{"$f":"'RAB remaining lives'!F1742","v":0},{"$f":"'RAB remaining lives'!G1742","v":0},{"$f":"'RAB remaining lives'!H1742","v":0},{"$f":"'RAB remaining lives'!I1742","v":0},{"$f":"'RAB remaining lives'!J1742","v":0},{"$f":"'RAB remaining lives'!K1742","v":0},{"$f":"'RAB remaining lives'!L1742","v":0},{"$f":"'RAB remaining lives'!M1742","v":0},{"$f":"'RAB remaining lives'!N1742","v":0},{"$f":"'RAB remaining lives'!O1742","v":0},{"$f":"'RAB remaining lives'!P1742","v":0},{"$f":"'RAB remaining lives'!Q1742","v":0},{"$f":"'RAB remaining lives'!R1742","v":0},{"$f":"'RAB remaining lives'!S1742","v":0},{"$f":"'RAB remaining lives'!T1742","v":0},{"$f":"'RAB remaining lives'!U1742","v":0},{"$f":"'RAB remaining lives'!V1742","v":0},{"$f":"'RAB remaining lives'!W1742","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1737,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1737,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1737,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1737,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1737,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1737,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1737,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1737,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1737,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1737,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1737,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1737,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1737,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1737,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1737,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1737,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1737,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1737,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1737,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1737,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1737,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1737,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1739=0,C1741=0),0,\nIF(AND(D1739<>0,C1741=0),D1739,\nIF(AND(D1740<>0,C1741<>0),(C1741-(C1741/C1765))+D1739,\nIF(C1765<1,0,(C1741-(C1741/C1765))))))","v":0},{"$f":"IF(AND(E1739=0,D1741=0),0,\nIF(AND(E1739<>0,D1741=0),E1739,\nIF(AND(E1740<>0,D1741<>0),(D1741-(D1741/D1765))+E1739,\nIF(D1765<1,0,(D1741-(D1741/D1765))))))","v":0},{"$f":"IF(AND(F1739=0,E1741=0),0,\nIF(AND(F1739<>0,E1741=0),F1739,\nIF(AND(F1740<>0,E1741<>0),(E1741-(E1741/E1765))+F1739,\nIF(E1765<1,0,(E1741-(E1741/E1765))))))","v":0},{"$f":"IF(AND(G1739=0,F1741=0),0,\nIF(AND(G1739<>0,F1741=0),G1739,\nIF(AND(G1740<>0,F1741<>0),(F1741-(F1741/F1765))+G1739,\nIF(F1765<1,0,(F1741-(F1741/F1765))))))","v":0},{"$f":"IF(AND(H1739=0,G1741=0),0,\nIF(AND(H1739<>0,G1741=0),H1739,\nIF(AND(H1740<>0,G1741<>0),(G1741-(G1741/G1765))+H1739,\nIF(G1765<1,0,(G1741-(G1741/G1765))))))","v":0},{"$f":"IF(AND(I1739=0,H1741=0),0,\nIF(AND(I1739<>0,H1741=0),I1739,\nIF(AND(I1740<>0,H1741<>0),(H1741-(H1741/H1765))+I1739,\nIF(H1765<1,0,(H1741-(H1741/H1765))))))","v":0},{"$f":"IF(AND(J1739=0,I1741=0),0,\nIF(AND(J1739<>0,I1741=0),J1739,\nIF(AND(J1740<>0,I1741<>0),(I1741-(I1741/I1765))+J1739,\nIF(I1765<1,0,(I1741-(I1741/I1765))))))","v":0},{"$f":"IF(AND(K1739=0,J1741=0),0,\nIF(AND(K1739<>0,J1741=0),K1739,\nIF(AND(K1740<>0,J1741<>0),(J1741-(J1741/J1765))+K1739,\nIF(J1765<1,0,(J1741-(J1741/J1765))))))","v":0},{"$f":"IF(AND(L1739=0,K1741=0),0,\nIF(AND(L1739<>0,K1741=0),L1739,\nIF(AND(L1740<>0,K1741<>0),(K1741-(K1741/K1765))+L1739,\nIF(K1765<1,0,(K1741-(K1741/K1765))))))","v":0},{"$f":"IF(AND(M1739=0,L1741=0),0,\nIF(AND(M1739<>0,L1741=0),M1739,\nIF(AND(M1740<>0,L1741<>0),(L1741-(L1741/L1765))+M1739,\nIF(L1765<1,0,(L1741-(L1741/L1765))))))","v":0},{"$f":"IF(AND(N1739=0,M1741=0),0,\nIF(AND(N1739<>0,M1741=0),N1739,\nIF(AND(N1740<>0,M1741<>0),(M1741-(M1741/M1765))+N1739,\nIF(M1765<1,0,(M1741-(M1741/M1765))))))","v":0},{"$f":"IF(AND(O1739=0,N1741=0),0,\nIF(AND(O1739<>0,N1741=0),O1739,\nIF(AND(O1740<>0,N1741<>0),(N1741-(N1741/N1765))+O1739,\nIF(N1765<1,0,(N1741-(N1741/N1765))))))","v":0},{"$f":"IF(AND(P1739=0,O1741=0),0,\nIF(AND(P1739<>0,O1741=0),P1739,\nIF(AND(P1740<>0,O1741<>0),(O1741-(O1741/O1765))+P1739,\nIF(O1765<1,0,(O1741-(O1741/O1765))))))","v":0},{"$f":"IF(AND(Q1739=0,P1741=0),0,\nIF(AND(Q1739<>0,P1741=0),Q1739,\nIF(AND(Q1740<>0,P1741<>0),(P1741-(P1741/P1765))+Q1739,\nIF(P1765<1,0,(P1741-(P1741/P1765))))))","v":0},{"$f":"IF(AND(R1739=0,Q1741=0),0,\nIF(AND(R1739<>0,Q1741=0),R1739,\nIF(AND(R1740<>0,Q1741<>0),(Q1741-(Q1741/Q1765))+R1739,\nIF(Q1765<1,0,(Q1741-(Q1741/Q1765))))))","v":0},{"$f":"IF(AND(S1739=0,R1741=0),0,\nIF(AND(S1739<>0,R1741=0),S1739,\nIF(AND(S1740<>0,R1741<>0),(R1741-(R1741/R1765))+S1739,\nIF(R1765<1,0,(R1741-(R1741/R1765))))))","v":0},{"$f":"IF(AND(T1739=0,S1741=0),0,\nIF(AND(T1739<>0,S1741=0),T1739,\nIF(AND(T1740<>0,S1741<>0),(S1741-(S1741/S1765))+T1739,\nIF(S1765<1,0,(S1741-(S1741/S1765))))))","v":0},{"$f":"IF(AND(U1739=0,T1741=0),0,\nIF(AND(U1739<>0,T1741=0),U1739,\nIF(AND(U1740<>0,T1741<>0),(T1741-(T1741/T1765))+U1739,\nIF(T1765<1,0,(T1741-(T1741/T1765))))))","v":0},{"$f":"IF(AND(V1739=0,U1741=0),0,\nIF(AND(V1739<>0,U1741=0),V1739,\nIF(AND(V1740<>0,U1741<>0),(U1741-(U1741/U1765))+V1739,\nIF(U1765<1,0,(U1741-(U1741/U1765))))))","v":0},{"$f":"IF(AND(W1739=0,V1741=0),0,\nIF(AND(W1739<>0,V1741=0),W1739,\nIF(AND(W1740<>0,V1741<>0),(V1741-(V1741/V1765))+W1739,\nIF(V1765<1,0,(V1741-(V1741/V1765))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1737","v":0},{"$f":"IF(C1766=\"n/a\",C1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,C1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,C1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(D1766=\"n/a\",D1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,D1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,D1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(E1766=\"n/a\",E1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,E1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,E1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(F1766=\"n/a\",F1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,F1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,F1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(G1766=\"n/a\",G1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,G1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,G1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(H1766=\"n/a\",H1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,H1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,H1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(I1766=\"n/a\",I1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,I1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,I1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(J1766=\"n/a\",J1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,J1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,J1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(K1766=\"n/a\",K1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,K1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,K1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(L1766=\"n/a\",L1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,L1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,L1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(M1766=\"n/a\",M1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,M1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,M1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(N1766=\"n/a\",N1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,N1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,N1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(O1766=\"n/a\",O1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,O1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,O1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(P1766=\"n/a\",P1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,P1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,P1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(Q1766=\"n/a\",Q1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,Q1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,Q1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(R1766=\"n/a\",R1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,R1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,R1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(S1766=\"n/a\",S1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,S1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,S1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(T1766=\"n/a\",T1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,T1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,T1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(U1766=\"n/a\",U1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,U1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,U1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0},{"$f":"IF(V1766=\"n/a\",V1742,IFERROR(IF((OFFSET($C1742,0,$A1742))<0,\nMIN(0,V1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742)))),\nMAX(0,V1742-(OFFSET($C1742,0,$A1742)/(OFFSET($C1737,-$A1741,$A1742))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1743)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1737","v":0},{"$f":"IF(D1767=\"n/a\",D1743,IFERROR(IF((OFFSET($C1743,0,$A1743))<0,\nMIN(0,D1743-(OFFSET($C1743,0,$A1743)/(OFFSET($C1738,-$A1742,$A1743)))),\nMAX(0,D1743-(OFFSET($C1743,0,$A1743)/(OFFSET($C1738,-$A1742,$A1743))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1737","v":0},{"$f":"IF(E1768=\"n/a\",E1744,IFERROR(IF((OFFSET($C1744,0,$A1744))<0,\nMIN(0,E1744-(OFFSET($C1744,0,$A1744)/(OFFSET($C1739,-$A1743,$A1744)))),\nMAX(0,E1744-(OFFSET($C1744,0,$A1744)/(OFFSET($C1739,-$A1743,$A1744))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1737","v":0},{"$f":"IF(F1769=\"n/a\",F1745,IFERROR(IF((OFFSET($C1745,0,$A1745))<0,\nMIN(0,F1745-(OFFSET($C1745,0,$A1745)/(OFFSET($C1740,-$A1744,$A1745)))),\nMAX(0,F1745-(OFFSET($C1745,0,$A1745)/(OFFSET($C1740,-$A1744,$A1745))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1737","v":0},{"$f":"IF(G1770=\"n/a\",G1746,IFERROR(IF((OFFSET($C1746,0,$A1746))<0,\nMIN(0,G1746-(OFFSET($C1746,0,$A1746)/(OFFSET($C1741,-$A1745,$A1746)))),\nMAX(0,G1746-(OFFSET($C1746,0,$A1746)/(OFFSET($C1741,-$A1745,$A1746))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1737","v":0},{"$f":"IF(H1771=\"n/a\",H1747,IFERROR(IF((OFFSET($C1747,0,$A1747))<0,\nMIN(0,H1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747)))),\nMAX(0,H1747-(OFFSET($C1747,0,$A1747)/(OFFSET($C1742,-$A1746,$A1747))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1737","v":0},{"$f":"IF(I1772=\"n/a\",I1748,IFERROR(IF((OFFSET($C1748,0,$A1748))<0,\nMIN(0,I1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748)))),\nMAX(0,I1748-(OFFSET($C1748,0,$A1748)/(OFFSET($C1743,-$A1747,$A1748))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1737","v":0},{"$f":"IF(J1773=\"n/a\",J1749,IFERROR(IF((OFFSET($C1749,0,$A1749))<0,\nMIN(0,J1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749)))),\nMAX(0,J1749-(OFFSET($C1749,0,$A1749)/(OFFSET($C1744,-$A1748,$A1749))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1737","v":0},{"$f":"IF(K1774=\"n/a\",K1750,IFERROR(IF((OFFSET($C1750,0,$A1750))<0,\nMIN(0,K1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750)))),\nMAX(0,K1750-(OFFSET($C1750,0,$A1750)/(OFFSET($C1745,-$A1749,$A1750))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1737","v":0},{"$f":"IF(L1775=\"n/a\",L1751,IFERROR(IF((OFFSET($C1751,0,$A1751))<0,\nMIN(0,L1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751)))),\nMAX(0,L1751-(OFFSET($C1751,0,$A1751)/(OFFSET($C1746,-$A1750,$A1751))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1737","v":0},{"$f":"IF(M1776=\"n/a\",M1752,IFERROR(IF((OFFSET($C1752,0,$A1752))<0,\nMIN(0,M1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752)))),\nMAX(0,M1752-(OFFSET($C1752,0,$A1752)/(OFFSET($C1747,-$A1751,$A1752))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1737","v":0},{"$f":"IF(N1777=\"n/a\",N1753,IFERROR(IF((OFFSET($C1753,0,$A1753))<0,\nMIN(0,N1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753)))),\nMAX(0,N1753-(OFFSET($C1753,0,$A1753)/(OFFSET($C1748,-$A1752,$A1753))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1737","v":0},{"$f":"IF(O1778=\"n/a\",O1754,IFERROR(IF((OFFSET($C1754,0,$A1754))<0,\nMIN(0,O1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754)))),\nMAX(0,O1754-(OFFSET($C1754,0,$A1754)/(OFFSET($C1749,-$A1753,$A1754))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1737","v":0},{"$f":"IF(P1779=\"n/a\",P1755,IFERROR(IF((OFFSET($C1755,0,$A1755))<0,\nMIN(0,P1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755)))),\nMAX(0,P1755-(OFFSET($C1755,0,$A1755)/(OFFSET($C1750,-$A1754,$A1755))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1737","v":0},{"$f":"IF(Q1780=\"n/a\",Q1756,IFERROR(IF((OFFSET($C1756,0,$A1756))<0,\nMIN(0,Q1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756)))),\nMAX(0,Q1756-(OFFSET($C1756,0,$A1756)/(OFFSET($C1751,-$A1755,$A1756))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1737","v":0},{"$f":"IF(R1781=\"n/a\",R1757,IFERROR(IF((OFFSET($C1757,0,$A1757))<0,\nMIN(0,R1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757)))),\nMAX(0,R1757-(OFFSET($C1757,0,$A1757)/(OFFSET($C1752,-$A1756,$A1757))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1737","v":0},{"$f":"IF(S1782=\"n/a\",S1758,IFERROR(IF((OFFSET($C1758,0,$A1758))<0,\nMIN(0,S1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758)))),\nMAX(0,S1758-(OFFSET($C1758,0,$A1758)/(OFFSET($C1753,-$A1757,$A1758))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1737","v":0},{"$f":"IF(T1783=\"n/a\",T1759,IFERROR(IF((OFFSET($C1759,0,$A1759))<0,\nMIN(0,T1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759)))),\nMAX(0,T1759-(OFFSET($C1759,0,$A1759)/(OFFSET($C1754,-$A1758,$A1759))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1737","v":0},{"$f":"IF(U1784=\"n/a\",U1760,IFERROR(IF((OFFSET($C1760,0,$A1760))<0,\nMIN(0,U1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760)))),\nMAX(0,U1760-(OFFSET($C1760,0,$A1760)/(OFFSET($C1755,-$A1759,$A1760))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1737","v":0},{"$f":"IF(V1785=\"n/a\",V1761,IFERROR(IF((OFFSET($C1761,0,$A1761))<0,\nMIN(0,V1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761)))),\nMAX(0,V1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1756,-$A1760,$A1761))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1737","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1765<1,D1739=0),0,\nIF(D1739=0,C1765-1,\nIF(C1765<1,D1740,\n(((C1765-1)*(C1741-(C1741/(C1765))))+(D1739*D1740))/(D1741))))","v":0},{"$f":"IF(AND(D1765<1,E1739=0),0,\nIF(E1739=0,D1765-1,\nIF(D1765<1,E1740,\n(((D1765-1)*(D1741-(D1741/(D1765))))+(E1739*E1740))/(E1741))))","v":0},{"$f":"IF(AND(E1765<1,F1739=0),0,\nIF(F1739=0,E1765-1,\nIF(E1765<1,F1740,\n(((E1765-1)*(E1741-(E1741/(E1765))))+(F1739*F1740))/(F1741))))","v":0},{"$f":"IF(AND(F1765<1,G1739=0),0,\nIF(G1739=0,F1765-1,\nIF(F1765<1,G1740,\n(((F1765-1)*(F1741-(F1741/(F1765))))+(G1739*G1740))/(G1741))))","v":0},{"$f":"IF(AND(G1765<1,H1739=0),0,\nIF(H1739=0,G1765-1,\nIF(G1765<1,H1740,\n(((G1765-1)*(G1741-(G1741/(G1765))))+(H1739*H1740))/(H1741))))","v":0},{"$f":"IF(AND(H1765<1,I1739=0),0,\nIF(I1739=0,H1765-1,\nIF(H1765<1,I1740,\n(((H1765-1)*(H1741-(H1741/(H1765))))+(I1739*I1740))/(I1741))))","v":0},{"$f":"IF(AND(I1765<1,J1739=0),0,\nIF(J1739=0,I1765-1,\nIF(I1765<1,J1740,\n(((I1765-1)*(I1741-(I1741/(I1765))))+(J1739*J1740))/(J1741))))","v":0},{"$f":"IF(AND(J1765<1,K1739=0),0,\nIF(K1739=0,J1765-1,\nIF(J1765<1,K1740,\n(((J1765-1)*(J1741-(J1741/(J1765))))+(K1739*K1740))/(K1741))))","v":0},{"$f":"IF(AND(K1765<1,L1739=0),0,\nIF(L1739=0,K1765-1,\nIF(K1765<1,L1740,\n(((K1765-1)*(K1741-(K1741/(K1765))))+(L1739*L1740))/(L1741))))","v":0},{"$f":"IF(AND(L1765<1,M1739=0),0,\nIF(M1739=0,L1765-1,\nIF(L1765<1,M1740,\n(((L1765-1)*(L1741-(L1741/(L1765))))+(M1739*M1740))/(M1741))))","v":0},{"$f":"IF(AND(M1765<1,N1739=0),0,\nIF(N1739=0,M1765-1,\nIF(M1765<1,N1740,\n(((M1765-1)*(M1741-(M1741/(M1765))))+(N1739*N1740))/(N1741))))","v":0},{"$f":"IF(AND(N1765<1,O1739=0),0,\nIF(O1739=0,N1765-1,\nIF(N1765<1,O1740,\n(((N1765-1)*(N1741-(N1741/(N1765))))+(O1739*O1740))/(O1741))))","v":0},{"$f":"IF(AND(O1765<1,P1739=0),0,\nIF(P1739=0,O1765-1,\nIF(O1765<1,P1740,\n(((O1765-1)*(O1741-(O1741/(O1765))))+(P1739*P1740))/(P1741))))","v":0},{"$f":"IF(AND(P1765<1,Q1739=0),0,\nIF(Q1739=0,P1765-1,\nIF(P1765<1,Q1740,\n(((P1765-1)*(P1741-(P1741/(P1765))))+(Q1739*Q1740))/(Q1741))))","v":0},{"$f":"IF(AND(Q1765<1,R1739=0),0,\nIF(R1739=0,Q1765-1,\nIF(Q1765<1,R1740,\n(((Q1765-1)*(Q1741-(Q1741/(Q1765))))+(R1739*R1740))/(R1741))))","v":0},{"$f":"IF(AND(R1765<1,S1739=0),0,\nIF(S1739=0,R1765-1,\nIF(R1765<1,S1740,\n(((R1765-1)*(R1741-(R1741/(R1765))))+(S1739*S1740))/(S1741))))","v":0},{"$f":"IF(AND(S1765<1,T1739=0),0,\nIF(T1739=0,S1765-1,\nIF(S1765<1,T1740,\n(((S1765-1)*(S1741-(S1741/(S1765))))+(T1739*T1740))/(T1741))))","v":0},{"$f":"IF(AND(T1765<1,U1739=0),0,\nIF(U1739=0,T1765-1,\nIF(T1765<1,U1740,\n(((T1765-1)*(T1741-(T1741/(T1765))))+(U1739*U1740))/(U1741))))","v":0},{"$f":"IF(AND(U1765<1,V1739=0),0,\nIF(V1739=0,U1765-1,\nIF(U1765<1,V1740,\n(((U1765-1)*(U1741-(U1741/(U1765))))+(V1739*V1740))/(V1741))))","v":0},{"$f":"IF(AND(V1765<1,W1739=0),0,\nIF(W1739=0,V1765-1,\nIF(V1765<1,W1740,\n(((V1765-1)*(V1741-(V1741/(V1765))))+(W1739*W1740))/(W1741))))","v":0}]
[null,"RL Start TAB",{"$f":"C1738","v":0},{"$f":"IF(C1766=\"n/a\",\"n/a\",MAX(0,C1766-1))","v":0},{"$f":"IF(D1766=\"n/a\",\"n/a\",MAX(0,D1766-1))","v":0},{"$f":"IF(E1766=\"n/a\",\"n/a\",MAX(0,E1766-1))","v":0},{"$f":"IF(F1766=\"n/a\",\"n/a\",MAX(0,F1766-1))","v":0},{"$f":"IF(G1766=\"n/a\",\"n/a\",MAX(0,G1766-1))","v":0},{"$f":"IF(H1766=\"n/a\",\"n/a\",MAX(0,H1766-1))","v":0},{"$f":"IF(I1766=\"n/a\",\"n/a\",MAX(0,I1766-1))","v":0},{"$f":"IF(J1766=\"n/a\",\"n/a\",MAX(0,J1766-1))","v":0},{"$f":"IF(K1766=\"n/a\",\"n/a\",MAX(0,K1766-1))","v":0},{"$f":"IF(L1766=\"n/a\",\"n/a\",MAX(0,L1766-1))","v":0},{"$f":"IF(M1766=\"n/a\",\"n/a\",MAX(0,M1766-1))","v":0},{"$f":"IF(N1766=\"n/a\",\"n/a\",MAX(0,N1766-1))","v":0},{"$f":"IF(O1766=\"n/a\",\"n/a\",MAX(0,O1766-1))","v":0},{"$f":"IF(P1766=\"n/a\",\"n/a\",MAX(0,P1766-1))","v":0},{"$f":"IF(Q1766=\"n/a\",\"n/a\",MAX(0,Q1766-1))","v":0},{"$f":"IF(R1766=\"n/a\",\"n/a\",MAX(0,R1766-1))","v":0},{"$f":"IF(S1766=\"n/a\",\"n/a\",MAX(0,S1766-1))","v":0},{"$f":"IF(T1766=\"n/a\",\"n/a\",MAX(0,T1766-1))","v":0},{"$f":"IF(U1766=\"n/a\",\"n/a\",MAX(0,U1766-1))","v":0},{"$f":"IF(V1766=\"n/a\",\"n/a\",MAX(0,V1766-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1743)","v":"RL Capex 2014-15"},null,{"$f":"D1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1738","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1738","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1738","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1738","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1738","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1738","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1738","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1738","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1738","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1738","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1738","v":0},{"$f":"IF(V1785=\"n/a\",\"n/a\",MAX(0,V1785-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1738","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1738<>\"n/a\",C1738<>\"n/a\"),IF(SUM(C1741:C1763)=0,0,IF((SUMPRODUCT(C1741:C1763,C1765:C1787)/SUM(C1741:C1763))<0,1,(SUMPRODUCT(C1741:C1763,C1765:C1787)/SUM(C1741:C1763)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1738<>\"n/a\",D1738<>\"n/a\"),IF(SUM(D1741:D1763)=0,0,IF((SUMPRODUCT(D1741:D1763,D1765:D1787)/SUM(D1741:D1763))<0,1,(SUMPRODUCT(D1741:D1763,D1765:D1787)/SUM(D1741:D1763)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1738<>\"n/a\",E1738<>\"n/a\"),IF(SUM(E1741:E1763)=0,0,IF((SUMPRODUCT(E1741:E1763,E1765:E1787)/SUM(E1741:E1763))<0,1,(SUMPRODUCT(E1741:E1763,E1765:E1787)/SUM(E1741:E1763)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 34",{"$f":"VLOOKUP($A1790,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1790,1,12,\"\"))","v":34},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1791,0)","v":0},{"$f":"'RAB remaining lives'!D1796","v":0},{"$f":"'RAB remaining lives'!E1796","v":0},{"$f":"'RAB remaining lives'!F1796","v":0},{"$f":"'RAB remaining lives'!G1796","v":0},{"$f":"'RAB remaining lives'!H1796","v":0},{"$f":"'RAB remaining lives'!I1796","v":0},{"$f":"'RAB remaining lives'!J1796","v":0},{"$f":"'RAB remaining lives'!K1796","v":0},{"$f":"'RAB remaining lives'!L1796","v":0},{"$f":"'RAB remaining lives'!M1796","v":0},{"$f":"'RAB remaining lives'!N1796","v":0},{"$f":"'RAB remaining lives'!O1796","v":0},{"$f":"'RAB remaining lives'!P1796","v":0},{"$f":"'RAB remaining lives'!Q1796","v":0},{"$f":"'RAB remaining lives'!R1796","v":0},{"$f":"'RAB remaining lives'!S1796","v":0},{"$f":"'RAB remaining lives'!T1796","v":0},{"$f":"'RAB remaining lives'!U1796","v":0},{"$f":"'RAB remaining lives'!V1796","v":0},{"$f":"'RAB remaining lives'!W1796","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1791,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1791,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1791,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1791,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1791,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1791,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1791,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1791,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1791,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1791,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1791,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1791,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1791,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1791,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1791,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1791,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1791,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1791,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1791,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1791,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1791,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1791,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1793=0,C1795=0),0,\nIF(AND(D1793<>0,C1795=0),D1793,\nIF(AND(D1794<>0,C1795<>0),(C1795-(C1795/C1819))+D1793,\nIF(C1819<1,0,(C1795-(C1795/C1819))))))","v":0},{"$f":"IF(AND(E1793=0,D1795=0),0,\nIF(AND(E1793<>0,D1795=0),E1793,\nIF(AND(E1794<>0,D1795<>0),(D1795-(D1795/D1819))+E1793,\nIF(D1819<1,0,(D1795-(D1795/D1819))))))","v":0},{"$f":"IF(AND(F1793=0,E1795=0),0,\nIF(AND(F1793<>0,E1795=0),F1793,\nIF(AND(F1794<>0,E1795<>0),(E1795-(E1795/E1819))+F1793,\nIF(E1819<1,0,(E1795-(E1795/E1819))))))","v":0},{"$f":"IF(AND(G1793=0,F1795=0),0,\nIF(AND(G1793<>0,F1795=0),G1793,\nIF(AND(G1794<>0,F1795<>0),(F1795-(F1795/F1819))+G1793,\nIF(F1819<1,0,(F1795-(F1795/F1819))))))","v":0},{"$f":"IF(AND(H1793=0,G1795=0),0,\nIF(AND(H1793<>0,G1795=0),H1793,\nIF(AND(H1794<>0,G1795<>0),(G1795-(G1795/G1819))+H1793,\nIF(G1819<1,0,(G1795-(G1795/G1819))))))","v":0},{"$f":"IF(AND(I1793=0,H1795=0),0,\nIF(AND(I1793<>0,H1795=0),I1793,\nIF(AND(I1794<>0,H1795<>0),(H1795-(H1795/H1819))+I1793,\nIF(H1819<1,0,(H1795-(H1795/H1819))))))","v":0},{"$f":"IF(AND(J1793=0,I1795=0),0,\nIF(AND(J1793<>0,I1795=0),J1793,\nIF(AND(J1794<>0,I1795<>0),(I1795-(I1795/I1819))+J1793,\nIF(I1819<1,0,(I1795-(I1795/I1819))))))","v":0},{"$f":"IF(AND(K1793=0,J1795=0),0,\nIF(AND(K1793<>0,J1795=0),K1793,\nIF(AND(K1794<>0,J1795<>0),(J1795-(J1795/J1819))+K1793,\nIF(J1819<1,0,(J1795-(J1795/J1819))))))","v":0},{"$f":"IF(AND(L1793=0,K1795=0),0,\nIF(AND(L1793<>0,K1795=0),L1793,\nIF(AND(L1794<>0,K1795<>0),(K1795-(K1795/K1819))+L1793,\nIF(K1819<1,0,(K1795-(K1795/K1819))))))","v":0},{"$f":"IF(AND(M1793=0,L1795=0),0,\nIF(AND(M1793<>0,L1795=0),M1793,\nIF(AND(M1794<>0,L1795<>0),(L1795-(L1795/L1819))+M1793,\nIF(L1819<1,0,(L1795-(L1795/L1819))))))","v":0},{"$f":"IF(AND(N1793=0,M1795=0),0,\nIF(AND(N1793<>0,M1795=0),N1793,\nIF(AND(N1794<>0,M1795<>0),(M1795-(M1795/M1819))+N1793,\nIF(M1819<1,0,(M1795-(M1795/M1819))))))","v":0},{"$f":"IF(AND(O1793=0,N1795=0),0,\nIF(AND(O1793<>0,N1795=0),O1793,\nIF(AND(O1794<>0,N1795<>0),(N1795-(N1795/N1819))+O1793,\nIF(N1819<1,0,(N1795-(N1795/N1819))))))","v":0},{"$f":"IF(AND(P1793=0,O1795=0),0,\nIF(AND(P1793<>0,O1795=0),P1793,\nIF(AND(P1794<>0,O1795<>0),(O1795-(O1795/O1819))+P1793,\nIF(O1819<1,0,(O1795-(O1795/O1819))))))","v":0},{"$f":"IF(AND(Q1793=0,P1795=0),0,\nIF(AND(Q1793<>0,P1795=0),Q1793,\nIF(AND(Q1794<>0,P1795<>0),(P1795-(P1795/P1819))+Q1793,\nIF(P1819<1,0,(P1795-(P1795/P1819))))))","v":0},{"$f":"IF(AND(R1793=0,Q1795=0),0,\nIF(AND(R1793<>0,Q1795=0),R1793,\nIF(AND(R1794<>0,Q1795<>0),(Q1795-(Q1795/Q1819))+R1793,\nIF(Q1819<1,0,(Q1795-(Q1795/Q1819))))))","v":0},{"$f":"IF(AND(S1793=0,R1795=0),0,\nIF(AND(S1793<>0,R1795=0),S1793,\nIF(AND(S1794<>0,R1795<>0),(R1795-(R1795/R1819))+S1793,\nIF(R1819<1,0,(R1795-(R1795/R1819))))))","v":0},{"$f":"IF(AND(T1793=0,S1795=0),0,\nIF(AND(T1793<>0,S1795=0),T1793,\nIF(AND(T1794<>0,S1795<>0),(S1795-(S1795/S1819))+T1793,\nIF(S1819<1,0,(S1795-(S1795/S1819))))))","v":0},{"$f":"IF(AND(U1793=0,T1795=0),0,\nIF(AND(U1793<>0,T1795=0),U1793,\nIF(AND(U1794<>0,T1795<>0),(T1795-(T1795/T1819))+U1793,\nIF(T1819<1,0,(T1795-(T1795/T1819))))))","v":0},{"$f":"IF(AND(V1793=0,U1795=0),0,\nIF(AND(V1793<>0,U1795=0),V1793,\nIF(AND(V1794<>0,U1795<>0),(U1795-(U1795/U1819))+V1793,\nIF(U1819<1,0,(U1795-(U1795/U1819))))))","v":0},{"$f":"IF(AND(W1793=0,V1795=0),0,\nIF(AND(W1793<>0,V1795=0),W1793,\nIF(AND(W1794<>0,V1795<>0),(V1795-(V1795/V1819))+W1793,\nIF(V1819<1,0,(V1795-(V1795/V1819))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1791","v":0},{"$f":"IF(C1820=\"n/a\",C1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,C1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,C1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(D1820=\"n/a\",D1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,D1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,D1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(E1820=\"n/a\",E1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,E1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,E1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(F1820=\"n/a\",F1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,F1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,F1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(G1820=\"n/a\",G1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,G1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,G1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(H1820=\"n/a\",H1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,H1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,H1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(I1820=\"n/a\",I1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,I1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,I1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(J1820=\"n/a\",J1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,J1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,J1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(K1820=\"n/a\",K1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,K1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,K1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(L1820=\"n/a\",L1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,L1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,L1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(M1820=\"n/a\",M1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,M1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,M1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(N1820=\"n/a\",N1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,N1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,N1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(O1820=\"n/a\",O1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,O1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,O1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(P1820=\"n/a\",P1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,P1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,P1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(Q1820=\"n/a\",Q1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,Q1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,Q1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(R1820=\"n/a\",R1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,R1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,R1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(S1820=\"n/a\",S1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,S1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,S1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(T1820=\"n/a\",T1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,T1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,T1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(U1820=\"n/a\",U1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,U1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,U1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0},{"$f":"IF(V1820=\"n/a\",V1796,IFERROR(IF((OFFSET($C1796,0,$A1796))<0,\nMIN(0,V1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796)))),\nMAX(0,V1796-(OFFSET($C1796,0,$A1796)/(OFFSET($C1791,-$A1795,$A1796))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1797)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1791","v":0},{"$f":"IF(D1821=\"n/a\",D1797,IFERROR(IF((OFFSET($C1797,0,$A1797))<0,\nMIN(0,D1797-(OFFSET($C1797,0,$A1797)/(OFFSET($C1792,-$A1796,$A1797)))),\nMAX(0,D1797-(OFFSET($C1797,0,$A1797)/(OFFSET($C1792,-$A1796,$A1797))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1791","v":0},{"$f":"IF(E1822=\"n/a\",E1798,IFERROR(IF((OFFSET($C1798,0,$A1798))<0,\nMIN(0,E1798-(OFFSET($C1798,0,$A1798)/(OFFSET($C1793,-$A1797,$A1798)))),\nMAX(0,E1798-(OFFSET($C1798,0,$A1798)/(OFFSET($C1793,-$A1797,$A1798))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1791","v":0},{"$f":"IF(F1823=\"n/a\",F1799,IFERROR(IF((OFFSET($C1799,0,$A1799))<0,\nMIN(0,F1799-(OFFSET($C1799,0,$A1799)/(OFFSET($C1794,-$A1798,$A1799)))),\nMAX(0,F1799-(OFFSET($C1799,0,$A1799)/(OFFSET($C1794,-$A1798,$A1799))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1791","v":0},{"$f":"IF(G1824=\"n/a\",G1800,IFERROR(IF((OFFSET($C1800,0,$A1800))<0,\nMIN(0,G1800-(OFFSET($C1800,0,$A1800)/(OFFSET($C1795,-$A1799,$A1800)))),\nMAX(0,G1800-(OFFSET($C1800,0,$A1800)/(OFFSET($C1795,-$A1799,$A1800))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1791","v":0},{"$f":"IF(H1825=\"n/a\",H1801,IFERROR(IF((OFFSET($C1801,0,$A1801))<0,\nMIN(0,H1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801)))),\nMAX(0,H1801-(OFFSET($C1801,0,$A1801)/(OFFSET($C1796,-$A1800,$A1801))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1791","v":0},{"$f":"IF(I1826=\"n/a\",I1802,IFERROR(IF((OFFSET($C1802,0,$A1802))<0,\nMIN(0,I1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802)))),\nMAX(0,I1802-(OFFSET($C1802,0,$A1802)/(OFFSET($C1797,-$A1801,$A1802))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1791","v":0},{"$f":"IF(J1827=\"n/a\",J1803,IFERROR(IF((OFFSET($C1803,0,$A1803))<0,\nMIN(0,J1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803)))),\nMAX(0,J1803-(OFFSET($C1803,0,$A1803)/(OFFSET($C1798,-$A1802,$A1803))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1791","v":0},{"$f":"IF(K1828=\"n/a\",K1804,IFERROR(IF((OFFSET($C1804,0,$A1804))<0,\nMIN(0,K1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804)))),\nMAX(0,K1804-(OFFSET($C1804,0,$A1804)/(OFFSET($C1799,-$A1803,$A1804))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1791","v":0},{"$f":"IF(L1829=\"n/a\",L1805,IFERROR(IF((OFFSET($C1805,0,$A1805))<0,\nMIN(0,L1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805)))),\nMAX(0,L1805-(OFFSET($C1805,0,$A1805)/(OFFSET($C1800,-$A1804,$A1805))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1791","v":0},{"$f":"IF(M1830=\"n/a\",M1806,IFERROR(IF((OFFSET($C1806,0,$A1806))<0,\nMIN(0,M1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806)))),\nMAX(0,M1806-(OFFSET($C1806,0,$A1806)/(OFFSET($C1801,-$A1805,$A1806))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1791","v":0},{"$f":"IF(N1831=\"n/a\",N1807,IFERROR(IF((OFFSET($C1807,0,$A1807))<0,\nMIN(0,N1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807)))),\nMAX(0,N1807-(OFFSET($C1807,0,$A1807)/(OFFSET($C1802,-$A1806,$A1807))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1791","v":0},{"$f":"IF(O1832=\"n/a\",O1808,IFERROR(IF((OFFSET($C1808,0,$A1808))<0,\nMIN(0,O1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808)))),\nMAX(0,O1808-(OFFSET($C1808,0,$A1808)/(OFFSET($C1803,-$A1807,$A1808))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1791","v":0},{"$f":"IF(P1833=\"n/a\",P1809,IFERROR(IF((OFFSET($C1809,0,$A1809))<0,\nMIN(0,P1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809)))),\nMAX(0,P1809-(OFFSET($C1809,0,$A1809)/(OFFSET($C1804,-$A1808,$A1809))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1791","v":0},{"$f":"IF(Q1834=\"n/a\",Q1810,IFERROR(IF((OFFSET($C1810,0,$A1810))<0,\nMIN(0,Q1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810)))),\nMAX(0,Q1810-(OFFSET($C1810,0,$A1810)/(OFFSET($C1805,-$A1809,$A1810))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1791","v":0},{"$f":"IF(R1835=\"n/a\",R1811,IFERROR(IF((OFFSET($C1811,0,$A1811))<0,\nMIN(0,R1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811)))),\nMAX(0,R1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1806,-$A1810,$A1811))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1791","v":0},{"$f":"IF(S1836=\"n/a\",S1812,IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,S1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812)))),\nMAX(0,S1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1807,-$A1811,$A1812))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1791","v":0},{"$f":"IF(T1837=\"n/a\",T1813,IFERROR(IF((OFFSET($C1813,0,$A1813))<0,\nMIN(0,T1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813)))),\nMAX(0,T1813-(OFFSET($C1813,0,$A1813)/(OFFSET($C1808,-$A1812,$A1813))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1791","v":0},{"$f":"IF(U1838=\"n/a\",U1814,IFERROR(IF((OFFSET($C1814,0,$A1814))<0,\nMIN(0,U1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814)))),\nMAX(0,U1814-(OFFSET($C1814,0,$A1814)/(OFFSET($C1809,-$A1813,$A1814))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1791","v":0},{"$f":"IF(V1839=\"n/a\",V1815,IFERROR(IF((OFFSET($C1815,0,$A1815))<0,\nMIN(0,V1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815)))),\nMAX(0,V1815-(OFFSET($C1815,0,$A1815)/(OFFSET($C1810,-$A1814,$A1815))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1791","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1819<1,D1793=0),0,\nIF(D1793=0,C1819-1,\nIF(C1819<1,D1794,\n(((C1819-1)*(C1795-(C1795/(C1819))))+(D1793*D1794))/(D1795))))","v":0},{"$f":"IF(AND(D1819<1,E1793=0),0,\nIF(E1793=0,D1819-1,\nIF(D1819<1,E1794,\n(((D1819-1)*(D1795-(D1795/(D1819))))+(E1793*E1794))/(E1795))))","v":0},{"$f":"IF(AND(E1819<1,F1793=0),0,\nIF(F1793=0,E1819-1,\nIF(E1819<1,F1794,\n(((E1819-1)*(E1795-(E1795/(E1819))))+(F1793*F1794))/(F1795))))","v":0},{"$f":"IF(AND(F1819<1,G1793=0),0,\nIF(G1793=0,F1819-1,\nIF(F1819<1,G1794,\n(((F1819-1)*(F1795-(F1795/(F1819))))+(G1793*G1794))/(G1795))))","v":0},{"$f":"IF(AND(G1819<1,H1793=0),0,\nIF(H1793=0,G1819-1,\nIF(G1819<1,H1794,\n(((G1819-1)*(G1795-(G1795/(G1819))))+(H1793*H1794))/(H1795))))","v":0},{"$f":"IF(AND(H1819<1,I1793=0),0,\nIF(I1793=0,H1819-1,\nIF(H1819<1,I1794,\n(((H1819-1)*(H1795-(H1795/(H1819))))+(I1793*I1794))/(I1795))))","v":0},{"$f":"IF(AND(I1819<1,J1793=0),0,\nIF(J1793=0,I1819-1,\nIF(I1819<1,J1794,\n(((I1819-1)*(I1795-(I1795/(I1819))))+(J1793*J1794))/(J1795))))","v":0},{"$f":"IF(AND(J1819<1,K1793=0),0,\nIF(K1793=0,J1819-1,\nIF(J1819<1,K1794,\n(((J1819-1)*(J1795-(J1795/(J1819))))+(K1793*K1794))/(K1795))))","v":0},{"$f":"IF(AND(K1819<1,L1793=0),0,\nIF(L1793=0,K1819-1,\nIF(K1819<1,L1794,\n(((K1819-1)*(K1795-(K1795/(K1819))))+(L1793*L1794))/(L1795))))","v":0},{"$f":"IF(AND(L1819<1,M1793=0),0,\nIF(M1793=0,L1819-1,\nIF(L1819<1,M1794,\n(((L1819-1)*(L1795-(L1795/(L1819))))+(M1793*M1794))/(M1795))))","v":0},{"$f":"IF(AND(M1819<1,N1793=0),0,\nIF(N1793=0,M1819-1,\nIF(M1819<1,N1794,\n(((M1819-1)*(M1795-(M1795/(M1819))))+(N1793*N1794))/(N1795))))","v":0},{"$f":"IF(AND(N1819<1,O1793=0),0,\nIF(O1793=0,N1819-1,\nIF(N1819<1,O1794,\n(((N1819-1)*(N1795-(N1795/(N1819))))+(O1793*O1794))/(O1795))))","v":0},{"$f":"IF(AND(O1819<1,P1793=0),0,\nIF(P1793=0,O1819-1,\nIF(O1819<1,P1794,\n(((O1819-1)*(O1795-(O1795/(O1819))))+(P1793*P1794))/(P1795))))","v":0},{"$f":"IF(AND(P1819<1,Q1793=0),0,\nIF(Q1793=0,P1819-1,\nIF(P1819<1,Q1794,\n(((P1819-1)*(P1795-(P1795/(P1819))))+(Q1793*Q1794))/(Q1795))))","v":0},{"$f":"IF(AND(Q1819<1,R1793=0),0,\nIF(R1793=0,Q1819-1,\nIF(Q1819<1,R1794,\n(((Q1819-1)*(Q1795-(Q1795/(Q1819))))+(R1793*R1794))/(R1795))))","v":0},{"$f":"IF(AND(R1819<1,S1793=0),0,\nIF(S1793=0,R1819-1,\nIF(R1819<1,S1794,\n(((R1819-1)*(R1795-(R1795/(R1819))))+(S1793*S1794))/(S1795))))","v":0},{"$f":"IF(AND(S1819<1,T1793=0),0,\nIF(T1793=0,S1819-1,\nIF(S1819<1,T1794,\n(((S1819-1)*(S1795-(S1795/(S1819))))+(T1793*T1794))/(T1795))))","v":0},{"$f":"IF(AND(T1819<1,U1793=0),0,\nIF(U1793=0,T1819-1,\nIF(T1819<1,U1794,\n(((T1819-1)*(T1795-(T1795/(T1819))))+(U1793*U1794))/(U1795))))","v":0},{"$f":"IF(AND(U1819<1,V1793=0),0,\nIF(V1793=0,U1819-1,\nIF(U1819<1,V1794,\n(((U1819-1)*(U1795-(U1795/(U1819))))+(V1793*V1794))/(V1795))))","v":0},{"$f":"IF(AND(V1819<1,W1793=0),0,\nIF(W1793=0,V1819-1,\nIF(V1819<1,W1794,\n(((V1819-1)*(V1795-(V1795/(V1819))))+(W1793*W1794))/(W1795))))","v":0}]
[null,"RL Start TAB",{"$f":"C1792","v":0},{"$f":"IF(C1820=\"n/a\",\"n/a\",MAX(0,C1820-1))","v":0},{"$f":"IF(D1820=\"n/a\",\"n/a\",MAX(0,D1820-1))","v":0},{"$f":"IF(E1820=\"n/a\",\"n/a\",MAX(0,E1820-1))","v":0},{"$f":"IF(F1820=\"n/a\",\"n/a\",MAX(0,F1820-1))","v":0},{"$f":"IF(G1820=\"n/a\",\"n/a\",MAX(0,G1820-1))","v":0},{"$f":"IF(H1820=\"n/a\",\"n/a\",MAX(0,H1820-1))","v":0},{"$f":"IF(I1820=\"n/a\",\"n/a\",MAX(0,I1820-1))","v":0},{"$f":"IF(J1820=\"n/a\",\"n/a\",MAX(0,J1820-1))","v":0},{"$f":"IF(K1820=\"n/a\",\"n/a\",MAX(0,K1820-1))","v":0},{"$f":"IF(L1820=\"n/a\",\"n/a\",MAX(0,L1820-1))","v":0},{"$f":"IF(M1820=\"n/a\",\"n/a\",MAX(0,M1820-1))","v":0},{"$f":"IF(N1820=\"n/a\",\"n/a\",MAX(0,N1820-1))","v":0},{"$f":"IF(O1820=\"n/a\",\"n/a\",MAX(0,O1820-1))","v":0},{"$f":"IF(P1820=\"n/a\",\"n/a\",MAX(0,P1820-1))","v":0},{"$f":"IF(Q1820=\"n/a\",\"n/a\",MAX(0,Q1820-1))","v":0},{"$f":"IF(R1820=\"n/a\",\"n/a\",MAX(0,R1820-1))","v":0},{"$f":"IF(S1820=\"n/a\",\"n/a\",MAX(0,S1820-1))","v":0},{"$f":"IF(T1820=\"n/a\",\"n/a\",MAX(0,T1820-1))","v":0},{"$f":"IF(U1820=\"n/a\",\"n/a\",MAX(0,U1820-1))","v":0},{"$f":"IF(V1820=\"n/a\",\"n/a\",MAX(0,V1820-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1797)","v":"RL Capex 2014-15"},null,{"$f":"D1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1792","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1792","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1792","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1792","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1792","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1792","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1792","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1792","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1792","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1792","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1792","v":0},{"$f":"IF(V1839=\"n/a\",\"n/a\",MAX(0,V1839-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1792","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1792<>\"n/a\",C1792<>\"n/a\"),IF(SUM(C1795:C1817)=0,0,IF((SUMPRODUCT(C1795:C1817,C1819:C1841)/SUM(C1795:C1817))<0,1,(SUMPRODUCT(C1795:C1817,C1819:C1841)/SUM(C1795:C1817)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1792<>\"n/a\",D1792<>\"n/a\"),IF(SUM(D1795:D1817)=0,0,IF((SUMPRODUCT(D1795:D1817,D1819:D1841)/SUM(D1795:D1817))<0,1,(SUMPRODUCT(D1795:D1817,D1819:D1841)/SUM(D1795:D1817)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1792<>\"n/a\",E1792<>\"n/a\"),IF(SUM(E1795:E1817)=0,0,IF((SUMPRODUCT(E1795:E1817,E1819:E1841)/SUM(E1795:E1817))<0,1,(SUMPRODUCT(E1795:E1817,E1819:E1841)/SUM(E1795:E1817)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 35",{"$f":"VLOOKUP($A1844,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1844,1,12,\"\"))","v":35},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1845,0)","v":0},{"$f":"'RAB remaining lives'!D1850","v":0},{"$f":"'RAB remaining lives'!E1850","v":0},{"$f":"'RAB remaining lives'!F1850","v":0},{"$f":"'RAB remaining lives'!G1850","v":0},{"$f":"'RAB remaining lives'!H1850","v":0},{"$f":"'RAB remaining lives'!I1850","v":0},{"$f":"'RAB remaining lives'!J1850","v":0},{"$f":"'RAB remaining lives'!K1850","v":0},{"$f":"'RAB remaining lives'!L1850","v":0},{"$f":"'RAB remaining lives'!M1850","v":0},{"$f":"'RAB remaining lives'!N1850","v":0},{"$f":"'RAB remaining lives'!O1850","v":0},{"$f":"'RAB remaining lives'!P1850","v":0},{"$f":"'RAB remaining lives'!Q1850","v":0},{"$f":"'RAB remaining lives'!R1850","v":0},{"$f":"'RAB remaining lives'!S1850","v":0},{"$f":"'RAB remaining lives'!T1850","v":0},{"$f":"'RAB remaining lives'!U1850","v":0},{"$f":"'RAB remaining lives'!V1850","v":0},{"$f":"'RAB remaining lives'!W1850","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1845,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1845,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1845,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1845,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1845,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1845,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1845,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1845,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1845,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1845,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1845,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1845,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1845,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1845,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1845,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1845,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1845,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1845,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1845,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1845,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1845,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1845,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1847=0,C1849=0),0,\nIF(AND(D1847<>0,C1849=0),D1847,\nIF(AND(D1848<>0,C1849<>0),(C1849-(C1849/C1873))+D1847,\nIF(C1873<1,0,(C1849-(C1849/C1873))))))","v":0},{"$f":"IF(AND(E1847=0,D1849=0),0,\nIF(AND(E1847<>0,D1849=0),E1847,\nIF(AND(E1848<>0,D1849<>0),(D1849-(D1849/D1873))+E1847,\nIF(D1873<1,0,(D1849-(D1849/D1873))))))","v":0},{"$f":"IF(AND(F1847=0,E1849=0),0,\nIF(AND(F1847<>0,E1849=0),F1847,\nIF(AND(F1848<>0,E1849<>0),(E1849-(E1849/E1873))+F1847,\nIF(E1873<1,0,(E1849-(E1849/E1873))))))","v":0},{"$f":"IF(AND(G1847=0,F1849=0),0,\nIF(AND(G1847<>0,F1849=0),G1847,\nIF(AND(G1848<>0,F1849<>0),(F1849-(F1849/F1873))+G1847,\nIF(F1873<1,0,(F1849-(F1849/F1873))))))","v":0},{"$f":"IF(AND(H1847=0,G1849=0),0,\nIF(AND(H1847<>0,G1849=0),H1847,\nIF(AND(H1848<>0,G1849<>0),(G1849-(G1849/G1873))+H1847,\nIF(G1873<1,0,(G1849-(G1849/G1873))))))","v":0},{"$f":"IF(AND(I1847=0,H1849=0),0,\nIF(AND(I1847<>0,H1849=0),I1847,\nIF(AND(I1848<>0,H1849<>0),(H1849-(H1849/H1873))+I1847,\nIF(H1873<1,0,(H1849-(H1849/H1873))))))","v":0},{"$f":"IF(AND(J1847=0,I1849=0),0,\nIF(AND(J1847<>0,I1849=0),J1847,\nIF(AND(J1848<>0,I1849<>0),(I1849-(I1849/I1873))+J1847,\nIF(I1873<1,0,(I1849-(I1849/I1873))))))","v":0},{"$f":"IF(AND(K1847=0,J1849=0),0,\nIF(AND(K1847<>0,J1849=0),K1847,\nIF(AND(K1848<>0,J1849<>0),(J1849-(J1849/J1873))+K1847,\nIF(J1873<1,0,(J1849-(J1849/J1873))))))","v":0},{"$f":"IF(AND(L1847=0,K1849=0),0,\nIF(AND(L1847<>0,K1849=0),L1847,\nIF(AND(L1848<>0,K1849<>0),(K1849-(K1849/K1873))+L1847,\nIF(K1873<1,0,(K1849-(K1849/K1873))))))","v":0},{"$f":"IF(AND(M1847=0,L1849=0),0,\nIF(AND(M1847<>0,L1849=0),M1847,\nIF(AND(M1848<>0,L1849<>0),(L1849-(L1849/L1873))+M1847,\nIF(L1873<1,0,(L1849-(L1849/L1873))))))","v":0},{"$f":"IF(AND(N1847=0,M1849=0),0,\nIF(AND(N1847<>0,M1849=0),N1847,\nIF(AND(N1848<>0,M1849<>0),(M1849-(M1849/M1873))+N1847,\nIF(M1873<1,0,(M1849-(M1849/M1873))))))","v":0},{"$f":"IF(AND(O1847=0,N1849=0),0,\nIF(AND(O1847<>0,N1849=0),O1847,\nIF(AND(O1848<>0,N1849<>0),(N1849-(N1849/N1873))+O1847,\nIF(N1873<1,0,(N1849-(N1849/N1873))))))","v":0},{"$f":"IF(AND(P1847=0,O1849=0),0,\nIF(AND(P1847<>0,O1849=0),P1847,\nIF(AND(P1848<>0,O1849<>0),(O1849-(O1849/O1873))+P1847,\nIF(O1873<1,0,(O1849-(O1849/O1873))))))","v":0},{"$f":"IF(AND(Q1847=0,P1849=0),0,\nIF(AND(Q1847<>0,P1849=0),Q1847,\nIF(AND(Q1848<>0,P1849<>0),(P1849-(P1849/P1873))+Q1847,\nIF(P1873<1,0,(P1849-(P1849/P1873))))))","v":0},{"$f":"IF(AND(R1847=0,Q1849=0),0,\nIF(AND(R1847<>0,Q1849=0),R1847,\nIF(AND(R1848<>0,Q1849<>0),(Q1849-(Q1849/Q1873))+R1847,\nIF(Q1873<1,0,(Q1849-(Q1849/Q1873))))))","v":0},{"$f":"IF(AND(S1847=0,R1849=0),0,\nIF(AND(S1847<>0,R1849=0),S1847,\nIF(AND(S1848<>0,R1849<>0),(R1849-(R1849/R1873))+S1847,\nIF(R1873<1,0,(R1849-(R1849/R1873))))))","v":0},{"$f":"IF(AND(T1847=0,S1849=0),0,\nIF(AND(T1847<>0,S1849=0),T1847,\nIF(AND(T1848<>0,S1849<>0),(S1849-(S1849/S1873))+T1847,\nIF(S1873<1,0,(S1849-(S1849/S1873))))))","v":0},{"$f":"IF(AND(U1847=0,T1849=0),0,\nIF(AND(U1847<>0,T1849=0),U1847,\nIF(AND(U1848<>0,T1849<>0),(T1849-(T1849/T1873))+U1847,\nIF(T1873<1,0,(T1849-(T1849/T1873))))))","v":0},{"$f":"IF(AND(V1847=0,U1849=0),0,\nIF(AND(V1847<>0,U1849=0),V1847,\nIF(AND(V1848<>0,U1849<>0),(U1849-(U1849/U1873))+V1847,\nIF(U1873<1,0,(U1849-(U1849/U1873))))))","v":0},{"$f":"IF(AND(W1847=0,V1849=0),0,\nIF(AND(W1847<>0,V1849=0),W1847,\nIF(AND(W1848<>0,V1849<>0),(V1849-(V1849/V1873))+W1847,\nIF(V1873<1,0,(V1849-(V1849/V1873))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1845","v":0},{"$f":"IF(C1874=\"n/a\",C1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,C1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,C1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(D1874=\"n/a\",D1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,D1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,D1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(E1874=\"n/a\",E1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,E1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,E1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(F1874=\"n/a\",F1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,F1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,F1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(G1874=\"n/a\",G1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,G1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,G1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(H1874=\"n/a\",H1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,H1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,H1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(I1874=\"n/a\",I1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,I1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,I1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(J1874=\"n/a\",J1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,J1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,J1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(K1874=\"n/a\",K1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,K1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,K1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(L1874=\"n/a\",L1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,L1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,L1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(M1874=\"n/a\",M1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,M1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,M1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(N1874=\"n/a\",N1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,N1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,N1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(O1874=\"n/a\",O1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,O1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,O1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(P1874=\"n/a\",P1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,P1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,P1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(Q1874=\"n/a\",Q1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,Q1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,Q1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(R1874=\"n/a\",R1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,R1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,R1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(S1874=\"n/a\",S1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,S1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,S1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(T1874=\"n/a\",T1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,T1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,T1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(U1874=\"n/a\",U1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,U1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,U1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0},{"$f":"IF(V1874=\"n/a\",V1850,IFERROR(IF((OFFSET($C1850,0,$A1850))<0,\nMIN(0,V1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850)))),\nMAX(0,V1850-(OFFSET($C1850,0,$A1850)/(OFFSET($C1845,-$A1849,$A1850))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1851)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1845","v":0},{"$f":"IF(D1875=\"n/a\",D1851,IFERROR(IF((OFFSET($C1851,0,$A1851))<0,\nMIN(0,D1851-(OFFSET($C1851,0,$A1851)/(OFFSET($C1846,-$A1850,$A1851)))),\nMAX(0,D1851-(OFFSET($C1851,0,$A1851)/(OFFSET($C1846,-$A1850,$A1851))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1845","v":0},{"$f":"IF(E1876=\"n/a\",E1852,IFERROR(IF((OFFSET($C1852,0,$A1852))<0,\nMIN(0,E1852-(OFFSET($C1852,0,$A1852)/(OFFSET($C1847,-$A1851,$A1852)))),\nMAX(0,E1852-(OFFSET($C1852,0,$A1852)/(OFFSET($C1847,-$A1851,$A1852))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1845","v":0},{"$f":"IF(F1877=\"n/a\",F1853,IFERROR(IF((OFFSET($C1853,0,$A1853))<0,\nMIN(0,F1853-(OFFSET($C1853,0,$A1853)/(OFFSET($C1848,-$A1852,$A1853)))),\nMAX(0,F1853-(OFFSET($C1853,0,$A1853)/(OFFSET($C1848,-$A1852,$A1853))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1845","v":0},{"$f":"IF(G1878=\"n/a\",G1854,IFERROR(IF((OFFSET($C1854,0,$A1854))<0,\nMIN(0,G1854-(OFFSET($C1854,0,$A1854)/(OFFSET($C1849,-$A1853,$A1854)))),\nMAX(0,G1854-(OFFSET($C1854,0,$A1854)/(OFFSET($C1849,-$A1853,$A1854))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1845","v":0},{"$f":"IF(H1879=\"n/a\",H1855,IFERROR(IF((OFFSET($C1855,0,$A1855))<0,\nMIN(0,H1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855)))),\nMAX(0,H1855-(OFFSET($C1855,0,$A1855)/(OFFSET($C1850,-$A1854,$A1855))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1845","v":0},{"$f":"IF(I1880=\"n/a\",I1856,IFERROR(IF((OFFSET($C1856,0,$A1856))<0,\nMIN(0,I1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856)))),\nMAX(0,I1856-(OFFSET($C1856,0,$A1856)/(OFFSET($C1851,-$A1855,$A1856))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1845","v":0},{"$f":"IF(J1881=\"n/a\",J1857,IFERROR(IF((OFFSET($C1857,0,$A1857))<0,\nMIN(0,J1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857)))),\nMAX(0,J1857-(OFFSET($C1857,0,$A1857)/(OFFSET($C1852,-$A1856,$A1857))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1845","v":0},{"$f":"IF(K1882=\"n/a\",K1858,IFERROR(IF((OFFSET($C1858,0,$A1858))<0,\nMIN(0,K1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858)))),\nMAX(0,K1858-(OFFSET($C1858,0,$A1858)/(OFFSET($C1853,-$A1857,$A1858))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1845","v":0},{"$f":"IF(L1883=\"n/a\",L1859,IFERROR(IF((OFFSET($C1859,0,$A1859))<0,\nMIN(0,L1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859)))),\nMAX(0,L1859-(OFFSET($C1859,0,$A1859)/(OFFSET($C1854,-$A1858,$A1859))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1845","v":0},{"$f":"IF(M1884=\"n/a\",M1860,IFERROR(IF((OFFSET($C1860,0,$A1860))<0,\nMIN(0,M1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860)))),\nMAX(0,M1860-(OFFSET($C1860,0,$A1860)/(OFFSET($C1855,-$A1859,$A1860))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1845","v":0},{"$f":"IF(N1885=\"n/a\",N1861,IFERROR(IF((OFFSET($C1861,0,$A1861))<0,\nMIN(0,N1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861)))),\nMAX(0,N1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1856,-$A1860,$A1861))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1845","v":0},{"$f":"IF(O1886=\"n/a\",O1862,IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,O1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862)))),\nMAX(0,O1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1857,-$A1861,$A1862))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1845","v":0},{"$f":"IF(P1887=\"n/a\",P1863,IFERROR(IF((OFFSET($C1863,0,$A1863))<0,\nMIN(0,P1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863)))),\nMAX(0,P1863-(OFFSET($C1863,0,$A1863)/(OFFSET($C1858,-$A1862,$A1863))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1845","v":0},{"$f":"IF(Q1888=\"n/a\",Q1864,IFERROR(IF((OFFSET($C1864,0,$A1864))<0,\nMIN(0,Q1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864)))),\nMAX(0,Q1864-(OFFSET($C1864,0,$A1864)/(OFFSET($C1859,-$A1863,$A1864))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1845","v":0},{"$f":"IF(R1889=\"n/a\",R1865,IFERROR(IF((OFFSET($C1865,0,$A1865))<0,\nMIN(0,R1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865)))),\nMAX(0,R1865-(OFFSET($C1865,0,$A1865)/(OFFSET($C1860,-$A1864,$A1865))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1845","v":0},{"$f":"IF(S1890=\"n/a\",S1866,IFERROR(IF((OFFSET($C1866,0,$A1866))<0,\nMIN(0,S1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866)))),\nMAX(0,S1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1861,-$A1865,$A1866))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1845","v":0},{"$f":"IF(T1891=\"n/a\",T1867,IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,T1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867)))),\nMAX(0,T1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1862,-$A1866,$A1867))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1845","v":0},{"$f":"IF(U1892=\"n/a\",U1868,IFERROR(IF((OFFSET($C1868,0,$A1868))<0,\nMIN(0,U1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868)))),\nMAX(0,U1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1863,-$A1867,$A1868))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1845","v":0},{"$f":"IF(V1893=\"n/a\",V1869,IFERROR(IF((OFFSET($C1869,0,$A1869))<0,\nMIN(0,V1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869)))),\nMAX(0,V1869-(OFFSET($C1869,0,$A1869)/(OFFSET($C1864,-$A1868,$A1869))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1845","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1873<1,D1847=0),0,\nIF(D1847=0,C1873-1,\nIF(C1873<1,D1848,\n(((C1873-1)*(C1849-(C1849/(C1873))))+(D1847*D1848))/(D1849))))","v":0},{"$f":"IF(AND(D1873<1,E1847=0),0,\nIF(E1847=0,D1873-1,\nIF(D1873<1,E1848,\n(((D1873-1)*(D1849-(D1849/(D1873))))+(E1847*E1848))/(E1849))))","v":0},{"$f":"IF(AND(E1873<1,F1847=0),0,\nIF(F1847=0,E1873-1,\nIF(E1873<1,F1848,\n(((E1873-1)*(E1849-(E1849/(E1873))))+(F1847*F1848))/(F1849))))","v":0},{"$f":"IF(AND(F1873<1,G1847=0),0,\nIF(G1847=0,F1873-1,\nIF(F1873<1,G1848,\n(((F1873-1)*(F1849-(F1849/(F1873))))+(G1847*G1848))/(G1849))))","v":0},{"$f":"IF(AND(G1873<1,H1847=0),0,\nIF(H1847=0,G1873-1,\nIF(G1873<1,H1848,\n(((G1873-1)*(G1849-(G1849/(G1873))))+(H1847*H1848))/(H1849))))","v":0},{"$f":"IF(AND(H1873<1,I1847=0),0,\nIF(I1847=0,H1873-1,\nIF(H1873<1,I1848,\n(((H1873-1)*(H1849-(H1849/(H1873))))+(I1847*I1848))/(I1849))))","v":0},{"$f":"IF(AND(I1873<1,J1847=0),0,\nIF(J1847=0,I1873-1,\nIF(I1873<1,J1848,\n(((I1873-1)*(I1849-(I1849/(I1873))))+(J1847*J1848))/(J1849))))","v":0},{"$f":"IF(AND(J1873<1,K1847=0),0,\nIF(K1847=0,J1873-1,\nIF(J1873<1,K1848,\n(((J1873-1)*(J1849-(J1849/(J1873))))+(K1847*K1848))/(K1849))))","v":0},{"$f":"IF(AND(K1873<1,L1847=0),0,\nIF(L1847=0,K1873-1,\nIF(K1873<1,L1848,\n(((K1873-1)*(K1849-(K1849/(K1873))))+(L1847*L1848))/(L1849))))","v":0},{"$f":"IF(AND(L1873<1,M1847=0),0,\nIF(M1847=0,L1873-1,\nIF(L1873<1,M1848,\n(((L1873-1)*(L1849-(L1849/(L1873))))+(M1847*M1848))/(M1849))))","v":0},{"$f":"IF(AND(M1873<1,N1847=0),0,\nIF(N1847=0,M1873-1,\nIF(M1873<1,N1848,\n(((M1873-1)*(M1849-(M1849/(M1873))))+(N1847*N1848))/(N1849))))","v":0},{"$f":"IF(AND(N1873<1,O1847=0),0,\nIF(O1847=0,N1873-1,\nIF(N1873<1,O1848,\n(((N1873-1)*(N1849-(N1849/(N1873))))+(O1847*O1848))/(O1849))))","v":0},{"$f":"IF(AND(O1873<1,P1847=0),0,\nIF(P1847=0,O1873-1,\nIF(O1873<1,P1848,\n(((O1873-1)*(O1849-(O1849/(O1873))))+(P1847*P1848))/(P1849))))","v":0},{"$f":"IF(AND(P1873<1,Q1847=0),0,\nIF(Q1847=0,P1873-1,\nIF(P1873<1,Q1848,\n(((P1873-1)*(P1849-(P1849/(P1873))))+(Q1847*Q1848))/(Q1849))))","v":0},{"$f":"IF(AND(Q1873<1,R1847=0),0,\nIF(R1847=0,Q1873-1,\nIF(Q1873<1,R1848,\n(((Q1873-1)*(Q1849-(Q1849/(Q1873))))+(R1847*R1848))/(R1849))))","v":0},{"$f":"IF(AND(R1873<1,S1847=0),0,\nIF(S1847=0,R1873-1,\nIF(R1873<1,S1848,\n(((R1873-1)*(R1849-(R1849/(R1873))))+(S1847*S1848))/(S1849))))","v":0},{"$f":"IF(AND(S1873<1,T1847=0),0,\nIF(T1847=0,S1873-1,\nIF(S1873<1,T1848,\n(((S1873-1)*(S1849-(S1849/(S1873))))+(T1847*T1848))/(T1849))))","v":0},{"$f":"IF(AND(T1873<1,U1847=0),0,\nIF(U1847=0,T1873-1,\nIF(T1873<1,U1848,\n(((T1873-1)*(T1849-(T1849/(T1873))))+(U1847*U1848))/(U1849))))","v":0},{"$f":"IF(AND(U1873<1,V1847=0),0,\nIF(V1847=0,U1873-1,\nIF(U1873<1,V1848,\n(((U1873-1)*(U1849-(U1849/(U1873))))+(V1847*V1848))/(V1849))))","v":0},{"$f":"IF(AND(V1873<1,W1847=0),0,\nIF(W1847=0,V1873-1,\nIF(V1873<1,W1848,\n(((V1873-1)*(V1849-(V1849/(V1873))))+(W1847*W1848))/(W1849))))","v":0}]
[null,"RL Start TAB",{"$f":"C1846","v":0},{"$f":"IF(C1874=\"n/a\",\"n/a\",MAX(0,C1874-1))","v":0},{"$f":"IF(D1874=\"n/a\",\"n/a\",MAX(0,D1874-1))","v":0},{"$f":"IF(E1874=\"n/a\",\"n/a\",MAX(0,E1874-1))","v":0},{"$f":"IF(F1874=\"n/a\",\"n/a\",MAX(0,F1874-1))","v":0},{"$f":"IF(G1874=\"n/a\",\"n/a\",MAX(0,G1874-1))","v":0},{"$f":"IF(H1874=\"n/a\",\"n/a\",MAX(0,H1874-1))","v":0},{"$f":"IF(I1874=\"n/a\",\"n/a\",MAX(0,I1874-1))","v":0},{"$f":"IF(J1874=\"n/a\",\"n/a\",MAX(0,J1874-1))","v":0},{"$f":"IF(K1874=\"n/a\",\"n/a\",MAX(0,K1874-1))","v":0},{"$f":"IF(L1874=\"n/a\",\"n/a\",MAX(0,L1874-1))","v":0},{"$f":"IF(M1874=\"n/a\",\"n/a\",MAX(0,M1874-1))","v":0},{"$f":"IF(N1874=\"n/a\",\"n/a\",MAX(0,N1874-1))","v":0},{"$f":"IF(O1874=\"n/a\",\"n/a\",MAX(0,O1874-1))","v":0},{"$f":"IF(P1874=\"n/a\",\"n/a\",MAX(0,P1874-1))","v":0},{"$f":"IF(Q1874=\"n/a\",\"n/a\",MAX(0,Q1874-1))","v":0},{"$f":"IF(R1874=\"n/a\",\"n/a\",MAX(0,R1874-1))","v":0},{"$f":"IF(S1874=\"n/a\",\"n/a\",MAX(0,S1874-1))","v":0},{"$f":"IF(T1874=\"n/a\",\"n/a\",MAX(0,T1874-1))","v":0},{"$f":"IF(U1874=\"n/a\",\"n/a\",MAX(0,U1874-1))","v":0},{"$f":"IF(V1874=\"n/a\",\"n/a\",MAX(0,V1874-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1851)","v":"RL Capex 2014-15"},null,{"$f":"D1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1846","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1846","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1846","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1846","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1846","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1846","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1846","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1846","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1846","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1846","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1846","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1846","v":0},{"$f":"IF(V1893=\"n/a\",\"n/a\",MAX(0,V1893-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1846","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1846<>\"n/a\",C1846<>\"n/a\"),IF(SUM(C1849:C1871)=0,0,IF((SUMPRODUCT(C1849:C1871,C1873:C1895)/SUM(C1849:C1871))<0,1,(SUMPRODUCT(C1849:C1871,C1873:C1895)/SUM(C1849:C1871)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1846<>\"n/a\",D1846<>\"n/a\"),IF(SUM(D1849:D1871)=0,0,IF((SUMPRODUCT(D1849:D1871,D1873:D1895)/SUM(D1849:D1871))<0,1,(SUMPRODUCT(D1849:D1871,D1873:D1895)/SUM(D1849:D1871)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1846<>\"n/a\",E1846<>\"n/a\"),IF(SUM(E1849:E1871)=0,0,IF((SUMPRODUCT(E1849:E1871,E1873:E1895)/SUM(E1849:E1871))<0,1,(SUMPRODUCT(E1849:E1871,E1873:E1895)/SUM(E1849:E1871)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 36",{"$f":"VLOOKUP($A1898,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1898,1,12,\"\"))","v":36},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1899,0)","v":0},{"$f":"'RAB remaining lives'!D1904","v":0},{"$f":"'RAB remaining lives'!E1904","v":0},{"$f":"'RAB remaining lives'!F1904","v":0},{"$f":"'RAB remaining lives'!G1904","v":0},{"$f":"'RAB remaining lives'!H1904","v":0},{"$f":"'RAB remaining lives'!I1904","v":0},{"$f":"'RAB remaining lives'!J1904","v":0},{"$f":"'RAB remaining lives'!K1904","v":0},{"$f":"'RAB remaining lives'!L1904","v":0},{"$f":"'RAB remaining lives'!M1904","v":0},{"$f":"'RAB remaining lives'!N1904","v":0},{"$f":"'RAB remaining lives'!O1904","v":0},{"$f":"'RAB remaining lives'!P1904","v":0},{"$f":"'RAB remaining lives'!Q1904","v":0},{"$f":"'RAB remaining lives'!R1904","v":0},{"$f":"'RAB remaining lives'!S1904","v":0},{"$f":"'RAB remaining lives'!T1904","v":0},{"$f":"'RAB remaining lives'!U1904","v":0},{"$f":"'RAB remaining lives'!V1904","v":0},{"$f":"'RAB remaining lives'!W1904","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1899,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1899,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1899,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1899,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1899,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1899,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1899,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1899,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1899,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1899,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1899,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1899,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1899,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1899,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1899,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1899,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1899,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1899,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1899,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1899,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1899,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1899,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1901=0,C1903=0),0,\nIF(AND(D1901<>0,C1903=0),D1901,\nIF(AND(D1902<>0,C1903<>0),(C1903-(C1903/C1927))+D1901,\nIF(C1927<1,0,(C1903-(C1903/C1927))))))","v":0},{"$f":"IF(AND(E1901=0,D1903=0),0,\nIF(AND(E1901<>0,D1903=0),E1901,\nIF(AND(E1902<>0,D1903<>0),(D1903-(D1903/D1927))+E1901,\nIF(D1927<1,0,(D1903-(D1903/D1927))))))","v":0},{"$f":"IF(AND(F1901=0,E1903=0),0,\nIF(AND(F1901<>0,E1903=0),F1901,\nIF(AND(F1902<>0,E1903<>0),(E1903-(E1903/E1927))+F1901,\nIF(E1927<1,0,(E1903-(E1903/E1927))))))","v":0},{"$f":"IF(AND(G1901=0,F1903=0),0,\nIF(AND(G1901<>0,F1903=0),G1901,\nIF(AND(G1902<>0,F1903<>0),(F1903-(F1903/F1927))+G1901,\nIF(F1927<1,0,(F1903-(F1903/F1927))))))","v":0},{"$f":"IF(AND(H1901=0,G1903=0),0,\nIF(AND(H1901<>0,G1903=0),H1901,\nIF(AND(H1902<>0,G1903<>0),(G1903-(G1903/G1927))+H1901,\nIF(G1927<1,0,(G1903-(G1903/G1927))))))","v":0},{"$f":"IF(AND(I1901=0,H1903=0),0,\nIF(AND(I1901<>0,H1903=0),I1901,\nIF(AND(I1902<>0,H1903<>0),(H1903-(H1903/H1927))+I1901,\nIF(H1927<1,0,(H1903-(H1903/H1927))))))","v":0},{"$f":"IF(AND(J1901=0,I1903=0),0,\nIF(AND(J1901<>0,I1903=0),J1901,\nIF(AND(J1902<>0,I1903<>0),(I1903-(I1903/I1927))+J1901,\nIF(I1927<1,0,(I1903-(I1903/I1927))))))","v":0},{"$f":"IF(AND(K1901=0,J1903=0),0,\nIF(AND(K1901<>0,J1903=0),K1901,\nIF(AND(K1902<>0,J1903<>0),(J1903-(J1903/J1927))+K1901,\nIF(J1927<1,0,(J1903-(J1903/J1927))))))","v":0},{"$f":"IF(AND(L1901=0,K1903=0),0,\nIF(AND(L1901<>0,K1903=0),L1901,\nIF(AND(L1902<>0,K1903<>0),(K1903-(K1903/K1927))+L1901,\nIF(K1927<1,0,(K1903-(K1903/K1927))))))","v":0},{"$f":"IF(AND(M1901=0,L1903=0),0,\nIF(AND(M1901<>0,L1903=0),M1901,\nIF(AND(M1902<>0,L1903<>0),(L1903-(L1903/L1927))+M1901,\nIF(L1927<1,0,(L1903-(L1903/L1927))))))","v":0},{"$f":"IF(AND(N1901=0,M1903=0),0,\nIF(AND(N1901<>0,M1903=0),N1901,\nIF(AND(N1902<>0,M1903<>0),(M1903-(M1903/M1927))+N1901,\nIF(M1927<1,0,(M1903-(M1903/M1927))))))","v":0},{"$f":"IF(AND(O1901=0,N1903=0),0,\nIF(AND(O1901<>0,N1903=0),O1901,\nIF(AND(O1902<>0,N1903<>0),(N1903-(N1903/N1927))+O1901,\nIF(N1927<1,0,(N1903-(N1903/N1927))))))","v":0},{"$f":"IF(AND(P1901=0,O1903=0),0,\nIF(AND(P1901<>0,O1903=0),P1901,\nIF(AND(P1902<>0,O1903<>0),(O1903-(O1903/O1927))+P1901,\nIF(O1927<1,0,(O1903-(O1903/O1927))))))","v":0},{"$f":"IF(AND(Q1901=0,P1903=0),0,\nIF(AND(Q1901<>0,P1903=0),Q1901,\nIF(AND(Q1902<>0,P1903<>0),(P1903-(P1903/P1927))+Q1901,\nIF(P1927<1,0,(P1903-(P1903/P1927))))))","v":0},{"$f":"IF(AND(R1901=0,Q1903=0),0,\nIF(AND(R1901<>0,Q1903=0),R1901,\nIF(AND(R1902<>0,Q1903<>0),(Q1903-(Q1903/Q1927))+R1901,\nIF(Q1927<1,0,(Q1903-(Q1903/Q1927))))))","v":0},{"$f":"IF(AND(S1901=0,R1903=0),0,\nIF(AND(S1901<>0,R1903=0),S1901,\nIF(AND(S1902<>0,R1903<>0),(R1903-(R1903/R1927))+S1901,\nIF(R1927<1,0,(R1903-(R1903/R1927))))))","v":0},{"$f":"IF(AND(T1901=0,S1903=0),0,\nIF(AND(T1901<>0,S1903=0),T1901,\nIF(AND(T1902<>0,S1903<>0),(S1903-(S1903/S1927))+T1901,\nIF(S1927<1,0,(S1903-(S1903/S1927))))))","v":0},{"$f":"IF(AND(U1901=0,T1903=0),0,\nIF(AND(U1901<>0,T1903=0),U1901,\nIF(AND(U1902<>0,T1903<>0),(T1903-(T1903/T1927))+U1901,\nIF(T1927<1,0,(T1903-(T1903/T1927))))))","v":0},{"$f":"IF(AND(V1901=0,U1903=0),0,\nIF(AND(V1901<>0,U1903=0),V1901,\nIF(AND(V1902<>0,U1903<>0),(U1903-(U1903/U1927))+V1901,\nIF(U1927<1,0,(U1903-(U1903/U1927))))))","v":0},{"$f":"IF(AND(W1901=0,V1903=0),0,\nIF(AND(W1901<>0,V1903=0),W1901,\nIF(AND(W1902<>0,V1903<>0),(V1903-(V1903/V1927))+W1901,\nIF(V1927<1,0,(V1903-(V1903/V1927))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1899","v":0},{"$f":"IF(C1928=\"n/a\",C1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,C1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,C1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(D1928=\"n/a\",D1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,D1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,D1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(E1928=\"n/a\",E1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,E1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,E1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(F1928=\"n/a\",F1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,F1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,F1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(G1928=\"n/a\",G1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,G1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,G1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(H1928=\"n/a\",H1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,H1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,H1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(I1928=\"n/a\",I1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,I1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,I1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(J1928=\"n/a\",J1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,J1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,J1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(K1928=\"n/a\",K1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,K1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,K1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(L1928=\"n/a\",L1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,L1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,L1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(M1928=\"n/a\",M1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,M1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,M1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(N1928=\"n/a\",N1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,N1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,N1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(O1928=\"n/a\",O1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,O1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,O1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(P1928=\"n/a\",P1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,P1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,P1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(Q1928=\"n/a\",Q1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,Q1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,Q1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(R1928=\"n/a\",R1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,R1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,R1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(S1928=\"n/a\",S1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,S1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,S1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(T1928=\"n/a\",T1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,T1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,T1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(U1928=\"n/a\",U1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,U1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,U1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0},{"$f":"IF(V1928=\"n/a\",V1904,IFERROR(IF((OFFSET($C1904,0,$A1904))<0,\nMIN(0,V1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904)))),\nMAX(0,V1904-(OFFSET($C1904,0,$A1904)/(OFFSET($C1899,-$A1903,$A1904))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1905)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1899","v":0},{"$f":"IF(D1929=\"n/a\",D1905,IFERROR(IF((OFFSET($C1905,0,$A1905))<0,\nMIN(0,D1905-(OFFSET($C1905,0,$A1905)/(OFFSET($C1900,-$A1904,$A1905)))),\nMAX(0,D1905-(OFFSET($C1905,0,$A1905)/(OFFSET($C1900,-$A1904,$A1905))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1899","v":0},{"$f":"IF(E1930=\"n/a\",E1906,IFERROR(IF((OFFSET($C1906,0,$A1906))<0,\nMIN(0,E1906-(OFFSET($C1906,0,$A1906)/(OFFSET($C1901,-$A1905,$A1906)))),\nMAX(0,E1906-(OFFSET($C1906,0,$A1906)/(OFFSET($C1901,-$A1905,$A1906))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1899","v":0},{"$f":"IF(F1931=\"n/a\",F1907,IFERROR(IF((OFFSET($C1907,0,$A1907))<0,\nMIN(0,F1907-(OFFSET($C1907,0,$A1907)/(OFFSET($C1902,-$A1906,$A1907)))),\nMAX(0,F1907-(OFFSET($C1907,0,$A1907)/(OFFSET($C1902,-$A1906,$A1907))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1899","v":0},{"$f":"IF(G1932=\"n/a\",G1908,IFERROR(IF((OFFSET($C1908,0,$A1908))<0,\nMIN(0,G1908-(OFFSET($C1908,0,$A1908)/(OFFSET($C1903,-$A1907,$A1908)))),\nMAX(0,G1908-(OFFSET($C1908,0,$A1908)/(OFFSET($C1903,-$A1907,$A1908))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1899","v":0},{"$f":"IF(H1933=\"n/a\",H1909,IFERROR(IF((OFFSET($C1909,0,$A1909))<0,\nMIN(0,H1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909)))),\nMAX(0,H1909-(OFFSET($C1909,0,$A1909)/(OFFSET($C1904,-$A1908,$A1909))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1899","v":0},{"$f":"IF(I1934=\"n/a\",I1910,IFERROR(IF((OFFSET($C1910,0,$A1910))<0,\nMIN(0,I1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910)))),\nMAX(0,I1910-(OFFSET($C1910,0,$A1910)/(OFFSET($C1905,-$A1909,$A1910))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1899","v":0},{"$f":"IF(J1935=\"n/a\",J1911,IFERROR(IF((OFFSET($C1911,0,$A1911))<0,\nMIN(0,J1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911)))),\nMAX(0,J1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1906,-$A1910,$A1911))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1899","v":0},{"$f":"IF(K1936=\"n/a\",K1912,IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,K1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912)))),\nMAX(0,K1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1907,-$A1911,$A1912))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1899","v":0},{"$f":"IF(L1937=\"n/a\",L1913,IFERROR(IF((OFFSET($C1913,0,$A1913))<0,\nMIN(0,L1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913)))),\nMAX(0,L1913-(OFFSET($C1913,0,$A1913)/(OFFSET($C1908,-$A1912,$A1913))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1899","v":0},{"$f":"IF(M1938=\"n/a\",M1914,IFERROR(IF((OFFSET($C1914,0,$A1914))<0,\nMIN(0,M1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914)))),\nMAX(0,M1914-(OFFSET($C1914,0,$A1914)/(OFFSET($C1909,-$A1913,$A1914))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1899","v":0},{"$f":"IF(N1939=\"n/a\",N1915,IFERROR(IF((OFFSET($C1915,0,$A1915))<0,\nMIN(0,N1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915)))),\nMAX(0,N1915-(OFFSET($C1915,0,$A1915)/(OFFSET($C1910,-$A1914,$A1915))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1899","v":0},{"$f":"IF(O1940=\"n/a\",O1916,IFERROR(IF((OFFSET($C1916,0,$A1916))<0,\nMIN(0,O1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916)))),\nMAX(0,O1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1911,-$A1915,$A1916))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1899","v":0},{"$f":"IF(P1941=\"n/a\",P1917,IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,P1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917)))),\nMAX(0,P1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1912,-$A1916,$A1917))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1899","v":0},{"$f":"IF(Q1942=\"n/a\",Q1918,IFERROR(IF((OFFSET($C1918,0,$A1918))<0,\nMIN(0,Q1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918)))),\nMAX(0,Q1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1913,-$A1917,$A1918))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1899","v":0},{"$f":"IF(R1943=\"n/a\",R1919,IFERROR(IF((OFFSET($C1919,0,$A1919))<0,\nMIN(0,R1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919)))),\nMAX(0,R1919-(OFFSET($C1919,0,$A1919)/(OFFSET($C1914,-$A1918,$A1919))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1899","v":0},{"$f":"IF(S1944=\"n/a\",S1920,IFERROR(IF((OFFSET($C1920,0,$A1920))<0,\nMIN(0,S1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920)))),\nMAX(0,S1920-(OFFSET($C1920,0,$A1920)/(OFFSET($C1915,-$A1919,$A1920))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1899","v":0},{"$f":"IF(T1945=\"n/a\",T1921,IFERROR(IF((OFFSET($C1921,0,$A1921))<0,\nMIN(0,T1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921)))),\nMAX(0,T1921-(OFFSET($C1921,0,$A1921)/(OFFSET($C1916,-$A1920,$A1921))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1899","v":0},{"$f":"IF(U1946=\"n/a\",U1922,IFERROR(IF((OFFSET($C1922,0,$A1922))<0,\nMIN(0,U1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922)))),\nMAX(0,U1922-(OFFSET($C1922,0,$A1922)/(OFFSET($C1917,-$A1921,$A1922))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1899","v":0},{"$f":"IF(V1947=\"n/a\",V1923,IFERROR(IF((OFFSET($C1923,0,$A1923))<0,\nMIN(0,V1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923)))),\nMAX(0,V1923-(OFFSET($C1923,0,$A1923)/(OFFSET($C1918,-$A1922,$A1923))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1899","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1927<1,D1901=0),0,\nIF(D1901=0,C1927-1,\nIF(C1927<1,D1902,\n(((C1927-1)*(C1903-(C1903/(C1927))))+(D1901*D1902))/(D1903))))","v":0},{"$f":"IF(AND(D1927<1,E1901=0),0,\nIF(E1901=0,D1927-1,\nIF(D1927<1,E1902,\n(((D1927-1)*(D1903-(D1903/(D1927))))+(E1901*E1902))/(E1903))))","v":0},{"$f":"IF(AND(E1927<1,F1901=0),0,\nIF(F1901=0,E1927-1,\nIF(E1927<1,F1902,\n(((E1927-1)*(E1903-(E1903/(E1927))))+(F1901*F1902))/(F1903))))","v":0},{"$f":"IF(AND(F1927<1,G1901=0),0,\nIF(G1901=0,F1927-1,\nIF(F1927<1,G1902,\n(((F1927-1)*(F1903-(F1903/(F1927))))+(G1901*G1902))/(G1903))))","v":0},{"$f":"IF(AND(G1927<1,H1901=0),0,\nIF(H1901=0,G1927-1,\nIF(G1927<1,H1902,\n(((G1927-1)*(G1903-(G1903/(G1927))))+(H1901*H1902))/(H1903))))","v":0},{"$f":"IF(AND(H1927<1,I1901=0),0,\nIF(I1901=0,H1927-1,\nIF(H1927<1,I1902,\n(((H1927-1)*(H1903-(H1903/(H1927))))+(I1901*I1902))/(I1903))))","v":0},{"$f":"IF(AND(I1927<1,J1901=0),0,\nIF(J1901=0,I1927-1,\nIF(I1927<1,J1902,\n(((I1927-1)*(I1903-(I1903/(I1927))))+(J1901*J1902))/(J1903))))","v":0},{"$f":"IF(AND(J1927<1,K1901=0),0,\nIF(K1901=0,J1927-1,\nIF(J1927<1,K1902,\n(((J1927-1)*(J1903-(J1903/(J1927))))+(K1901*K1902))/(K1903))))","v":0},{"$f":"IF(AND(K1927<1,L1901=0),0,\nIF(L1901=0,K1927-1,\nIF(K1927<1,L1902,\n(((K1927-1)*(K1903-(K1903/(K1927))))+(L1901*L1902))/(L1903))))","v":0},{"$f":"IF(AND(L1927<1,M1901=0),0,\nIF(M1901=0,L1927-1,\nIF(L1927<1,M1902,\n(((L1927-1)*(L1903-(L1903/(L1927))))+(M1901*M1902))/(M1903))))","v":0},{"$f":"IF(AND(M1927<1,N1901=0),0,\nIF(N1901=0,M1927-1,\nIF(M1927<1,N1902,\n(((M1927-1)*(M1903-(M1903/(M1927))))+(N1901*N1902))/(N1903))))","v":0},{"$f":"IF(AND(N1927<1,O1901=0),0,\nIF(O1901=0,N1927-1,\nIF(N1927<1,O1902,\n(((N1927-1)*(N1903-(N1903/(N1927))))+(O1901*O1902))/(O1903))))","v":0},{"$f":"IF(AND(O1927<1,P1901=0),0,\nIF(P1901=0,O1927-1,\nIF(O1927<1,P1902,\n(((O1927-1)*(O1903-(O1903/(O1927))))+(P1901*P1902))/(P1903))))","v":0},{"$f":"IF(AND(P1927<1,Q1901=0),0,\nIF(Q1901=0,P1927-1,\nIF(P1927<1,Q1902,\n(((P1927-1)*(P1903-(P1903/(P1927))))+(Q1901*Q1902))/(Q1903))))","v":0},{"$f":"IF(AND(Q1927<1,R1901=0),0,\nIF(R1901=0,Q1927-1,\nIF(Q1927<1,R1902,\n(((Q1927-1)*(Q1903-(Q1903/(Q1927))))+(R1901*R1902))/(R1903))))","v":0},{"$f":"IF(AND(R1927<1,S1901=0),0,\nIF(S1901=0,R1927-1,\nIF(R1927<1,S1902,\n(((R1927-1)*(R1903-(R1903/(R1927))))+(S1901*S1902))/(S1903))))","v":0},{"$f":"IF(AND(S1927<1,T1901=0),0,\nIF(T1901=0,S1927-1,\nIF(S1927<1,T1902,\n(((S1927-1)*(S1903-(S1903/(S1927))))+(T1901*T1902))/(T1903))))","v":0},{"$f":"IF(AND(T1927<1,U1901=0),0,\nIF(U1901=0,T1927-1,\nIF(T1927<1,U1902,\n(((T1927-1)*(T1903-(T1903/(T1927))))+(U1901*U1902))/(U1903))))","v":0},{"$f":"IF(AND(U1927<1,V1901=0),0,\nIF(V1901=0,U1927-1,\nIF(U1927<1,V1902,\n(((U1927-1)*(U1903-(U1903/(U1927))))+(V1901*V1902))/(V1903))))","v":0},{"$f":"IF(AND(V1927<1,W1901=0),0,\nIF(W1901=0,V1927-1,\nIF(V1927<1,W1902,\n(((V1927-1)*(V1903-(V1903/(V1927))))+(W1901*W1902))/(W1903))))","v":0}]
[null,"RL Start TAB",{"$f":"C1900","v":0},{"$f":"IF(C1928=\"n/a\",\"n/a\",MAX(0,C1928-1))","v":0},{"$f":"IF(D1928=\"n/a\",\"n/a\",MAX(0,D1928-1))","v":0},{"$f":"IF(E1928=\"n/a\",\"n/a\",MAX(0,E1928-1))","v":0},{"$f":"IF(F1928=\"n/a\",\"n/a\",MAX(0,F1928-1))","v":0},{"$f":"IF(G1928=\"n/a\",\"n/a\",MAX(0,G1928-1))","v":0},{"$f":"IF(H1928=\"n/a\",\"n/a\",MAX(0,H1928-1))","v":0},{"$f":"IF(I1928=\"n/a\",\"n/a\",MAX(0,I1928-1))","v":0},{"$f":"IF(J1928=\"n/a\",\"n/a\",MAX(0,J1928-1))","v":0},{"$f":"IF(K1928=\"n/a\",\"n/a\",MAX(0,K1928-1))","v":0},{"$f":"IF(L1928=\"n/a\",\"n/a\",MAX(0,L1928-1))","v":0},{"$f":"IF(M1928=\"n/a\",\"n/a\",MAX(0,M1928-1))","v":0},{"$f":"IF(N1928=\"n/a\",\"n/a\",MAX(0,N1928-1))","v":0},{"$f":"IF(O1928=\"n/a\",\"n/a\",MAX(0,O1928-1))","v":0},{"$f":"IF(P1928=\"n/a\",\"n/a\",MAX(0,P1928-1))","v":0},{"$f":"IF(Q1928=\"n/a\",\"n/a\",MAX(0,Q1928-1))","v":0},{"$f":"IF(R1928=\"n/a\",\"n/a\",MAX(0,R1928-1))","v":0},{"$f":"IF(S1928=\"n/a\",\"n/a\",MAX(0,S1928-1))","v":0},{"$f":"IF(T1928=\"n/a\",\"n/a\",MAX(0,T1928-1))","v":0},{"$f":"IF(U1928=\"n/a\",\"n/a\",MAX(0,U1928-1))","v":0},{"$f":"IF(V1928=\"n/a\",\"n/a\",MAX(0,V1928-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1905)","v":"RL Capex 2014-15"},null,{"$f":"D1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1900","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1900","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1900","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1900","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1900","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1900","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1900","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1900","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1900","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1900","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1900","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1900","v":0},{"$f":"IF(V1947=\"n/a\",\"n/a\",MAX(0,V1947-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1900","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1900<>\"n/a\",C1900<>\"n/a\"),IF(SUM(C1903:C1925)=0,0,IF((SUMPRODUCT(C1903:C1925,C1927:C1949)/SUM(C1903:C1925))<0,1,(SUMPRODUCT(C1903:C1925,C1927:C1949)/SUM(C1903:C1925)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1900<>\"n/a\",D1900<>\"n/a\"),IF(SUM(D1903:D1925)=0,0,IF((SUMPRODUCT(D1903:D1925,D1927:D1949)/SUM(D1903:D1925))<0,1,(SUMPRODUCT(D1903:D1925,D1927:D1949)/SUM(D1903:D1925)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1900<>\"n/a\",E1900<>\"n/a\"),IF(SUM(E1903:E1925)=0,0,IF((SUMPRODUCT(E1903:E1925,E1927:E1949)/SUM(E1903:E1925))<0,1,(SUMPRODUCT(E1903:E1925,E1927:E1949)/SUM(E1903:E1925)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 37",{"$f":"VLOOKUP($A1952,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1952,1,12,\"\"))","v":37},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A1953,0)","v":0},{"$f":"'RAB remaining lives'!D1958","v":0},{"$f":"'RAB remaining lives'!E1958","v":0},{"$f":"'RAB remaining lives'!F1958","v":0},{"$f":"'RAB remaining lives'!G1958","v":0},{"$f":"'RAB remaining lives'!H1958","v":0},{"$f":"'RAB remaining lives'!I1958","v":0},{"$f":"'RAB remaining lives'!J1958","v":0},{"$f":"'RAB remaining lives'!K1958","v":0},{"$f":"'RAB remaining lives'!L1958","v":0},{"$f":"'RAB remaining lives'!M1958","v":0},{"$f":"'RAB remaining lives'!N1958","v":0},{"$f":"'RAB remaining lives'!O1958","v":0},{"$f":"'RAB remaining lives'!P1958","v":0},{"$f":"'RAB remaining lives'!Q1958","v":0},{"$f":"'RAB remaining lives'!R1958","v":0},{"$f":"'RAB remaining lives'!S1958","v":0},{"$f":"'RAB remaining lives'!T1958","v":0},{"$f":"'RAB remaining lives'!U1958","v":0},{"$f":"'RAB remaining lives'!V1958","v":0},{"$f":"'RAB remaining lives'!W1958","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1953,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1953,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1953,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1953,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1953,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1953,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1953,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1953,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1953,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1953,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1953,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A1953,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1953,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1953,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1953,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1953,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1953,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1953,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1953,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1953,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1953,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A1953,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D1955=0,C1957=0),0,\nIF(AND(D1955<>0,C1957=0),D1955,\nIF(AND(D1956<>0,C1957<>0),(C1957-(C1957/C1981))+D1955,\nIF(C1981<1,0,(C1957-(C1957/C1981))))))","v":0},{"$f":"IF(AND(E1955=0,D1957=0),0,\nIF(AND(E1955<>0,D1957=0),E1955,\nIF(AND(E1956<>0,D1957<>0),(D1957-(D1957/D1981))+E1955,\nIF(D1981<1,0,(D1957-(D1957/D1981))))))","v":0},{"$f":"IF(AND(F1955=0,E1957=0),0,\nIF(AND(F1955<>0,E1957=0),F1955,\nIF(AND(F1956<>0,E1957<>0),(E1957-(E1957/E1981))+F1955,\nIF(E1981<1,0,(E1957-(E1957/E1981))))))","v":0},{"$f":"IF(AND(G1955=0,F1957=0),0,\nIF(AND(G1955<>0,F1957=0),G1955,\nIF(AND(G1956<>0,F1957<>0),(F1957-(F1957/F1981))+G1955,\nIF(F1981<1,0,(F1957-(F1957/F1981))))))","v":0},{"$f":"IF(AND(H1955=0,G1957=0),0,\nIF(AND(H1955<>0,G1957=0),H1955,\nIF(AND(H1956<>0,G1957<>0),(G1957-(G1957/G1981))+H1955,\nIF(G1981<1,0,(G1957-(G1957/G1981))))))","v":0},{"$f":"IF(AND(I1955=0,H1957=0),0,\nIF(AND(I1955<>0,H1957=0),I1955,\nIF(AND(I1956<>0,H1957<>0),(H1957-(H1957/H1981))+I1955,\nIF(H1981<1,0,(H1957-(H1957/H1981))))))","v":0},{"$f":"IF(AND(J1955=0,I1957=0),0,\nIF(AND(J1955<>0,I1957=0),J1955,\nIF(AND(J1956<>0,I1957<>0),(I1957-(I1957/I1981))+J1955,\nIF(I1981<1,0,(I1957-(I1957/I1981))))))","v":0},{"$f":"IF(AND(K1955=0,J1957=0),0,\nIF(AND(K1955<>0,J1957=0),K1955,\nIF(AND(K1956<>0,J1957<>0),(J1957-(J1957/J1981))+K1955,\nIF(J1981<1,0,(J1957-(J1957/J1981))))))","v":0},{"$f":"IF(AND(L1955=0,K1957=0),0,\nIF(AND(L1955<>0,K1957=0),L1955,\nIF(AND(L1956<>0,K1957<>0),(K1957-(K1957/K1981))+L1955,\nIF(K1981<1,0,(K1957-(K1957/K1981))))))","v":0},{"$f":"IF(AND(M1955=0,L1957=0),0,\nIF(AND(M1955<>0,L1957=0),M1955,\nIF(AND(M1956<>0,L1957<>0),(L1957-(L1957/L1981))+M1955,\nIF(L1981<1,0,(L1957-(L1957/L1981))))))","v":0},{"$f":"IF(AND(N1955=0,M1957=0),0,\nIF(AND(N1955<>0,M1957=0),N1955,\nIF(AND(N1956<>0,M1957<>0),(M1957-(M1957/M1981))+N1955,\nIF(M1981<1,0,(M1957-(M1957/M1981))))))","v":0},{"$f":"IF(AND(O1955=0,N1957=0),0,\nIF(AND(O1955<>0,N1957=0),O1955,\nIF(AND(O1956<>0,N1957<>0),(N1957-(N1957/N1981))+O1955,\nIF(N1981<1,0,(N1957-(N1957/N1981))))))","v":0},{"$f":"IF(AND(P1955=0,O1957=0),0,\nIF(AND(P1955<>0,O1957=0),P1955,\nIF(AND(P1956<>0,O1957<>0),(O1957-(O1957/O1981))+P1955,\nIF(O1981<1,0,(O1957-(O1957/O1981))))))","v":0},{"$f":"IF(AND(Q1955=0,P1957=0),0,\nIF(AND(Q1955<>0,P1957=0),Q1955,\nIF(AND(Q1956<>0,P1957<>0),(P1957-(P1957/P1981))+Q1955,\nIF(P1981<1,0,(P1957-(P1957/P1981))))))","v":0},{"$f":"IF(AND(R1955=0,Q1957=0),0,\nIF(AND(R1955<>0,Q1957=0),R1955,\nIF(AND(R1956<>0,Q1957<>0),(Q1957-(Q1957/Q1981))+R1955,\nIF(Q1981<1,0,(Q1957-(Q1957/Q1981))))))","v":0},{"$f":"IF(AND(S1955=0,R1957=0),0,\nIF(AND(S1955<>0,R1957=0),S1955,\nIF(AND(S1956<>0,R1957<>0),(R1957-(R1957/R1981))+S1955,\nIF(R1981<1,0,(R1957-(R1957/R1981))))))","v":0},{"$f":"IF(AND(T1955=0,S1957=0),0,\nIF(AND(T1955<>0,S1957=0),T1955,\nIF(AND(T1956<>0,S1957<>0),(S1957-(S1957/S1981))+T1955,\nIF(S1981<1,0,(S1957-(S1957/S1981))))))","v":0},{"$f":"IF(AND(U1955=0,T1957=0),0,\nIF(AND(U1955<>0,T1957=0),U1955,\nIF(AND(U1956<>0,T1957<>0),(T1957-(T1957/T1981))+U1955,\nIF(T1981<1,0,(T1957-(T1957/T1981))))))","v":0},{"$f":"IF(AND(V1955=0,U1957=0),0,\nIF(AND(V1955<>0,U1957=0),V1955,\nIF(AND(V1956<>0,U1957<>0),(U1957-(U1957/U1981))+V1955,\nIF(U1981<1,0,(U1957-(U1957/U1981))))))","v":0},{"$f":"IF(AND(W1955=0,V1957=0),0,\nIF(AND(W1955<>0,V1957=0),W1955,\nIF(AND(W1956<>0,V1957<>0),(V1957-(V1957/V1981))+W1955,\nIF(V1981<1,0,(V1957-(V1957/V1981))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1953","v":0},{"$f":"IF(C1982=\"n/a\",C1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,C1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,C1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(D1982=\"n/a\",D1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,D1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,D1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(E1982=\"n/a\",E1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,E1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,E1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(F1982=\"n/a\",F1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,F1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,F1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(G1982=\"n/a\",G1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,G1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,G1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(H1982=\"n/a\",H1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,H1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,H1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(I1982=\"n/a\",I1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,I1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,I1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(J1982=\"n/a\",J1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,J1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,J1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(K1982=\"n/a\",K1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,K1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,K1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(L1982=\"n/a\",L1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,L1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,L1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(M1982=\"n/a\",M1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,M1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,M1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(N1982=\"n/a\",N1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,N1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,N1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(O1982=\"n/a\",O1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,O1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,O1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(P1982=\"n/a\",P1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,P1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,P1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(Q1982=\"n/a\",Q1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,Q1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,Q1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(R1982=\"n/a\",R1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,R1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,R1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(S1982=\"n/a\",S1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,S1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,S1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(T1982=\"n/a\",T1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,T1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,T1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(U1982=\"n/a\",U1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,U1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,U1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0},{"$f":"IF(V1982=\"n/a\",V1958,IFERROR(IF((OFFSET($C1958,0,$A1958))<0,\nMIN(0,V1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958)))),\nMAX(0,V1958-(OFFSET($C1958,0,$A1958)/(OFFSET($C1953,-$A1957,$A1958))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1959)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D1953","v":0},{"$f":"IF(D1983=\"n/a\",D1959,IFERROR(IF((OFFSET($C1959,0,$A1959))<0,\nMIN(0,D1959-(OFFSET($C1959,0,$A1959)/(OFFSET($C1954,-$A1958,$A1959)))),\nMAX(0,D1959-(OFFSET($C1959,0,$A1959)/(OFFSET($C1954,-$A1958,$A1959))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E1953","v":0},{"$f":"IF(E1984=\"n/a\",E1960,IFERROR(IF((OFFSET($C1960,0,$A1960))<0,\nMIN(0,E1960-(OFFSET($C1960,0,$A1960)/(OFFSET($C1955,-$A1959,$A1960)))),\nMAX(0,E1960-(OFFSET($C1960,0,$A1960)/(OFFSET($C1955,-$A1959,$A1960))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F1953","v":0},{"$f":"IF(F1985=\"n/a\",F1961,IFERROR(IF((OFFSET($C1961,0,$A1961))<0,\nMIN(0,F1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1956,-$A1960,$A1961)))),\nMAX(0,F1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1956,-$A1960,$A1961))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G1953","v":0},{"$f":"IF(G1986=\"n/a\",G1962,IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,G1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1957,-$A1961,$A1962)))),\nMAX(0,G1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1957,-$A1961,$A1962))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H1953","v":0},{"$f":"IF(H1987=\"n/a\",H1963,IFERROR(IF((OFFSET($C1963,0,$A1963))<0,\nMIN(0,H1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963)))),\nMAX(0,H1963-(OFFSET($C1963,0,$A1963)/(OFFSET($C1958,-$A1962,$A1963))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I1953","v":0},{"$f":"IF(I1988=\"n/a\",I1964,IFERROR(IF((OFFSET($C1964,0,$A1964))<0,\nMIN(0,I1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964)))),\nMAX(0,I1964-(OFFSET($C1964,0,$A1964)/(OFFSET($C1959,-$A1963,$A1964))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1953","v":0},{"$f":"IF(J1989=\"n/a\",J1965,IFERROR(IF((OFFSET($C1965,0,$A1965))<0,\nMIN(0,J1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965)))),\nMAX(0,J1965-(OFFSET($C1965,0,$A1965)/(OFFSET($C1960,-$A1964,$A1965))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1953","v":0},{"$f":"IF(K1990=\"n/a\",K1966,IFERROR(IF((OFFSET($C1966,0,$A1966))<0,\nMIN(0,K1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966)))),\nMAX(0,K1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1961,-$A1965,$A1966))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1953","v":0},{"$f":"IF(L1991=\"n/a\",L1967,IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,L1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967)))),\nMAX(0,L1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1962,-$A1966,$A1967))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1953","v":0},{"$f":"IF(M1992=\"n/a\",M1968,IFERROR(IF((OFFSET($C1968,0,$A1968))<0,\nMIN(0,M1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968)))),\nMAX(0,M1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1963,-$A1967,$A1968))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1953","v":0},{"$f":"IF(N1993=\"n/a\",N1969,IFERROR(IF((OFFSET($C1969,0,$A1969))<0,\nMIN(0,N1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969)))),\nMAX(0,N1969-(OFFSET($C1969,0,$A1969)/(OFFSET($C1964,-$A1968,$A1969))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1953","v":0},{"$f":"IF(O1994=\"n/a\",O1970,IFERROR(IF((OFFSET($C1970,0,$A1970))<0,\nMIN(0,O1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970)))),\nMAX(0,O1970-(OFFSET($C1970,0,$A1970)/(OFFSET($C1965,-$A1969,$A1970))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1953","v":0},{"$f":"IF(P1995=\"n/a\",P1971,IFERROR(IF((OFFSET($C1971,0,$A1971))<0,\nMIN(0,P1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971)))),\nMAX(0,P1971-(OFFSET($C1971,0,$A1971)/(OFFSET($C1966,-$A1970,$A1971))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1953","v":0},{"$f":"IF(Q1996=\"n/a\",Q1972,IFERROR(IF((OFFSET($C1972,0,$A1972))<0,\nMIN(0,Q1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972)))),\nMAX(0,Q1972-(OFFSET($C1972,0,$A1972)/(OFFSET($C1967,-$A1971,$A1972))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1953","v":0},{"$f":"IF(R1997=\"n/a\",R1973,IFERROR(IF((OFFSET($C1973,0,$A1973))<0,\nMIN(0,R1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973)))),\nMAX(0,R1973-(OFFSET($C1973,0,$A1973)/(OFFSET($C1968,-$A1972,$A1973))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1953","v":0},{"$f":"IF(S1998=\"n/a\",S1974,IFERROR(IF((OFFSET($C1974,0,$A1974))<0,\nMIN(0,S1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974)))),\nMAX(0,S1974-(OFFSET($C1974,0,$A1974)/(OFFSET($C1969,-$A1973,$A1974))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1953","v":0},{"$f":"IF(T1999=\"n/a\",T1975,IFERROR(IF((OFFSET($C1975,0,$A1975))<0,\nMIN(0,T1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975)))),\nMAX(0,T1975-(OFFSET($C1975,0,$A1975)/(OFFSET($C1970,-$A1974,$A1975))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1953","v":0},{"$f":"IF(U2000=\"n/a\",U1976,IFERROR(IF((OFFSET($C1976,0,$A1976))<0,\nMIN(0,U1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976)))),\nMAX(0,U1976-(OFFSET($C1976,0,$A1976)/(OFFSET($C1971,-$A1975,$A1976))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1953","v":0},{"$f":"IF(V2001=\"n/a\",V1977,IFERROR(IF((OFFSET($C1977,0,$A1977))<0,\nMIN(0,V1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977)))),\nMAX(0,V1977-(OFFSET($C1977,0,$A1977)/(OFFSET($C1972,-$A1976,$A1977))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1953","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C1981<1,D1955=0),0,\nIF(D1955=0,C1981-1,\nIF(C1981<1,D1956,\n(((C1981-1)*(C1957-(C1957/(C1981))))+(D1955*D1956))/(D1957))))","v":0},{"$f":"IF(AND(D1981<1,E1955=0),0,\nIF(E1955=0,D1981-1,\nIF(D1981<1,E1956,\n(((D1981-1)*(D1957-(D1957/(D1981))))+(E1955*E1956))/(E1957))))","v":0},{"$f":"IF(AND(E1981<1,F1955=0),0,\nIF(F1955=0,E1981-1,\nIF(E1981<1,F1956,\n(((E1981-1)*(E1957-(E1957/(E1981))))+(F1955*F1956))/(F1957))))","v":0},{"$f":"IF(AND(F1981<1,G1955=0),0,\nIF(G1955=0,F1981-1,\nIF(F1981<1,G1956,\n(((F1981-1)*(F1957-(F1957/(F1981))))+(G1955*G1956))/(G1957))))","v":0},{"$f":"IF(AND(G1981<1,H1955=0),0,\nIF(H1955=0,G1981-1,\nIF(G1981<1,H1956,\n(((G1981-1)*(G1957-(G1957/(G1981))))+(H1955*H1956))/(H1957))))","v":0},{"$f":"IF(AND(H1981<1,I1955=0),0,\nIF(I1955=0,H1981-1,\nIF(H1981<1,I1956,\n(((H1981-1)*(H1957-(H1957/(H1981))))+(I1955*I1956))/(I1957))))","v":0},{"$f":"IF(AND(I1981<1,J1955=0),0,\nIF(J1955=0,I1981-1,\nIF(I1981<1,J1956,\n(((I1981-1)*(I1957-(I1957/(I1981))))+(J1955*J1956))/(J1957))))","v":0},{"$f":"IF(AND(J1981<1,K1955=0),0,\nIF(K1955=0,J1981-1,\nIF(J1981<1,K1956,\n(((J1981-1)*(J1957-(J1957/(J1981))))+(K1955*K1956))/(K1957))))","v":0},{"$f":"IF(AND(K1981<1,L1955=0),0,\nIF(L1955=0,K1981-1,\nIF(K1981<1,L1956,\n(((K1981-1)*(K1957-(K1957/(K1981))))+(L1955*L1956))/(L1957))))","v":0},{"$f":"IF(AND(L1981<1,M1955=0),0,\nIF(M1955=0,L1981-1,\nIF(L1981<1,M1956,\n(((L1981-1)*(L1957-(L1957/(L1981))))+(M1955*M1956))/(M1957))))","v":0},{"$f":"IF(AND(M1981<1,N1955=0),0,\nIF(N1955=0,M1981-1,\nIF(M1981<1,N1956,\n(((M1981-1)*(M1957-(M1957/(M1981))))+(N1955*N1956))/(N1957))))","v":0},{"$f":"IF(AND(N1981<1,O1955=0),0,\nIF(O1955=0,N1981-1,\nIF(N1981<1,O1956,\n(((N1981-1)*(N1957-(N1957/(N1981))))+(O1955*O1956))/(O1957))))","v":0},{"$f":"IF(AND(O1981<1,P1955=0),0,\nIF(P1955=0,O1981-1,\nIF(O1981<1,P1956,\n(((O1981-1)*(O1957-(O1957/(O1981))))+(P1955*P1956))/(P1957))))","v":0},{"$f":"IF(AND(P1981<1,Q1955=0),0,\nIF(Q1955=0,P1981-1,\nIF(P1981<1,Q1956,\n(((P1981-1)*(P1957-(P1957/(P1981))))+(Q1955*Q1956))/(Q1957))))","v":0},{"$f":"IF(AND(Q1981<1,R1955=0),0,\nIF(R1955=0,Q1981-1,\nIF(Q1981<1,R1956,\n(((Q1981-1)*(Q1957-(Q1957/(Q1981))))+(R1955*R1956))/(R1957))))","v":0},{"$f":"IF(AND(R1981<1,S1955=0),0,\nIF(S1955=0,R1981-1,\nIF(R1981<1,S1956,\n(((R1981-1)*(R1957-(R1957/(R1981))))+(S1955*S1956))/(S1957))))","v":0},{"$f":"IF(AND(S1981<1,T1955=0),0,\nIF(T1955=0,S1981-1,\nIF(S1981<1,T1956,\n(((S1981-1)*(S1957-(S1957/(S1981))))+(T1955*T1956))/(T1957))))","v":0},{"$f":"IF(AND(T1981<1,U1955=0),0,\nIF(U1955=0,T1981-1,\nIF(T1981<1,U1956,\n(((T1981-1)*(T1957-(T1957/(T1981))))+(U1955*U1956))/(U1957))))","v":0},{"$f":"IF(AND(U1981<1,V1955=0),0,\nIF(V1955=0,U1981-1,\nIF(U1981<1,V1956,\n(((U1981-1)*(U1957-(U1957/(U1981))))+(V1955*V1956))/(V1957))))","v":0},{"$f":"IF(AND(V1981<1,W1955=0),0,\nIF(W1955=0,V1981-1,\nIF(V1981<1,W1956,\n(((V1981-1)*(V1957-(V1957/(V1981))))+(W1955*W1956))/(W1957))))","v":0}]
[null,"RL Start TAB",{"$f":"C1954","v":0},{"$f":"IF(C1982=\"n/a\",\"n/a\",MAX(0,C1982-1))","v":0},{"$f":"IF(D1982=\"n/a\",\"n/a\",MAX(0,D1982-1))","v":0},{"$f":"IF(E1982=\"n/a\",\"n/a\",MAX(0,E1982-1))","v":0},{"$f":"IF(F1982=\"n/a\",\"n/a\",MAX(0,F1982-1))","v":0},{"$f":"IF(G1982=\"n/a\",\"n/a\",MAX(0,G1982-1))","v":0},{"$f":"IF(H1982=\"n/a\",\"n/a\",MAX(0,H1982-1))","v":0},{"$f":"IF(I1982=\"n/a\",\"n/a\",MAX(0,I1982-1))","v":0},{"$f":"IF(J1982=\"n/a\",\"n/a\",MAX(0,J1982-1))","v":0},{"$f":"IF(K1982=\"n/a\",\"n/a\",MAX(0,K1982-1))","v":0},{"$f":"IF(L1982=\"n/a\",\"n/a\",MAX(0,L1982-1))","v":0},{"$f":"IF(M1982=\"n/a\",\"n/a\",MAX(0,M1982-1))","v":0},{"$f":"IF(N1982=\"n/a\",\"n/a\",MAX(0,N1982-1))","v":0},{"$f":"IF(O1982=\"n/a\",\"n/a\",MAX(0,O1982-1))","v":0},{"$f":"IF(P1982=\"n/a\",\"n/a\",MAX(0,P1982-1))","v":0},{"$f":"IF(Q1982=\"n/a\",\"n/a\",MAX(0,Q1982-1))","v":0},{"$f":"IF(R1982=\"n/a\",\"n/a\",MAX(0,R1982-1))","v":0},{"$f":"IF(S1982=\"n/a\",\"n/a\",MAX(0,S1982-1))","v":0},{"$f":"IF(T1982=\"n/a\",\"n/a\",MAX(0,T1982-1))","v":0},{"$f":"IF(U1982=\"n/a\",\"n/a\",MAX(0,U1982-1))","v":0},{"$f":"IF(V1982=\"n/a\",\"n/a\",MAX(0,V1982-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1959)","v":"RL Capex 2014-15"},null,{"$f":"D1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K1954","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L1954","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M1954","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1954","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1954","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1954","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1954","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1954","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1954","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1954","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1954","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1954","v":0},{"$f":"IF(V2001=\"n/a\",\"n/a\",MAX(0,V2001-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1954","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C1954<>\"n/a\",C1954<>\"n/a\"),IF(SUM(C1957:C1979)=0,0,IF((SUMPRODUCT(C1957:C1979,C1981:C2003)/SUM(C1957:C1979))<0,1,(SUMPRODUCT(C1957:C1979,C1981:C2003)/SUM(C1957:C1979)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1954<>\"n/a\",D1954<>\"n/a\"),IF(SUM(D1957:D1979)=0,0,IF((SUMPRODUCT(D1957:D1979,D1981:D2003)/SUM(D1957:D1979))<0,1,(SUMPRODUCT(D1957:D1979,D1981:D2003)/SUM(D1957:D1979)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C1954<>\"n/a\",E1954<>\"n/a\"),IF(SUM(E1957:E1979)=0,0,IF((SUMPRODUCT(E1957:E1979,E1981:E2003)/SUM(E1957:E1979))<0,1,(SUMPRODUCT(E1957:E1979,E1981:E2003)/SUM(E1957:E1979)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 38",{"$f":"VLOOKUP($A2006,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2006,1,12,\"\"))","v":38},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2007,0)","v":0},{"$f":"'RAB remaining lives'!D2012","v":0},{"$f":"'RAB remaining lives'!E2012","v":0},{"$f":"'RAB remaining lives'!F2012","v":0},{"$f":"'RAB remaining lives'!G2012","v":0},{"$f":"'RAB remaining lives'!H2012","v":0},{"$f":"'RAB remaining lives'!I2012","v":0},{"$f":"'RAB remaining lives'!J2012","v":0},{"$f":"'RAB remaining lives'!K2012","v":0},{"$f":"'RAB remaining lives'!L2012","v":0},{"$f":"'RAB remaining lives'!M2012","v":0},{"$f":"'RAB remaining lives'!N2012","v":0},{"$f":"'RAB remaining lives'!O2012","v":0},{"$f":"'RAB remaining lives'!P2012","v":0},{"$f":"'RAB remaining lives'!Q2012","v":0},{"$f":"'RAB remaining lives'!R2012","v":0},{"$f":"'RAB remaining lives'!S2012","v":0},{"$f":"'RAB remaining lives'!T2012","v":0},{"$f":"'RAB remaining lives'!U2012","v":0},{"$f":"'RAB remaining lives'!V2012","v":0},{"$f":"'RAB remaining lives'!W2012","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2007,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2007,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2007,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2007,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2007,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2007,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2007,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2007,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2007,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2007,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2007,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2007,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2007,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2007,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2007,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2007,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2007,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2007,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2007,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2007,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2007,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2007,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2009=0,C2011=0),0,\nIF(AND(D2009<>0,C2011=0),D2009,\nIF(AND(D2010<>0,C2011<>0),(C2011-(C2011/C2035))+D2009,\nIF(C2035<1,0,(C2011-(C2011/C2035))))))","v":0},{"$f":"IF(AND(E2009=0,D2011=0),0,\nIF(AND(E2009<>0,D2011=0),E2009,\nIF(AND(E2010<>0,D2011<>0),(D2011-(D2011/D2035))+E2009,\nIF(D2035<1,0,(D2011-(D2011/D2035))))))","v":0},{"$f":"IF(AND(F2009=0,E2011=0),0,\nIF(AND(F2009<>0,E2011=0),F2009,\nIF(AND(F2010<>0,E2011<>0),(E2011-(E2011/E2035))+F2009,\nIF(E2035<1,0,(E2011-(E2011/E2035))))))","v":0},{"$f":"IF(AND(G2009=0,F2011=0),0,\nIF(AND(G2009<>0,F2011=0),G2009,\nIF(AND(G2010<>0,F2011<>0),(F2011-(F2011/F2035))+G2009,\nIF(F2035<1,0,(F2011-(F2011/F2035))))))","v":0},{"$f":"IF(AND(H2009=0,G2011=0),0,\nIF(AND(H2009<>0,G2011=0),H2009,\nIF(AND(H2010<>0,G2011<>0),(G2011-(G2011/G2035))+H2009,\nIF(G2035<1,0,(G2011-(G2011/G2035))))))","v":0},{"$f":"IF(AND(I2009=0,H2011=0),0,\nIF(AND(I2009<>0,H2011=0),I2009,\nIF(AND(I2010<>0,H2011<>0),(H2011-(H2011/H2035))+I2009,\nIF(H2035<1,0,(H2011-(H2011/H2035))))))","v":0},{"$f":"IF(AND(J2009=0,I2011=0),0,\nIF(AND(J2009<>0,I2011=0),J2009,\nIF(AND(J2010<>0,I2011<>0),(I2011-(I2011/I2035))+J2009,\nIF(I2035<1,0,(I2011-(I2011/I2035))))))","v":0},{"$f":"IF(AND(K2009=0,J2011=0),0,\nIF(AND(K2009<>0,J2011=0),K2009,\nIF(AND(K2010<>0,J2011<>0),(J2011-(J2011/J2035))+K2009,\nIF(J2035<1,0,(J2011-(J2011/J2035))))))","v":0},{"$f":"IF(AND(L2009=0,K2011=0),0,\nIF(AND(L2009<>0,K2011=0),L2009,\nIF(AND(L2010<>0,K2011<>0),(K2011-(K2011/K2035))+L2009,\nIF(K2035<1,0,(K2011-(K2011/K2035))))))","v":0},{"$f":"IF(AND(M2009=0,L2011=0),0,\nIF(AND(M2009<>0,L2011=0),M2009,\nIF(AND(M2010<>0,L2011<>0),(L2011-(L2011/L2035))+M2009,\nIF(L2035<1,0,(L2011-(L2011/L2035))))))","v":0},{"$f":"IF(AND(N2009=0,M2011=0),0,\nIF(AND(N2009<>0,M2011=0),N2009,\nIF(AND(N2010<>0,M2011<>0),(M2011-(M2011/M2035))+N2009,\nIF(M2035<1,0,(M2011-(M2011/M2035))))))","v":0},{"$f":"IF(AND(O2009=0,N2011=0),0,\nIF(AND(O2009<>0,N2011=0),O2009,\nIF(AND(O2010<>0,N2011<>0),(N2011-(N2011/N2035))+O2009,\nIF(N2035<1,0,(N2011-(N2011/N2035))))))","v":0},{"$f":"IF(AND(P2009=0,O2011=0),0,\nIF(AND(P2009<>0,O2011=0),P2009,\nIF(AND(P2010<>0,O2011<>0),(O2011-(O2011/O2035))+P2009,\nIF(O2035<1,0,(O2011-(O2011/O2035))))))","v":0},{"$f":"IF(AND(Q2009=0,P2011=0),0,\nIF(AND(Q2009<>0,P2011=0),Q2009,\nIF(AND(Q2010<>0,P2011<>0),(P2011-(P2011/P2035))+Q2009,\nIF(P2035<1,0,(P2011-(P2011/P2035))))))","v":0},{"$f":"IF(AND(R2009=0,Q2011=0),0,\nIF(AND(R2009<>0,Q2011=0),R2009,\nIF(AND(R2010<>0,Q2011<>0),(Q2011-(Q2011/Q2035))+R2009,\nIF(Q2035<1,0,(Q2011-(Q2011/Q2035))))))","v":0},{"$f":"IF(AND(S2009=0,R2011=0),0,\nIF(AND(S2009<>0,R2011=0),S2009,\nIF(AND(S2010<>0,R2011<>0),(R2011-(R2011/R2035))+S2009,\nIF(R2035<1,0,(R2011-(R2011/R2035))))))","v":0},{"$f":"IF(AND(T2009=0,S2011=0),0,\nIF(AND(T2009<>0,S2011=0),T2009,\nIF(AND(T2010<>0,S2011<>0),(S2011-(S2011/S2035))+T2009,\nIF(S2035<1,0,(S2011-(S2011/S2035))))))","v":0},{"$f":"IF(AND(U2009=0,T2011=0),0,\nIF(AND(U2009<>0,T2011=0),U2009,\nIF(AND(U2010<>0,T2011<>0),(T2011-(T2011/T2035))+U2009,\nIF(T2035<1,0,(T2011-(T2011/T2035))))))","v":0},{"$f":"IF(AND(V2009=0,U2011=0),0,\nIF(AND(V2009<>0,U2011=0),V2009,\nIF(AND(V2010<>0,U2011<>0),(U2011-(U2011/U2035))+V2009,\nIF(U2035<1,0,(U2011-(U2011/U2035))))))","v":0},{"$f":"IF(AND(W2009=0,V2011=0),0,\nIF(AND(W2009<>0,V2011=0),W2009,\nIF(AND(W2010<>0,V2011<>0),(V2011-(V2011/V2035))+W2009,\nIF(V2035<1,0,(V2011-(V2011/V2035))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2007","v":0},{"$f":"IF(C2036=\"n/a\",C2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,C2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,C2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(D2036=\"n/a\",D2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,D2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,D2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(E2036=\"n/a\",E2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,E2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,E2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(F2036=\"n/a\",F2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,F2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,F2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(G2036=\"n/a\",G2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,G2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,G2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(H2036=\"n/a\",H2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,H2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,H2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(I2036=\"n/a\",I2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,I2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,I2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(J2036=\"n/a\",J2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,J2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,J2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(K2036=\"n/a\",K2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,K2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,K2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(L2036=\"n/a\",L2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,L2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,L2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(M2036=\"n/a\",M2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,M2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,M2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(N2036=\"n/a\",N2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,N2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,N2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(O2036=\"n/a\",O2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,O2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,O2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(P2036=\"n/a\",P2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,P2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,P2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(Q2036=\"n/a\",Q2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,Q2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,Q2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(R2036=\"n/a\",R2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,R2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,R2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(S2036=\"n/a\",S2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,S2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,S2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(T2036=\"n/a\",T2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,T2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,T2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(U2036=\"n/a\",U2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,U2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,U2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0},{"$f":"IF(V2036=\"n/a\",V2012,IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,V2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012)))),\nMAX(0,V2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2007,-$A2011,$A2012))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2013)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2007","v":0},{"$f":"IF(D2037=\"n/a\",D2013,IFERROR(IF((OFFSET($C2013,0,$A2013))<0,\nMIN(0,D2013-(OFFSET($C2013,0,$A2013)/(OFFSET($C2008,-$A2012,$A2013)))),\nMAX(0,D2013-(OFFSET($C2013,0,$A2013)/(OFFSET($C2008,-$A2012,$A2013))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2007","v":0},{"$f":"IF(E2038=\"n/a\",E2014,IFERROR(IF((OFFSET($C2014,0,$A2014))<0,\nMIN(0,E2014-(OFFSET($C2014,0,$A2014)/(OFFSET($C2009,-$A2013,$A2014)))),\nMAX(0,E2014-(OFFSET($C2014,0,$A2014)/(OFFSET($C2009,-$A2013,$A2014))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2007","v":0},{"$f":"IF(F2039=\"n/a\",F2015,IFERROR(IF((OFFSET($C2015,0,$A2015))<0,\nMIN(0,F2015-(OFFSET($C2015,0,$A2015)/(OFFSET($C2010,-$A2014,$A2015)))),\nMAX(0,F2015-(OFFSET($C2015,0,$A2015)/(OFFSET($C2010,-$A2014,$A2015))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2007","v":0},{"$f":"IF(G2040=\"n/a\",G2016,IFERROR(IF((OFFSET($C2016,0,$A2016))<0,\nMIN(0,G2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2011,-$A2015,$A2016)))),\nMAX(0,G2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2011,-$A2015,$A2016))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2007","v":0},{"$f":"IF(H2041=\"n/a\",H2017,IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017)))),\nMAX(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2012,-$A2016,$A2017))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2007","v":0},{"$f":"IF(I2042=\"n/a\",I2018,IFERROR(IF((OFFSET($C2018,0,$A2018))<0,\nMIN(0,I2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018)))),\nMAX(0,I2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2013,-$A2017,$A2018))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2007","v":0},{"$f":"IF(J2043=\"n/a\",J2019,IFERROR(IF((OFFSET($C2019,0,$A2019))<0,\nMIN(0,J2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019)))),\nMAX(0,J2019-(OFFSET($C2019,0,$A2019)/(OFFSET($C2014,-$A2018,$A2019))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2007","v":0},{"$f":"IF(K2044=\"n/a\",K2020,IFERROR(IF((OFFSET($C2020,0,$A2020))<0,\nMIN(0,K2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020)))),\nMAX(0,K2020-(OFFSET($C2020,0,$A2020)/(OFFSET($C2015,-$A2019,$A2020))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2007","v":0},{"$f":"IF(L2045=\"n/a\",L2021,IFERROR(IF((OFFSET($C2021,0,$A2021))<0,\nMIN(0,L2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021)))),\nMAX(0,L2021-(OFFSET($C2021,0,$A2021)/(OFFSET($C2016,-$A2020,$A2021))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2007","v":0},{"$f":"IF(M2046=\"n/a\",M2022,IFERROR(IF((OFFSET($C2022,0,$A2022))<0,\nMIN(0,M2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022)))),\nMAX(0,M2022-(OFFSET($C2022,0,$A2022)/(OFFSET($C2017,-$A2021,$A2022))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2007","v":0},{"$f":"IF(N2047=\"n/a\",N2023,IFERROR(IF((OFFSET($C2023,0,$A2023))<0,\nMIN(0,N2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023)))),\nMAX(0,N2023-(OFFSET($C2023,0,$A2023)/(OFFSET($C2018,-$A2022,$A2023))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2007","v":0},{"$f":"IF(O2048=\"n/a\",O2024,IFERROR(IF((OFFSET($C2024,0,$A2024))<0,\nMIN(0,O2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024)))),\nMAX(0,O2024-(OFFSET($C2024,0,$A2024)/(OFFSET($C2019,-$A2023,$A2024))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2007","v":0},{"$f":"IF(P2049=\"n/a\",P2025,IFERROR(IF((OFFSET($C2025,0,$A2025))<0,\nMIN(0,P2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025)))),\nMAX(0,P2025-(OFFSET($C2025,0,$A2025)/(OFFSET($C2020,-$A2024,$A2025))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2007","v":0},{"$f":"IF(Q2050=\"n/a\",Q2026,IFERROR(IF((OFFSET($C2026,0,$A2026))<0,\nMIN(0,Q2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026)))),\nMAX(0,Q2026-(OFFSET($C2026,0,$A2026)/(OFFSET($C2021,-$A2025,$A2026))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2007","v":0},{"$f":"IF(R2051=\"n/a\",R2027,IFERROR(IF((OFFSET($C2027,0,$A2027))<0,\nMIN(0,R2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027)))),\nMAX(0,R2027-(OFFSET($C2027,0,$A2027)/(OFFSET($C2022,-$A2026,$A2027))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2007","v":0},{"$f":"IF(S2052=\"n/a\",S2028,IFERROR(IF((OFFSET($C2028,0,$A2028))<0,\nMIN(0,S2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028)))),\nMAX(0,S2028-(OFFSET($C2028,0,$A2028)/(OFFSET($C2023,-$A2027,$A2028))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2007","v":0},{"$f":"IF(T2053=\"n/a\",T2029,IFERROR(IF((OFFSET($C2029,0,$A2029))<0,\nMIN(0,T2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029)))),\nMAX(0,T2029-(OFFSET($C2029,0,$A2029)/(OFFSET($C2024,-$A2028,$A2029))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2007","v":0},{"$f":"IF(U2054=\"n/a\",U2030,IFERROR(IF((OFFSET($C2030,0,$A2030))<0,\nMIN(0,U2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030)))),\nMAX(0,U2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2025,-$A2029,$A2030))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2007","v":0},{"$f":"IF(V2055=\"n/a\",V2031,IFERROR(IF((OFFSET($C2031,0,$A2031))<0,\nMIN(0,V2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031)))),\nMAX(0,V2031-(OFFSET($C2031,0,$A2031)/(OFFSET($C2026,-$A2030,$A2031))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2007","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2035<1,D2009=0),0,\nIF(D2009=0,C2035-1,\nIF(C2035<1,D2010,\n(((C2035-1)*(C2011-(C2011/(C2035))))+(D2009*D2010))/(D2011))))","v":0},{"$f":"IF(AND(D2035<1,E2009=0),0,\nIF(E2009=0,D2035-1,\nIF(D2035<1,E2010,\n(((D2035-1)*(D2011-(D2011/(D2035))))+(E2009*E2010))/(E2011))))","v":0},{"$f":"IF(AND(E2035<1,F2009=0),0,\nIF(F2009=0,E2035-1,\nIF(E2035<1,F2010,\n(((E2035-1)*(E2011-(E2011/(E2035))))+(F2009*F2010))/(F2011))))","v":0},{"$f":"IF(AND(F2035<1,G2009=0),0,\nIF(G2009=0,F2035-1,\nIF(F2035<1,G2010,\n(((F2035-1)*(F2011-(F2011/(F2035))))+(G2009*G2010))/(G2011))))","v":0},{"$f":"IF(AND(G2035<1,H2009=0),0,\nIF(H2009=0,G2035-1,\nIF(G2035<1,H2010,\n(((G2035-1)*(G2011-(G2011/(G2035))))+(H2009*H2010))/(H2011))))","v":0},{"$f":"IF(AND(H2035<1,I2009=0),0,\nIF(I2009=0,H2035-1,\nIF(H2035<1,I2010,\n(((H2035-1)*(H2011-(H2011/(H2035))))+(I2009*I2010))/(I2011))))","v":0},{"$f":"IF(AND(I2035<1,J2009=0),0,\nIF(J2009=0,I2035-1,\nIF(I2035<1,J2010,\n(((I2035-1)*(I2011-(I2011/(I2035))))+(J2009*J2010))/(J2011))))","v":0},{"$f":"IF(AND(J2035<1,K2009=0),0,\nIF(K2009=0,J2035-1,\nIF(J2035<1,K2010,\n(((J2035-1)*(J2011-(J2011/(J2035))))+(K2009*K2010))/(K2011))))","v":0},{"$f":"IF(AND(K2035<1,L2009=0),0,\nIF(L2009=0,K2035-1,\nIF(K2035<1,L2010,\n(((K2035-1)*(K2011-(K2011/(K2035))))+(L2009*L2010))/(L2011))))","v":0},{"$f":"IF(AND(L2035<1,M2009=0),0,\nIF(M2009=0,L2035-1,\nIF(L2035<1,M2010,\n(((L2035-1)*(L2011-(L2011/(L2035))))+(M2009*M2010))/(M2011))))","v":0},{"$f":"IF(AND(M2035<1,N2009=0),0,\nIF(N2009=0,M2035-1,\nIF(M2035<1,N2010,\n(((M2035-1)*(M2011-(M2011/(M2035))))+(N2009*N2010))/(N2011))))","v":0},{"$f":"IF(AND(N2035<1,O2009=0),0,\nIF(O2009=0,N2035-1,\nIF(N2035<1,O2010,\n(((N2035-1)*(N2011-(N2011/(N2035))))+(O2009*O2010))/(O2011))))","v":0},{"$f":"IF(AND(O2035<1,P2009=0),0,\nIF(P2009=0,O2035-1,\nIF(O2035<1,P2010,\n(((O2035-1)*(O2011-(O2011/(O2035))))+(P2009*P2010))/(P2011))))","v":0},{"$f":"IF(AND(P2035<1,Q2009=0),0,\nIF(Q2009=0,P2035-1,\nIF(P2035<1,Q2010,\n(((P2035-1)*(P2011-(P2011/(P2035))))+(Q2009*Q2010))/(Q2011))))","v":0},{"$f":"IF(AND(Q2035<1,R2009=0),0,\nIF(R2009=0,Q2035-1,\nIF(Q2035<1,R2010,\n(((Q2035-1)*(Q2011-(Q2011/(Q2035))))+(R2009*R2010))/(R2011))))","v":0},{"$f":"IF(AND(R2035<1,S2009=0),0,\nIF(S2009=0,R2035-1,\nIF(R2035<1,S2010,\n(((R2035-1)*(R2011-(R2011/(R2035))))+(S2009*S2010))/(S2011))))","v":0},{"$f":"IF(AND(S2035<1,T2009=0),0,\nIF(T2009=0,S2035-1,\nIF(S2035<1,T2010,\n(((S2035-1)*(S2011-(S2011/(S2035))))+(T2009*T2010))/(T2011))))","v":0},{"$f":"IF(AND(T2035<1,U2009=0),0,\nIF(U2009=0,T2035-1,\nIF(T2035<1,U2010,\n(((T2035-1)*(T2011-(T2011/(T2035))))+(U2009*U2010))/(U2011))))","v":0},{"$f":"IF(AND(U2035<1,V2009=0),0,\nIF(V2009=0,U2035-1,\nIF(U2035<1,V2010,\n(((U2035-1)*(U2011-(U2011/(U2035))))+(V2009*V2010))/(V2011))))","v":0},{"$f":"IF(AND(V2035<1,W2009=0),0,\nIF(W2009=0,V2035-1,\nIF(V2035<1,W2010,\n(((V2035-1)*(V2011-(V2011/(V2035))))+(W2009*W2010))/(W2011))))","v":0}]
[null,"RL Start TAB",{"$f":"C2008","v":0},{"$f":"IF(C2036=\"n/a\",\"n/a\",MAX(0,C2036-1))","v":0},{"$f":"IF(D2036=\"n/a\",\"n/a\",MAX(0,D2036-1))","v":0},{"$f":"IF(E2036=\"n/a\",\"n/a\",MAX(0,E2036-1))","v":0},{"$f":"IF(F2036=\"n/a\",\"n/a\",MAX(0,F2036-1))","v":0},{"$f":"IF(G2036=\"n/a\",\"n/a\",MAX(0,G2036-1))","v":0},{"$f":"IF(H2036=\"n/a\",\"n/a\",MAX(0,H2036-1))","v":0},{"$f":"IF(I2036=\"n/a\",\"n/a\",MAX(0,I2036-1))","v":0},{"$f":"IF(J2036=\"n/a\",\"n/a\",MAX(0,J2036-1))","v":0},{"$f":"IF(K2036=\"n/a\",\"n/a\",MAX(0,K2036-1))","v":0},{"$f":"IF(L2036=\"n/a\",\"n/a\",MAX(0,L2036-1))","v":0},{"$f":"IF(M2036=\"n/a\",\"n/a\",MAX(0,M2036-1))","v":0},{"$f":"IF(N2036=\"n/a\",\"n/a\",MAX(0,N2036-1))","v":0},{"$f":"IF(O2036=\"n/a\",\"n/a\",MAX(0,O2036-1))","v":0},{"$f":"IF(P2036=\"n/a\",\"n/a\",MAX(0,P2036-1))","v":0},{"$f":"IF(Q2036=\"n/a\",\"n/a\",MAX(0,Q2036-1))","v":0},{"$f":"IF(R2036=\"n/a\",\"n/a\",MAX(0,R2036-1))","v":0},{"$f":"IF(S2036=\"n/a\",\"n/a\",MAX(0,S2036-1))","v":0},{"$f":"IF(T2036=\"n/a\",\"n/a\",MAX(0,T2036-1))","v":0},{"$f":"IF(U2036=\"n/a\",\"n/a\",MAX(0,U2036-1))","v":0},{"$f":"IF(V2036=\"n/a\",\"n/a\",MAX(0,V2036-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2013)","v":"RL Capex 2014-15"},null,{"$f":"D2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2008","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2008","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2008","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2008","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2008","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2008","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2008","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2008","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2008","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2008","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2008","v":0},{"$f":"IF(V2055=\"n/a\",\"n/a\",MAX(0,V2055-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2008","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2008<>\"n/a\",C2008<>\"n/a\"),IF(SUM(C2011:C2033)=0,0,IF((SUMPRODUCT(C2011:C2033,C2035:C2057)/SUM(C2011:C2033))<0,1,(SUMPRODUCT(C2011:C2033,C2035:C2057)/SUM(C2011:C2033)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2008<>\"n/a\",D2008<>\"n/a\"),IF(SUM(D2011:D2033)=0,0,IF((SUMPRODUCT(D2011:D2033,D2035:D2057)/SUM(D2011:D2033))<0,1,(SUMPRODUCT(D2011:D2033,D2035:D2057)/SUM(D2011:D2033)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2008<>\"n/a\",E2008<>\"n/a\"),IF(SUM(E2011:E2033)=0,0,IF((SUMPRODUCT(E2011:E2033,E2035:E2057)/SUM(E2011:E2033))<0,1,(SUMPRODUCT(E2011:E2033,E2035:E2057)/SUM(E2011:E2033)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 39",{"$f":"VLOOKUP($A2060,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2060,1,12,\"\"))","v":39},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2061,0)","v":0},{"$f":"'RAB remaining lives'!D2066","v":0},{"$f":"'RAB remaining lives'!E2066","v":0},{"$f":"'RAB remaining lives'!F2066","v":0},{"$f":"'RAB remaining lives'!G2066","v":0},{"$f":"'RAB remaining lives'!H2066","v":0},{"$f":"'RAB remaining lives'!I2066","v":0},{"$f":"'RAB remaining lives'!J2066","v":0},{"$f":"'RAB remaining lives'!K2066","v":0},{"$f":"'RAB remaining lives'!L2066","v":0},{"$f":"'RAB remaining lives'!M2066","v":0},{"$f":"'RAB remaining lives'!N2066","v":0},{"$f":"'RAB remaining lives'!O2066","v":0},{"$f":"'RAB remaining lives'!P2066","v":0},{"$f":"'RAB remaining lives'!Q2066","v":0},{"$f":"'RAB remaining lives'!R2066","v":0},{"$f":"'RAB remaining lives'!S2066","v":0},{"$f":"'RAB remaining lives'!T2066","v":0},{"$f":"'RAB remaining lives'!U2066","v":0},{"$f":"'RAB remaining lives'!V2066","v":0},{"$f":"'RAB remaining lives'!W2066","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2061,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2061,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2061,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2061,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2061,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2061,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2061,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2061,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2061,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2061,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2061,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2061,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2061,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2061,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2061,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2061,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2061,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2061,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2061,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2061,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2061,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2061,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2063=0,C2065=0),0,\nIF(AND(D2063<>0,C2065=0),D2063,\nIF(AND(D2064<>0,C2065<>0),(C2065-(C2065/C2089))+D2063,\nIF(C2089<1,0,(C2065-(C2065/C2089))))))","v":0},{"$f":"IF(AND(E2063=0,D2065=0),0,\nIF(AND(E2063<>0,D2065=0),E2063,\nIF(AND(E2064<>0,D2065<>0),(D2065-(D2065/D2089))+E2063,\nIF(D2089<1,0,(D2065-(D2065/D2089))))))","v":0},{"$f":"IF(AND(F2063=0,E2065=0),0,\nIF(AND(F2063<>0,E2065=0),F2063,\nIF(AND(F2064<>0,E2065<>0),(E2065-(E2065/E2089))+F2063,\nIF(E2089<1,0,(E2065-(E2065/E2089))))))","v":0},{"$f":"IF(AND(G2063=0,F2065=0),0,\nIF(AND(G2063<>0,F2065=0),G2063,\nIF(AND(G2064<>0,F2065<>0),(F2065-(F2065/F2089))+G2063,\nIF(F2089<1,0,(F2065-(F2065/F2089))))))","v":0},{"$f":"IF(AND(H2063=0,G2065=0),0,\nIF(AND(H2063<>0,G2065=0),H2063,\nIF(AND(H2064<>0,G2065<>0),(G2065-(G2065/G2089))+H2063,\nIF(G2089<1,0,(G2065-(G2065/G2089))))))","v":0},{"$f":"IF(AND(I2063=0,H2065=0),0,\nIF(AND(I2063<>0,H2065=0),I2063,\nIF(AND(I2064<>0,H2065<>0),(H2065-(H2065/H2089))+I2063,\nIF(H2089<1,0,(H2065-(H2065/H2089))))))","v":0},{"$f":"IF(AND(J2063=0,I2065=0),0,\nIF(AND(J2063<>0,I2065=0),J2063,\nIF(AND(J2064<>0,I2065<>0),(I2065-(I2065/I2089))+J2063,\nIF(I2089<1,0,(I2065-(I2065/I2089))))))","v":0},{"$f":"IF(AND(K2063=0,J2065=0),0,\nIF(AND(K2063<>0,J2065=0),K2063,\nIF(AND(K2064<>0,J2065<>0),(J2065-(J2065/J2089))+K2063,\nIF(J2089<1,0,(J2065-(J2065/J2089))))))","v":0},{"$f":"IF(AND(L2063=0,K2065=0),0,\nIF(AND(L2063<>0,K2065=0),L2063,\nIF(AND(L2064<>0,K2065<>0),(K2065-(K2065/K2089))+L2063,\nIF(K2089<1,0,(K2065-(K2065/K2089))))))","v":0},{"$f":"IF(AND(M2063=0,L2065=0),0,\nIF(AND(M2063<>0,L2065=0),M2063,\nIF(AND(M2064<>0,L2065<>0),(L2065-(L2065/L2089))+M2063,\nIF(L2089<1,0,(L2065-(L2065/L2089))))))","v":0},{"$f":"IF(AND(N2063=0,M2065=0),0,\nIF(AND(N2063<>0,M2065=0),N2063,\nIF(AND(N2064<>0,M2065<>0),(M2065-(M2065/M2089))+N2063,\nIF(M2089<1,0,(M2065-(M2065/M2089))))))","v":0},{"$f":"IF(AND(O2063=0,N2065=0),0,\nIF(AND(O2063<>0,N2065=0),O2063,\nIF(AND(O2064<>0,N2065<>0),(N2065-(N2065/N2089))+O2063,\nIF(N2089<1,0,(N2065-(N2065/N2089))))))","v":0},{"$f":"IF(AND(P2063=0,O2065=0),0,\nIF(AND(P2063<>0,O2065=0),P2063,\nIF(AND(P2064<>0,O2065<>0),(O2065-(O2065/O2089))+P2063,\nIF(O2089<1,0,(O2065-(O2065/O2089))))))","v":0},{"$f":"IF(AND(Q2063=0,P2065=0),0,\nIF(AND(Q2063<>0,P2065=0),Q2063,\nIF(AND(Q2064<>0,P2065<>0),(P2065-(P2065/P2089))+Q2063,\nIF(P2089<1,0,(P2065-(P2065/P2089))))))","v":0},{"$f":"IF(AND(R2063=0,Q2065=0),0,\nIF(AND(R2063<>0,Q2065=0),R2063,\nIF(AND(R2064<>0,Q2065<>0),(Q2065-(Q2065/Q2089))+R2063,\nIF(Q2089<1,0,(Q2065-(Q2065/Q2089))))))","v":0},{"$f":"IF(AND(S2063=0,R2065=0),0,\nIF(AND(S2063<>0,R2065=0),S2063,\nIF(AND(S2064<>0,R2065<>0),(R2065-(R2065/R2089))+S2063,\nIF(R2089<1,0,(R2065-(R2065/R2089))))))","v":0},{"$f":"IF(AND(T2063=0,S2065=0),0,\nIF(AND(T2063<>0,S2065=0),T2063,\nIF(AND(T2064<>0,S2065<>0),(S2065-(S2065/S2089))+T2063,\nIF(S2089<1,0,(S2065-(S2065/S2089))))))","v":0},{"$f":"IF(AND(U2063=0,T2065=0),0,\nIF(AND(U2063<>0,T2065=0),U2063,\nIF(AND(U2064<>0,T2065<>0),(T2065-(T2065/T2089))+U2063,\nIF(T2089<1,0,(T2065-(T2065/T2089))))))","v":0},{"$f":"IF(AND(V2063=0,U2065=0),0,\nIF(AND(V2063<>0,U2065=0),V2063,\nIF(AND(V2064<>0,U2065<>0),(U2065-(U2065/U2089))+V2063,\nIF(U2089<1,0,(U2065-(U2065/U2089))))))","v":0},{"$f":"IF(AND(W2063=0,V2065=0),0,\nIF(AND(W2063<>0,V2065=0),W2063,\nIF(AND(W2064<>0,V2065<>0),(V2065-(V2065/V2089))+W2063,\nIF(V2089<1,0,(V2065-(V2065/V2089))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2061","v":0},{"$f":"IF(C2090=\"n/a\",C2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,C2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,C2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(D2090=\"n/a\",D2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,D2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,D2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(E2090=\"n/a\",E2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,E2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,E2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(F2090=\"n/a\",F2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,F2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,F2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(G2090=\"n/a\",G2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,G2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,G2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(H2090=\"n/a\",H2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,H2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,H2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(I2090=\"n/a\",I2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,I2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,I2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(J2090=\"n/a\",J2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,J2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,J2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(K2090=\"n/a\",K2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,K2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,K2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(L2090=\"n/a\",L2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,L2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,L2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(M2090=\"n/a\",M2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,M2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,M2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(N2090=\"n/a\",N2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,N2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,N2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(O2090=\"n/a\",O2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,O2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,O2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(P2090=\"n/a\",P2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,P2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,P2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(Q2090=\"n/a\",Q2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,Q2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,Q2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(R2090=\"n/a\",R2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,R2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,R2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(S2090=\"n/a\",S2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,S2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,S2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(T2090=\"n/a\",T2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,T2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,T2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(U2090=\"n/a\",U2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,U2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,U2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0},{"$f":"IF(V2090=\"n/a\",V2066,IFERROR(IF((OFFSET($C2066,0,$A2066))<0,\nMIN(0,V2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066)))),\nMAX(0,V2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2061,-$A2065,$A2066))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2067)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2061","v":0},{"$f":"IF(D2091=\"n/a\",D2067,IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,D2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2062,-$A2066,$A2067)))),\nMAX(0,D2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2062,-$A2066,$A2067))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2061","v":0},{"$f":"IF(E2092=\"n/a\",E2068,IFERROR(IF((OFFSET($C2068,0,$A2068))<0,\nMIN(0,E2068-(OFFSET($C2068,0,$A2068)/(OFFSET($C2063,-$A2067,$A2068)))),\nMAX(0,E2068-(OFFSET($C2068,0,$A2068)/(OFFSET($C2063,-$A2067,$A2068))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2061","v":0},{"$f":"IF(F2093=\"n/a\",F2069,IFERROR(IF((OFFSET($C2069,0,$A2069))<0,\nMIN(0,F2069-(OFFSET($C2069,0,$A2069)/(OFFSET($C2064,-$A2068,$A2069)))),\nMAX(0,F2069-(OFFSET($C2069,0,$A2069)/(OFFSET($C2064,-$A2068,$A2069))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2061","v":0},{"$f":"IF(G2094=\"n/a\",G2070,IFERROR(IF((OFFSET($C2070,0,$A2070))<0,\nMIN(0,G2070-(OFFSET($C2070,0,$A2070)/(OFFSET($C2065,-$A2069,$A2070)))),\nMAX(0,G2070-(OFFSET($C2070,0,$A2070)/(OFFSET($C2065,-$A2069,$A2070))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2061","v":0},{"$f":"IF(H2095=\"n/a\",H2071,IFERROR(IF((OFFSET($C2071,0,$A2071))<0,\nMIN(0,H2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071)))),\nMAX(0,H2071-(OFFSET($C2071,0,$A2071)/(OFFSET($C2066,-$A2070,$A2071))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2061","v":0},{"$f":"IF(I2096=\"n/a\",I2072,IFERROR(IF((OFFSET($C2072,0,$A2072))<0,\nMIN(0,I2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072)))),\nMAX(0,I2072-(OFFSET($C2072,0,$A2072)/(OFFSET($C2067,-$A2071,$A2072))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2061","v":0},{"$f":"IF(J2097=\"n/a\",J2073,IFERROR(IF((OFFSET($C2073,0,$A2073))<0,\nMIN(0,J2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073)))),\nMAX(0,J2073-(OFFSET($C2073,0,$A2073)/(OFFSET($C2068,-$A2072,$A2073))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2061","v":0},{"$f":"IF(K2098=\"n/a\",K2074,IFERROR(IF((OFFSET($C2074,0,$A2074))<0,\nMIN(0,K2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074)))),\nMAX(0,K2074-(OFFSET($C2074,0,$A2074)/(OFFSET($C2069,-$A2073,$A2074))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2061","v":0},{"$f":"IF(L2099=\"n/a\",L2075,IFERROR(IF((OFFSET($C2075,0,$A2075))<0,\nMIN(0,L2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075)))),\nMAX(0,L2075-(OFFSET($C2075,0,$A2075)/(OFFSET($C2070,-$A2074,$A2075))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2061","v":0},{"$f":"IF(M2100=\"n/a\",M2076,IFERROR(IF((OFFSET($C2076,0,$A2076))<0,\nMIN(0,M2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076)))),\nMAX(0,M2076-(OFFSET($C2076,0,$A2076)/(OFFSET($C2071,-$A2075,$A2076))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2061","v":0},{"$f":"IF(N2101=\"n/a\",N2077,IFERROR(IF((OFFSET($C2077,0,$A2077))<0,\nMIN(0,N2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077)))),\nMAX(0,N2077-(OFFSET($C2077,0,$A2077)/(OFFSET($C2072,-$A2076,$A2077))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2061","v":0},{"$f":"IF(O2102=\"n/a\",O2078,IFERROR(IF((OFFSET($C2078,0,$A2078))<0,\nMIN(0,O2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078)))),\nMAX(0,O2078-(OFFSET($C2078,0,$A2078)/(OFFSET($C2073,-$A2077,$A2078))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2061","v":0},{"$f":"IF(P2103=\"n/a\",P2079,IFERROR(IF((OFFSET($C2079,0,$A2079))<0,\nMIN(0,P2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079)))),\nMAX(0,P2079-(OFFSET($C2079,0,$A2079)/(OFFSET($C2074,-$A2078,$A2079))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2061","v":0},{"$f":"IF(Q2104=\"n/a\",Q2080,IFERROR(IF((OFFSET($C2080,0,$A2080))<0,\nMIN(0,Q2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080)))),\nMAX(0,Q2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2075,-$A2079,$A2080))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2061","v":0},{"$f":"IF(R2105=\"n/a\",R2081,IFERROR(IF((OFFSET($C2081,0,$A2081))<0,\nMIN(0,R2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081)))),\nMAX(0,R2081-(OFFSET($C2081,0,$A2081)/(OFFSET($C2076,-$A2080,$A2081))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2061","v":0},{"$f":"IF(S2106=\"n/a\",S2082,IFERROR(IF((OFFSET($C2082,0,$A2082))<0,\nMIN(0,S2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082)))),\nMAX(0,S2082-(OFFSET($C2082,0,$A2082)/(OFFSET($C2077,-$A2081,$A2082))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2061","v":0},{"$f":"IF(T2107=\"n/a\",T2083,IFERROR(IF((OFFSET($C2083,0,$A2083))<0,\nMIN(0,T2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083)))),\nMAX(0,T2083-(OFFSET($C2083,0,$A2083)/(OFFSET($C2078,-$A2082,$A2083))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2061","v":0},{"$f":"IF(U2108=\"n/a\",U2084,IFERROR(IF((OFFSET($C2084,0,$A2084))<0,\nMIN(0,U2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084)))),\nMAX(0,U2084-(OFFSET($C2084,0,$A2084)/(OFFSET($C2079,-$A2083,$A2084))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2061","v":0},{"$f":"IF(V2109=\"n/a\",V2085,IFERROR(IF((OFFSET($C2085,0,$A2085))<0,\nMIN(0,V2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085)))),\nMAX(0,V2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2080,-$A2084,$A2085))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2061","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2089<1,D2063=0),0,\nIF(D2063=0,C2089-1,\nIF(C2089<1,D2064,\n(((C2089-1)*(C2065-(C2065/(C2089))))+(D2063*D2064))/(D2065))))","v":0},{"$f":"IF(AND(D2089<1,E2063=0),0,\nIF(E2063=0,D2089-1,\nIF(D2089<1,E2064,\n(((D2089-1)*(D2065-(D2065/(D2089))))+(E2063*E2064))/(E2065))))","v":0},{"$f":"IF(AND(E2089<1,F2063=0),0,\nIF(F2063=0,E2089-1,\nIF(E2089<1,F2064,\n(((E2089-1)*(E2065-(E2065/(E2089))))+(F2063*F2064))/(F2065))))","v":0},{"$f":"IF(AND(F2089<1,G2063=0),0,\nIF(G2063=0,F2089-1,\nIF(F2089<1,G2064,\n(((F2089-1)*(F2065-(F2065/(F2089))))+(G2063*G2064))/(G2065))))","v":0},{"$f":"IF(AND(G2089<1,H2063=0),0,\nIF(H2063=0,G2089-1,\nIF(G2089<1,H2064,\n(((G2089-1)*(G2065-(G2065/(G2089))))+(H2063*H2064))/(H2065))))","v":0},{"$f":"IF(AND(H2089<1,I2063=0),0,\nIF(I2063=0,H2089-1,\nIF(H2089<1,I2064,\n(((H2089-1)*(H2065-(H2065/(H2089))))+(I2063*I2064))/(I2065))))","v":0},{"$f":"IF(AND(I2089<1,J2063=0),0,\nIF(J2063=0,I2089-1,\nIF(I2089<1,J2064,\n(((I2089-1)*(I2065-(I2065/(I2089))))+(J2063*J2064))/(J2065))))","v":0},{"$f":"IF(AND(J2089<1,K2063=0),0,\nIF(K2063=0,J2089-1,\nIF(J2089<1,K2064,\n(((J2089-1)*(J2065-(J2065/(J2089))))+(K2063*K2064))/(K2065))))","v":0},{"$f":"IF(AND(K2089<1,L2063=0),0,\nIF(L2063=0,K2089-1,\nIF(K2089<1,L2064,\n(((K2089-1)*(K2065-(K2065/(K2089))))+(L2063*L2064))/(L2065))))","v":0},{"$f":"IF(AND(L2089<1,M2063=0),0,\nIF(M2063=0,L2089-1,\nIF(L2089<1,M2064,\n(((L2089-1)*(L2065-(L2065/(L2089))))+(M2063*M2064))/(M2065))))","v":0},{"$f":"IF(AND(M2089<1,N2063=0),0,\nIF(N2063=0,M2089-1,\nIF(M2089<1,N2064,\n(((M2089-1)*(M2065-(M2065/(M2089))))+(N2063*N2064))/(N2065))))","v":0},{"$f":"IF(AND(N2089<1,O2063=0),0,\nIF(O2063=0,N2089-1,\nIF(N2089<1,O2064,\n(((N2089-1)*(N2065-(N2065/(N2089))))+(O2063*O2064))/(O2065))))","v":0},{"$f":"IF(AND(O2089<1,P2063=0),0,\nIF(P2063=0,O2089-1,\nIF(O2089<1,P2064,\n(((O2089-1)*(O2065-(O2065/(O2089))))+(P2063*P2064))/(P2065))))","v":0},{"$f":"IF(AND(P2089<1,Q2063=0),0,\nIF(Q2063=0,P2089-1,\nIF(P2089<1,Q2064,\n(((P2089-1)*(P2065-(P2065/(P2089))))+(Q2063*Q2064))/(Q2065))))","v":0},{"$f":"IF(AND(Q2089<1,R2063=0),0,\nIF(R2063=0,Q2089-1,\nIF(Q2089<1,R2064,\n(((Q2089-1)*(Q2065-(Q2065/(Q2089))))+(R2063*R2064))/(R2065))))","v":0},{"$f":"IF(AND(R2089<1,S2063=0),0,\nIF(S2063=0,R2089-1,\nIF(R2089<1,S2064,\n(((R2089-1)*(R2065-(R2065/(R2089))))+(S2063*S2064))/(S2065))))","v":0},{"$f":"IF(AND(S2089<1,T2063=0),0,\nIF(T2063=0,S2089-1,\nIF(S2089<1,T2064,\n(((S2089-1)*(S2065-(S2065/(S2089))))+(T2063*T2064))/(T2065))))","v":0},{"$f":"IF(AND(T2089<1,U2063=0),0,\nIF(U2063=0,T2089-1,\nIF(T2089<1,U2064,\n(((T2089-1)*(T2065-(T2065/(T2089))))+(U2063*U2064))/(U2065))))","v":0},{"$f":"IF(AND(U2089<1,V2063=0),0,\nIF(V2063=0,U2089-1,\nIF(U2089<1,V2064,\n(((U2089-1)*(U2065-(U2065/(U2089))))+(V2063*V2064))/(V2065))))","v":0},{"$f":"IF(AND(V2089<1,W2063=0),0,\nIF(W2063=0,V2089-1,\nIF(V2089<1,W2064,\n(((V2089-1)*(V2065-(V2065/(V2089))))+(W2063*W2064))/(W2065))))","v":0}]
[null,"RL Start TAB",{"$f":"C2062","v":0},{"$f":"IF(C2090=\"n/a\",\"n/a\",MAX(0,C2090-1))","v":0},{"$f":"IF(D2090=\"n/a\",\"n/a\",MAX(0,D2090-1))","v":0},{"$f":"IF(E2090=\"n/a\",\"n/a\",MAX(0,E2090-1))","v":0},{"$f":"IF(F2090=\"n/a\",\"n/a\",MAX(0,F2090-1))","v":0},{"$f":"IF(G2090=\"n/a\",\"n/a\",MAX(0,G2090-1))","v":0},{"$f":"IF(H2090=\"n/a\",\"n/a\",MAX(0,H2090-1))","v":0},{"$f":"IF(I2090=\"n/a\",\"n/a\",MAX(0,I2090-1))","v":0},{"$f":"IF(J2090=\"n/a\",\"n/a\",MAX(0,J2090-1))","v":0},{"$f":"IF(K2090=\"n/a\",\"n/a\",MAX(0,K2090-1))","v":0},{"$f":"IF(L2090=\"n/a\",\"n/a\",MAX(0,L2090-1))","v":0},{"$f":"IF(M2090=\"n/a\",\"n/a\",MAX(0,M2090-1))","v":0},{"$f":"IF(N2090=\"n/a\",\"n/a\",MAX(0,N2090-1))","v":0},{"$f":"IF(O2090=\"n/a\",\"n/a\",MAX(0,O2090-1))","v":0},{"$f":"IF(P2090=\"n/a\",\"n/a\",MAX(0,P2090-1))","v":0},{"$f":"IF(Q2090=\"n/a\",\"n/a\",MAX(0,Q2090-1))","v":0},{"$f":"IF(R2090=\"n/a\",\"n/a\",MAX(0,R2090-1))","v":0},{"$f":"IF(S2090=\"n/a\",\"n/a\",MAX(0,S2090-1))","v":0},{"$f":"IF(T2090=\"n/a\",\"n/a\",MAX(0,T2090-1))","v":0},{"$f":"IF(U2090=\"n/a\",\"n/a\",MAX(0,U2090-1))","v":0},{"$f":"IF(V2090=\"n/a\",\"n/a\",MAX(0,V2090-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2067)","v":"RL Capex 2014-15"},null,{"$f":"D2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2062","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2062","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2062","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2062","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2062","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2062","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2062","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2062","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2062","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2062","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2062","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2062","v":0},{"$f":"IF(V2109=\"n/a\",\"n/a\",MAX(0,V2109-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2062","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2062<>\"n/a\",C2062<>\"n/a\"),IF(SUM(C2065:C2087)=0,0,IF((SUMPRODUCT(C2065:C2087,C2089:C2111)/SUM(C2065:C2087))<0,1,(SUMPRODUCT(C2065:C2087,C2089:C2111)/SUM(C2065:C2087)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2062<>\"n/a\",D2062<>\"n/a\"),IF(SUM(D2065:D2087)=0,0,IF((SUMPRODUCT(D2065:D2087,D2089:D2111)/SUM(D2065:D2087))<0,1,(SUMPRODUCT(D2065:D2087,D2089:D2111)/SUM(D2065:D2087)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2062<>\"n/a\",E2062<>\"n/a\"),IF(SUM(E2065:E2087)=0,0,IF((SUMPRODUCT(E2065:E2087,E2089:E2111)/SUM(E2065:E2087))<0,1,(SUMPRODUCT(E2065:E2087,E2089:E2111)/SUM(E2065:E2087)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 40",{"$f":"VLOOKUP($A2114,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2114,1,12,\"\"))","v":40},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2115,0)","v":0},{"$f":"'RAB remaining lives'!D2120","v":0},{"$f":"'RAB remaining lives'!E2120","v":0},{"$f":"'RAB remaining lives'!F2120","v":0},{"$f":"'RAB remaining lives'!G2120","v":0},{"$f":"'RAB remaining lives'!H2120","v":0},{"$f":"'RAB remaining lives'!I2120","v":0},{"$f":"'RAB remaining lives'!J2120","v":0},{"$f":"'RAB remaining lives'!K2120","v":0},{"$f":"'RAB remaining lives'!L2120","v":0},{"$f":"'RAB remaining lives'!M2120","v":0},{"$f":"'RAB remaining lives'!N2120","v":0},{"$f":"'RAB remaining lives'!O2120","v":0},{"$f":"'RAB remaining lives'!P2120","v":0},{"$f":"'RAB remaining lives'!Q2120","v":0},{"$f":"'RAB remaining lives'!R2120","v":0},{"$f":"'RAB remaining lives'!S2120","v":0},{"$f":"'RAB remaining lives'!T2120","v":0},{"$f":"'RAB remaining lives'!U2120","v":0},{"$f":"'RAB remaining lives'!V2120","v":0},{"$f":"'RAB remaining lives'!W2120","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2115,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2115,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2115,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2115,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2115,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2115,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2115,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2115,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2115,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2115,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2115,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2115,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2115,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2115,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2115,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2115,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2115,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2115,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2115,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2115,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2115,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2115,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2117=0,C2119=0),0,\nIF(AND(D2117<>0,C2119=0),D2117,\nIF(AND(D2118<>0,C2119<>0),(C2119-(C2119/C2143))+D2117,\nIF(C2143<1,0,(C2119-(C2119/C2143))))))","v":0},{"$f":"IF(AND(E2117=0,D2119=0),0,\nIF(AND(E2117<>0,D2119=0),E2117,\nIF(AND(E2118<>0,D2119<>0),(D2119-(D2119/D2143))+E2117,\nIF(D2143<1,0,(D2119-(D2119/D2143))))))","v":0},{"$f":"IF(AND(F2117=0,E2119=0),0,\nIF(AND(F2117<>0,E2119=0),F2117,\nIF(AND(F2118<>0,E2119<>0),(E2119-(E2119/E2143))+F2117,\nIF(E2143<1,0,(E2119-(E2119/E2143))))))","v":0},{"$f":"IF(AND(G2117=0,F2119=0),0,\nIF(AND(G2117<>0,F2119=0),G2117,\nIF(AND(G2118<>0,F2119<>0),(F2119-(F2119/F2143))+G2117,\nIF(F2143<1,0,(F2119-(F2119/F2143))))))","v":0},{"$f":"IF(AND(H2117=0,G2119=0),0,\nIF(AND(H2117<>0,G2119=0),H2117,\nIF(AND(H2118<>0,G2119<>0),(G2119-(G2119/G2143))+H2117,\nIF(G2143<1,0,(G2119-(G2119/G2143))))))","v":0},{"$f":"IF(AND(I2117=0,H2119=0),0,\nIF(AND(I2117<>0,H2119=0),I2117,\nIF(AND(I2118<>0,H2119<>0),(H2119-(H2119/H2143))+I2117,\nIF(H2143<1,0,(H2119-(H2119/H2143))))))","v":0},{"$f":"IF(AND(J2117=0,I2119=0),0,\nIF(AND(J2117<>0,I2119=0),J2117,\nIF(AND(J2118<>0,I2119<>0),(I2119-(I2119/I2143))+J2117,\nIF(I2143<1,0,(I2119-(I2119/I2143))))))","v":0},{"$f":"IF(AND(K2117=0,J2119=0),0,\nIF(AND(K2117<>0,J2119=0),K2117,\nIF(AND(K2118<>0,J2119<>0),(J2119-(J2119/J2143))+K2117,\nIF(J2143<1,0,(J2119-(J2119/J2143))))))","v":0},{"$f":"IF(AND(L2117=0,K2119=0),0,\nIF(AND(L2117<>0,K2119=0),L2117,\nIF(AND(L2118<>0,K2119<>0),(K2119-(K2119/K2143))+L2117,\nIF(K2143<1,0,(K2119-(K2119/K2143))))))","v":0},{"$f":"IF(AND(M2117=0,L2119=0),0,\nIF(AND(M2117<>0,L2119=0),M2117,\nIF(AND(M2118<>0,L2119<>0),(L2119-(L2119/L2143))+M2117,\nIF(L2143<1,0,(L2119-(L2119/L2143))))))","v":0},{"$f":"IF(AND(N2117=0,M2119=0),0,\nIF(AND(N2117<>0,M2119=0),N2117,\nIF(AND(N2118<>0,M2119<>0),(M2119-(M2119/M2143))+N2117,\nIF(M2143<1,0,(M2119-(M2119/M2143))))))","v":0},{"$f":"IF(AND(O2117=0,N2119=0),0,\nIF(AND(O2117<>0,N2119=0),O2117,\nIF(AND(O2118<>0,N2119<>0),(N2119-(N2119/N2143))+O2117,\nIF(N2143<1,0,(N2119-(N2119/N2143))))))","v":0},{"$f":"IF(AND(P2117=0,O2119=0),0,\nIF(AND(P2117<>0,O2119=0),P2117,\nIF(AND(P2118<>0,O2119<>0),(O2119-(O2119/O2143))+P2117,\nIF(O2143<1,0,(O2119-(O2119/O2143))))))","v":0},{"$f":"IF(AND(Q2117=0,P2119=0),0,\nIF(AND(Q2117<>0,P2119=0),Q2117,\nIF(AND(Q2118<>0,P2119<>0),(P2119-(P2119/P2143))+Q2117,\nIF(P2143<1,0,(P2119-(P2119/P2143))))))","v":0},{"$f":"IF(AND(R2117=0,Q2119=0),0,\nIF(AND(R2117<>0,Q2119=0),R2117,\nIF(AND(R2118<>0,Q2119<>0),(Q2119-(Q2119/Q2143))+R2117,\nIF(Q2143<1,0,(Q2119-(Q2119/Q2143))))))","v":0},{"$f":"IF(AND(S2117=0,R2119=0),0,\nIF(AND(S2117<>0,R2119=0),S2117,\nIF(AND(S2118<>0,R2119<>0),(R2119-(R2119/R2143))+S2117,\nIF(R2143<1,0,(R2119-(R2119/R2143))))))","v":0},{"$f":"IF(AND(T2117=0,S2119=0),0,\nIF(AND(T2117<>0,S2119=0),T2117,\nIF(AND(T2118<>0,S2119<>0),(S2119-(S2119/S2143))+T2117,\nIF(S2143<1,0,(S2119-(S2119/S2143))))))","v":0},{"$f":"IF(AND(U2117=0,T2119=0),0,\nIF(AND(U2117<>0,T2119=0),U2117,\nIF(AND(U2118<>0,T2119<>0),(T2119-(T2119/T2143))+U2117,\nIF(T2143<1,0,(T2119-(T2119/T2143))))))","v":0},{"$f":"IF(AND(V2117=0,U2119=0),0,\nIF(AND(V2117<>0,U2119=0),V2117,\nIF(AND(V2118<>0,U2119<>0),(U2119-(U2119/U2143))+V2117,\nIF(U2143<1,0,(U2119-(U2119/U2143))))))","v":0},{"$f":"IF(AND(W2117=0,V2119=0),0,\nIF(AND(W2117<>0,V2119=0),W2117,\nIF(AND(W2118<>0,V2119<>0),(V2119-(V2119/V2143))+W2117,\nIF(V2143<1,0,(V2119-(V2119/V2143))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2115","v":0},{"$f":"IF(C2144=\"n/a\",C2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,C2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,C2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(D2144=\"n/a\",D2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,D2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,D2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(E2144=\"n/a\",E2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,E2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,E2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(F2144=\"n/a\",F2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,F2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,F2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(G2144=\"n/a\",G2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,G2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,G2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(H2144=\"n/a\",H2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,H2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,H2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(I2144=\"n/a\",I2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,I2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,I2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(J2144=\"n/a\",J2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,J2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,J2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(K2144=\"n/a\",K2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,K2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,K2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(L2144=\"n/a\",L2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,L2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,L2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(M2144=\"n/a\",M2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,M2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,M2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(N2144=\"n/a\",N2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,N2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,N2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(O2144=\"n/a\",O2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,O2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,O2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(P2144=\"n/a\",P2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,P2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,P2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(Q2144=\"n/a\",Q2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,Q2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,Q2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(R2144=\"n/a\",R2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,R2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,R2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(S2144=\"n/a\",S2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,S2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,S2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(T2144=\"n/a\",T2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,T2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,T2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(U2144=\"n/a\",U2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,U2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,U2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0},{"$f":"IF(V2144=\"n/a\",V2120,IFERROR(IF((OFFSET($C2120,0,$A2120))<0,\nMIN(0,V2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120)))),\nMAX(0,V2120-(OFFSET($C2120,0,$A2120)/(OFFSET($C2115,-$A2119,$A2120))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2121)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2115","v":0},{"$f":"IF(D2145=\"n/a\",D2121,IFERROR(IF((OFFSET($C2121,0,$A2121))<0,\nMIN(0,D2121-(OFFSET($C2121,0,$A2121)/(OFFSET($C2116,-$A2120,$A2121)))),\nMAX(0,D2121-(OFFSET($C2121,0,$A2121)/(OFFSET($C2116,-$A2120,$A2121))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2115","v":0},{"$f":"IF(E2146=\"n/a\",E2122,IFERROR(IF((OFFSET($C2122,0,$A2122))<0,\nMIN(0,E2122-(OFFSET($C2122,0,$A2122)/(OFFSET($C2117,-$A2121,$A2122)))),\nMAX(0,E2122-(OFFSET($C2122,0,$A2122)/(OFFSET($C2117,-$A2121,$A2122))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2115","v":0},{"$f":"IF(F2147=\"n/a\",F2123,IFERROR(IF((OFFSET($C2123,0,$A2123))<0,\nMIN(0,F2123-(OFFSET($C2123,0,$A2123)/(OFFSET($C2118,-$A2122,$A2123)))),\nMAX(0,F2123-(OFFSET($C2123,0,$A2123)/(OFFSET($C2118,-$A2122,$A2123))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2115","v":0},{"$f":"IF(G2148=\"n/a\",G2124,IFERROR(IF((OFFSET($C2124,0,$A2124))<0,\nMIN(0,G2124-(OFFSET($C2124,0,$A2124)/(OFFSET($C2119,-$A2123,$A2124)))),\nMAX(0,G2124-(OFFSET($C2124,0,$A2124)/(OFFSET($C2119,-$A2123,$A2124))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2115","v":0},{"$f":"IF(H2149=\"n/a\",H2125,IFERROR(IF((OFFSET($C2125,0,$A2125))<0,\nMIN(0,H2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125)))),\nMAX(0,H2125-(OFFSET($C2125,0,$A2125)/(OFFSET($C2120,-$A2124,$A2125))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2115","v":0},{"$f":"IF(I2150=\"n/a\",I2126,IFERROR(IF((OFFSET($C2126,0,$A2126))<0,\nMIN(0,I2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126)))),\nMAX(0,I2126-(OFFSET($C2126,0,$A2126)/(OFFSET($C2121,-$A2125,$A2126))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2115","v":0},{"$f":"IF(J2151=\"n/a\",J2127,IFERROR(IF((OFFSET($C2127,0,$A2127))<0,\nMIN(0,J2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127)))),\nMAX(0,J2127-(OFFSET($C2127,0,$A2127)/(OFFSET($C2122,-$A2126,$A2127))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2115","v":0},{"$f":"IF(K2152=\"n/a\",K2128,IFERROR(IF((OFFSET($C2128,0,$A2128))<0,\nMIN(0,K2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128)))),\nMAX(0,K2128-(OFFSET($C2128,0,$A2128)/(OFFSET($C2123,-$A2127,$A2128))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2115","v":0},{"$f":"IF(L2153=\"n/a\",L2129,IFERROR(IF((OFFSET($C2129,0,$A2129))<0,\nMIN(0,L2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129)))),\nMAX(0,L2129-(OFFSET($C2129,0,$A2129)/(OFFSET($C2124,-$A2128,$A2129))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2115","v":0},{"$f":"IF(M2154=\"n/a\",M2130,IFERROR(IF((OFFSET($C2130,0,$A2130))<0,\nMIN(0,M2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130)))),\nMAX(0,M2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2125,-$A2129,$A2130))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2115","v":0},{"$f":"IF(N2155=\"n/a\",N2131,IFERROR(IF((OFFSET($C2131,0,$A2131))<0,\nMIN(0,N2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131)))),\nMAX(0,N2131-(OFFSET($C2131,0,$A2131)/(OFFSET($C2126,-$A2130,$A2131))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2115","v":0},{"$f":"IF(O2156=\"n/a\",O2132,IFERROR(IF((OFFSET($C2132,0,$A2132))<0,\nMIN(0,O2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132)))),\nMAX(0,O2132-(OFFSET($C2132,0,$A2132)/(OFFSET($C2127,-$A2131,$A2132))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2115","v":0},{"$f":"IF(P2157=\"n/a\",P2133,IFERROR(IF((OFFSET($C2133,0,$A2133))<0,\nMIN(0,P2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133)))),\nMAX(0,P2133-(OFFSET($C2133,0,$A2133)/(OFFSET($C2128,-$A2132,$A2133))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2115","v":0},{"$f":"IF(Q2158=\"n/a\",Q2134,IFERROR(IF((OFFSET($C2134,0,$A2134))<0,\nMIN(0,Q2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134)))),\nMAX(0,Q2134-(OFFSET($C2134,0,$A2134)/(OFFSET($C2129,-$A2133,$A2134))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2115","v":0},{"$f":"IF(R2159=\"n/a\",R2135,IFERROR(IF((OFFSET($C2135,0,$A2135))<0,\nMIN(0,R2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135)))),\nMAX(0,R2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2130,-$A2134,$A2135))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2115","v":0},{"$f":"IF(S2160=\"n/a\",S2136,IFERROR(IF((OFFSET($C2136,0,$A2136))<0,\nMIN(0,S2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136)))),\nMAX(0,S2136-(OFFSET($C2136,0,$A2136)/(OFFSET($C2131,-$A2135,$A2136))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2115","v":0},{"$f":"IF(T2161=\"n/a\",T2137,IFERROR(IF((OFFSET($C2137,0,$A2137))<0,\nMIN(0,T2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137)))),\nMAX(0,T2137-(OFFSET($C2137,0,$A2137)/(OFFSET($C2132,-$A2136,$A2137))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2115","v":0},{"$f":"IF(U2162=\"n/a\",U2138,IFERROR(IF((OFFSET($C2138,0,$A2138))<0,\nMIN(0,U2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138)))),\nMAX(0,U2138-(OFFSET($C2138,0,$A2138)/(OFFSET($C2133,-$A2137,$A2138))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2115","v":0},{"$f":"IF(V2163=\"n/a\",V2139,IFERROR(IF((OFFSET($C2139,0,$A2139))<0,\nMIN(0,V2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139)))),\nMAX(0,V2139-(OFFSET($C2139,0,$A2139)/(OFFSET($C2134,-$A2138,$A2139))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2115","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2143<1,D2117=0),0,\nIF(D2117=0,C2143-1,\nIF(C2143<1,D2118,\n(((C2143-1)*(C2119-(C2119/(C2143))))+(D2117*D2118))/(D2119))))","v":0},{"$f":"IF(AND(D2143<1,E2117=0),0,\nIF(E2117=0,D2143-1,\nIF(D2143<1,E2118,\n(((D2143-1)*(D2119-(D2119/(D2143))))+(E2117*E2118))/(E2119))))","v":0},{"$f":"IF(AND(E2143<1,F2117=0),0,\nIF(F2117=0,E2143-1,\nIF(E2143<1,F2118,\n(((E2143-1)*(E2119-(E2119/(E2143))))+(F2117*F2118))/(F2119))))","v":0},{"$f":"IF(AND(F2143<1,G2117=0),0,\nIF(G2117=0,F2143-1,\nIF(F2143<1,G2118,\n(((F2143-1)*(F2119-(F2119/(F2143))))+(G2117*G2118))/(G2119))))","v":0},{"$f":"IF(AND(G2143<1,H2117=0),0,\nIF(H2117=0,G2143-1,\nIF(G2143<1,H2118,\n(((G2143-1)*(G2119-(G2119/(G2143))))+(H2117*H2118))/(H2119))))","v":0},{"$f":"IF(AND(H2143<1,I2117=0),0,\nIF(I2117=0,H2143-1,\nIF(H2143<1,I2118,\n(((H2143-1)*(H2119-(H2119/(H2143))))+(I2117*I2118))/(I2119))))","v":0},{"$f":"IF(AND(I2143<1,J2117=0),0,\nIF(J2117=0,I2143-1,\nIF(I2143<1,J2118,\n(((I2143-1)*(I2119-(I2119/(I2143))))+(J2117*J2118))/(J2119))))","v":0},{"$f":"IF(AND(J2143<1,K2117=0),0,\nIF(K2117=0,J2143-1,\nIF(J2143<1,K2118,\n(((J2143-1)*(J2119-(J2119/(J2143))))+(K2117*K2118))/(K2119))))","v":0},{"$f":"IF(AND(K2143<1,L2117=0),0,\nIF(L2117=0,K2143-1,\nIF(K2143<1,L2118,\n(((K2143-1)*(K2119-(K2119/(K2143))))+(L2117*L2118))/(L2119))))","v":0},{"$f":"IF(AND(L2143<1,M2117=0),0,\nIF(M2117=0,L2143-1,\nIF(L2143<1,M2118,\n(((L2143-1)*(L2119-(L2119/(L2143))))+(M2117*M2118))/(M2119))))","v":0},{"$f":"IF(AND(M2143<1,N2117=0),0,\nIF(N2117=0,M2143-1,\nIF(M2143<1,N2118,\n(((M2143-1)*(M2119-(M2119/(M2143))))+(N2117*N2118))/(N2119))))","v":0},{"$f":"IF(AND(N2143<1,O2117=0),0,\nIF(O2117=0,N2143-1,\nIF(N2143<1,O2118,\n(((N2143-1)*(N2119-(N2119/(N2143))))+(O2117*O2118))/(O2119))))","v":0},{"$f":"IF(AND(O2143<1,P2117=0),0,\nIF(P2117=0,O2143-1,\nIF(O2143<1,P2118,\n(((O2143-1)*(O2119-(O2119/(O2143))))+(P2117*P2118))/(P2119))))","v":0},{"$f":"IF(AND(P2143<1,Q2117=0),0,\nIF(Q2117=0,P2143-1,\nIF(P2143<1,Q2118,\n(((P2143-1)*(P2119-(P2119/(P2143))))+(Q2117*Q2118))/(Q2119))))","v":0},{"$f":"IF(AND(Q2143<1,R2117=0),0,\nIF(R2117=0,Q2143-1,\nIF(Q2143<1,R2118,\n(((Q2143-1)*(Q2119-(Q2119/(Q2143))))+(R2117*R2118))/(R2119))))","v":0},{"$f":"IF(AND(R2143<1,S2117=0),0,\nIF(S2117=0,R2143-1,\nIF(R2143<1,S2118,\n(((R2143-1)*(R2119-(R2119/(R2143))))+(S2117*S2118))/(S2119))))","v":0},{"$f":"IF(AND(S2143<1,T2117=0),0,\nIF(T2117=0,S2143-1,\nIF(S2143<1,T2118,\n(((S2143-1)*(S2119-(S2119/(S2143))))+(T2117*T2118))/(T2119))))","v":0},{"$f":"IF(AND(T2143<1,U2117=0),0,\nIF(U2117=0,T2143-1,\nIF(T2143<1,U2118,\n(((T2143-1)*(T2119-(T2119/(T2143))))+(U2117*U2118))/(U2119))))","v":0},{"$f":"IF(AND(U2143<1,V2117=0),0,\nIF(V2117=0,U2143-1,\nIF(U2143<1,V2118,\n(((U2143-1)*(U2119-(U2119/(U2143))))+(V2117*V2118))/(V2119))))","v":0},{"$f":"IF(AND(V2143<1,W2117=0),0,\nIF(W2117=0,V2143-1,\nIF(V2143<1,W2118,\n(((V2143-1)*(V2119-(V2119/(V2143))))+(W2117*W2118))/(W2119))))","v":0}]
[null,"RL Start TAB",{"$f":"C2116","v":0},{"$f":"IF(C2144=\"n/a\",\"n/a\",MAX(0,C2144-1))","v":0},{"$f":"IF(D2144=\"n/a\",\"n/a\",MAX(0,D2144-1))","v":0},{"$f":"IF(E2144=\"n/a\",\"n/a\",MAX(0,E2144-1))","v":0},{"$f":"IF(F2144=\"n/a\",\"n/a\",MAX(0,F2144-1))","v":0},{"$f":"IF(G2144=\"n/a\",\"n/a\",MAX(0,G2144-1))","v":0},{"$f":"IF(H2144=\"n/a\",\"n/a\",MAX(0,H2144-1))","v":0},{"$f":"IF(I2144=\"n/a\",\"n/a\",MAX(0,I2144-1))","v":0},{"$f":"IF(J2144=\"n/a\",\"n/a\",MAX(0,J2144-1))","v":0},{"$f":"IF(K2144=\"n/a\",\"n/a\",MAX(0,K2144-1))","v":0},{"$f":"IF(L2144=\"n/a\",\"n/a\",MAX(0,L2144-1))","v":0},{"$f":"IF(M2144=\"n/a\",\"n/a\",MAX(0,M2144-1))","v":0},{"$f":"IF(N2144=\"n/a\",\"n/a\",MAX(0,N2144-1))","v":0},{"$f":"IF(O2144=\"n/a\",\"n/a\",MAX(0,O2144-1))","v":0},{"$f":"IF(P2144=\"n/a\",\"n/a\",MAX(0,P2144-1))","v":0},{"$f":"IF(Q2144=\"n/a\",\"n/a\",MAX(0,Q2144-1))","v":0},{"$f":"IF(R2144=\"n/a\",\"n/a\",MAX(0,R2144-1))","v":0},{"$f":"IF(S2144=\"n/a\",\"n/a\",MAX(0,S2144-1))","v":0},{"$f":"IF(T2144=\"n/a\",\"n/a\",MAX(0,T2144-1))","v":0},{"$f":"IF(U2144=\"n/a\",\"n/a\",MAX(0,U2144-1))","v":0},{"$f":"IF(V2144=\"n/a\",\"n/a\",MAX(0,V2144-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2121)","v":"RL Capex 2014-15"},null,{"$f":"D2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2116","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2116","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2116","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2116","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2116","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2116","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2116","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2116","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2116","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2116","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2116","v":0},{"$f":"IF(V2163=\"n/a\",\"n/a\",MAX(0,V2163-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2116","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2116<>\"n/a\",C2116<>\"n/a\"),IF(SUM(C2119:C2141)=0,0,IF((SUMPRODUCT(C2119:C2141,C2143:C2165)/SUM(C2119:C2141))<0,1,(SUMPRODUCT(C2119:C2141,C2143:C2165)/SUM(C2119:C2141)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2116<>\"n/a\",D2116<>\"n/a\"),IF(SUM(D2119:D2141)=0,0,IF((SUMPRODUCT(D2119:D2141,D2143:D2165)/SUM(D2119:D2141))<0,1,(SUMPRODUCT(D2119:D2141,D2143:D2165)/SUM(D2119:D2141)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2116<>\"n/a\",E2116<>\"n/a\"),IF(SUM(E2119:E2141)=0,0,IF((SUMPRODUCT(E2119:E2141,E2143:E2165)/SUM(E2119:E2141))<0,1,(SUMPRODUCT(E2119:E2141,E2143:E2165)/SUM(E2119:E2141)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 41",{"$f":"VLOOKUP($A2168,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2168,1,12,\"\"))","v":41},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2169,0)","v":0},{"$f":"'RAB remaining lives'!D2174","v":0},{"$f":"'RAB remaining lives'!E2174","v":0},{"$f":"'RAB remaining lives'!F2174","v":0},{"$f":"'RAB remaining lives'!G2174","v":0},{"$f":"'RAB remaining lives'!H2174","v":0},{"$f":"'RAB remaining lives'!I2174","v":0},{"$f":"'RAB remaining lives'!J2174","v":0},{"$f":"'RAB remaining lives'!K2174","v":0},{"$f":"'RAB remaining lives'!L2174","v":0},{"$f":"'RAB remaining lives'!M2174","v":0},{"$f":"'RAB remaining lives'!N2174","v":0},{"$f":"'RAB remaining lives'!O2174","v":0},{"$f":"'RAB remaining lives'!P2174","v":0},{"$f":"'RAB remaining lives'!Q2174","v":0},{"$f":"'RAB remaining lives'!R2174","v":0},{"$f":"'RAB remaining lives'!S2174","v":0},{"$f":"'RAB remaining lives'!T2174","v":0},{"$f":"'RAB remaining lives'!U2174","v":0},{"$f":"'RAB remaining lives'!V2174","v":0},{"$f":"'RAB remaining lives'!W2174","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2169,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2169,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2169,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2169,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2169,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2169,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2169,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2169,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2169,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2169,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2169,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2169,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2169,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2169,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2169,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2169,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2169,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2169,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2169,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2169,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2169,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2169,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2171=0,C2173=0),0,\nIF(AND(D2171<>0,C2173=0),D2171,\nIF(AND(D2172<>0,C2173<>0),(C2173-(C2173/C2197))+D2171,\nIF(C2197<1,0,(C2173-(C2173/C2197))))))","v":0},{"$f":"IF(AND(E2171=0,D2173=0),0,\nIF(AND(E2171<>0,D2173=0),E2171,\nIF(AND(E2172<>0,D2173<>0),(D2173-(D2173/D2197))+E2171,\nIF(D2197<1,0,(D2173-(D2173/D2197))))))","v":0},{"$f":"IF(AND(F2171=0,E2173=0),0,\nIF(AND(F2171<>0,E2173=0),F2171,\nIF(AND(F2172<>0,E2173<>0),(E2173-(E2173/E2197))+F2171,\nIF(E2197<1,0,(E2173-(E2173/E2197))))))","v":0},{"$f":"IF(AND(G2171=0,F2173=0),0,\nIF(AND(G2171<>0,F2173=0),G2171,\nIF(AND(G2172<>0,F2173<>0),(F2173-(F2173/F2197))+G2171,\nIF(F2197<1,0,(F2173-(F2173/F2197))))))","v":0},{"$f":"IF(AND(H2171=0,G2173=0),0,\nIF(AND(H2171<>0,G2173=0),H2171,\nIF(AND(H2172<>0,G2173<>0),(G2173-(G2173/G2197))+H2171,\nIF(G2197<1,0,(G2173-(G2173/G2197))))))","v":0},{"$f":"IF(AND(I2171=0,H2173=0),0,\nIF(AND(I2171<>0,H2173=0),I2171,\nIF(AND(I2172<>0,H2173<>0),(H2173-(H2173/H2197))+I2171,\nIF(H2197<1,0,(H2173-(H2173/H2197))))))","v":0},{"$f":"IF(AND(J2171=0,I2173=0),0,\nIF(AND(J2171<>0,I2173=0),J2171,\nIF(AND(J2172<>0,I2173<>0),(I2173-(I2173/I2197))+J2171,\nIF(I2197<1,0,(I2173-(I2173/I2197))))))","v":0},{"$f":"IF(AND(K2171=0,J2173=0),0,\nIF(AND(K2171<>0,J2173=0),K2171,\nIF(AND(K2172<>0,J2173<>0),(J2173-(J2173/J2197))+K2171,\nIF(J2197<1,0,(J2173-(J2173/J2197))))))","v":0},{"$f":"IF(AND(L2171=0,K2173=0),0,\nIF(AND(L2171<>0,K2173=0),L2171,\nIF(AND(L2172<>0,K2173<>0),(K2173-(K2173/K2197))+L2171,\nIF(K2197<1,0,(K2173-(K2173/K2197))))))","v":0},{"$f":"IF(AND(M2171=0,L2173=0),0,\nIF(AND(M2171<>0,L2173=0),M2171,\nIF(AND(M2172<>0,L2173<>0),(L2173-(L2173/L2197))+M2171,\nIF(L2197<1,0,(L2173-(L2173/L2197))))))","v":0},{"$f":"IF(AND(N2171=0,M2173=0),0,\nIF(AND(N2171<>0,M2173=0),N2171,\nIF(AND(N2172<>0,M2173<>0),(M2173-(M2173/M2197))+N2171,\nIF(M2197<1,0,(M2173-(M2173/M2197))))))","v":0},{"$f":"IF(AND(O2171=0,N2173=0),0,\nIF(AND(O2171<>0,N2173=0),O2171,\nIF(AND(O2172<>0,N2173<>0),(N2173-(N2173/N2197))+O2171,\nIF(N2197<1,0,(N2173-(N2173/N2197))))))","v":0},{"$f":"IF(AND(P2171=0,O2173=0),0,\nIF(AND(P2171<>0,O2173=0),P2171,\nIF(AND(P2172<>0,O2173<>0),(O2173-(O2173/O2197))+P2171,\nIF(O2197<1,0,(O2173-(O2173/O2197))))))","v":0},{"$f":"IF(AND(Q2171=0,P2173=0),0,\nIF(AND(Q2171<>0,P2173=0),Q2171,\nIF(AND(Q2172<>0,P2173<>0),(P2173-(P2173/P2197))+Q2171,\nIF(P2197<1,0,(P2173-(P2173/P2197))))))","v":0},{"$f":"IF(AND(R2171=0,Q2173=0),0,\nIF(AND(R2171<>0,Q2173=0),R2171,\nIF(AND(R2172<>0,Q2173<>0),(Q2173-(Q2173/Q2197))+R2171,\nIF(Q2197<1,0,(Q2173-(Q2173/Q2197))))))","v":0},{"$f":"IF(AND(S2171=0,R2173=0),0,\nIF(AND(S2171<>0,R2173=0),S2171,\nIF(AND(S2172<>0,R2173<>0),(R2173-(R2173/R2197))+S2171,\nIF(R2197<1,0,(R2173-(R2173/R2197))))))","v":0},{"$f":"IF(AND(T2171=0,S2173=0),0,\nIF(AND(T2171<>0,S2173=0),T2171,\nIF(AND(T2172<>0,S2173<>0),(S2173-(S2173/S2197))+T2171,\nIF(S2197<1,0,(S2173-(S2173/S2197))))))","v":0},{"$f":"IF(AND(U2171=0,T2173=0),0,\nIF(AND(U2171<>0,T2173=0),U2171,\nIF(AND(U2172<>0,T2173<>0),(T2173-(T2173/T2197))+U2171,\nIF(T2197<1,0,(T2173-(T2173/T2197))))))","v":0},{"$f":"IF(AND(V2171=0,U2173=0),0,\nIF(AND(V2171<>0,U2173=0),V2171,\nIF(AND(V2172<>0,U2173<>0),(U2173-(U2173/U2197))+V2171,\nIF(U2197<1,0,(U2173-(U2173/U2197))))))","v":0},{"$f":"IF(AND(W2171=0,V2173=0),0,\nIF(AND(W2171<>0,V2173=0),W2171,\nIF(AND(W2172<>0,V2173<>0),(V2173-(V2173/V2197))+W2171,\nIF(V2197<1,0,(V2173-(V2173/V2197))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2169","v":0},{"$f":"IF(C2198=\"n/a\",C2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,C2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,C2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(D2198=\"n/a\",D2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,D2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,D2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(E2198=\"n/a\",E2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,E2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,E2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(F2198=\"n/a\",F2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,F2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,F2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(G2198=\"n/a\",G2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,G2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,G2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(H2198=\"n/a\",H2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,H2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,H2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(I2198=\"n/a\",I2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,I2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,I2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(J2198=\"n/a\",J2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,J2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,J2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(K2198=\"n/a\",K2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,K2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,K2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(L2198=\"n/a\",L2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,L2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,L2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(M2198=\"n/a\",M2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,M2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,M2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(N2198=\"n/a\",N2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,N2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,N2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(O2198=\"n/a\",O2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,O2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,O2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(P2198=\"n/a\",P2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,P2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,P2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(Q2198=\"n/a\",Q2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,Q2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,Q2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(R2198=\"n/a\",R2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,R2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,R2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(S2198=\"n/a\",S2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,S2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,S2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(T2198=\"n/a\",T2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,T2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,T2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(U2198=\"n/a\",U2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,U2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,U2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0},{"$f":"IF(V2198=\"n/a\",V2174,IFERROR(IF((OFFSET($C2174,0,$A2174))<0,\nMIN(0,V2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174)))),\nMAX(0,V2174-(OFFSET($C2174,0,$A2174)/(OFFSET($C2169,-$A2173,$A2174))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2175)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2169","v":0},{"$f":"IF(D2199=\"n/a\",D2175,IFERROR(IF((OFFSET($C2175,0,$A2175))<0,\nMIN(0,D2175-(OFFSET($C2175,0,$A2175)/(OFFSET($C2170,-$A2174,$A2175)))),\nMAX(0,D2175-(OFFSET($C2175,0,$A2175)/(OFFSET($C2170,-$A2174,$A2175))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2169","v":0},{"$f":"IF(E2200=\"n/a\",E2176,IFERROR(IF((OFFSET($C2176,0,$A2176))<0,\nMIN(0,E2176-(OFFSET($C2176,0,$A2176)/(OFFSET($C2171,-$A2175,$A2176)))),\nMAX(0,E2176-(OFFSET($C2176,0,$A2176)/(OFFSET($C2171,-$A2175,$A2176))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2169","v":0},{"$f":"IF(F2201=\"n/a\",F2177,IFERROR(IF((OFFSET($C2177,0,$A2177))<0,\nMIN(0,F2177-(OFFSET($C2177,0,$A2177)/(OFFSET($C2172,-$A2176,$A2177)))),\nMAX(0,F2177-(OFFSET($C2177,0,$A2177)/(OFFSET($C2172,-$A2176,$A2177))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2169","v":0},{"$f":"IF(G2202=\"n/a\",G2178,IFERROR(IF((OFFSET($C2178,0,$A2178))<0,\nMIN(0,G2178-(OFFSET($C2178,0,$A2178)/(OFFSET($C2173,-$A2177,$A2178)))),\nMAX(0,G2178-(OFFSET($C2178,0,$A2178)/(OFFSET($C2173,-$A2177,$A2178))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2169","v":0},{"$f":"IF(H2203=\"n/a\",H2179,IFERROR(IF((OFFSET($C2179,0,$A2179))<0,\nMIN(0,H2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179)))),\nMAX(0,H2179-(OFFSET($C2179,0,$A2179)/(OFFSET($C2174,-$A2178,$A2179))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2169","v":0},{"$f":"IF(I2204=\"n/a\",I2180,IFERROR(IF((OFFSET($C2180,0,$A2180))<0,\nMIN(0,I2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180)))),\nMAX(0,I2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2175,-$A2179,$A2180))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2169","v":0},{"$f":"IF(J2205=\"n/a\",J2181,IFERROR(IF((OFFSET($C2181,0,$A2181))<0,\nMIN(0,J2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181)))),\nMAX(0,J2181-(OFFSET($C2181,0,$A2181)/(OFFSET($C2176,-$A2180,$A2181))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2169","v":0},{"$f":"IF(K2206=\"n/a\",K2182,IFERROR(IF((OFFSET($C2182,0,$A2182))<0,\nMIN(0,K2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182)))),\nMAX(0,K2182-(OFFSET($C2182,0,$A2182)/(OFFSET($C2177,-$A2181,$A2182))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2169","v":0},{"$f":"IF(L2207=\"n/a\",L2183,IFERROR(IF((OFFSET($C2183,0,$A2183))<0,\nMIN(0,L2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183)))),\nMAX(0,L2183-(OFFSET($C2183,0,$A2183)/(OFFSET($C2178,-$A2182,$A2183))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2169","v":0},{"$f":"IF(M2208=\"n/a\",M2184,IFERROR(IF((OFFSET($C2184,0,$A2184))<0,\nMIN(0,M2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184)))),\nMAX(0,M2184-(OFFSET($C2184,0,$A2184)/(OFFSET($C2179,-$A2183,$A2184))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2169","v":0},{"$f":"IF(N2209=\"n/a\",N2185,IFERROR(IF((OFFSET($C2185,0,$A2185))<0,\nMIN(0,N2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185)))),\nMAX(0,N2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2180,-$A2184,$A2185))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2169","v":0},{"$f":"IF(O2210=\"n/a\",O2186,IFERROR(IF((OFFSET($C2186,0,$A2186))<0,\nMIN(0,O2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186)))),\nMAX(0,O2186-(OFFSET($C2186,0,$A2186)/(OFFSET($C2181,-$A2185,$A2186))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2169","v":0},{"$f":"IF(P2211=\"n/a\",P2187,IFERROR(IF((OFFSET($C2187,0,$A2187))<0,\nMIN(0,P2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187)))),\nMAX(0,P2187-(OFFSET($C2187,0,$A2187)/(OFFSET($C2182,-$A2186,$A2187))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2169","v":0},{"$f":"IF(Q2212=\"n/a\",Q2188,IFERROR(IF((OFFSET($C2188,0,$A2188))<0,\nMIN(0,Q2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188)))),\nMAX(0,Q2188-(OFFSET($C2188,0,$A2188)/(OFFSET($C2183,-$A2187,$A2188))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2169","v":0},{"$f":"IF(R2213=\"n/a\",R2189,IFERROR(IF((OFFSET($C2189,0,$A2189))<0,\nMIN(0,R2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189)))),\nMAX(0,R2189-(OFFSET($C2189,0,$A2189)/(OFFSET($C2184,-$A2188,$A2189))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2169","v":0},{"$f":"IF(S2214=\"n/a\",S2190,IFERROR(IF((OFFSET($C2190,0,$A2190))<0,\nMIN(0,S2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190)))),\nMAX(0,S2190-(OFFSET($C2190,0,$A2190)/(OFFSET($C2185,-$A2189,$A2190))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2169","v":0},{"$f":"IF(T2215=\"n/a\",T2191,IFERROR(IF((OFFSET($C2191,0,$A2191))<0,\nMIN(0,T2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191)))),\nMAX(0,T2191-(OFFSET($C2191,0,$A2191)/(OFFSET($C2186,-$A2190,$A2191))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2169","v":0},{"$f":"IF(U2216=\"n/a\",U2192,IFERROR(IF((OFFSET($C2192,0,$A2192))<0,\nMIN(0,U2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192)))),\nMAX(0,U2192-(OFFSET($C2192,0,$A2192)/(OFFSET($C2187,-$A2191,$A2192))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2169","v":0},{"$f":"IF(V2217=\"n/a\",V2193,IFERROR(IF((OFFSET($C2193,0,$A2193))<0,\nMIN(0,V2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193)))),\nMAX(0,V2193-(OFFSET($C2193,0,$A2193)/(OFFSET($C2188,-$A2192,$A2193))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2169","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2197<1,D2171=0),0,\nIF(D2171=0,C2197-1,\nIF(C2197<1,D2172,\n(((C2197-1)*(C2173-(C2173/(C2197))))+(D2171*D2172))/(D2173))))","v":0},{"$f":"IF(AND(D2197<1,E2171=0),0,\nIF(E2171=0,D2197-1,\nIF(D2197<1,E2172,\n(((D2197-1)*(D2173-(D2173/(D2197))))+(E2171*E2172))/(E2173))))","v":0},{"$f":"IF(AND(E2197<1,F2171=0),0,\nIF(F2171=0,E2197-1,\nIF(E2197<1,F2172,\n(((E2197-1)*(E2173-(E2173/(E2197))))+(F2171*F2172))/(F2173))))","v":0},{"$f":"IF(AND(F2197<1,G2171=0),0,\nIF(G2171=0,F2197-1,\nIF(F2197<1,G2172,\n(((F2197-1)*(F2173-(F2173/(F2197))))+(G2171*G2172))/(G2173))))","v":0},{"$f":"IF(AND(G2197<1,H2171=0),0,\nIF(H2171=0,G2197-1,\nIF(G2197<1,H2172,\n(((G2197-1)*(G2173-(G2173/(G2197))))+(H2171*H2172))/(H2173))))","v":0},{"$f":"IF(AND(H2197<1,I2171=0),0,\nIF(I2171=0,H2197-1,\nIF(H2197<1,I2172,\n(((H2197-1)*(H2173-(H2173/(H2197))))+(I2171*I2172))/(I2173))))","v":0},{"$f":"IF(AND(I2197<1,J2171=0),0,\nIF(J2171=0,I2197-1,\nIF(I2197<1,J2172,\n(((I2197-1)*(I2173-(I2173/(I2197))))+(J2171*J2172))/(J2173))))","v":0},{"$f":"IF(AND(J2197<1,K2171=0),0,\nIF(K2171=0,J2197-1,\nIF(J2197<1,K2172,\n(((J2197-1)*(J2173-(J2173/(J2197))))+(K2171*K2172))/(K2173))))","v":0},{"$f":"IF(AND(K2197<1,L2171=0),0,\nIF(L2171=0,K2197-1,\nIF(K2197<1,L2172,\n(((K2197-1)*(K2173-(K2173/(K2197))))+(L2171*L2172))/(L2173))))","v":0},{"$f":"IF(AND(L2197<1,M2171=0),0,\nIF(M2171=0,L2197-1,\nIF(L2197<1,M2172,\n(((L2197-1)*(L2173-(L2173/(L2197))))+(M2171*M2172))/(M2173))))","v":0},{"$f":"IF(AND(M2197<1,N2171=0),0,\nIF(N2171=0,M2197-1,\nIF(M2197<1,N2172,\n(((M2197-1)*(M2173-(M2173/(M2197))))+(N2171*N2172))/(N2173))))","v":0},{"$f":"IF(AND(N2197<1,O2171=0),0,\nIF(O2171=0,N2197-1,\nIF(N2197<1,O2172,\n(((N2197-1)*(N2173-(N2173/(N2197))))+(O2171*O2172))/(O2173))))","v":0},{"$f":"IF(AND(O2197<1,P2171=0),0,\nIF(P2171=0,O2197-1,\nIF(O2197<1,P2172,\n(((O2197-1)*(O2173-(O2173/(O2197))))+(P2171*P2172))/(P2173))))","v":0},{"$f":"IF(AND(P2197<1,Q2171=0),0,\nIF(Q2171=0,P2197-1,\nIF(P2197<1,Q2172,\n(((P2197-1)*(P2173-(P2173/(P2197))))+(Q2171*Q2172))/(Q2173))))","v":0},{"$f":"IF(AND(Q2197<1,R2171=0),0,\nIF(R2171=0,Q2197-1,\nIF(Q2197<1,R2172,\n(((Q2197-1)*(Q2173-(Q2173/(Q2197))))+(R2171*R2172))/(R2173))))","v":0},{"$f":"IF(AND(R2197<1,S2171=0),0,\nIF(S2171=0,R2197-1,\nIF(R2197<1,S2172,\n(((R2197-1)*(R2173-(R2173/(R2197))))+(S2171*S2172))/(S2173))))","v":0},{"$f":"IF(AND(S2197<1,T2171=0),0,\nIF(T2171=0,S2197-1,\nIF(S2197<1,T2172,\n(((S2197-1)*(S2173-(S2173/(S2197))))+(T2171*T2172))/(T2173))))","v":0},{"$f":"IF(AND(T2197<1,U2171=0),0,\nIF(U2171=0,T2197-1,\nIF(T2197<1,U2172,\n(((T2197-1)*(T2173-(T2173/(T2197))))+(U2171*U2172))/(U2173))))","v":0},{"$f":"IF(AND(U2197<1,V2171=0),0,\nIF(V2171=0,U2197-1,\nIF(U2197<1,V2172,\n(((U2197-1)*(U2173-(U2173/(U2197))))+(V2171*V2172))/(V2173))))","v":0},{"$f":"IF(AND(V2197<1,W2171=0),0,\nIF(W2171=0,V2197-1,\nIF(V2197<1,W2172,\n(((V2197-1)*(V2173-(V2173/(V2197))))+(W2171*W2172))/(W2173))))","v":0}]
[null,"RL Start TAB",{"$f":"C2170","v":0},{"$f":"IF(C2198=\"n/a\",\"n/a\",MAX(0,C2198-1))","v":0},{"$f":"IF(D2198=\"n/a\",\"n/a\",MAX(0,D2198-1))","v":0},{"$f":"IF(E2198=\"n/a\",\"n/a\",MAX(0,E2198-1))","v":0},{"$f":"IF(F2198=\"n/a\",\"n/a\",MAX(0,F2198-1))","v":0},{"$f":"IF(G2198=\"n/a\",\"n/a\",MAX(0,G2198-1))","v":0},{"$f":"IF(H2198=\"n/a\",\"n/a\",MAX(0,H2198-1))","v":0},{"$f":"IF(I2198=\"n/a\",\"n/a\",MAX(0,I2198-1))","v":0},{"$f":"IF(J2198=\"n/a\",\"n/a\",MAX(0,J2198-1))","v":0},{"$f":"IF(K2198=\"n/a\",\"n/a\",MAX(0,K2198-1))","v":0},{"$f":"IF(L2198=\"n/a\",\"n/a\",MAX(0,L2198-1))","v":0},{"$f":"IF(M2198=\"n/a\",\"n/a\",MAX(0,M2198-1))","v":0},{"$f":"IF(N2198=\"n/a\",\"n/a\",MAX(0,N2198-1))","v":0},{"$f":"IF(O2198=\"n/a\",\"n/a\",MAX(0,O2198-1))","v":0},{"$f":"IF(P2198=\"n/a\",\"n/a\",MAX(0,P2198-1))","v":0},{"$f":"IF(Q2198=\"n/a\",\"n/a\",MAX(0,Q2198-1))","v":0},{"$f":"IF(R2198=\"n/a\",\"n/a\",MAX(0,R2198-1))","v":0},{"$f":"IF(S2198=\"n/a\",\"n/a\",MAX(0,S2198-1))","v":0},{"$f":"IF(T2198=\"n/a\",\"n/a\",MAX(0,T2198-1))","v":0},{"$f":"IF(U2198=\"n/a\",\"n/a\",MAX(0,U2198-1))","v":0},{"$f":"IF(V2198=\"n/a\",\"n/a\",MAX(0,V2198-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2175)","v":"RL Capex 2014-15"},null,{"$f":"D2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2170","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2170","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2170","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2170","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2170","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2170","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2170","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2170","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2170","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2170","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2170","v":0},{"$f":"IF(V2217=\"n/a\",\"n/a\",MAX(0,V2217-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2170","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2170<>\"n/a\",C2170<>\"n/a\"),IF(SUM(C2173:C2195)=0,0,IF((SUMPRODUCT(C2173:C2195,C2197:C2219)/SUM(C2173:C2195))<0,1,(SUMPRODUCT(C2173:C2195,C2197:C2219)/SUM(C2173:C2195)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2170<>\"n/a\",D2170<>\"n/a\"),IF(SUM(D2173:D2195)=0,0,IF((SUMPRODUCT(D2173:D2195,D2197:D2219)/SUM(D2173:D2195))<0,1,(SUMPRODUCT(D2173:D2195,D2197:D2219)/SUM(D2173:D2195)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2170<>\"n/a\",E2170<>\"n/a\"),IF(SUM(E2173:E2195)=0,0,IF((SUMPRODUCT(E2173:E2195,E2197:E2219)/SUM(E2173:E2195))<0,1,(SUMPRODUCT(E2173:E2195,E2197:E2219)/SUM(E2173:E2195)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 42",{"$f":"VLOOKUP($A2222,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2222,1,12,\"\"))","v":42},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2223,0)","v":0},{"$f":"'RAB remaining lives'!D2228","v":0},{"$f":"'RAB remaining lives'!E2228","v":0},{"$f":"'RAB remaining lives'!F2228","v":0},{"$f":"'RAB remaining lives'!G2228","v":0},{"$f":"'RAB remaining lives'!H2228","v":0},{"$f":"'RAB remaining lives'!I2228","v":0},{"$f":"'RAB remaining lives'!J2228","v":0},{"$f":"'RAB remaining lives'!K2228","v":0},{"$f":"'RAB remaining lives'!L2228","v":0},{"$f":"'RAB remaining lives'!M2228","v":0},{"$f":"'RAB remaining lives'!N2228","v":0},{"$f":"'RAB remaining lives'!O2228","v":0},{"$f":"'RAB remaining lives'!P2228","v":0},{"$f":"'RAB remaining lives'!Q2228","v":0},{"$f":"'RAB remaining lives'!R2228","v":0},{"$f":"'RAB remaining lives'!S2228","v":0},{"$f":"'RAB remaining lives'!T2228","v":0},{"$f":"'RAB remaining lives'!U2228","v":0},{"$f":"'RAB remaining lives'!V2228","v":0},{"$f":"'RAB remaining lives'!W2228","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2223,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2223,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2223,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2223,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2223,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2223,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2223,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2223,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2223,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2223,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2223,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2223,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2223,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2223,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2223,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2223,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2223,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2223,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2223,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2223,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2223,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2223,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2225=0,C2227=0),0,\nIF(AND(D2225<>0,C2227=0),D2225,\nIF(AND(D2226<>0,C2227<>0),(C2227-(C2227/C2251))+D2225,\nIF(C2251<1,0,(C2227-(C2227/C2251))))))","v":0},{"$f":"IF(AND(E2225=0,D2227=0),0,\nIF(AND(E2225<>0,D2227=0),E2225,\nIF(AND(E2226<>0,D2227<>0),(D2227-(D2227/D2251))+E2225,\nIF(D2251<1,0,(D2227-(D2227/D2251))))))","v":0},{"$f":"IF(AND(F2225=0,E2227=0),0,\nIF(AND(F2225<>0,E2227=0),F2225,\nIF(AND(F2226<>0,E2227<>0),(E2227-(E2227/E2251))+F2225,\nIF(E2251<1,0,(E2227-(E2227/E2251))))))","v":0},{"$f":"IF(AND(G2225=0,F2227=0),0,\nIF(AND(G2225<>0,F2227=0),G2225,\nIF(AND(G2226<>0,F2227<>0),(F2227-(F2227/F2251))+G2225,\nIF(F2251<1,0,(F2227-(F2227/F2251))))))","v":0},{"$f":"IF(AND(H2225=0,G2227=0),0,\nIF(AND(H2225<>0,G2227=0),H2225,\nIF(AND(H2226<>0,G2227<>0),(G2227-(G2227/G2251))+H2225,\nIF(G2251<1,0,(G2227-(G2227/G2251))))))","v":0},{"$f":"IF(AND(I2225=0,H2227=0),0,\nIF(AND(I2225<>0,H2227=0),I2225,\nIF(AND(I2226<>0,H2227<>0),(H2227-(H2227/H2251))+I2225,\nIF(H2251<1,0,(H2227-(H2227/H2251))))))","v":0},{"$f":"IF(AND(J2225=0,I2227=0),0,\nIF(AND(J2225<>0,I2227=0),J2225,\nIF(AND(J2226<>0,I2227<>0),(I2227-(I2227/I2251))+J2225,\nIF(I2251<1,0,(I2227-(I2227/I2251))))))","v":0},{"$f":"IF(AND(K2225=0,J2227=0),0,\nIF(AND(K2225<>0,J2227=0),K2225,\nIF(AND(K2226<>0,J2227<>0),(J2227-(J2227/J2251))+K2225,\nIF(J2251<1,0,(J2227-(J2227/J2251))))))","v":0},{"$f":"IF(AND(L2225=0,K2227=0),0,\nIF(AND(L2225<>0,K2227=0),L2225,\nIF(AND(L2226<>0,K2227<>0),(K2227-(K2227/K2251))+L2225,\nIF(K2251<1,0,(K2227-(K2227/K2251))))))","v":0},{"$f":"IF(AND(M2225=0,L2227=0),0,\nIF(AND(M2225<>0,L2227=0),M2225,\nIF(AND(M2226<>0,L2227<>0),(L2227-(L2227/L2251))+M2225,\nIF(L2251<1,0,(L2227-(L2227/L2251))))))","v":0},{"$f":"IF(AND(N2225=0,M2227=0),0,\nIF(AND(N2225<>0,M2227=0),N2225,\nIF(AND(N2226<>0,M2227<>0),(M2227-(M2227/M2251))+N2225,\nIF(M2251<1,0,(M2227-(M2227/M2251))))))","v":0},{"$f":"IF(AND(O2225=0,N2227=0),0,\nIF(AND(O2225<>0,N2227=0),O2225,\nIF(AND(O2226<>0,N2227<>0),(N2227-(N2227/N2251))+O2225,\nIF(N2251<1,0,(N2227-(N2227/N2251))))))","v":0},{"$f":"IF(AND(P2225=0,O2227=0),0,\nIF(AND(P2225<>0,O2227=0),P2225,\nIF(AND(P2226<>0,O2227<>0),(O2227-(O2227/O2251))+P2225,\nIF(O2251<1,0,(O2227-(O2227/O2251))))))","v":0},{"$f":"IF(AND(Q2225=0,P2227=0),0,\nIF(AND(Q2225<>0,P2227=0),Q2225,\nIF(AND(Q2226<>0,P2227<>0),(P2227-(P2227/P2251))+Q2225,\nIF(P2251<1,0,(P2227-(P2227/P2251))))))","v":0},{"$f":"IF(AND(R2225=0,Q2227=0),0,\nIF(AND(R2225<>0,Q2227=0),R2225,\nIF(AND(R2226<>0,Q2227<>0),(Q2227-(Q2227/Q2251))+R2225,\nIF(Q2251<1,0,(Q2227-(Q2227/Q2251))))))","v":0},{"$f":"IF(AND(S2225=0,R2227=0),0,\nIF(AND(S2225<>0,R2227=0),S2225,\nIF(AND(S2226<>0,R2227<>0),(R2227-(R2227/R2251))+S2225,\nIF(R2251<1,0,(R2227-(R2227/R2251))))))","v":0},{"$f":"IF(AND(T2225=0,S2227=0),0,\nIF(AND(T2225<>0,S2227=0),T2225,\nIF(AND(T2226<>0,S2227<>0),(S2227-(S2227/S2251))+T2225,\nIF(S2251<1,0,(S2227-(S2227/S2251))))))","v":0},{"$f":"IF(AND(U2225=0,T2227=0),0,\nIF(AND(U2225<>0,T2227=0),U2225,\nIF(AND(U2226<>0,T2227<>0),(T2227-(T2227/T2251))+U2225,\nIF(T2251<1,0,(T2227-(T2227/T2251))))))","v":0},{"$f":"IF(AND(V2225=0,U2227=0),0,\nIF(AND(V2225<>0,U2227=0),V2225,\nIF(AND(V2226<>0,U2227<>0),(U2227-(U2227/U2251))+V2225,\nIF(U2251<1,0,(U2227-(U2227/U2251))))))","v":0},{"$f":"IF(AND(W2225=0,V2227=0),0,\nIF(AND(W2225<>0,V2227=0),W2225,\nIF(AND(W2226<>0,V2227<>0),(V2227-(V2227/V2251))+W2225,\nIF(V2251<1,0,(V2227-(V2227/V2251))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2223","v":0},{"$f":"IF(C2252=\"n/a\",C2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,C2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,C2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(D2252=\"n/a\",D2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,D2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,D2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(E2252=\"n/a\",E2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,E2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,E2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(F2252=\"n/a\",F2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,F2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,F2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(G2252=\"n/a\",G2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,G2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,G2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(H2252=\"n/a\",H2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,H2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,H2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(I2252=\"n/a\",I2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,I2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,I2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(J2252=\"n/a\",J2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,J2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,J2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(K2252=\"n/a\",K2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,K2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,K2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(L2252=\"n/a\",L2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,L2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,L2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(M2252=\"n/a\",M2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,M2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,M2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(N2252=\"n/a\",N2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,N2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,N2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(O2252=\"n/a\",O2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,O2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,O2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(P2252=\"n/a\",P2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,P2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,P2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(Q2252=\"n/a\",Q2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,Q2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,Q2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(R2252=\"n/a\",R2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,R2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,R2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(S2252=\"n/a\",S2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,S2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,S2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(T2252=\"n/a\",T2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,T2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,T2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(U2252=\"n/a\",U2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,U2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,U2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0},{"$f":"IF(V2252=\"n/a\",V2228,IFERROR(IF((OFFSET($C2228,0,$A2228))<0,\nMIN(0,V2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228)))),\nMAX(0,V2228-(OFFSET($C2228,0,$A2228)/(OFFSET($C2223,-$A2227,$A2228))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2229)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2223","v":0},{"$f":"IF(D2253=\"n/a\",D2229,IFERROR(IF((OFFSET($C2229,0,$A2229))<0,\nMIN(0,D2229-(OFFSET($C2229,0,$A2229)/(OFFSET($C2224,-$A2228,$A2229)))),\nMAX(0,D2229-(OFFSET($C2229,0,$A2229)/(OFFSET($C2224,-$A2228,$A2229))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2223","v":0},{"$f":"IF(E2254=\"n/a\",E2230,IFERROR(IF((OFFSET($C2230,0,$A2230))<0,\nMIN(0,E2230-(OFFSET($C2230,0,$A2230)/(OFFSET($C2225,-$A2229,$A2230)))),\nMAX(0,E2230-(OFFSET($C2230,0,$A2230)/(OFFSET($C2225,-$A2229,$A2230))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2223","v":0},{"$f":"IF(F2255=\"n/a\",F2231,IFERROR(IF((OFFSET($C2231,0,$A2231))<0,\nMIN(0,F2231-(OFFSET($C2231,0,$A2231)/(OFFSET($C2226,-$A2230,$A2231)))),\nMAX(0,F2231-(OFFSET($C2231,0,$A2231)/(OFFSET($C2226,-$A2230,$A2231))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2223","v":0},{"$f":"IF(G2256=\"n/a\",G2232,IFERROR(IF((OFFSET($C2232,0,$A2232))<0,\nMIN(0,G2232-(OFFSET($C2232,0,$A2232)/(OFFSET($C2227,-$A2231,$A2232)))),\nMAX(0,G2232-(OFFSET($C2232,0,$A2232)/(OFFSET($C2227,-$A2231,$A2232))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2223","v":0},{"$f":"IF(H2257=\"n/a\",H2233,IFERROR(IF((OFFSET($C2233,0,$A2233))<0,\nMIN(0,H2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233)))),\nMAX(0,H2233-(OFFSET($C2233,0,$A2233)/(OFFSET($C2228,-$A2232,$A2233))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2223","v":0},{"$f":"IF(I2258=\"n/a\",I2234,IFERROR(IF((OFFSET($C2234,0,$A2234))<0,\nMIN(0,I2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234)))),\nMAX(0,I2234-(OFFSET($C2234,0,$A2234)/(OFFSET($C2229,-$A2233,$A2234))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2223","v":0},{"$f":"IF(J2259=\"n/a\",J2235,IFERROR(IF((OFFSET($C2235,0,$A2235))<0,\nMIN(0,J2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235)))),\nMAX(0,J2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2230,-$A2234,$A2235))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2223","v":0},{"$f":"IF(K2260=\"n/a\",K2236,IFERROR(IF((OFFSET($C2236,0,$A2236))<0,\nMIN(0,K2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236)))),\nMAX(0,K2236-(OFFSET($C2236,0,$A2236)/(OFFSET($C2231,-$A2235,$A2236))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2223","v":0},{"$f":"IF(L2261=\"n/a\",L2237,IFERROR(IF((OFFSET($C2237,0,$A2237))<0,\nMIN(0,L2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237)))),\nMAX(0,L2237-(OFFSET($C2237,0,$A2237)/(OFFSET($C2232,-$A2236,$A2237))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2223","v":0},{"$f":"IF(M2262=\"n/a\",M2238,IFERROR(IF((OFFSET($C2238,0,$A2238))<0,\nMIN(0,M2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238)))),\nMAX(0,M2238-(OFFSET($C2238,0,$A2238)/(OFFSET($C2233,-$A2237,$A2238))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2223","v":0},{"$f":"IF(N2263=\"n/a\",N2239,IFERROR(IF((OFFSET($C2239,0,$A2239))<0,\nMIN(0,N2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239)))),\nMAX(0,N2239-(OFFSET($C2239,0,$A2239)/(OFFSET($C2234,-$A2238,$A2239))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2223","v":0},{"$f":"IF(O2264=\"n/a\",O2240,IFERROR(IF((OFFSET($C2240,0,$A2240))<0,\nMIN(0,O2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240)))),\nMAX(0,O2240-(OFFSET($C2240,0,$A2240)/(OFFSET($C2235,-$A2239,$A2240))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2223","v":0},{"$f":"IF(P2265=\"n/a\",P2241,IFERROR(IF((OFFSET($C2241,0,$A2241))<0,\nMIN(0,P2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241)))),\nMAX(0,P2241-(OFFSET($C2241,0,$A2241)/(OFFSET($C2236,-$A2240,$A2241))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2223","v":0},{"$f":"IF(Q2266=\"n/a\",Q2242,IFERROR(IF((OFFSET($C2242,0,$A2242))<0,\nMIN(0,Q2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242)))),\nMAX(0,Q2242-(OFFSET($C2242,0,$A2242)/(OFFSET($C2237,-$A2241,$A2242))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2223","v":0},{"$f":"IF(R2267=\"n/a\",R2243,IFERROR(IF((OFFSET($C2243,0,$A2243))<0,\nMIN(0,R2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243)))),\nMAX(0,R2243-(OFFSET($C2243,0,$A2243)/(OFFSET($C2238,-$A2242,$A2243))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2223","v":0},{"$f":"IF(S2268=\"n/a\",S2244,IFERROR(IF((OFFSET($C2244,0,$A2244))<0,\nMIN(0,S2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244)))),\nMAX(0,S2244-(OFFSET($C2244,0,$A2244)/(OFFSET($C2239,-$A2243,$A2244))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2223","v":0},{"$f":"IF(T2269=\"n/a\",T2245,IFERROR(IF((OFFSET($C2245,0,$A2245))<0,\nMIN(0,T2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245)))),\nMAX(0,T2245-(OFFSET($C2245,0,$A2245)/(OFFSET($C2240,-$A2244,$A2245))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2223","v":0},{"$f":"IF(U2270=\"n/a\",U2246,IFERROR(IF((OFFSET($C2246,0,$A2246))<0,\nMIN(0,U2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246)))),\nMAX(0,U2246-(OFFSET($C2246,0,$A2246)/(OFFSET($C2241,-$A2245,$A2246))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2223","v":0},{"$f":"IF(V2271=\"n/a\",V2247,IFERROR(IF((OFFSET($C2247,0,$A2247))<0,\nMIN(0,V2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247)))),\nMAX(0,V2247-(OFFSET($C2247,0,$A2247)/(OFFSET($C2242,-$A2246,$A2247))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2223","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2251<1,D2225=0),0,\nIF(D2225=0,C2251-1,\nIF(C2251<1,D2226,\n(((C2251-1)*(C2227-(C2227/(C2251))))+(D2225*D2226))/(D2227))))","v":0},{"$f":"IF(AND(D2251<1,E2225=0),0,\nIF(E2225=0,D2251-1,\nIF(D2251<1,E2226,\n(((D2251-1)*(D2227-(D2227/(D2251))))+(E2225*E2226))/(E2227))))","v":0},{"$f":"IF(AND(E2251<1,F2225=0),0,\nIF(F2225=0,E2251-1,\nIF(E2251<1,F2226,\n(((E2251-1)*(E2227-(E2227/(E2251))))+(F2225*F2226))/(F2227))))","v":0},{"$f":"IF(AND(F2251<1,G2225=0),0,\nIF(G2225=0,F2251-1,\nIF(F2251<1,G2226,\n(((F2251-1)*(F2227-(F2227/(F2251))))+(G2225*G2226))/(G2227))))","v":0},{"$f":"IF(AND(G2251<1,H2225=0),0,\nIF(H2225=0,G2251-1,\nIF(G2251<1,H2226,\n(((G2251-1)*(G2227-(G2227/(G2251))))+(H2225*H2226))/(H2227))))","v":0},{"$f":"IF(AND(H2251<1,I2225=0),0,\nIF(I2225=0,H2251-1,\nIF(H2251<1,I2226,\n(((H2251-1)*(H2227-(H2227/(H2251))))+(I2225*I2226))/(I2227))))","v":0},{"$f":"IF(AND(I2251<1,J2225=0),0,\nIF(J2225=0,I2251-1,\nIF(I2251<1,J2226,\n(((I2251-1)*(I2227-(I2227/(I2251))))+(J2225*J2226))/(J2227))))","v":0},{"$f":"IF(AND(J2251<1,K2225=0),0,\nIF(K2225=0,J2251-1,\nIF(J2251<1,K2226,\n(((J2251-1)*(J2227-(J2227/(J2251))))+(K2225*K2226))/(K2227))))","v":0},{"$f":"IF(AND(K2251<1,L2225=0),0,\nIF(L2225=0,K2251-1,\nIF(K2251<1,L2226,\n(((K2251-1)*(K2227-(K2227/(K2251))))+(L2225*L2226))/(L2227))))","v":0},{"$f":"IF(AND(L2251<1,M2225=0),0,\nIF(M2225=0,L2251-1,\nIF(L2251<1,M2226,\n(((L2251-1)*(L2227-(L2227/(L2251))))+(M2225*M2226))/(M2227))))","v":0},{"$f":"IF(AND(M2251<1,N2225=0),0,\nIF(N2225=0,M2251-1,\nIF(M2251<1,N2226,\n(((M2251-1)*(M2227-(M2227/(M2251))))+(N2225*N2226))/(N2227))))","v":0},{"$f":"IF(AND(N2251<1,O2225=0),0,\nIF(O2225=0,N2251-1,\nIF(N2251<1,O2226,\n(((N2251-1)*(N2227-(N2227/(N2251))))+(O2225*O2226))/(O2227))))","v":0},{"$f":"IF(AND(O2251<1,P2225=0),0,\nIF(P2225=0,O2251-1,\nIF(O2251<1,P2226,\n(((O2251-1)*(O2227-(O2227/(O2251))))+(P2225*P2226))/(P2227))))","v":0},{"$f":"IF(AND(P2251<1,Q2225=0),0,\nIF(Q2225=0,P2251-1,\nIF(P2251<1,Q2226,\n(((P2251-1)*(P2227-(P2227/(P2251))))+(Q2225*Q2226))/(Q2227))))","v":0},{"$f":"IF(AND(Q2251<1,R2225=0),0,\nIF(R2225=0,Q2251-1,\nIF(Q2251<1,R2226,\n(((Q2251-1)*(Q2227-(Q2227/(Q2251))))+(R2225*R2226))/(R2227))))","v":0},{"$f":"IF(AND(R2251<1,S2225=0),0,\nIF(S2225=0,R2251-1,\nIF(R2251<1,S2226,\n(((R2251-1)*(R2227-(R2227/(R2251))))+(S2225*S2226))/(S2227))))","v":0},{"$f":"IF(AND(S2251<1,T2225=0),0,\nIF(T2225=0,S2251-1,\nIF(S2251<1,T2226,\n(((S2251-1)*(S2227-(S2227/(S2251))))+(T2225*T2226))/(T2227))))","v":0},{"$f":"IF(AND(T2251<1,U2225=0),0,\nIF(U2225=0,T2251-1,\nIF(T2251<1,U2226,\n(((T2251-1)*(T2227-(T2227/(T2251))))+(U2225*U2226))/(U2227))))","v":0},{"$f":"IF(AND(U2251<1,V2225=0),0,\nIF(V2225=0,U2251-1,\nIF(U2251<1,V2226,\n(((U2251-1)*(U2227-(U2227/(U2251))))+(V2225*V2226))/(V2227))))","v":0},{"$f":"IF(AND(V2251<1,W2225=0),0,\nIF(W2225=0,V2251-1,\nIF(V2251<1,W2226,\n(((V2251-1)*(V2227-(V2227/(V2251))))+(W2225*W2226))/(W2227))))","v":0}]
[null,"RL Start TAB",{"$f":"C2224","v":0},{"$f":"IF(C2252=\"n/a\",\"n/a\",MAX(0,C2252-1))","v":0},{"$f":"IF(D2252=\"n/a\",\"n/a\",MAX(0,D2252-1))","v":0},{"$f":"IF(E2252=\"n/a\",\"n/a\",MAX(0,E2252-1))","v":0},{"$f":"IF(F2252=\"n/a\",\"n/a\",MAX(0,F2252-1))","v":0},{"$f":"IF(G2252=\"n/a\",\"n/a\",MAX(0,G2252-1))","v":0},{"$f":"IF(H2252=\"n/a\",\"n/a\",MAX(0,H2252-1))","v":0},{"$f":"IF(I2252=\"n/a\",\"n/a\",MAX(0,I2252-1))","v":0},{"$f":"IF(J2252=\"n/a\",\"n/a\",MAX(0,J2252-1))","v":0},{"$f":"IF(K2252=\"n/a\",\"n/a\",MAX(0,K2252-1))","v":0},{"$f":"IF(L2252=\"n/a\",\"n/a\",MAX(0,L2252-1))","v":0},{"$f":"IF(M2252=\"n/a\",\"n/a\",MAX(0,M2252-1))","v":0},{"$f":"IF(N2252=\"n/a\",\"n/a\",MAX(0,N2252-1))","v":0},{"$f":"IF(O2252=\"n/a\",\"n/a\",MAX(0,O2252-1))","v":0},{"$f":"IF(P2252=\"n/a\",\"n/a\",MAX(0,P2252-1))","v":0},{"$f":"IF(Q2252=\"n/a\",\"n/a\",MAX(0,Q2252-1))","v":0},{"$f":"IF(R2252=\"n/a\",\"n/a\",MAX(0,R2252-1))","v":0},{"$f":"IF(S2252=\"n/a\",\"n/a\",MAX(0,S2252-1))","v":0},{"$f":"IF(T2252=\"n/a\",\"n/a\",MAX(0,T2252-1))","v":0},{"$f":"IF(U2252=\"n/a\",\"n/a\",MAX(0,U2252-1))","v":0},{"$f":"IF(V2252=\"n/a\",\"n/a\",MAX(0,V2252-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2229)","v":"RL Capex 2014-15"},null,{"$f":"D2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2224","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2224","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2224","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2224","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2224","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2224","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2224","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2224","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2224","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2224","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2224","v":0},{"$f":"IF(V2271=\"n/a\",\"n/a\",MAX(0,V2271-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2224","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2224<>\"n/a\",C2224<>\"n/a\"),IF(SUM(C2227:C2249)=0,0,IF((SUMPRODUCT(C2227:C2249,C2251:C2273)/SUM(C2227:C2249))<0,1,(SUMPRODUCT(C2227:C2249,C2251:C2273)/SUM(C2227:C2249)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2224<>\"n/a\",D2224<>\"n/a\"),IF(SUM(D2227:D2249)=0,0,IF((SUMPRODUCT(D2227:D2249,D2251:D2273)/SUM(D2227:D2249))<0,1,(SUMPRODUCT(D2227:D2249,D2251:D2273)/SUM(D2227:D2249)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2224<>\"n/a\",E2224<>\"n/a\"),IF(SUM(E2227:E2249)=0,0,IF((SUMPRODUCT(E2227:E2249,E2251:E2273)/SUM(E2227:E2249))<0,1,(SUMPRODUCT(E2227:E2249,E2251:E2273)/SUM(E2227:E2249)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 43",{"$f":"VLOOKUP($A2276,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2276,1,12,\"\"))","v":43},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2277,0)","v":0},{"$f":"'RAB remaining lives'!D2282","v":0},{"$f":"'RAB remaining lives'!E2282","v":0},{"$f":"'RAB remaining lives'!F2282","v":0},{"$f":"'RAB remaining lives'!G2282","v":0},{"$f":"'RAB remaining lives'!H2282","v":0},{"$f":"'RAB remaining lives'!I2282","v":0},{"$f":"'RAB remaining lives'!J2282","v":0},{"$f":"'RAB remaining lives'!K2282","v":0},{"$f":"'RAB remaining lives'!L2282","v":0},{"$f":"'RAB remaining lives'!M2282","v":0},{"$f":"'RAB remaining lives'!N2282","v":0},{"$f":"'RAB remaining lives'!O2282","v":0},{"$f":"'RAB remaining lives'!P2282","v":0},{"$f":"'RAB remaining lives'!Q2282","v":0},{"$f":"'RAB remaining lives'!R2282","v":0},{"$f":"'RAB remaining lives'!S2282","v":0},{"$f":"'RAB remaining lives'!T2282","v":0},{"$f":"'RAB remaining lives'!U2282","v":0},{"$f":"'RAB remaining lives'!V2282","v":0},{"$f":"'RAB remaining lives'!W2282","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2277,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2277,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2277,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2277,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2277,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2277,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2277,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2277,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2277,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2277,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2277,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2277,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2277,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2277,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2277,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2277,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2277,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2277,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2277,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2277,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2277,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2277,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2279=0,C2281=0),0,\nIF(AND(D2279<>0,C2281=0),D2279,\nIF(AND(D2280<>0,C2281<>0),(C2281-(C2281/C2305))+D2279,\nIF(C2305<1,0,(C2281-(C2281/C2305))))))","v":0},{"$f":"IF(AND(E2279=0,D2281=0),0,\nIF(AND(E2279<>0,D2281=0),E2279,\nIF(AND(E2280<>0,D2281<>0),(D2281-(D2281/D2305))+E2279,\nIF(D2305<1,0,(D2281-(D2281/D2305))))))","v":0},{"$f":"IF(AND(F2279=0,E2281=0),0,\nIF(AND(F2279<>0,E2281=0),F2279,\nIF(AND(F2280<>0,E2281<>0),(E2281-(E2281/E2305))+F2279,\nIF(E2305<1,0,(E2281-(E2281/E2305))))))","v":0},{"$f":"IF(AND(G2279=0,F2281=0),0,\nIF(AND(G2279<>0,F2281=0),G2279,\nIF(AND(G2280<>0,F2281<>0),(F2281-(F2281/F2305))+G2279,\nIF(F2305<1,0,(F2281-(F2281/F2305))))))","v":0},{"$f":"IF(AND(H2279=0,G2281=0),0,\nIF(AND(H2279<>0,G2281=0),H2279,\nIF(AND(H2280<>0,G2281<>0),(G2281-(G2281/G2305))+H2279,\nIF(G2305<1,0,(G2281-(G2281/G2305))))))","v":0},{"$f":"IF(AND(I2279=0,H2281=0),0,\nIF(AND(I2279<>0,H2281=0),I2279,\nIF(AND(I2280<>0,H2281<>0),(H2281-(H2281/H2305))+I2279,\nIF(H2305<1,0,(H2281-(H2281/H2305))))))","v":0},{"$f":"IF(AND(J2279=0,I2281=0),0,\nIF(AND(J2279<>0,I2281=0),J2279,\nIF(AND(J2280<>0,I2281<>0),(I2281-(I2281/I2305))+J2279,\nIF(I2305<1,0,(I2281-(I2281/I2305))))))","v":0},{"$f":"IF(AND(K2279=0,J2281=0),0,\nIF(AND(K2279<>0,J2281=0),K2279,\nIF(AND(K2280<>0,J2281<>0),(J2281-(J2281/J2305))+K2279,\nIF(J2305<1,0,(J2281-(J2281/J2305))))))","v":0},{"$f":"IF(AND(L2279=0,K2281=0),0,\nIF(AND(L2279<>0,K2281=0),L2279,\nIF(AND(L2280<>0,K2281<>0),(K2281-(K2281/K2305))+L2279,\nIF(K2305<1,0,(K2281-(K2281/K2305))))))","v":0},{"$f":"IF(AND(M2279=0,L2281=0),0,\nIF(AND(M2279<>0,L2281=0),M2279,\nIF(AND(M2280<>0,L2281<>0),(L2281-(L2281/L2305))+M2279,\nIF(L2305<1,0,(L2281-(L2281/L2305))))))","v":0},{"$f":"IF(AND(N2279=0,M2281=0),0,\nIF(AND(N2279<>0,M2281=0),N2279,\nIF(AND(N2280<>0,M2281<>0),(M2281-(M2281/M2305))+N2279,\nIF(M2305<1,0,(M2281-(M2281/M2305))))))","v":0},{"$f":"IF(AND(O2279=0,N2281=0),0,\nIF(AND(O2279<>0,N2281=0),O2279,\nIF(AND(O2280<>0,N2281<>0),(N2281-(N2281/N2305))+O2279,\nIF(N2305<1,0,(N2281-(N2281/N2305))))))","v":0},{"$f":"IF(AND(P2279=0,O2281=0),0,\nIF(AND(P2279<>0,O2281=0),P2279,\nIF(AND(P2280<>0,O2281<>0),(O2281-(O2281/O2305))+P2279,\nIF(O2305<1,0,(O2281-(O2281/O2305))))))","v":0},{"$f":"IF(AND(Q2279=0,P2281=0),0,\nIF(AND(Q2279<>0,P2281=0),Q2279,\nIF(AND(Q2280<>0,P2281<>0),(P2281-(P2281/P2305))+Q2279,\nIF(P2305<1,0,(P2281-(P2281/P2305))))))","v":0},{"$f":"IF(AND(R2279=0,Q2281=0),0,\nIF(AND(R2279<>0,Q2281=0),R2279,\nIF(AND(R2280<>0,Q2281<>0),(Q2281-(Q2281/Q2305))+R2279,\nIF(Q2305<1,0,(Q2281-(Q2281/Q2305))))))","v":0},{"$f":"IF(AND(S2279=0,R2281=0),0,\nIF(AND(S2279<>0,R2281=0),S2279,\nIF(AND(S2280<>0,R2281<>0),(R2281-(R2281/R2305))+S2279,\nIF(R2305<1,0,(R2281-(R2281/R2305))))))","v":0},{"$f":"IF(AND(T2279=0,S2281=0),0,\nIF(AND(T2279<>0,S2281=0),T2279,\nIF(AND(T2280<>0,S2281<>0),(S2281-(S2281/S2305))+T2279,\nIF(S2305<1,0,(S2281-(S2281/S2305))))))","v":0},{"$f":"IF(AND(U2279=0,T2281=0),0,\nIF(AND(U2279<>0,T2281=0),U2279,\nIF(AND(U2280<>0,T2281<>0),(T2281-(T2281/T2305))+U2279,\nIF(T2305<1,0,(T2281-(T2281/T2305))))))","v":0},{"$f":"IF(AND(V2279=0,U2281=0),0,\nIF(AND(V2279<>0,U2281=0),V2279,\nIF(AND(V2280<>0,U2281<>0),(U2281-(U2281/U2305))+V2279,\nIF(U2305<1,0,(U2281-(U2281/U2305))))))","v":0},{"$f":"IF(AND(W2279=0,V2281=0),0,\nIF(AND(W2279<>0,V2281=0),W2279,\nIF(AND(W2280<>0,V2281<>0),(V2281-(V2281/V2305))+W2279,\nIF(V2305<1,0,(V2281-(V2281/V2305))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2277","v":0},{"$f":"IF(C2306=\"n/a\",C2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,C2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,C2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(D2306=\"n/a\",D2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,D2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,D2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(E2306=\"n/a\",E2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,E2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,E2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(F2306=\"n/a\",F2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,F2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,F2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(G2306=\"n/a\",G2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,G2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,G2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(H2306=\"n/a\",H2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,H2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,H2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(I2306=\"n/a\",I2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,I2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,I2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(J2306=\"n/a\",J2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,J2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,J2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(K2306=\"n/a\",K2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,K2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,K2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(L2306=\"n/a\",L2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,L2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,L2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(M2306=\"n/a\",M2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,M2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,M2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(N2306=\"n/a\",N2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,N2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,N2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(O2306=\"n/a\",O2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,O2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,O2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(P2306=\"n/a\",P2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,P2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,P2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(Q2306=\"n/a\",Q2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,Q2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,Q2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(R2306=\"n/a\",R2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,R2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,R2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(S2306=\"n/a\",S2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,S2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,S2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(T2306=\"n/a\",T2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,T2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,T2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(U2306=\"n/a\",U2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,U2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,U2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0},{"$f":"IF(V2306=\"n/a\",V2282,IFERROR(IF((OFFSET($C2282,0,$A2282))<0,\nMIN(0,V2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282)))),\nMAX(0,V2282-(OFFSET($C2282,0,$A2282)/(OFFSET($C2277,-$A2281,$A2282))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2283)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2277","v":0},{"$f":"IF(D2307=\"n/a\",D2283,IFERROR(IF((OFFSET($C2283,0,$A2283))<0,\nMIN(0,D2283-(OFFSET($C2283,0,$A2283)/(OFFSET($C2278,-$A2282,$A2283)))),\nMAX(0,D2283-(OFFSET($C2283,0,$A2283)/(OFFSET($C2278,-$A2282,$A2283))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2277","v":0},{"$f":"IF(E2308=\"n/a\",E2284,IFERROR(IF((OFFSET($C2284,0,$A2284))<0,\nMIN(0,E2284-(OFFSET($C2284,0,$A2284)/(OFFSET($C2279,-$A2283,$A2284)))),\nMAX(0,E2284-(OFFSET($C2284,0,$A2284)/(OFFSET($C2279,-$A2283,$A2284))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2277","v":0},{"$f":"IF(F2309=\"n/a\",F2285,IFERROR(IF((OFFSET($C2285,0,$A2285))<0,\nMIN(0,F2285-(OFFSET($C2285,0,$A2285)/(OFFSET($C2280,-$A2284,$A2285)))),\nMAX(0,F2285-(OFFSET($C2285,0,$A2285)/(OFFSET($C2280,-$A2284,$A2285))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2277","v":0},{"$f":"IF(G2310=\"n/a\",G2286,IFERROR(IF((OFFSET($C2286,0,$A2286))<0,\nMIN(0,G2286-(OFFSET($C2286,0,$A2286)/(OFFSET($C2281,-$A2285,$A2286)))),\nMAX(0,G2286-(OFFSET($C2286,0,$A2286)/(OFFSET($C2281,-$A2285,$A2286))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2277","v":0},{"$f":"IF(H2311=\"n/a\",H2287,IFERROR(IF((OFFSET($C2287,0,$A2287))<0,\nMIN(0,H2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287)))),\nMAX(0,H2287-(OFFSET($C2287,0,$A2287)/(OFFSET($C2282,-$A2286,$A2287))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2277","v":0},{"$f":"IF(I2312=\"n/a\",I2288,IFERROR(IF((OFFSET($C2288,0,$A2288))<0,\nMIN(0,I2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288)))),\nMAX(0,I2288-(OFFSET($C2288,0,$A2288)/(OFFSET($C2283,-$A2287,$A2288))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2277","v":0},{"$f":"IF(J2313=\"n/a\",J2289,IFERROR(IF((OFFSET($C2289,0,$A2289))<0,\nMIN(0,J2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289)))),\nMAX(0,J2289-(OFFSET($C2289,0,$A2289)/(OFFSET($C2284,-$A2288,$A2289))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2277","v":0},{"$f":"IF(K2314=\"n/a\",K2290,IFERROR(IF((OFFSET($C2290,0,$A2290))<0,\nMIN(0,K2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290)))),\nMAX(0,K2290-(OFFSET($C2290,0,$A2290)/(OFFSET($C2285,-$A2289,$A2290))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2277","v":0},{"$f":"IF(L2315=\"n/a\",L2291,IFERROR(IF((OFFSET($C2291,0,$A2291))<0,\nMIN(0,L2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291)))),\nMAX(0,L2291-(OFFSET($C2291,0,$A2291)/(OFFSET($C2286,-$A2290,$A2291))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2277","v":0},{"$f":"IF(M2316=\"n/a\",M2292,IFERROR(IF((OFFSET($C2292,0,$A2292))<0,\nMIN(0,M2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292)))),\nMAX(0,M2292-(OFFSET($C2292,0,$A2292)/(OFFSET($C2287,-$A2291,$A2292))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2277","v":0},{"$f":"IF(N2317=\"n/a\",N2293,IFERROR(IF((OFFSET($C2293,0,$A2293))<0,\nMIN(0,N2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293)))),\nMAX(0,N2293-(OFFSET($C2293,0,$A2293)/(OFFSET($C2288,-$A2292,$A2293))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2277","v":0},{"$f":"IF(O2318=\"n/a\",O2294,IFERROR(IF((OFFSET($C2294,0,$A2294))<0,\nMIN(0,O2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294)))),\nMAX(0,O2294-(OFFSET($C2294,0,$A2294)/(OFFSET($C2289,-$A2293,$A2294))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2277","v":0},{"$f":"IF(P2319=\"n/a\",P2295,IFERROR(IF((OFFSET($C2295,0,$A2295))<0,\nMIN(0,P2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295)))),\nMAX(0,P2295-(OFFSET($C2295,0,$A2295)/(OFFSET($C2290,-$A2294,$A2295))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2277","v":0},{"$f":"IF(Q2320=\"n/a\",Q2296,IFERROR(IF((OFFSET($C2296,0,$A2296))<0,\nMIN(0,Q2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296)))),\nMAX(0,Q2296-(OFFSET($C2296,0,$A2296)/(OFFSET($C2291,-$A2295,$A2296))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2277","v":0},{"$f":"IF(R2321=\"n/a\",R2297,IFERROR(IF((OFFSET($C2297,0,$A2297))<0,\nMIN(0,R2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297)))),\nMAX(0,R2297-(OFFSET($C2297,0,$A2297)/(OFFSET($C2292,-$A2296,$A2297))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2277","v":0},{"$f":"IF(S2322=\"n/a\",S2298,IFERROR(IF((OFFSET($C2298,0,$A2298))<0,\nMIN(0,S2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298)))),\nMAX(0,S2298-(OFFSET($C2298,0,$A2298)/(OFFSET($C2293,-$A2297,$A2298))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2277","v":0},{"$f":"IF(T2323=\"n/a\",T2299,IFERROR(IF((OFFSET($C2299,0,$A2299))<0,\nMIN(0,T2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299)))),\nMAX(0,T2299-(OFFSET($C2299,0,$A2299)/(OFFSET($C2294,-$A2298,$A2299))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2277","v":0},{"$f":"IF(U2324=\"n/a\",U2300,IFERROR(IF((OFFSET($C2300,0,$A2300))<0,\nMIN(0,U2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300)))),\nMAX(0,U2300-(OFFSET($C2300,0,$A2300)/(OFFSET($C2295,-$A2299,$A2300))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2277","v":0},{"$f":"IF(V2325=\"n/a\",V2301,IFERROR(IF((OFFSET($C2301,0,$A2301))<0,\nMIN(0,V2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301)))),\nMAX(0,V2301-(OFFSET($C2301,0,$A2301)/(OFFSET($C2296,-$A2300,$A2301))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2277","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2305<1,D2279=0),0,\nIF(D2279=0,C2305-1,\nIF(C2305<1,D2280,\n(((C2305-1)*(C2281-(C2281/(C2305))))+(D2279*D2280))/(D2281))))","v":0},{"$f":"IF(AND(D2305<1,E2279=0),0,\nIF(E2279=0,D2305-1,\nIF(D2305<1,E2280,\n(((D2305-1)*(D2281-(D2281/(D2305))))+(E2279*E2280))/(E2281))))","v":0},{"$f":"IF(AND(E2305<1,F2279=0),0,\nIF(F2279=0,E2305-1,\nIF(E2305<1,F2280,\n(((E2305-1)*(E2281-(E2281/(E2305))))+(F2279*F2280))/(F2281))))","v":0},{"$f":"IF(AND(F2305<1,G2279=0),0,\nIF(G2279=0,F2305-1,\nIF(F2305<1,G2280,\n(((F2305-1)*(F2281-(F2281/(F2305))))+(G2279*G2280))/(G2281))))","v":0},{"$f":"IF(AND(G2305<1,H2279=0),0,\nIF(H2279=0,G2305-1,\nIF(G2305<1,H2280,\n(((G2305-1)*(G2281-(G2281/(G2305))))+(H2279*H2280))/(H2281))))","v":0},{"$f":"IF(AND(H2305<1,I2279=0),0,\nIF(I2279=0,H2305-1,\nIF(H2305<1,I2280,\n(((H2305-1)*(H2281-(H2281/(H2305))))+(I2279*I2280))/(I2281))))","v":0},{"$f":"IF(AND(I2305<1,J2279=0),0,\nIF(J2279=0,I2305-1,\nIF(I2305<1,J2280,\n(((I2305-1)*(I2281-(I2281/(I2305))))+(J2279*J2280))/(J2281))))","v":0},{"$f":"IF(AND(J2305<1,K2279=0),0,\nIF(K2279=0,J2305-1,\nIF(J2305<1,K2280,\n(((J2305-1)*(J2281-(J2281/(J2305))))+(K2279*K2280))/(K2281))))","v":0},{"$f":"IF(AND(K2305<1,L2279=0),0,\nIF(L2279=0,K2305-1,\nIF(K2305<1,L2280,\n(((K2305-1)*(K2281-(K2281/(K2305))))+(L2279*L2280))/(L2281))))","v":0},{"$f":"IF(AND(L2305<1,M2279=0),0,\nIF(M2279=0,L2305-1,\nIF(L2305<1,M2280,\n(((L2305-1)*(L2281-(L2281/(L2305))))+(M2279*M2280))/(M2281))))","v":0},{"$f":"IF(AND(M2305<1,N2279=0),0,\nIF(N2279=0,M2305-1,\nIF(M2305<1,N2280,\n(((M2305-1)*(M2281-(M2281/(M2305))))+(N2279*N2280))/(N2281))))","v":0},{"$f":"IF(AND(N2305<1,O2279=0),0,\nIF(O2279=0,N2305-1,\nIF(N2305<1,O2280,\n(((N2305-1)*(N2281-(N2281/(N2305))))+(O2279*O2280))/(O2281))))","v":0},{"$f":"IF(AND(O2305<1,P2279=0),0,\nIF(P2279=0,O2305-1,\nIF(O2305<1,P2280,\n(((O2305-1)*(O2281-(O2281/(O2305))))+(P2279*P2280))/(P2281))))","v":0},{"$f":"IF(AND(P2305<1,Q2279=0),0,\nIF(Q2279=0,P2305-1,\nIF(P2305<1,Q2280,\n(((P2305-1)*(P2281-(P2281/(P2305))))+(Q2279*Q2280))/(Q2281))))","v":0},{"$f":"IF(AND(Q2305<1,R2279=0),0,\nIF(R2279=0,Q2305-1,\nIF(Q2305<1,R2280,\n(((Q2305-1)*(Q2281-(Q2281/(Q2305))))+(R2279*R2280))/(R2281))))","v":0},{"$f":"IF(AND(R2305<1,S2279=0),0,\nIF(S2279=0,R2305-1,\nIF(R2305<1,S2280,\n(((R2305-1)*(R2281-(R2281/(R2305))))+(S2279*S2280))/(S2281))))","v":0},{"$f":"IF(AND(S2305<1,T2279=0),0,\nIF(T2279=0,S2305-1,\nIF(S2305<1,T2280,\n(((S2305-1)*(S2281-(S2281/(S2305))))+(T2279*T2280))/(T2281))))","v":0},{"$f":"IF(AND(T2305<1,U2279=0),0,\nIF(U2279=0,T2305-1,\nIF(T2305<1,U2280,\n(((T2305-1)*(T2281-(T2281/(T2305))))+(U2279*U2280))/(U2281))))","v":0},{"$f":"IF(AND(U2305<1,V2279=0),0,\nIF(V2279=0,U2305-1,\nIF(U2305<1,V2280,\n(((U2305-1)*(U2281-(U2281/(U2305))))+(V2279*V2280))/(V2281))))","v":0},{"$f":"IF(AND(V2305<1,W2279=0),0,\nIF(W2279=0,V2305-1,\nIF(V2305<1,W2280,\n(((V2305-1)*(V2281-(V2281/(V2305))))+(W2279*W2280))/(W2281))))","v":0}]
[null,"RL Start TAB",{"$f":"C2278","v":0},{"$f":"IF(C2306=\"n/a\",\"n/a\",MAX(0,C2306-1))","v":0},{"$f":"IF(D2306=\"n/a\",\"n/a\",MAX(0,D2306-1))","v":0},{"$f":"IF(E2306=\"n/a\",\"n/a\",MAX(0,E2306-1))","v":0},{"$f":"IF(F2306=\"n/a\",\"n/a\",MAX(0,F2306-1))","v":0},{"$f":"IF(G2306=\"n/a\",\"n/a\",MAX(0,G2306-1))","v":0},{"$f":"IF(H2306=\"n/a\",\"n/a\",MAX(0,H2306-1))","v":0},{"$f":"IF(I2306=\"n/a\",\"n/a\",MAX(0,I2306-1))","v":0},{"$f":"IF(J2306=\"n/a\",\"n/a\",MAX(0,J2306-1))","v":0},{"$f":"IF(K2306=\"n/a\",\"n/a\",MAX(0,K2306-1))","v":0},{"$f":"IF(L2306=\"n/a\",\"n/a\",MAX(0,L2306-1))","v":0},{"$f":"IF(M2306=\"n/a\",\"n/a\",MAX(0,M2306-1))","v":0},{"$f":"IF(N2306=\"n/a\",\"n/a\",MAX(0,N2306-1))","v":0},{"$f":"IF(O2306=\"n/a\",\"n/a\",MAX(0,O2306-1))","v":0},{"$f":"IF(P2306=\"n/a\",\"n/a\",MAX(0,P2306-1))","v":0},{"$f":"IF(Q2306=\"n/a\",\"n/a\",MAX(0,Q2306-1))","v":0},{"$f":"IF(R2306=\"n/a\",\"n/a\",MAX(0,R2306-1))","v":0},{"$f":"IF(S2306=\"n/a\",\"n/a\",MAX(0,S2306-1))","v":0},{"$f":"IF(T2306=\"n/a\",\"n/a\",MAX(0,T2306-1))","v":0},{"$f":"IF(U2306=\"n/a\",\"n/a\",MAX(0,U2306-1))","v":0},{"$f":"IF(V2306=\"n/a\",\"n/a\",MAX(0,V2306-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2283)","v":"RL Capex 2014-15"},null,{"$f":"D2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2278","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2278","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2278","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2278","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2278","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2278","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2278","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2278","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2278","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2278","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2278","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2278","v":0},{"$f":"IF(V2325=\"n/a\",\"n/a\",MAX(0,V2325-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2278","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2278<>\"n/a\",C2278<>\"n/a\"),IF(SUM(C2281:C2303)=0,0,IF((SUMPRODUCT(C2281:C2303,C2305:C2327)/SUM(C2281:C2303))<0,1,(SUMPRODUCT(C2281:C2303,C2305:C2327)/SUM(C2281:C2303)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2278<>\"n/a\",D2278<>\"n/a\"),IF(SUM(D2281:D2303)=0,0,IF((SUMPRODUCT(D2281:D2303,D2305:D2327)/SUM(D2281:D2303))<0,1,(SUMPRODUCT(D2281:D2303,D2305:D2327)/SUM(D2281:D2303)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2278<>\"n/a\",E2278<>\"n/a\"),IF(SUM(E2281:E2303)=0,0,IF((SUMPRODUCT(E2281:E2303,E2305:E2327)/SUM(E2281:E2303))<0,1,(SUMPRODUCT(E2281:E2303,E2305:E2327)/SUM(E2281:E2303)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 44",{"$f":"VLOOKUP($A2330,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2330,1,12,\"\"))","v":44},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2331,0)","v":0},{"$f":"'RAB remaining lives'!D2336","v":0},{"$f":"'RAB remaining lives'!E2336","v":0},{"$f":"'RAB remaining lives'!F2336","v":0},{"$f":"'RAB remaining lives'!G2336","v":0},{"$f":"'RAB remaining lives'!H2336","v":0},{"$f":"'RAB remaining lives'!I2336","v":0},{"$f":"'RAB remaining lives'!J2336","v":0},{"$f":"'RAB remaining lives'!K2336","v":0},{"$f":"'RAB remaining lives'!L2336","v":0},{"$f":"'RAB remaining lives'!M2336","v":0},{"$f":"'RAB remaining lives'!N2336","v":0},{"$f":"'RAB remaining lives'!O2336","v":0},{"$f":"'RAB remaining lives'!P2336","v":0},{"$f":"'RAB remaining lives'!Q2336","v":0},{"$f":"'RAB remaining lives'!R2336","v":0},{"$f":"'RAB remaining lives'!S2336","v":0},{"$f":"'RAB remaining lives'!T2336","v":0},{"$f":"'RAB remaining lives'!U2336","v":0},{"$f":"'RAB remaining lives'!V2336","v":0},{"$f":"'RAB remaining lives'!W2336","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2331,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2331,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2331,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2331,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2331,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2331,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2331,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2331,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2331,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2331,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2331,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2331,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2331,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2331,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2331,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2331,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2331,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2331,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2331,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2331,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2331,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2331,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2333=0,C2335=0),0,\nIF(AND(D2333<>0,C2335=0),D2333,\nIF(AND(D2334<>0,C2335<>0),(C2335-(C2335/C2359))+D2333,\nIF(C2359<1,0,(C2335-(C2335/C2359))))))","v":0},{"$f":"IF(AND(E2333=0,D2335=0),0,\nIF(AND(E2333<>0,D2335=0),E2333,\nIF(AND(E2334<>0,D2335<>0),(D2335-(D2335/D2359))+E2333,\nIF(D2359<1,0,(D2335-(D2335/D2359))))))","v":0},{"$f":"IF(AND(F2333=0,E2335=0),0,\nIF(AND(F2333<>0,E2335=0),F2333,\nIF(AND(F2334<>0,E2335<>0),(E2335-(E2335/E2359))+F2333,\nIF(E2359<1,0,(E2335-(E2335/E2359))))))","v":0},{"$f":"IF(AND(G2333=0,F2335=0),0,\nIF(AND(G2333<>0,F2335=0),G2333,\nIF(AND(G2334<>0,F2335<>0),(F2335-(F2335/F2359))+G2333,\nIF(F2359<1,0,(F2335-(F2335/F2359))))))","v":0},{"$f":"IF(AND(H2333=0,G2335=0),0,\nIF(AND(H2333<>0,G2335=0),H2333,\nIF(AND(H2334<>0,G2335<>0),(G2335-(G2335/G2359))+H2333,\nIF(G2359<1,0,(G2335-(G2335/G2359))))))","v":0},{"$f":"IF(AND(I2333=0,H2335=0),0,\nIF(AND(I2333<>0,H2335=0),I2333,\nIF(AND(I2334<>0,H2335<>0),(H2335-(H2335/H2359))+I2333,\nIF(H2359<1,0,(H2335-(H2335/H2359))))))","v":0},{"$f":"IF(AND(J2333=0,I2335=0),0,\nIF(AND(J2333<>0,I2335=0),J2333,\nIF(AND(J2334<>0,I2335<>0),(I2335-(I2335/I2359))+J2333,\nIF(I2359<1,0,(I2335-(I2335/I2359))))))","v":0},{"$f":"IF(AND(K2333=0,J2335=0),0,\nIF(AND(K2333<>0,J2335=0),K2333,\nIF(AND(K2334<>0,J2335<>0),(J2335-(J2335/J2359))+K2333,\nIF(J2359<1,0,(J2335-(J2335/J2359))))))","v":0},{"$f":"IF(AND(L2333=0,K2335=0),0,\nIF(AND(L2333<>0,K2335=0),L2333,\nIF(AND(L2334<>0,K2335<>0),(K2335-(K2335/K2359))+L2333,\nIF(K2359<1,0,(K2335-(K2335/K2359))))))","v":0},{"$f":"IF(AND(M2333=0,L2335=0),0,\nIF(AND(M2333<>0,L2335=0),M2333,\nIF(AND(M2334<>0,L2335<>0),(L2335-(L2335/L2359))+M2333,\nIF(L2359<1,0,(L2335-(L2335/L2359))))))","v":0},{"$f":"IF(AND(N2333=0,M2335=0),0,\nIF(AND(N2333<>0,M2335=0),N2333,\nIF(AND(N2334<>0,M2335<>0),(M2335-(M2335/M2359))+N2333,\nIF(M2359<1,0,(M2335-(M2335/M2359))))))","v":0},{"$f":"IF(AND(O2333=0,N2335=0),0,\nIF(AND(O2333<>0,N2335=0),O2333,\nIF(AND(O2334<>0,N2335<>0),(N2335-(N2335/N2359))+O2333,\nIF(N2359<1,0,(N2335-(N2335/N2359))))))","v":0},{"$f":"IF(AND(P2333=0,O2335=0),0,\nIF(AND(P2333<>0,O2335=0),P2333,\nIF(AND(P2334<>0,O2335<>0),(O2335-(O2335/O2359))+P2333,\nIF(O2359<1,0,(O2335-(O2335/O2359))))))","v":0},{"$f":"IF(AND(Q2333=0,P2335=0),0,\nIF(AND(Q2333<>0,P2335=0),Q2333,\nIF(AND(Q2334<>0,P2335<>0),(P2335-(P2335/P2359))+Q2333,\nIF(P2359<1,0,(P2335-(P2335/P2359))))))","v":0},{"$f":"IF(AND(R2333=0,Q2335=0),0,\nIF(AND(R2333<>0,Q2335=0),R2333,\nIF(AND(R2334<>0,Q2335<>0),(Q2335-(Q2335/Q2359))+R2333,\nIF(Q2359<1,0,(Q2335-(Q2335/Q2359))))))","v":0},{"$f":"IF(AND(S2333=0,R2335=0),0,\nIF(AND(S2333<>0,R2335=0),S2333,\nIF(AND(S2334<>0,R2335<>0),(R2335-(R2335/R2359))+S2333,\nIF(R2359<1,0,(R2335-(R2335/R2359))))))","v":0},{"$f":"IF(AND(T2333=0,S2335=0),0,\nIF(AND(T2333<>0,S2335=0),T2333,\nIF(AND(T2334<>0,S2335<>0),(S2335-(S2335/S2359))+T2333,\nIF(S2359<1,0,(S2335-(S2335/S2359))))))","v":0},{"$f":"IF(AND(U2333=0,T2335=0),0,\nIF(AND(U2333<>0,T2335=0),U2333,\nIF(AND(U2334<>0,T2335<>0),(T2335-(T2335/T2359))+U2333,\nIF(T2359<1,0,(T2335-(T2335/T2359))))))","v":0},{"$f":"IF(AND(V2333=0,U2335=0),0,\nIF(AND(V2333<>0,U2335=0),V2333,\nIF(AND(V2334<>0,U2335<>0),(U2335-(U2335/U2359))+V2333,\nIF(U2359<1,0,(U2335-(U2335/U2359))))))","v":0},{"$f":"IF(AND(W2333=0,V2335=0),0,\nIF(AND(W2333<>0,V2335=0),W2333,\nIF(AND(W2334<>0,V2335<>0),(V2335-(V2335/V2359))+W2333,\nIF(V2359<1,0,(V2335-(V2335/V2359))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2331","v":0},{"$f":"IF(C2360=\"n/a\",C2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,C2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,C2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(D2360=\"n/a\",D2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,D2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,D2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(E2360=\"n/a\",E2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,E2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,E2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(F2360=\"n/a\",F2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,F2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,F2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(G2360=\"n/a\",G2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,G2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,G2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(H2360=\"n/a\",H2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,H2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,H2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(I2360=\"n/a\",I2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,I2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,I2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(J2360=\"n/a\",J2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,J2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,J2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(K2360=\"n/a\",K2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,K2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,K2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(L2360=\"n/a\",L2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,L2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,L2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(M2360=\"n/a\",M2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,M2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,M2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(N2360=\"n/a\",N2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,N2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,N2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(O2360=\"n/a\",O2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,O2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,O2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(P2360=\"n/a\",P2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,P2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,P2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(Q2360=\"n/a\",Q2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,Q2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,Q2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(R2360=\"n/a\",R2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,R2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,R2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(S2360=\"n/a\",S2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,S2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,S2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(T2360=\"n/a\",T2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,T2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,T2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(U2360=\"n/a\",U2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,U2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,U2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0},{"$f":"IF(V2360=\"n/a\",V2336,IFERROR(IF((OFFSET($C2336,0,$A2336))<0,\nMIN(0,V2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336)))),\nMAX(0,V2336-(OFFSET($C2336,0,$A2336)/(OFFSET($C2331,-$A2335,$A2336))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2337)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2331","v":0},{"$f":"IF(D2361=\"n/a\",D2337,IFERROR(IF((OFFSET($C2337,0,$A2337))<0,\nMIN(0,D2337-(OFFSET($C2337,0,$A2337)/(OFFSET($C2332,-$A2336,$A2337)))),\nMAX(0,D2337-(OFFSET($C2337,0,$A2337)/(OFFSET($C2332,-$A2336,$A2337))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2331","v":0},{"$f":"IF(E2362=\"n/a\",E2338,IFERROR(IF((OFFSET($C2338,0,$A2338))<0,\nMIN(0,E2338-(OFFSET($C2338,0,$A2338)/(OFFSET($C2333,-$A2337,$A2338)))),\nMAX(0,E2338-(OFFSET($C2338,0,$A2338)/(OFFSET($C2333,-$A2337,$A2338))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2331","v":0},{"$f":"IF(F2363=\"n/a\",F2339,IFERROR(IF((OFFSET($C2339,0,$A2339))<0,\nMIN(0,F2339-(OFFSET($C2339,0,$A2339)/(OFFSET($C2334,-$A2338,$A2339)))),\nMAX(0,F2339-(OFFSET($C2339,0,$A2339)/(OFFSET($C2334,-$A2338,$A2339))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2331","v":0},{"$f":"IF(G2364=\"n/a\",G2340,IFERROR(IF((OFFSET($C2340,0,$A2340))<0,\nMIN(0,G2340-(OFFSET($C2340,0,$A2340)/(OFFSET($C2335,-$A2339,$A2340)))),\nMAX(0,G2340-(OFFSET($C2340,0,$A2340)/(OFFSET($C2335,-$A2339,$A2340))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2331","v":0},{"$f":"IF(H2365=\"n/a\",H2341,IFERROR(IF((OFFSET($C2341,0,$A2341))<0,\nMIN(0,H2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341)))),\nMAX(0,H2341-(OFFSET($C2341,0,$A2341)/(OFFSET($C2336,-$A2340,$A2341))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2331","v":0},{"$f":"IF(I2366=\"n/a\",I2342,IFERROR(IF((OFFSET($C2342,0,$A2342))<0,\nMIN(0,I2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342)))),\nMAX(0,I2342-(OFFSET($C2342,0,$A2342)/(OFFSET($C2337,-$A2341,$A2342))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2331","v":0},{"$f":"IF(J2367=\"n/a\",J2343,IFERROR(IF((OFFSET($C2343,0,$A2343))<0,\nMIN(0,J2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343)))),\nMAX(0,J2343-(OFFSET($C2343,0,$A2343)/(OFFSET($C2338,-$A2342,$A2343))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2331","v":0},{"$f":"IF(K2368=\"n/a\",K2344,IFERROR(IF((OFFSET($C2344,0,$A2344))<0,\nMIN(0,K2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344)))),\nMAX(0,K2344-(OFFSET($C2344,0,$A2344)/(OFFSET($C2339,-$A2343,$A2344))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2331","v":0},{"$f":"IF(L2369=\"n/a\",L2345,IFERROR(IF((OFFSET($C2345,0,$A2345))<0,\nMIN(0,L2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345)))),\nMAX(0,L2345-(OFFSET($C2345,0,$A2345)/(OFFSET($C2340,-$A2344,$A2345))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2331","v":0},{"$f":"IF(M2370=\"n/a\",M2346,IFERROR(IF((OFFSET($C2346,0,$A2346))<0,\nMIN(0,M2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346)))),\nMAX(0,M2346-(OFFSET($C2346,0,$A2346)/(OFFSET($C2341,-$A2345,$A2346))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2331","v":0},{"$f":"IF(N2371=\"n/a\",N2347,IFERROR(IF((OFFSET($C2347,0,$A2347))<0,\nMIN(0,N2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347)))),\nMAX(0,N2347-(OFFSET($C2347,0,$A2347)/(OFFSET($C2342,-$A2346,$A2347))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2331","v":0},{"$f":"IF(O2372=\"n/a\",O2348,IFERROR(IF((OFFSET($C2348,0,$A2348))<0,\nMIN(0,O2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348)))),\nMAX(0,O2348-(OFFSET($C2348,0,$A2348)/(OFFSET($C2343,-$A2347,$A2348))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2331","v":0},{"$f":"IF(P2373=\"n/a\",P2349,IFERROR(IF((OFFSET($C2349,0,$A2349))<0,\nMIN(0,P2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349)))),\nMAX(0,P2349-(OFFSET($C2349,0,$A2349)/(OFFSET($C2344,-$A2348,$A2349))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2331","v":0},{"$f":"IF(Q2374=\"n/a\",Q2350,IFERROR(IF((OFFSET($C2350,0,$A2350))<0,\nMIN(0,Q2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350)))),\nMAX(0,Q2350-(OFFSET($C2350,0,$A2350)/(OFFSET($C2345,-$A2349,$A2350))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2331","v":0},{"$f":"IF(R2375=\"n/a\",R2351,IFERROR(IF((OFFSET($C2351,0,$A2351))<0,\nMIN(0,R2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351)))),\nMAX(0,R2351-(OFFSET($C2351,0,$A2351)/(OFFSET($C2346,-$A2350,$A2351))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2331","v":0},{"$f":"IF(S2376=\"n/a\",S2352,IFERROR(IF((OFFSET($C2352,0,$A2352))<0,\nMIN(0,S2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352)))),\nMAX(0,S2352-(OFFSET($C2352,0,$A2352)/(OFFSET($C2347,-$A2351,$A2352))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2331","v":0},{"$f":"IF(T2377=\"n/a\",T2353,IFERROR(IF((OFFSET($C2353,0,$A2353))<0,\nMIN(0,T2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353)))),\nMAX(0,T2353-(OFFSET($C2353,0,$A2353)/(OFFSET($C2348,-$A2352,$A2353))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2331","v":0},{"$f":"IF(U2378=\"n/a\",U2354,IFERROR(IF((OFFSET($C2354,0,$A2354))<0,\nMIN(0,U2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354)))),\nMAX(0,U2354-(OFFSET($C2354,0,$A2354)/(OFFSET($C2349,-$A2353,$A2354))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2331","v":0},{"$f":"IF(V2379=\"n/a\",V2355,IFERROR(IF((OFFSET($C2355,0,$A2355))<0,\nMIN(0,V2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355)))),\nMAX(0,V2355-(OFFSET($C2355,0,$A2355)/(OFFSET($C2350,-$A2354,$A2355))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2331","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2359<1,D2333=0),0,\nIF(D2333=0,C2359-1,\nIF(C2359<1,D2334,\n(((C2359-1)*(C2335-(C2335/(C2359))))+(D2333*D2334))/(D2335))))","v":0},{"$f":"IF(AND(D2359<1,E2333=0),0,\nIF(E2333=0,D2359-1,\nIF(D2359<1,E2334,\n(((D2359-1)*(D2335-(D2335/(D2359))))+(E2333*E2334))/(E2335))))","v":0},{"$f":"IF(AND(E2359<1,F2333=0),0,\nIF(F2333=0,E2359-1,\nIF(E2359<1,F2334,\n(((E2359-1)*(E2335-(E2335/(E2359))))+(F2333*F2334))/(F2335))))","v":0},{"$f":"IF(AND(F2359<1,G2333=0),0,\nIF(G2333=0,F2359-1,\nIF(F2359<1,G2334,\n(((F2359-1)*(F2335-(F2335/(F2359))))+(G2333*G2334))/(G2335))))","v":0},{"$f":"IF(AND(G2359<1,H2333=0),0,\nIF(H2333=0,G2359-1,\nIF(G2359<1,H2334,\n(((G2359-1)*(G2335-(G2335/(G2359))))+(H2333*H2334))/(H2335))))","v":0},{"$f":"IF(AND(H2359<1,I2333=0),0,\nIF(I2333=0,H2359-1,\nIF(H2359<1,I2334,\n(((H2359-1)*(H2335-(H2335/(H2359))))+(I2333*I2334))/(I2335))))","v":0},{"$f":"IF(AND(I2359<1,J2333=0),0,\nIF(J2333=0,I2359-1,\nIF(I2359<1,J2334,\n(((I2359-1)*(I2335-(I2335/(I2359))))+(J2333*J2334))/(J2335))))","v":0},{"$f":"IF(AND(J2359<1,K2333=0),0,\nIF(K2333=0,J2359-1,\nIF(J2359<1,K2334,\n(((J2359-1)*(J2335-(J2335/(J2359))))+(K2333*K2334))/(K2335))))","v":0},{"$f":"IF(AND(K2359<1,L2333=0),0,\nIF(L2333=0,K2359-1,\nIF(K2359<1,L2334,\n(((K2359-1)*(K2335-(K2335/(K2359))))+(L2333*L2334))/(L2335))))","v":0},{"$f":"IF(AND(L2359<1,M2333=0),0,\nIF(M2333=0,L2359-1,\nIF(L2359<1,M2334,\n(((L2359-1)*(L2335-(L2335/(L2359))))+(M2333*M2334))/(M2335))))","v":0},{"$f":"IF(AND(M2359<1,N2333=0),0,\nIF(N2333=0,M2359-1,\nIF(M2359<1,N2334,\n(((M2359-1)*(M2335-(M2335/(M2359))))+(N2333*N2334))/(N2335))))","v":0},{"$f":"IF(AND(N2359<1,O2333=0),0,\nIF(O2333=0,N2359-1,\nIF(N2359<1,O2334,\n(((N2359-1)*(N2335-(N2335/(N2359))))+(O2333*O2334))/(O2335))))","v":0},{"$f":"IF(AND(O2359<1,P2333=0),0,\nIF(P2333=0,O2359-1,\nIF(O2359<1,P2334,\n(((O2359-1)*(O2335-(O2335/(O2359))))+(P2333*P2334))/(P2335))))","v":0},{"$f":"IF(AND(P2359<1,Q2333=0),0,\nIF(Q2333=0,P2359-1,\nIF(P2359<1,Q2334,\n(((P2359-1)*(P2335-(P2335/(P2359))))+(Q2333*Q2334))/(Q2335))))","v":0},{"$f":"IF(AND(Q2359<1,R2333=0),0,\nIF(R2333=0,Q2359-1,\nIF(Q2359<1,R2334,\n(((Q2359-1)*(Q2335-(Q2335/(Q2359))))+(R2333*R2334))/(R2335))))","v":0},{"$f":"IF(AND(R2359<1,S2333=0),0,\nIF(S2333=0,R2359-1,\nIF(R2359<1,S2334,\n(((R2359-1)*(R2335-(R2335/(R2359))))+(S2333*S2334))/(S2335))))","v":0},{"$f":"IF(AND(S2359<1,T2333=0),0,\nIF(T2333=0,S2359-1,\nIF(S2359<1,T2334,\n(((S2359-1)*(S2335-(S2335/(S2359))))+(T2333*T2334))/(T2335))))","v":0},{"$f":"IF(AND(T2359<1,U2333=0),0,\nIF(U2333=0,T2359-1,\nIF(T2359<1,U2334,\n(((T2359-1)*(T2335-(T2335/(T2359))))+(U2333*U2334))/(U2335))))","v":0},{"$f":"IF(AND(U2359<1,V2333=0),0,\nIF(V2333=0,U2359-1,\nIF(U2359<1,V2334,\n(((U2359-1)*(U2335-(U2335/(U2359))))+(V2333*V2334))/(V2335))))","v":0},{"$f":"IF(AND(V2359<1,W2333=0),0,\nIF(W2333=0,V2359-1,\nIF(V2359<1,W2334,\n(((V2359-1)*(V2335-(V2335/(V2359))))+(W2333*W2334))/(W2335))))","v":0}]
[null,"RL Start TAB",{"$f":"C2332","v":0},{"$f":"IF(C2360=\"n/a\",\"n/a\",MAX(0,C2360-1))","v":0},{"$f":"IF(D2360=\"n/a\",\"n/a\",MAX(0,D2360-1))","v":0},{"$f":"IF(E2360=\"n/a\",\"n/a\",MAX(0,E2360-1))","v":0},{"$f":"IF(F2360=\"n/a\",\"n/a\",MAX(0,F2360-1))","v":0},{"$f":"IF(G2360=\"n/a\",\"n/a\",MAX(0,G2360-1))","v":0},{"$f":"IF(H2360=\"n/a\",\"n/a\",MAX(0,H2360-1))","v":0},{"$f":"IF(I2360=\"n/a\",\"n/a\",MAX(0,I2360-1))","v":0},{"$f":"IF(J2360=\"n/a\",\"n/a\",MAX(0,J2360-1))","v":0},{"$f":"IF(K2360=\"n/a\",\"n/a\",MAX(0,K2360-1))","v":0},{"$f":"IF(L2360=\"n/a\",\"n/a\",MAX(0,L2360-1))","v":0},{"$f":"IF(M2360=\"n/a\",\"n/a\",MAX(0,M2360-1))","v":0},{"$f":"IF(N2360=\"n/a\",\"n/a\",MAX(0,N2360-1))","v":0},{"$f":"IF(O2360=\"n/a\",\"n/a\",MAX(0,O2360-1))","v":0},{"$f":"IF(P2360=\"n/a\",\"n/a\",MAX(0,P2360-1))","v":0},{"$f":"IF(Q2360=\"n/a\",\"n/a\",MAX(0,Q2360-1))","v":0},{"$f":"IF(R2360=\"n/a\",\"n/a\",MAX(0,R2360-1))","v":0},{"$f":"IF(S2360=\"n/a\",\"n/a\",MAX(0,S2360-1))","v":0},{"$f":"IF(T2360=\"n/a\",\"n/a\",MAX(0,T2360-1))","v":0},{"$f":"IF(U2360=\"n/a\",\"n/a\",MAX(0,U2360-1))","v":0},{"$f":"IF(V2360=\"n/a\",\"n/a\",MAX(0,V2360-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2337)","v":"RL Capex 2014-15"},null,{"$f":"D2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2332","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2332","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2332","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2332","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2332","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2332","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2332","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2332","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2332","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2332","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2332","v":0},{"$f":"IF(V2379=\"n/a\",\"n/a\",MAX(0,V2379-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2332","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2332<>\"n/a\",C2332<>\"n/a\"),IF(SUM(C2335:C2357)=0,0,IF((SUMPRODUCT(C2335:C2357,C2359:C2381)/SUM(C2335:C2357))<0,1,(SUMPRODUCT(C2335:C2357,C2359:C2381)/SUM(C2335:C2357)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2332<>\"n/a\",D2332<>\"n/a\"),IF(SUM(D2335:D2357)=0,0,IF((SUMPRODUCT(D2335:D2357,D2359:D2381)/SUM(D2335:D2357))<0,1,(SUMPRODUCT(D2335:D2357,D2359:D2381)/SUM(D2335:D2357)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2332<>\"n/a\",E2332<>\"n/a\"),IF(SUM(E2335:E2357)=0,0,IF((SUMPRODUCT(E2335:E2357,E2359:E2381)/SUM(E2335:E2357))<0,1,(SUMPRODUCT(E2335:E2357,E2359:E2381)/SUM(E2335:E2357)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 45",{"$f":"VLOOKUP($A2384,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2384,1,12,\"\"))","v":45},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2385,0)","v":0},{"$f":"'RAB remaining lives'!D2390","v":0},{"$f":"'RAB remaining lives'!E2390","v":0},{"$f":"'RAB remaining lives'!F2390","v":0},{"$f":"'RAB remaining lives'!G2390","v":0},{"$f":"'RAB remaining lives'!H2390","v":0},{"$f":"'RAB remaining lives'!I2390","v":0},{"$f":"'RAB remaining lives'!J2390","v":0},{"$f":"'RAB remaining lives'!K2390","v":0},{"$f":"'RAB remaining lives'!L2390","v":0},{"$f":"'RAB remaining lives'!M2390","v":0},{"$f":"'RAB remaining lives'!N2390","v":0},{"$f":"'RAB remaining lives'!O2390","v":0},{"$f":"'RAB remaining lives'!P2390","v":0},{"$f":"'RAB remaining lives'!Q2390","v":0},{"$f":"'RAB remaining lives'!R2390","v":0},{"$f":"'RAB remaining lives'!S2390","v":0},{"$f":"'RAB remaining lives'!T2390","v":0},{"$f":"'RAB remaining lives'!U2390","v":0},{"$f":"'RAB remaining lives'!V2390","v":0},{"$f":"'RAB remaining lives'!W2390","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2385,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2385,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2385,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2385,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2385,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2385,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2385,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2385,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2385,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2385,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2385,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2385,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2385,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2385,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2385,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2385,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2385,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2385,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2385,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2385,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2385,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2385,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2387=0,C2389=0),0,\nIF(AND(D2387<>0,C2389=0),D2387,\nIF(AND(D2388<>0,C2389<>0),(C2389-(C2389/C2413))+D2387,\nIF(C2413<1,0,(C2389-(C2389/C2413))))))","v":0},{"$f":"IF(AND(E2387=0,D2389=0),0,\nIF(AND(E2387<>0,D2389=0),E2387,\nIF(AND(E2388<>0,D2389<>0),(D2389-(D2389/D2413))+E2387,\nIF(D2413<1,0,(D2389-(D2389/D2413))))))","v":0},{"$f":"IF(AND(F2387=0,E2389=0),0,\nIF(AND(F2387<>0,E2389=0),F2387,\nIF(AND(F2388<>0,E2389<>0),(E2389-(E2389/E2413))+F2387,\nIF(E2413<1,0,(E2389-(E2389/E2413))))))","v":0},{"$f":"IF(AND(G2387=0,F2389=0),0,\nIF(AND(G2387<>0,F2389=0),G2387,\nIF(AND(G2388<>0,F2389<>0),(F2389-(F2389/F2413))+G2387,\nIF(F2413<1,0,(F2389-(F2389/F2413))))))","v":0},{"$f":"IF(AND(H2387=0,G2389=0),0,\nIF(AND(H2387<>0,G2389=0),H2387,\nIF(AND(H2388<>0,G2389<>0),(G2389-(G2389/G2413))+H2387,\nIF(G2413<1,0,(G2389-(G2389/G2413))))))","v":0},{"$f":"IF(AND(I2387=0,H2389=0),0,\nIF(AND(I2387<>0,H2389=0),I2387,\nIF(AND(I2388<>0,H2389<>0),(H2389-(H2389/H2413))+I2387,\nIF(H2413<1,0,(H2389-(H2389/H2413))))))","v":0},{"$f":"IF(AND(J2387=0,I2389=0),0,\nIF(AND(J2387<>0,I2389=0),J2387,\nIF(AND(J2388<>0,I2389<>0),(I2389-(I2389/I2413))+J2387,\nIF(I2413<1,0,(I2389-(I2389/I2413))))))","v":0},{"$f":"IF(AND(K2387=0,J2389=0),0,\nIF(AND(K2387<>0,J2389=0),K2387,\nIF(AND(K2388<>0,J2389<>0),(J2389-(J2389/J2413))+K2387,\nIF(J2413<1,0,(J2389-(J2389/J2413))))))","v":0},{"$f":"IF(AND(L2387=0,K2389=0),0,\nIF(AND(L2387<>0,K2389=0),L2387,\nIF(AND(L2388<>0,K2389<>0),(K2389-(K2389/K2413))+L2387,\nIF(K2413<1,0,(K2389-(K2389/K2413))))))","v":0},{"$f":"IF(AND(M2387=0,L2389=0),0,\nIF(AND(M2387<>0,L2389=0),M2387,\nIF(AND(M2388<>0,L2389<>0),(L2389-(L2389/L2413))+M2387,\nIF(L2413<1,0,(L2389-(L2389/L2413))))))","v":0},{"$f":"IF(AND(N2387=0,M2389=0),0,\nIF(AND(N2387<>0,M2389=0),N2387,\nIF(AND(N2388<>0,M2389<>0),(M2389-(M2389/M2413))+N2387,\nIF(M2413<1,0,(M2389-(M2389/M2413))))))","v":0},{"$f":"IF(AND(O2387=0,N2389=0),0,\nIF(AND(O2387<>0,N2389=0),O2387,\nIF(AND(O2388<>0,N2389<>0),(N2389-(N2389/N2413))+O2387,\nIF(N2413<1,0,(N2389-(N2389/N2413))))))","v":0},{"$f":"IF(AND(P2387=0,O2389=0),0,\nIF(AND(P2387<>0,O2389=0),P2387,\nIF(AND(P2388<>0,O2389<>0),(O2389-(O2389/O2413))+P2387,\nIF(O2413<1,0,(O2389-(O2389/O2413))))))","v":0},{"$f":"IF(AND(Q2387=0,P2389=0),0,\nIF(AND(Q2387<>0,P2389=0),Q2387,\nIF(AND(Q2388<>0,P2389<>0),(P2389-(P2389/P2413))+Q2387,\nIF(P2413<1,0,(P2389-(P2389/P2413))))))","v":0},{"$f":"IF(AND(R2387=0,Q2389=0),0,\nIF(AND(R2387<>0,Q2389=0),R2387,\nIF(AND(R2388<>0,Q2389<>0),(Q2389-(Q2389/Q2413))+R2387,\nIF(Q2413<1,0,(Q2389-(Q2389/Q2413))))))","v":0},{"$f":"IF(AND(S2387=0,R2389=0),0,\nIF(AND(S2387<>0,R2389=0),S2387,\nIF(AND(S2388<>0,R2389<>0),(R2389-(R2389/R2413))+S2387,\nIF(R2413<1,0,(R2389-(R2389/R2413))))))","v":0},{"$f":"IF(AND(T2387=0,S2389=0),0,\nIF(AND(T2387<>0,S2389=0),T2387,\nIF(AND(T2388<>0,S2389<>0),(S2389-(S2389/S2413))+T2387,\nIF(S2413<1,0,(S2389-(S2389/S2413))))))","v":0},{"$f":"IF(AND(U2387=0,T2389=0),0,\nIF(AND(U2387<>0,T2389=0),U2387,\nIF(AND(U2388<>0,T2389<>0),(T2389-(T2389/T2413))+U2387,\nIF(T2413<1,0,(T2389-(T2389/T2413))))))","v":0},{"$f":"IF(AND(V2387=0,U2389=0),0,\nIF(AND(V2387<>0,U2389=0),V2387,\nIF(AND(V2388<>0,U2389<>0),(U2389-(U2389/U2413))+V2387,\nIF(U2413<1,0,(U2389-(U2389/U2413))))))","v":0},{"$f":"IF(AND(W2387=0,V2389=0),0,\nIF(AND(W2387<>0,V2389=0),W2387,\nIF(AND(W2388<>0,V2389<>0),(V2389-(V2389/V2413))+W2387,\nIF(V2413<1,0,(V2389-(V2389/V2413))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2385","v":0},{"$f":"IF(C2414=\"n/a\",C2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,C2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,C2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(D2414=\"n/a\",D2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,D2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,D2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(E2414=\"n/a\",E2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,E2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,E2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(F2414=\"n/a\",F2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,F2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,F2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(G2414=\"n/a\",G2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,G2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,G2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(H2414=\"n/a\",H2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,H2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,H2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(I2414=\"n/a\",I2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,I2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,I2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(J2414=\"n/a\",J2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,J2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,J2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(K2414=\"n/a\",K2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,K2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,K2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(L2414=\"n/a\",L2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,L2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,L2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(M2414=\"n/a\",M2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,M2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,M2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(N2414=\"n/a\",N2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,N2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,N2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(O2414=\"n/a\",O2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,O2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,O2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(P2414=\"n/a\",P2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,P2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,P2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(Q2414=\"n/a\",Q2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,Q2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,Q2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(R2414=\"n/a\",R2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,R2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,R2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(S2414=\"n/a\",S2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,S2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,S2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(T2414=\"n/a\",T2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,T2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,T2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(U2414=\"n/a\",U2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,U2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,U2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0},{"$f":"IF(V2414=\"n/a\",V2390,IFERROR(IF((OFFSET($C2390,0,$A2390))<0,\nMIN(0,V2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390)))),\nMAX(0,V2390-(OFFSET($C2390,0,$A2390)/(OFFSET($C2385,-$A2389,$A2390))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2391)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2385","v":0},{"$f":"IF(D2415=\"n/a\",D2391,IFERROR(IF((OFFSET($C2391,0,$A2391))<0,\nMIN(0,D2391-(OFFSET($C2391,0,$A2391)/(OFFSET($C2386,-$A2390,$A2391)))),\nMAX(0,D2391-(OFFSET($C2391,0,$A2391)/(OFFSET($C2386,-$A2390,$A2391))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2385","v":0},{"$f":"IF(E2416=\"n/a\",E2392,IFERROR(IF((OFFSET($C2392,0,$A2392))<0,\nMIN(0,E2392-(OFFSET($C2392,0,$A2392)/(OFFSET($C2387,-$A2391,$A2392)))),\nMAX(0,E2392-(OFFSET($C2392,0,$A2392)/(OFFSET($C2387,-$A2391,$A2392))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2385","v":0},{"$f":"IF(F2417=\"n/a\",F2393,IFERROR(IF((OFFSET($C2393,0,$A2393))<0,\nMIN(0,F2393-(OFFSET($C2393,0,$A2393)/(OFFSET($C2388,-$A2392,$A2393)))),\nMAX(0,F2393-(OFFSET($C2393,0,$A2393)/(OFFSET($C2388,-$A2392,$A2393))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2385","v":0},{"$f":"IF(G2418=\"n/a\",G2394,IFERROR(IF((OFFSET($C2394,0,$A2394))<0,\nMIN(0,G2394-(OFFSET($C2394,0,$A2394)/(OFFSET($C2389,-$A2393,$A2394)))),\nMAX(0,G2394-(OFFSET($C2394,0,$A2394)/(OFFSET($C2389,-$A2393,$A2394))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2385","v":0},{"$f":"IF(H2419=\"n/a\",H2395,IFERROR(IF((OFFSET($C2395,0,$A2395))<0,\nMIN(0,H2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395)))),\nMAX(0,H2395-(OFFSET($C2395,0,$A2395)/(OFFSET($C2390,-$A2394,$A2395))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2385","v":0},{"$f":"IF(I2420=\"n/a\",I2396,IFERROR(IF((OFFSET($C2396,0,$A2396))<0,\nMIN(0,I2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396)))),\nMAX(0,I2396-(OFFSET($C2396,0,$A2396)/(OFFSET($C2391,-$A2395,$A2396))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2385","v":0},{"$f":"IF(J2421=\"n/a\",J2397,IFERROR(IF((OFFSET($C2397,0,$A2397))<0,\nMIN(0,J2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397)))),\nMAX(0,J2397-(OFFSET($C2397,0,$A2397)/(OFFSET($C2392,-$A2396,$A2397))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2385","v":0},{"$f":"IF(K2422=\"n/a\",K2398,IFERROR(IF((OFFSET($C2398,0,$A2398))<0,\nMIN(0,K2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398)))),\nMAX(0,K2398-(OFFSET($C2398,0,$A2398)/(OFFSET($C2393,-$A2397,$A2398))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2385","v":0},{"$f":"IF(L2423=\"n/a\",L2399,IFERROR(IF((OFFSET($C2399,0,$A2399))<0,\nMIN(0,L2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399)))),\nMAX(0,L2399-(OFFSET($C2399,0,$A2399)/(OFFSET($C2394,-$A2398,$A2399))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2385","v":0},{"$f":"IF(M2424=\"n/a\",M2400,IFERROR(IF((OFFSET($C2400,0,$A2400))<0,\nMIN(0,M2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400)))),\nMAX(0,M2400-(OFFSET($C2400,0,$A2400)/(OFFSET($C2395,-$A2399,$A2400))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2385","v":0},{"$f":"IF(N2425=\"n/a\",N2401,IFERROR(IF((OFFSET($C2401,0,$A2401))<0,\nMIN(0,N2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401)))),\nMAX(0,N2401-(OFFSET($C2401,0,$A2401)/(OFFSET($C2396,-$A2400,$A2401))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2385","v":0},{"$f":"IF(O2426=\"n/a\",O2402,IFERROR(IF((OFFSET($C2402,0,$A2402))<0,\nMIN(0,O2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402)))),\nMAX(0,O2402-(OFFSET($C2402,0,$A2402)/(OFFSET($C2397,-$A2401,$A2402))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2385","v":0},{"$f":"IF(P2427=\"n/a\",P2403,IFERROR(IF((OFFSET($C2403,0,$A2403))<0,\nMIN(0,P2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403)))),\nMAX(0,P2403-(OFFSET($C2403,0,$A2403)/(OFFSET($C2398,-$A2402,$A2403))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2385","v":0},{"$f":"IF(Q2428=\"n/a\",Q2404,IFERROR(IF((OFFSET($C2404,0,$A2404))<0,\nMIN(0,Q2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404)))),\nMAX(0,Q2404-(OFFSET($C2404,0,$A2404)/(OFFSET($C2399,-$A2403,$A2404))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2385","v":0},{"$f":"IF(R2429=\"n/a\",R2405,IFERROR(IF((OFFSET($C2405,0,$A2405))<0,\nMIN(0,R2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405)))),\nMAX(0,R2405-(OFFSET($C2405,0,$A2405)/(OFFSET($C2400,-$A2404,$A2405))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2385","v":0},{"$f":"IF(S2430=\"n/a\",S2406,IFERROR(IF((OFFSET($C2406,0,$A2406))<0,\nMIN(0,S2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406)))),\nMAX(0,S2406-(OFFSET($C2406,0,$A2406)/(OFFSET($C2401,-$A2405,$A2406))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2385","v":0},{"$f":"IF(T2431=\"n/a\",T2407,IFERROR(IF((OFFSET($C2407,0,$A2407))<0,\nMIN(0,T2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407)))),\nMAX(0,T2407-(OFFSET($C2407,0,$A2407)/(OFFSET($C2402,-$A2406,$A2407))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2385","v":0},{"$f":"IF(U2432=\"n/a\",U2408,IFERROR(IF((OFFSET($C2408,0,$A2408))<0,\nMIN(0,U2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408)))),\nMAX(0,U2408-(OFFSET($C2408,0,$A2408)/(OFFSET($C2403,-$A2407,$A2408))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2385","v":0},{"$f":"IF(V2433=\"n/a\",V2409,IFERROR(IF((OFFSET($C2409,0,$A2409))<0,\nMIN(0,V2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409)))),\nMAX(0,V2409-(OFFSET($C2409,0,$A2409)/(OFFSET($C2404,-$A2408,$A2409))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2385","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2413<1,D2387=0),0,\nIF(D2387=0,C2413-1,\nIF(C2413<1,D2388,\n(((C2413-1)*(C2389-(C2389/(C2413))))+(D2387*D2388))/(D2389))))","v":0},{"$f":"IF(AND(D2413<1,E2387=0),0,\nIF(E2387=0,D2413-1,\nIF(D2413<1,E2388,\n(((D2413-1)*(D2389-(D2389/(D2413))))+(E2387*E2388))/(E2389))))","v":0},{"$f":"IF(AND(E2413<1,F2387=0),0,\nIF(F2387=0,E2413-1,\nIF(E2413<1,F2388,\n(((E2413-1)*(E2389-(E2389/(E2413))))+(F2387*F2388))/(F2389))))","v":0},{"$f":"IF(AND(F2413<1,G2387=0),0,\nIF(G2387=0,F2413-1,\nIF(F2413<1,G2388,\n(((F2413-1)*(F2389-(F2389/(F2413))))+(G2387*G2388))/(G2389))))","v":0},{"$f":"IF(AND(G2413<1,H2387=0),0,\nIF(H2387=0,G2413-1,\nIF(G2413<1,H2388,\n(((G2413-1)*(G2389-(G2389/(G2413))))+(H2387*H2388))/(H2389))))","v":0},{"$f":"IF(AND(H2413<1,I2387=0),0,\nIF(I2387=0,H2413-1,\nIF(H2413<1,I2388,\n(((H2413-1)*(H2389-(H2389/(H2413))))+(I2387*I2388))/(I2389))))","v":0},{"$f":"IF(AND(I2413<1,J2387=0),0,\nIF(J2387=0,I2413-1,\nIF(I2413<1,J2388,\n(((I2413-1)*(I2389-(I2389/(I2413))))+(J2387*J2388))/(J2389))))","v":0},{"$f":"IF(AND(J2413<1,K2387=0),0,\nIF(K2387=0,J2413-1,\nIF(J2413<1,K2388,\n(((J2413-1)*(J2389-(J2389/(J2413))))+(K2387*K2388))/(K2389))))","v":0},{"$f":"IF(AND(K2413<1,L2387=0),0,\nIF(L2387=0,K2413-1,\nIF(K2413<1,L2388,\n(((K2413-1)*(K2389-(K2389/(K2413))))+(L2387*L2388))/(L2389))))","v":0},{"$f":"IF(AND(L2413<1,M2387=0),0,\nIF(M2387=0,L2413-1,\nIF(L2413<1,M2388,\n(((L2413-1)*(L2389-(L2389/(L2413))))+(M2387*M2388))/(M2389))))","v":0},{"$f":"IF(AND(M2413<1,N2387=0),0,\nIF(N2387=0,M2413-1,\nIF(M2413<1,N2388,\n(((M2413-1)*(M2389-(M2389/(M2413))))+(N2387*N2388))/(N2389))))","v":0},{"$f":"IF(AND(N2413<1,O2387=0),0,\nIF(O2387=0,N2413-1,\nIF(N2413<1,O2388,\n(((N2413-1)*(N2389-(N2389/(N2413))))+(O2387*O2388))/(O2389))))","v":0},{"$f":"IF(AND(O2413<1,P2387=0),0,\nIF(P2387=0,O2413-1,\nIF(O2413<1,P2388,\n(((O2413-1)*(O2389-(O2389/(O2413))))+(P2387*P2388))/(P2389))))","v":0},{"$f":"IF(AND(P2413<1,Q2387=0),0,\nIF(Q2387=0,P2413-1,\nIF(P2413<1,Q2388,\n(((P2413-1)*(P2389-(P2389/(P2413))))+(Q2387*Q2388))/(Q2389))))","v":0},{"$f":"IF(AND(Q2413<1,R2387=0),0,\nIF(R2387=0,Q2413-1,\nIF(Q2413<1,R2388,\n(((Q2413-1)*(Q2389-(Q2389/(Q2413))))+(R2387*R2388))/(R2389))))","v":0},{"$f":"IF(AND(R2413<1,S2387=0),0,\nIF(S2387=0,R2413-1,\nIF(R2413<1,S2388,\n(((R2413-1)*(R2389-(R2389/(R2413))))+(S2387*S2388))/(S2389))))","v":0},{"$f":"IF(AND(S2413<1,T2387=0),0,\nIF(T2387=0,S2413-1,\nIF(S2413<1,T2388,\n(((S2413-1)*(S2389-(S2389/(S2413))))+(T2387*T2388))/(T2389))))","v":0},{"$f":"IF(AND(T2413<1,U2387=0),0,\nIF(U2387=0,T2413-1,\nIF(T2413<1,U2388,\n(((T2413-1)*(T2389-(T2389/(T2413))))+(U2387*U2388))/(U2389))))","v":0},{"$f":"IF(AND(U2413<1,V2387=0),0,\nIF(V2387=0,U2413-1,\nIF(U2413<1,V2388,\n(((U2413-1)*(U2389-(U2389/(U2413))))+(V2387*V2388))/(V2389))))","v":0},{"$f":"IF(AND(V2413<1,W2387=0),0,\nIF(W2387=0,V2413-1,\nIF(V2413<1,W2388,\n(((V2413-1)*(V2389-(V2389/(V2413))))+(W2387*W2388))/(W2389))))","v":0}]
[null,"RL Start TAB",{"$f":"C2386","v":0},{"$f":"IF(C2414=\"n/a\",\"n/a\",MAX(0,C2414-1))","v":0},{"$f":"IF(D2414=\"n/a\",\"n/a\",MAX(0,D2414-1))","v":0},{"$f":"IF(E2414=\"n/a\",\"n/a\",MAX(0,E2414-1))","v":0},{"$f":"IF(F2414=\"n/a\",\"n/a\",MAX(0,F2414-1))","v":0},{"$f":"IF(G2414=\"n/a\",\"n/a\",MAX(0,G2414-1))","v":0},{"$f":"IF(H2414=\"n/a\",\"n/a\",MAX(0,H2414-1))","v":0},{"$f":"IF(I2414=\"n/a\",\"n/a\",MAX(0,I2414-1))","v":0},{"$f":"IF(J2414=\"n/a\",\"n/a\",MAX(0,J2414-1))","v":0},{"$f":"IF(K2414=\"n/a\",\"n/a\",MAX(0,K2414-1))","v":0},{"$f":"IF(L2414=\"n/a\",\"n/a\",MAX(0,L2414-1))","v":0},{"$f":"IF(M2414=\"n/a\",\"n/a\",MAX(0,M2414-1))","v":0},{"$f":"IF(N2414=\"n/a\",\"n/a\",MAX(0,N2414-1))","v":0},{"$f":"IF(O2414=\"n/a\",\"n/a\",MAX(0,O2414-1))","v":0},{"$f":"IF(P2414=\"n/a\",\"n/a\",MAX(0,P2414-1))","v":0},{"$f":"IF(Q2414=\"n/a\",\"n/a\",MAX(0,Q2414-1))","v":0},{"$f":"IF(R2414=\"n/a\",\"n/a\",MAX(0,R2414-1))","v":0},{"$f":"IF(S2414=\"n/a\",\"n/a\",MAX(0,S2414-1))","v":0},{"$f":"IF(T2414=\"n/a\",\"n/a\",MAX(0,T2414-1))","v":0},{"$f":"IF(U2414=\"n/a\",\"n/a\",MAX(0,U2414-1))","v":0},{"$f":"IF(V2414=\"n/a\",\"n/a\",MAX(0,V2414-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2391)","v":"RL Capex 2014-15"},null,{"$f":"D2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2386","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2386","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2386","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2386","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2386","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2386","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2386","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2386","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2386","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2386","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2386","v":0},{"$f":"IF(V2433=\"n/a\",\"n/a\",MAX(0,V2433-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2386","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2386<>\"n/a\",C2386<>\"n/a\"),IF(SUM(C2389:C2411)=0,0,IF((SUMPRODUCT(C2389:C2411,C2413:C2435)/SUM(C2389:C2411))<0,1,(SUMPRODUCT(C2389:C2411,C2413:C2435)/SUM(C2389:C2411)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2386<>\"n/a\",D2386<>\"n/a\"),IF(SUM(D2389:D2411)=0,0,IF((SUMPRODUCT(D2389:D2411,D2413:D2435)/SUM(D2389:D2411))<0,1,(SUMPRODUCT(D2389:D2411,D2413:D2435)/SUM(D2389:D2411)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2386<>\"n/a\",E2386<>\"n/a\"),IF(SUM(E2389:E2411)=0,0,IF((SUMPRODUCT(E2389:E2411,E2413:E2435)/SUM(E2389:E2411))<0,1,(SUMPRODUCT(E2389:E2411,E2413:E2435)/SUM(E2389:E2411)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 46",{"$f":"VLOOKUP($A2438,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2438,1,12,\"\"))","v":46},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2439,0)","v":0},{"$f":"'RAB remaining lives'!D2444","v":0},{"$f":"'RAB remaining lives'!E2444","v":0},{"$f":"'RAB remaining lives'!F2444","v":0},{"$f":"'RAB remaining lives'!G2444","v":0},{"$f":"'RAB remaining lives'!H2444","v":0},{"$f":"'RAB remaining lives'!I2444","v":0},{"$f":"'RAB remaining lives'!J2444","v":0},{"$f":"'RAB remaining lives'!K2444","v":0},{"$f":"'RAB remaining lives'!L2444","v":0},{"$f":"'RAB remaining lives'!M2444","v":0},{"$f":"'RAB remaining lives'!N2444","v":0},{"$f":"'RAB remaining lives'!O2444","v":0},{"$f":"'RAB remaining lives'!P2444","v":0},{"$f":"'RAB remaining lives'!Q2444","v":0},{"$f":"'RAB remaining lives'!R2444","v":0},{"$f":"'RAB remaining lives'!S2444","v":0},{"$f":"'RAB remaining lives'!T2444","v":0},{"$f":"'RAB remaining lives'!U2444","v":0},{"$f":"'RAB remaining lives'!V2444","v":0},{"$f":"'RAB remaining lives'!W2444","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2439,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2439,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2439,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2439,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2439,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2439,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2439,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2439,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2439,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2439,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2439,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2439,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2439,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2439,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2439,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2439,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2439,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2439,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2439,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2439,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2439,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2439,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2441=0,C2443=0),0,\nIF(AND(D2441<>0,C2443=0),D2441,\nIF(AND(D2442<>0,C2443<>0),(C2443-(C2443/C2467))+D2441,\nIF(C2467<1,0,(C2443-(C2443/C2467))))))","v":0},{"$f":"IF(AND(E2441=0,D2443=0),0,\nIF(AND(E2441<>0,D2443=0),E2441,\nIF(AND(E2442<>0,D2443<>0),(D2443-(D2443/D2467))+E2441,\nIF(D2467<1,0,(D2443-(D2443/D2467))))))","v":0},{"$f":"IF(AND(F2441=0,E2443=0),0,\nIF(AND(F2441<>0,E2443=0),F2441,\nIF(AND(F2442<>0,E2443<>0),(E2443-(E2443/E2467))+F2441,\nIF(E2467<1,0,(E2443-(E2443/E2467))))))","v":0},{"$f":"IF(AND(G2441=0,F2443=0),0,\nIF(AND(G2441<>0,F2443=0),G2441,\nIF(AND(G2442<>0,F2443<>0),(F2443-(F2443/F2467))+G2441,\nIF(F2467<1,0,(F2443-(F2443/F2467))))))","v":0},{"$f":"IF(AND(H2441=0,G2443=0),0,\nIF(AND(H2441<>0,G2443=0),H2441,\nIF(AND(H2442<>0,G2443<>0),(G2443-(G2443/G2467))+H2441,\nIF(G2467<1,0,(G2443-(G2443/G2467))))))","v":0},{"$f":"IF(AND(I2441=0,H2443=0),0,\nIF(AND(I2441<>0,H2443=0),I2441,\nIF(AND(I2442<>0,H2443<>0),(H2443-(H2443/H2467))+I2441,\nIF(H2467<1,0,(H2443-(H2443/H2467))))))","v":0},{"$f":"IF(AND(J2441=0,I2443=0),0,\nIF(AND(J2441<>0,I2443=0),J2441,\nIF(AND(J2442<>0,I2443<>0),(I2443-(I2443/I2467))+J2441,\nIF(I2467<1,0,(I2443-(I2443/I2467))))))","v":0},{"$f":"IF(AND(K2441=0,J2443=0),0,\nIF(AND(K2441<>0,J2443=0),K2441,\nIF(AND(K2442<>0,J2443<>0),(J2443-(J2443/J2467))+K2441,\nIF(J2467<1,0,(J2443-(J2443/J2467))))))","v":0},{"$f":"IF(AND(L2441=0,K2443=0),0,\nIF(AND(L2441<>0,K2443=0),L2441,\nIF(AND(L2442<>0,K2443<>0),(K2443-(K2443/K2467))+L2441,\nIF(K2467<1,0,(K2443-(K2443/K2467))))))","v":0},{"$f":"IF(AND(M2441=0,L2443=0),0,\nIF(AND(M2441<>0,L2443=0),M2441,\nIF(AND(M2442<>0,L2443<>0),(L2443-(L2443/L2467))+M2441,\nIF(L2467<1,0,(L2443-(L2443/L2467))))))","v":0},{"$f":"IF(AND(N2441=0,M2443=0),0,\nIF(AND(N2441<>0,M2443=0),N2441,\nIF(AND(N2442<>0,M2443<>0),(M2443-(M2443/M2467))+N2441,\nIF(M2467<1,0,(M2443-(M2443/M2467))))))","v":0},{"$f":"IF(AND(O2441=0,N2443=0),0,\nIF(AND(O2441<>0,N2443=0),O2441,\nIF(AND(O2442<>0,N2443<>0),(N2443-(N2443/N2467))+O2441,\nIF(N2467<1,0,(N2443-(N2443/N2467))))))","v":0},{"$f":"IF(AND(P2441=0,O2443=0),0,\nIF(AND(P2441<>0,O2443=0),P2441,\nIF(AND(P2442<>0,O2443<>0),(O2443-(O2443/O2467))+P2441,\nIF(O2467<1,0,(O2443-(O2443/O2467))))))","v":0},{"$f":"IF(AND(Q2441=0,P2443=0),0,\nIF(AND(Q2441<>0,P2443=0),Q2441,\nIF(AND(Q2442<>0,P2443<>0),(P2443-(P2443/P2467))+Q2441,\nIF(P2467<1,0,(P2443-(P2443/P2467))))))","v":0},{"$f":"IF(AND(R2441=0,Q2443=0),0,\nIF(AND(R2441<>0,Q2443=0),R2441,\nIF(AND(R2442<>0,Q2443<>0),(Q2443-(Q2443/Q2467))+R2441,\nIF(Q2467<1,0,(Q2443-(Q2443/Q2467))))))","v":0},{"$f":"IF(AND(S2441=0,R2443=0),0,\nIF(AND(S2441<>0,R2443=0),S2441,\nIF(AND(S2442<>0,R2443<>0),(R2443-(R2443/R2467))+S2441,\nIF(R2467<1,0,(R2443-(R2443/R2467))))))","v":0},{"$f":"IF(AND(T2441=0,S2443=0),0,\nIF(AND(T2441<>0,S2443=0),T2441,\nIF(AND(T2442<>0,S2443<>0),(S2443-(S2443/S2467))+T2441,\nIF(S2467<1,0,(S2443-(S2443/S2467))))))","v":0},{"$f":"IF(AND(U2441=0,T2443=0),0,\nIF(AND(U2441<>0,T2443=0),U2441,\nIF(AND(U2442<>0,T2443<>0),(T2443-(T2443/T2467))+U2441,\nIF(T2467<1,0,(T2443-(T2443/T2467))))))","v":0},{"$f":"IF(AND(V2441=0,U2443=0),0,\nIF(AND(V2441<>0,U2443=0),V2441,\nIF(AND(V2442<>0,U2443<>0),(U2443-(U2443/U2467))+V2441,\nIF(U2467<1,0,(U2443-(U2443/U2467))))))","v":0},{"$f":"IF(AND(W2441=0,V2443=0),0,\nIF(AND(W2441<>0,V2443=0),W2441,\nIF(AND(W2442<>0,V2443<>0),(V2443-(V2443/V2467))+W2441,\nIF(V2467<1,0,(V2443-(V2443/V2467))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2439","v":0},{"$f":"IF(C2468=\"n/a\",C2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,C2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,C2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(D2468=\"n/a\",D2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,D2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,D2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(E2468=\"n/a\",E2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,E2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,E2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(F2468=\"n/a\",F2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,F2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,F2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(G2468=\"n/a\",G2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,G2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,G2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(H2468=\"n/a\",H2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,H2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,H2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(I2468=\"n/a\",I2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,I2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,I2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(J2468=\"n/a\",J2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,J2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,J2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(K2468=\"n/a\",K2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,K2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,K2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(L2468=\"n/a\",L2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,L2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,L2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(M2468=\"n/a\",M2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,M2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,M2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(N2468=\"n/a\",N2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,N2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,N2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(O2468=\"n/a\",O2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,O2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,O2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(P2468=\"n/a\",P2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,P2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,P2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(Q2468=\"n/a\",Q2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,Q2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,Q2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(R2468=\"n/a\",R2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,R2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,R2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(S2468=\"n/a\",S2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,S2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,S2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(T2468=\"n/a\",T2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,T2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,T2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(U2468=\"n/a\",U2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,U2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,U2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0},{"$f":"IF(V2468=\"n/a\",V2444,IFERROR(IF((OFFSET($C2444,0,$A2444))<0,\nMIN(0,V2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444)))),\nMAX(0,V2444-(OFFSET($C2444,0,$A2444)/(OFFSET($C2439,-$A2443,$A2444))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2445)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2439","v":0},{"$f":"IF(D2469=\"n/a\",D2445,IFERROR(IF((OFFSET($C2445,0,$A2445))<0,\nMIN(0,D2445-(OFFSET($C2445,0,$A2445)/(OFFSET($C2440,-$A2444,$A2445)))),\nMAX(0,D2445-(OFFSET($C2445,0,$A2445)/(OFFSET($C2440,-$A2444,$A2445))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2439","v":0},{"$f":"IF(E2470=\"n/a\",E2446,IFERROR(IF((OFFSET($C2446,0,$A2446))<0,\nMIN(0,E2446-(OFFSET($C2446,0,$A2446)/(OFFSET($C2441,-$A2445,$A2446)))),\nMAX(0,E2446-(OFFSET($C2446,0,$A2446)/(OFFSET($C2441,-$A2445,$A2446))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2439","v":0},{"$f":"IF(F2471=\"n/a\",F2447,IFERROR(IF((OFFSET($C2447,0,$A2447))<0,\nMIN(0,F2447-(OFFSET($C2447,0,$A2447)/(OFFSET($C2442,-$A2446,$A2447)))),\nMAX(0,F2447-(OFFSET($C2447,0,$A2447)/(OFFSET($C2442,-$A2446,$A2447))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2439","v":0},{"$f":"IF(G2472=\"n/a\",G2448,IFERROR(IF((OFFSET($C2448,0,$A2448))<0,\nMIN(0,G2448-(OFFSET($C2448,0,$A2448)/(OFFSET($C2443,-$A2447,$A2448)))),\nMAX(0,G2448-(OFFSET($C2448,0,$A2448)/(OFFSET($C2443,-$A2447,$A2448))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2439","v":0},{"$f":"IF(H2473=\"n/a\",H2449,IFERROR(IF((OFFSET($C2449,0,$A2449))<0,\nMIN(0,H2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449)))),\nMAX(0,H2449-(OFFSET($C2449,0,$A2449)/(OFFSET($C2444,-$A2448,$A2449))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2439","v":0},{"$f":"IF(I2474=\"n/a\",I2450,IFERROR(IF((OFFSET($C2450,0,$A2450))<0,\nMIN(0,I2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450)))),\nMAX(0,I2450-(OFFSET($C2450,0,$A2450)/(OFFSET($C2445,-$A2449,$A2450))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2439","v":0},{"$f":"IF(J2475=\"n/a\",J2451,IFERROR(IF((OFFSET($C2451,0,$A2451))<0,\nMIN(0,J2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451)))),\nMAX(0,J2451-(OFFSET($C2451,0,$A2451)/(OFFSET($C2446,-$A2450,$A2451))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2439","v":0},{"$f":"IF(K2476=\"n/a\",K2452,IFERROR(IF((OFFSET($C2452,0,$A2452))<0,\nMIN(0,K2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452)))),\nMAX(0,K2452-(OFFSET($C2452,0,$A2452)/(OFFSET($C2447,-$A2451,$A2452))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2439","v":0},{"$f":"IF(L2477=\"n/a\",L2453,IFERROR(IF((OFFSET($C2453,0,$A2453))<0,\nMIN(0,L2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453)))),\nMAX(0,L2453-(OFFSET($C2453,0,$A2453)/(OFFSET($C2448,-$A2452,$A2453))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2439","v":0},{"$f":"IF(M2478=\"n/a\",M2454,IFERROR(IF((OFFSET($C2454,0,$A2454))<0,\nMIN(0,M2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454)))),\nMAX(0,M2454-(OFFSET($C2454,0,$A2454)/(OFFSET($C2449,-$A2453,$A2454))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2439","v":0},{"$f":"IF(N2479=\"n/a\",N2455,IFERROR(IF((OFFSET($C2455,0,$A2455))<0,\nMIN(0,N2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455)))),\nMAX(0,N2455-(OFFSET($C2455,0,$A2455)/(OFFSET($C2450,-$A2454,$A2455))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2439","v":0},{"$f":"IF(O2480=\"n/a\",O2456,IFERROR(IF((OFFSET($C2456,0,$A2456))<0,\nMIN(0,O2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456)))),\nMAX(0,O2456-(OFFSET($C2456,0,$A2456)/(OFFSET($C2451,-$A2455,$A2456))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2439","v":0},{"$f":"IF(P2481=\"n/a\",P2457,IFERROR(IF((OFFSET($C2457,0,$A2457))<0,\nMIN(0,P2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457)))),\nMAX(0,P2457-(OFFSET($C2457,0,$A2457)/(OFFSET($C2452,-$A2456,$A2457))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2439","v":0},{"$f":"IF(Q2482=\"n/a\",Q2458,IFERROR(IF((OFFSET($C2458,0,$A2458))<0,\nMIN(0,Q2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458)))),\nMAX(0,Q2458-(OFFSET($C2458,0,$A2458)/(OFFSET($C2453,-$A2457,$A2458))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2439","v":0},{"$f":"IF(R2483=\"n/a\",R2459,IFERROR(IF((OFFSET($C2459,0,$A2459))<0,\nMIN(0,R2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459)))),\nMAX(0,R2459-(OFFSET($C2459,0,$A2459)/(OFFSET($C2454,-$A2458,$A2459))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2439","v":0},{"$f":"IF(S2484=\"n/a\",S2460,IFERROR(IF((OFFSET($C2460,0,$A2460))<0,\nMIN(0,S2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460)))),\nMAX(0,S2460-(OFFSET($C2460,0,$A2460)/(OFFSET($C2455,-$A2459,$A2460))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2439","v":0},{"$f":"IF(T2485=\"n/a\",T2461,IFERROR(IF((OFFSET($C2461,0,$A2461))<0,\nMIN(0,T2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461)))),\nMAX(0,T2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2456,-$A2460,$A2461))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2439","v":0},{"$f":"IF(U2486=\"n/a\",U2462,IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,U2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462)))),\nMAX(0,U2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2457,-$A2461,$A2462))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2439","v":0},{"$f":"IF(V2487=\"n/a\",V2463,IFERROR(IF((OFFSET($C2463,0,$A2463))<0,\nMIN(0,V2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463)))),\nMAX(0,V2463-(OFFSET($C2463,0,$A2463)/(OFFSET($C2458,-$A2462,$A2463))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2439","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2467<1,D2441=0),0,\nIF(D2441=0,C2467-1,\nIF(C2467<1,D2442,\n(((C2467-1)*(C2443-(C2443/(C2467))))+(D2441*D2442))/(D2443))))","v":0},{"$f":"IF(AND(D2467<1,E2441=0),0,\nIF(E2441=0,D2467-1,\nIF(D2467<1,E2442,\n(((D2467-1)*(D2443-(D2443/(D2467))))+(E2441*E2442))/(E2443))))","v":0},{"$f":"IF(AND(E2467<1,F2441=0),0,\nIF(F2441=0,E2467-1,\nIF(E2467<1,F2442,\n(((E2467-1)*(E2443-(E2443/(E2467))))+(F2441*F2442))/(F2443))))","v":0},{"$f":"IF(AND(F2467<1,G2441=0),0,\nIF(G2441=0,F2467-1,\nIF(F2467<1,G2442,\n(((F2467-1)*(F2443-(F2443/(F2467))))+(G2441*G2442))/(G2443))))","v":0},{"$f":"IF(AND(G2467<1,H2441=0),0,\nIF(H2441=0,G2467-1,\nIF(G2467<1,H2442,\n(((G2467-1)*(G2443-(G2443/(G2467))))+(H2441*H2442))/(H2443))))","v":0},{"$f":"IF(AND(H2467<1,I2441=0),0,\nIF(I2441=0,H2467-1,\nIF(H2467<1,I2442,\n(((H2467-1)*(H2443-(H2443/(H2467))))+(I2441*I2442))/(I2443))))","v":0},{"$f":"IF(AND(I2467<1,J2441=0),0,\nIF(J2441=0,I2467-1,\nIF(I2467<1,J2442,\n(((I2467-1)*(I2443-(I2443/(I2467))))+(J2441*J2442))/(J2443))))","v":0},{"$f":"IF(AND(J2467<1,K2441=0),0,\nIF(K2441=0,J2467-1,\nIF(J2467<1,K2442,\n(((J2467-1)*(J2443-(J2443/(J2467))))+(K2441*K2442))/(K2443))))","v":0},{"$f":"IF(AND(K2467<1,L2441=0),0,\nIF(L2441=0,K2467-1,\nIF(K2467<1,L2442,\n(((K2467-1)*(K2443-(K2443/(K2467))))+(L2441*L2442))/(L2443))))","v":0},{"$f":"IF(AND(L2467<1,M2441=0),0,\nIF(M2441=0,L2467-1,\nIF(L2467<1,M2442,\n(((L2467-1)*(L2443-(L2443/(L2467))))+(M2441*M2442))/(M2443))))","v":0},{"$f":"IF(AND(M2467<1,N2441=0),0,\nIF(N2441=0,M2467-1,\nIF(M2467<1,N2442,\n(((M2467-1)*(M2443-(M2443/(M2467))))+(N2441*N2442))/(N2443))))","v":0},{"$f":"IF(AND(N2467<1,O2441=0),0,\nIF(O2441=0,N2467-1,\nIF(N2467<1,O2442,\n(((N2467-1)*(N2443-(N2443/(N2467))))+(O2441*O2442))/(O2443))))","v":0},{"$f":"IF(AND(O2467<1,P2441=0),0,\nIF(P2441=0,O2467-1,\nIF(O2467<1,P2442,\n(((O2467-1)*(O2443-(O2443/(O2467))))+(P2441*P2442))/(P2443))))","v":0},{"$f":"IF(AND(P2467<1,Q2441=0),0,\nIF(Q2441=0,P2467-1,\nIF(P2467<1,Q2442,\n(((P2467-1)*(P2443-(P2443/(P2467))))+(Q2441*Q2442))/(Q2443))))","v":0},{"$f":"IF(AND(Q2467<1,R2441=0),0,\nIF(R2441=0,Q2467-1,\nIF(Q2467<1,R2442,\n(((Q2467-1)*(Q2443-(Q2443/(Q2467))))+(R2441*R2442))/(R2443))))","v":0},{"$f":"IF(AND(R2467<1,S2441=0),0,\nIF(S2441=0,R2467-1,\nIF(R2467<1,S2442,\n(((R2467-1)*(R2443-(R2443/(R2467))))+(S2441*S2442))/(S2443))))","v":0},{"$f":"IF(AND(S2467<1,T2441=0),0,\nIF(T2441=0,S2467-1,\nIF(S2467<1,T2442,\n(((S2467-1)*(S2443-(S2443/(S2467))))+(T2441*T2442))/(T2443))))","v":0},{"$f":"IF(AND(T2467<1,U2441=0),0,\nIF(U2441=0,T2467-1,\nIF(T2467<1,U2442,\n(((T2467-1)*(T2443-(T2443/(T2467))))+(U2441*U2442))/(U2443))))","v":0},{"$f":"IF(AND(U2467<1,V2441=0),0,\nIF(V2441=0,U2467-1,\nIF(U2467<1,V2442,\n(((U2467-1)*(U2443-(U2443/(U2467))))+(V2441*V2442))/(V2443))))","v":0},{"$f":"IF(AND(V2467<1,W2441=0),0,\nIF(W2441=0,V2467-1,\nIF(V2467<1,W2442,\n(((V2467-1)*(V2443-(V2443/(V2467))))+(W2441*W2442))/(W2443))))","v":0}]
[null,"RL Start TAB",{"$f":"C2440","v":0},{"$f":"IF(C2468=\"n/a\",\"n/a\",MAX(0,C2468-1))","v":0},{"$f":"IF(D2468=\"n/a\",\"n/a\",MAX(0,D2468-1))","v":0},{"$f":"IF(E2468=\"n/a\",\"n/a\",MAX(0,E2468-1))","v":0},{"$f":"IF(F2468=\"n/a\",\"n/a\",MAX(0,F2468-1))","v":0},{"$f":"IF(G2468=\"n/a\",\"n/a\",MAX(0,G2468-1))","v":0},{"$f":"IF(H2468=\"n/a\",\"n/a\",MAX(0,H2468-1))","v":0},{"$f":"IF(I2468=\"n/a\",\"n/a\",MAX(0,I2468-1))","v":0},{"$f":"IF(J2468=\"n/a\",\"n/a\",MAX(0,J2468-1))","v":0},{"$f":"IF(K2468=\"n/a\",\"n/a\",MAX(0,K2468-1))","v":0},{"$f":"IF(L2468=\"n/a\",\"n/a\",MAX(0,L2468-1))","v":0},{"$f":"IF(M2468=\"n/a\",\"n/a\",MAX(0,M2468-1))","v":0},{"$f":"IF(N2468=\"n/a\",\"n/a\",MAX(0,N2468-1))","v":0},{"$f":"IF(O2468=\"n/a\",\"n/a\",MAX(0,O2468-1))","v":0},{"$f":"IF(P2468=\"n/a\",\"n/a\",MAX(0,P2468-1))","v":0},{"$f":"IF(Q2468=\"n/a\",\"n/a\",MAX(0,Q2468-1))","v":0},{"$f":"IF(R2468=\"n/a\",\"n/a\",MAX(0,R2468-1))","v":0},{"$f":"IF(S2468=\"n/a\",\"n/a\",MAX(0,S2468-1))","v":0},{"$f":"IF(T2468=\"n/a\",\"n/a\",MAX(0,T2468-1))","v":0},{"$f":"IF(U2468=\"n/a\",\"n/a\",MAX(0,U2468-1))","v":0},{"$f":"IF(V2468=\"n/a\",\"n/a\",MAX(0,V2468-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2445)","v":"RL Capex 2014-15"},null,{"$f":"D2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2440","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2440","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2440","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2440","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2440","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2440","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2440","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2440","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2440","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2440","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2440","v":0},{"$f":"IF(V2487=\"n/a\",\"n/a\",MAX(0,V2487-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2440","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2440<>\"n/a\",C2440<>\"n/a\"),IF(SUM(C2443:C2465)=0,0,IF((SUMPRODUCT(C2443:C2465,C2467:C2489)/SUM(C2443:C2465))<0,1,(SUMPRODUCT(C2443:C2465,C2467:C2489)/SUM(C2443:C2465)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2440<>\"n/a\",D2440<>\"n/a\"),IF(SUM(D2443:D2465)=0,0,IF((SUMPRODUCT(D2443:D2465,D2467:D2489)/SUM(D2443:D2465))<0,1,(SUMPRODUCT(D2443:D2465,D2467:D2489)/SUM(D2443:D2465)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2440<>\"n/a\",E2440<>\"n/a\"),IF(SUM(E2443:E2465)=0,0,IF((SUMPRODUCT(E2443:E2465,E2467:E2489)/SUM(E2443:E2465))<0,1,(SUMPRODUCT(E2443:E2465,E2467:E2489)/SUM(E2443:E2465)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 47",{"$f":"VLOOKUP($A2492,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2492,1,12,\"\"))","v":47},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2493,0)","v":0},{"$f":"'RAB remaining lives'!D2498","v":0},{"$f":"'RAB remaining lives'!E2498","v":0},{"$f":"'RAB remaining lives'!F2498","v":0},{"$f":"'RAB remaining lives'!G2498","v":0},{"$f":"'RAB remaining lives'!H2498","v":0},{"$f":"'RAB remaining lives'!I2498","v":0},{"$f":"'RAB remaining lives'!J2498","v":0},{"$f":"'RAB remaining lives'!K2498","v":0},{"$f":"'RAB remaining lives'!L2498","v":0},{"$f":"'RAB remaining lives'!M2498","v":0},{"$f":"'RAB remaining lives'!N2498","v":0},{"$f":"'RAB remaining lives'!O2498","v":0},{"$f":"'RAB remaining lives'!P2498","v":0},{"$f":"'RAB remaining lives'!Q2498","v":0},{"$f":"'RAB remaining lives'!R2498","v":0},{"$f":"'RAB remaining lives'!S2498","v":0},{"$f":"'RAB remaining lives'!T2498","v":0},{"$f":"'RAB remaining lives'!U2498","v":0},{"$f":"'RAB remaining lives'!V2498","v":0},{"$f":"'RAB remaining lives'!W2498","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2493,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2493,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2493,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2493,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2493,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2493,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2493,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2493,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2493,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2493,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2493,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2493,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2493,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2493,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2493,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2493,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2493,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2493,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2493,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2493,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2493,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2493,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2495=0,C2497=0),0,\nIF(AND(D2495<>0,C2497=0),D2495,\nIF(AND(D2496<>0,C2497<>0),(C2497-(C2497/C2521))+D2495,\nIF(C2521<1,0,(C2497-(C2497/C2521))))))","v":0},{"$f":"IF(AND(E2495=0,D2497=0),0,\nIF(AND(E2495<>0,D2497=0),E2495,\nIF(AND(E2496<>0,D2497<>0),(D2497-(D2497/D2521))+E2495,\nIF(D2521<1,0,(D2497-(D2497/D2521))))))","v":0},{"$f":"IF(AND(F2495=0,E2497=0),0,\nIF(AND(F2495<>0,E2497=0),F2495,\nIF(AND(F2496<>0,E2497<>0),(E2497-(E2497/E2521))+F2495,\nIF(E2521<1,0,(E2497-(E2497/E2521))))))","v":0},{"$f":"IF(AND(G2495=0,F2497=0),0,\nIF(AND(G2495<>0,F2497=0),G2495,\nIF(AND(G2496<>0,F2497<>0),(F2497-(F2497/F2521))+G2495,\nIF(F2521<1,0,(F2497-(F2497/F2521))))))","v":0},{"$f":"IF(AND(H2495=0,G2497=0),0,\nIF(AND(H2495<>0,G2497=0),H2495,\nIF(AND(H2496<>0,G2497<>0),(G2497-(G2497/G2521))+H2495,\nIF(G2521<1,0,(G2497-(G2497/G2521))))))","v":0},{"$f":"IF(AND(I2495=0,H2497=0),0,\nIF(AND(I2495<>0,H2497=0),I2495,\nIF(AND(I2496<>0,H2497<>0),(H2497-(H2497/H2521))+I2495,\nIF(H2521<1,0,(H2497-(H2497/H2521))))))","v":0},{"$f":"IF(AND(J2495=0,I2497=0),0,\nIF(AND(J2495<>0,I2497=0),J2495,\nIF(AND(J2496<>0,I2497<>0),(I2497-(I2497/I2521))+J2495,\nIF(I2521<1,0,(I2497-(I2497/I2521))))))","v":0},{"$f":"IF(AND(K2495=0,J2497=0),0,\nIF(AND(K2495<>0,J2497=0),K2495,\nIF(AND(K2496<>0,J2497<>0),(J2497-(J2497/J2521))+K2495,\nIF(J2521<1,0,(J2497-(J2497/J2521))))))","v":0},{"$f":"IF(AND(L2495=0,K2497=0),0,\nIF(AND(L2495<>0,K2497=0),L2495,\nIF(AND(L2496<>0,K2497<>0),(K2497-(K2497/K2521))+L2495,\nIF(K2521<1,0,(K2497-(K2497/K2521))))))","v":0},{"$f":"IF(AND(M2495=0,L2497=0),0,\nIF(AND(M2495<>0,L2497=0),M2495,\nIF(AND(M2496<>0,L2497<>0),(L2497-(L2497/L2521))+M2495,\nIF(L2521<1,0,(L2497-(L2497/L2521))))))","v":0},{"$f":"IF(AND(N2495=0,M2497=0),0,\nIF(AND(N2495<>0,M2497=0),N2495,\nIF(AND(N2496<>0,M2497<>0),(M2497-(M2497/M2521))+N2495,\nIF(M2521<1,0,(M2497-(M2497/M2521))))))","v":0},{"$f":"IF(AND(O2495=0,N2497=0),0,\nIF(AND(O2495<>0,N2497=0),O2495,\nIF(AND(O2496<>0,N2497<>0),(N2497-(N2497/N2521))+O2495,\nIF(N2521<1,0,(N2497-(N2497/N2521))))))","v":0},{"$f":"IF(AND(P2495=0,O2497=0),0,\nIF(AND(P2495<>0,O2497=0),P2495,\nIF(AND(P2496<>0,O2497<>0),(O2497-(O2497/O2521))+P2495,\nIF(O2521<1,0,(O2497-(O2497/O2521))))))","v":0},{"$f":"IF(AND(Q2495=0,P2497=0),0,\nIF(AND(Q2495<>0,P2497=0),Q2495,\nIF(AND(Q2496<>0,P2497<>0),(P2497-(P2497/P2521))+Q2495,\nIF(P2521<1,0,(P2497-(P2497/P2521))))))","v":0},{"$f":"IF(AND(R2495=0,Q2497=0),0,\nIF(AND(R2495<>0,Q2497=0),R2495,\nIF(AND(R2496<>0,Q2497<>0),(Q2497-(Q2497/Q2521))+R2495,\nIF(Q2521<1,0,(Q2497-(Q2497/Q2521))))))","v":0},{"$f":"IF(AND(S2495=0,R2497=0),0,\nIF(AND(S2495<>0,R2497=0),S2495,\nIF(AND(S2496<>0,R2497<>0),(R2497-(R2497/R2521))+S2495,\nIF(R2521<1,0,(R2497-(R2497/R2521))))))","v":0},{"$f":"IF(AND(T2495=0,S2497=0),0,\nIF(AND(T2495<>0,S2497=0),T2495,\nIF(AND(T2496<>0,S2497<>0),(S2497-(S2497/S2521))+T2495,\nIF(S2521<1,0,(S2497-(S2497/S2521))))))","v":0},{"$f":"IF(AND(U2495=0,T2497=0),0,\nIF(AND(U2495<>0,T2497=0),U2495,\nIF(AND(U2496<>0,T2497<>0),(T2497-(T2497/T2521))+U2495,\nIF(T2521<1,0,(T2497-(T2497/T2521))))))","v":0},{"$f":"IF(AND(V2495=0,U2497=0),0,\nIF(AND(V2495<>0,U2497=0),V2495,\nIF(AND(V2496<>0,U2497<>0),(U2497-(U2497/U2521))+V2495,\nIF(U2521<1,0,(U2497-(U2497/U2521))))))","v":0},{"$f":"IF(AND(W2495=0,V2497=0),0,\nIF(AND(W2495<>0,V2497=0),W2495,\nIF(AND(W2496<>0,V2497<>0),(V2497-(V2497/V2521))+W2495,\nIF(V2521<1,0,(V2497-(V2497/V2521))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2493","v":0},{"$f":"IF(C2522=\"n/a\",C2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,C2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,C2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(D2522=\"n/a\",D2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,D2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,D2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(E2522=\"n/a\",E2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,E2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,E2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(F2522=\"n/a\",F2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,F2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,F2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(G2522=\"n/a\",G2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,G2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,G2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(H2522=\"n/a\",H2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,H2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,H2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(I2522=\"n/a\",I2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,I2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,I2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(J2522=\"n/a\",J2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,J2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,J2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(K2522=\"n/a\",K2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,K2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,K2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(L2522=\"n/a\",L2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,L2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,L2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(M2522=\"n/a\",M2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,M2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,M2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(N2522=\"n/a\",N2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,N2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,N2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(O2522=\"n/a\",O2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,O2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,O2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(P2522=\"n/a\",P2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,P2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,P2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(Q2522=\"n/a\",Q2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,Q2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,Q2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(R2522=\"n/a\",R2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,R2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,R2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(S2522=\"n/a\",S2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,S2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,S2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(T2522=\"n/a\",T2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,T2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,T2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(U2522=\"n/a\",U2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,U2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,U2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0},{"$f":"IF(V2522=\"n/a\",V2498,IFERROR(IF((OFFSET($C2498,0,$A2498))<0,\nMIN(0,V2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498)))),\nMAX(0,V2498-(OFFSET($C2498,0,$A2498)/(OFFSET($C2493,-$A2497,$A2498))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2499)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2493","v":0},{"$f":"IF(D2523=\"n/a\",D2499,IFERROR(IF((OFFSET($C2499,0,$A2499))<0,\nMIN(0,D2499-(OFFSET($C2499,0,$A2499)/(OFFSET($C2494,-$A2498,$A2499)))),\nMAX(0,D2499-(OFFSET($C2499,0,$A2499)/(OFFSET($C2494,-$A2498,$A2499))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2493","v":0},{"$f":"IF(E2524=\"n/a\",E2500,IFERROR(IF((OFFSET($C2500,0,$A2500))<0,\nMIN(0,E2500-(OFFSET($C2500,0,$A2500)/(OFFSET($C2495,-$A2499,$A2500)))),\nMAX(0,E2500-(OFFSET($C2500,0,$A2500)/(OFFSET($C2495,-$A2499,$A2500))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2493","v":0},{"$f":"IF(F2525=\"n/a\",F2501,IFERROR(IF((OFFSET($C2501,0,$A2501))<0,\nMIN(0,F2501-(OFFSET($C2501,0,$A2501)/(OFFSET($C2496,-$A2500,$A2501)))),\nMAX(0,F2501-(OFFSET($C2501,0,$A2501)/(OFFSET($C2496,-$A2500,$A2501))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2493","v":0},{"$f":"IF(G2526=\"n/a\",G2502,IFERROR(IF((OFFSET($C2502,0,$A2502))<0,\nMIN(0,G2502-(OFFSET($C2502,0,$A2502)/(OFFSET($C2497,-$A2501,$A2502)))),\nMAX(0,G2502-(OFFSET($C2502,0,$A2502)/(OFFSET($C2497,-$A2501,$A2502))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2493","v":0},{"$f":"IF(H2527=\"n/a\",H2503,IFERROR(IF((OFFSET($C2503,0,$A2503))<0,\nMIN(0,H2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503)))),\nMAX(0,H2503-(OFFSET($C2503,0,$A2503)/(OFFSET($C2498,-$A2502,$A2503))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2493","v":0},{"$f":"IF(I2528=\"n/a\",I2504,IFERROR(IF((OFFSET($C2504,0,$A2504))<0,\nMIN(0,I2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504)))),\nMAX(0,I2504-(OFFSET($C2504,0,$A2504)/(OFFSET($C2499,-$A2503,$A2504))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2493","v":0},{"$f":"IF(J2529=\"n/a\",J2505,IFERROR(IF((OFFSET($C2505,0,$A2505))<0,\nMIN(0,J2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505)))),\nMAX(0,J2505-(OFFSET($C2505,0,$A2505)/(OFFSET($C2500,-$A2504,$A2505))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2493","v":0},{"$f":"IF(K2530=\"n/a\",K2506,IFERROR(IF((OFFSET($C2506,0,$A2506))<0,\nMIN(0,K2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506)))),\nMAX(0,K2506-(OFFSET($C2506,0,$A2506)/(OFFSET($C2501,-$A2505,$A2506))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2493","v":0},{"$f":"IF(L2531=\"n/a\",L2507,IFERROR(IF((OFFSET($C2507,0,$A2507))<0,\nMIN(0,L2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507)))),\nMAX(0,L2507-(OFFSET($C2507,0,$A2507)/(OFFSET($C2502,-$A2506,$A2507))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2493","v":0},{"$f":"IF(M2532=\"n/a\",M2508,IFERROR(IF((OFFSET($C2508,0,$A2508))<0,\nMIN(0,M2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508)))),\nMAX(0,M2508-(OFFSET($C2508,0,$A2508)/(OFFSET($C2503,-$A2507,$A2508))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2493","v":0},{"$f":"IF(N2533=\"n/a\",N2509,IFERROR(IF((OFFSET($C2509,0,$A2509))<0,\nMIN(0,N2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509)))),\nMAX(0,N2509-(OFFSET($C2509,0,$A2509)/(OFFSET($C2504,-$A2508,$A2509))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2493","v":0},{"$f":"IF(O2534=\"n/a\",O2510,IFERROR(IF((OFFSET($C2510,0,$A2510))<0,\nMIN(0,O2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510)))),\nMAX(0,O2510-(OFFSET($C2510,0,$A2510)/(OFFSET($C2505,-$A2509,$A2510))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2493","v":0},{"$f":"IF(P2535=\"n/a\",P2511,IFERROR(IF((OFFSET($C2511,0,$A2511))<0,\nMIN(0,P2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511)))),\nMAX(0,P2511-(OFFSET($C2511,0,$A2511)/(OFFSET($C2506,-$A2510,$A2511))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2493","v":0},{"$f":"IF(Q2536=\"n/a\",Q2512,IFERROR(IF((OFFSET($C2512,0,$A2512))<0,\nMIN(0,Q2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512)))),\nMAX(0,Q2512-(OFFSET($C2512,0,$A2512)/(OFFSET($C2507,-$A2511,$A2512))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2493","v":0},{"$f":"IF(R2537=\"n/a\",R2513,IFERROR(IF((OFFSET($C2513,0,$A2513))<0,\nMIN(0,R2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513)))),\nMAX(0,R2513-(OFFSET($C2513,0,$A2513)/(OFFSET($C2508,-$A2512,$A2513))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2493","v":0},{"$f":"IF(S2538=\"n/a\",S2514,IFERROR(IF((OFFSET($C2514,0,$A2514))<0,\nMIN(0,S2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514)))),\nMAX(0,S2514-(OFFSET($C2514,0,$A2514)/(OFFSET($C2509,-$A2513,$A2514))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2493","v":0},{"$f":"IF(T2539=\"n/a\",T2515,IFERROR(IF((OFFSET($C2515,0,$A2515))<0,\nMIN(0,T2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515)))),\nMAX(0,T2515-(OFFSET($C2515,0,$A2515)/(OFFSET($C2510,-$A2514,$A2515))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2493","v":0},{"$f":"IF(U2540=\"n/a\",U2516,IFERROR(IF((OFFSET($C2516,0,$A2516))<0,\nMIN(0,U2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516)))),\nMAX(0,U2516-(OFFSET($C2516,0,$A2516)/(OFFSET($C2511,-$A2515,$A2516))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2493","v":0},{"$f":"IF(V2541=\"n/a\",V2517,IFERROR(IF((OFFSET($C2517,0,$A2517))<0,\nMIN(0,V2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517)))),\nMAX(0,V2517-(OFFSET($C2517,0,$A2517)/(OFFSET($C2512,-$A2516,$A2517))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2493","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2521<1,D2495=0),0,\nIF(D2495=0,C2521-1,\nIF(C2521<1,D2496,\n(((C2521-1)*(C2497-(C2497/(C2521))))+(D2495*D2496))/(D2497))))","v":0},{"$f":"IF(AND(D2521<1,E2495=0),0,\nIF(E2495=0,D2521-1,\nIF(D2521<1,E2496,\n(((D2521-1)*(D2497-(D2497/(D2521))))+(E2495*E2496))/(E2497))))","v":0},{"$f":"IF(AND(E2521<1,F2495=0),0,\nIF(F2495=0,E2521-1,\nIF(E2521<1,F2496,\n(((E2521-1)*(E2497-(E2497/(E2521))))+(F2495*F2496))/(F2497))))","v":0},{"$f":"IF(AND(F2521<1,G2495=0),0,\nIF(G2495=0,F2521-1,\nIF(F2521<1,G2496,\n(((F2521-1)*(F2497-(F2497/(F2521))))+(G2495*G2496))/(G2497))))","v":0},{"$f":"IF(AND(G2521<1,H2495=0),0,\nIF(H2495=0,G2521-1,\nIF(G2521<1,H2496,\n(((G2521-1)*(G2497-(G2497/(G2521))))+(H2495*H2496))/(H2497))))","v":0},{"$f":"IF(AND(H2521<1,I2495=0),0,\nIF(I2495=0,H2521-1,\nIF(H2521<1,I2496,\n(((H2521-1)*(H2497-(H2497/(H2521))))+(I2495*I2496))/(I2497))))","v":0},{"$f":"IF(AND(I2521<1,J2495=0),0,\nIF(J2495=0,I2521-1,\nIF(I2521<1,J2496,\n(((I2521-1)*(I2497-(I2497/(I2521))))+(J2495*J2496))/(J2497))))","v":0},{"$f":"IF(AND(J2521<1,K2495=0),0,\nIF(K2495=0,J2521-1,\nIF(J2521<1,K2496,\n(((J2521-1)*(J2497-(J2497/(J2521))))+(K2495*K2496))/(K2497))))","v":0},{"$f":"IF(AND(K2521<1,L2495=0),0,\nIF(L2495=0,K2521-1,\nIF(K2521<1,L2496,\n(((K2521-1)*(K2497-(K2497/(K2521))))+(L2495*L2496))/(L2497))))","v":0},{"$f":"IF(AND(L2521<1,M2495=0),0,\nIF(M2495=0,L2521-1,\nIF(L2521<1,M2496,\n(((L2521-1)*(L2497-(L2497/(L2521))))+(M2495*M2496))/(M2497))))","v":0},{"$f":"IF(AND(M2521<1,N2495=0),0,\nIF(N2495=0,M2521-1,\nIF(M2521<1,N2496,\n(((M2521-1)*(M2497-(M2497/(M2521))))+(N2495*N2496))/(N2497))))","v":0},{"$f":"IF(AND(N2521<1,O2495=0),0,\nIF(O2495=0,N2521-1,\nIF(N2521<1,O2496,\n(((N2521-1)*(N2497-(N2497/(N2521))))+(O2495*O2496))/(O2497))))","v":0},{"$f":"IF(AND(O2521<1,P2495=0),0,\nIF(P2495=0,O2521-1,\nIF(O2521<1,P2496,\n(((O2521-1)*(O2497-(O2497/(O2521))))+(P2495*P2496))/(P2497))))","v":0},{"$f":"IF(AND(P2521<1,Q2495=0),0,\nIF(Q2495=0,P2521-1,\nIF(P2521<1,Q2496,\n(((P2521-1)*(P2497-(P2497/(P2521))))+(Q2495*Q2496))/(Q2497))))","v":0},{"$f":"IF(AND(Q2521<1,R2495=0),0,\nIF(R2495=0,Q2521-1,\nIF(Q2521<1,R2496,\n(((Q2521-1)*(Q2497-(Q2497/(Q2521))))+(R2495*R2496))/(R2497))))","v":0},{"$f":"IF(AND(R2521<1,S2495=0),0,\nIF(S2495=0,R2521-1,\nIF(R2521<1,S2496,\n(((R2521-1)*(R2497-(R2497/(R2521))))+(S2495*S2496))/(S2497))))","v":0},{"$f":"IF(AND(S2521<1,T2495=0),0,\nIF(T2495=0,S2521-1,\nIF(S2521<1,T2496,\n(((S2521-1)*(S2497-(S2497/(S2521))))+(T2495*T2496))/(T2497))))","v":0},{"$f":"IF(AND(T2521<1,U2495=0),0,\nIF(U2495=0,T2521-1,\nIF(T2521<1,U2496,\n(((T2521-1)*(T2497-(T2497/(T2521))))+(U2495*U2496))/(U2497))))","v":0},{"$f":"IF(AND(U2521<1,V2495=0),0,\nIF(V2495=0,U2521-1,\nIF(U2521<1,V2496,\n(((U2521-1)*(U2497-(U2497/(U2521))))+(V2495*V2496))/(V2497))))","v":0},{"$f":"IF(AND(V2521<1,W2495=0),0,\nIF(W2495=0,V2521-1,\nIF(V2521<1,W2496,\n(((V2521-1)*(V2497-(V2497/(V2521))))+(W2495*W2496))/(W2497))))","v":0}]
[null,"RL Start TAB",{"$f":"C2494","v":0},{"$f":"IF(C2522=\"n/a\",\"n/a\",MAX(0,C2522-1))","v":0},{"$f":"IF(D2522=\"n/a\",\"n/a\",MAX(0,D2522-1))","v":0},{"$f":"IF(E2522=\"n/a\",\"n/a\",MAX(0,E2522-1))","v":0},{"$f":"IF(F2522=\"n/a\",\"n/a\",MAX(0,F2522-1))","v":0},{"$f":"IF(G2522=\"n/a\",\"n/a\",MAX(0,G2522-1))","v":0},{"$f":"IF(H2522=\"n/a\",\"n/a\",MAX(0,H2522-1))","v":0},{"$f":"IF(I2522=\"n/a\",\"n/a\",MAX(0,I2522-1))","v":0},{"$f":"IF(J2522=\"n/a\",\"n/a\",MAX(0,J2522-1))","v":0},{"$f":"IF(K2522=\"n/a\",\"n/a\",MAX(0,K2522-1))","v":0},{"$f":"IF(L2522=\"n/a\",\"n/a\",MAX(0,L2522-1))","v":0},{"$f":"IF(M2522=\"n/a\",\"n/a\",MAX(0,M2522-1))","v":0},{"$f":"IF(N2522=\"n/a\",\"n/a\",MAX(0,N2522-1))","v":0},{"$f":"IF(O2522=\"n/a\",\"n/a\",MAX(0,O2522-1))","v":0},{"$f":"IF(P2522=\"n/a\",\"n/a\",MAX(0,P2522-1))","v":0},{"$f":"IF(Q2522=\"n/a\",\"n/a\",MAX(0,Q2522-1))","v":0},{"$f":"IF(R2522=\"n/a\",\"n/a\",MAX(0,R2522-1))","v":0},{"$f":"IF(S2522=\"n/a\",\"n/a\",MAX(0,S2522-1))","v":0},{"$f":"IF(T2522=\"n/a\",\"n/a\",MAX(0,T2522-1))","v":0},{"$f":"IF(U2522=\"n/a\",\"n/a\",MAX(0,U2522-1))","v":0},{"$f":"IF(V2522=\"n/a\",\"n/a\",MAX(0,V2522-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2499)","v":"RL Capex 2014-15"},null,{"$f":"D2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2494","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2494","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2494","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2494","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2494","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2494","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2494","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2494","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2494","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2494","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2494","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2494","v":0},{"$f":"IF(V2541=\"n/a\",\"n/a\",MAX(0,V2541-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2494","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2494<>\"n/a\",C2494<>\"n/a\"),IF(SUM(C2497:C2519)=0,0,IF((SUMPRODUCT(C2497:C2519,C2521:C2543)/SUM(C2497:C2519))<0,1,(SUMPRODUCT(C2497:C2519,C2521:C2543)/SUM(C2497:C2519)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2494<>\"n/a\",D2494<>\"n/a\"),IF(SUM(D2497:D2519)=0,0,IF((SUMPRODUCT(D2497:D2519,D2521:D2543)/SUM(D2497:D2519))<0,1,(SUMPRODUCT(D2497:D2519,D2521:D2543)/SUM(D2497:D2519)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2494<>\"n/a\",E2494<>\"n/a\"),IF(SUM(E2497:E2519)=0,0,IF((SUMPRODUCT(E2497:E2519,E2521:E2543)/SUM(E2497:E2519))<0,1,(SUMPRODUCT(E2497:E2519,E2521:E2543)/SUM(E2497:E2519)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 48",{"$f":"VLOOKUP($A2546,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2546,1,12,\"\"))","v":48},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2547,0)","v":0},{"$f":"'RAB remaining lives'!D2552","v":0},{"$f":"'RAB remaining lives'!E2552","v":0},{"$f":"'RAB remaining lives'!F2552","v":0},{"$f":"'RAB remaining lives'!G2552","v":0},{"$f":"'RAB remaining lives'!H2552","v":0},{"$f":"'RAB remaining lives'!I2552","v":0},{"$f":"'RAB remaining lives'!J2552","v":0},{"$f":"'RAB remaining lives'!K2552","v":0},{"$f":"'RAB remaining lives'!L2552","v":0},{"$f":"'RAB remaining lives'!M2552","v":0},{"$f":"'RAB remaining lives'!N2552","v":0},{"$f":"'RAB remaining lives'!O2552","v":0},{"$f":"'RAB remaining lives'!P2552","v":0},{"$f":"'RAB remaining lives'!Q2552","v":0},{"$f":"'RAB remaining lives'!R2552","v":0},{"$f":"'RAB remaining lives'!S2552","v":0},{"$f":"'RAB remaining lives'!T2552","v":0},{"$f":"'RAB remaining lives'!U2552","v":0},{"$f":"'RAB remaining lives'!V2552","v":0},{"$f":"'RAB remaining lives'!W2552","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2547,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2547,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2547,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2547,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2547,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2547,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2547,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2547,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2547,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2547,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2547,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2547,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2547,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2547,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2547,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2547,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2547,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2547,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2547,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2547,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2547,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2547,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2549=0,C2551=0),0,\nIF(AND(D2549<>0,C2551=0),D2549,\nIF(AND(D2550<>0,C2551<>0),(C2551-(C2551/C2575))+D2549,\nIF(C2575<1,0,(C2551-(C2551/C2575))))))","v":0},{"$f":"IF(AND(E2549=0,D2551=0),0,\nIF(AND(E2549<>0,D2551=0),E2549,\nIF(AND(E2550<>0,D2551<>0),(D2551-(D2551/D2575))+E2549,\nIF(D2575<1,0,(D2551-(D2551/D2575))))))","v":0},{"$f":"IF(AND(F2549=0,E2551=0),0,\nIF(AND(F2549<>0,E2551=0),F2549,\nIF(AND(F2550<>0,E2551<>0),(E2551-(E2551/E2575))+F2549,\nIF(E2575<1,0,(E2551-(E2551/E2575))))))","v":0},{"$f":"IF(AND(G2549=0,F2551=0),0,\nIF(AND(G2549<>0,F2551=0),G2549,\nIF(AND(G2550<>0,F2551<>0),(F2551-(F2551/F2575))+G2549,\nIF(F2575<1,0,(F2551-(F2551/F2575))))))","v":0},{"$f":"IF(AND(H2549=0,G2551=0),0,\nIF(AND(H2549<>0,G2551=0),H2549,\nIF(AND(H2550<>0,G2551<>0),(G2551-(G2551/G2575))+H2549,\nIF(G2575<1,0,(G2551-(G2551/G2575))))))","v":0},{"$f":"IF(AND(I2549=0,H2551=0),0,\nIF(AND(I2549<>0,H2551=0),I2549,\nIF(AND(I2550<>0,H2551<>0),(H2551-(H2551/H2575))+I2549,\nIF(H2575<1,0,(H2551-(H2551/H2575))))))","v":0},{"$f":"IF(AND(J2549=0,I2551=0),0,\nIF(AND(J2549<>0,I2551=0),J2549,\nIF(AND(J2550<>0,I2551<>0),(I2551-(I2551/I2575))+J2549,\nIF(I2575<1,0,(I2551-(I2551/I2575))))))","v":0},{"$f":"IF(AND(K2549=0,J2551=0),0,\nIF(AND(K2549<>0,J2551=0),K2549,\nIF(AND(K2550<>0,J2551<>0),(J2551-(J2551/J2575))+K2549,\nIF(J2575<1,0,(J2551-(J2551/J2575))))))","v":0},{"$f":"IF(AND(L2549=0,K2551=0),0,\nIF(AND(L2549<>0,K2551=0),L2549,\nIF(AND(L2550<>0,K2551<>0),(K2551-(K2551/K2575))+L2549,\nIF(K2575<1,0,(K2551-(K2551/K2575))))))","v":0},{"$f":"IF(AND(M2549=0,L2551=0),0,\nIF(AND(M2549<>0,L2551=0),M2549,\nIF(AND(M2550<>0,L2551<>0),(L2551-(L2551/L2575))+M2549,\nIF(L2575<1,0,(L2551-(L2551/L2575))))))","v":0},{"$f":"IF(AND(N2549=0,M2551=0),0,\nIF(AND(N2549<>0,M2551=0),N2549,\nIF(AND(N2550<>0,M2551<>0),(M2551-(M2551/M2575))+N2549,\nIF(M2575<1,0,(M2551-(M2551/M2575))))))","v":0},{"$f":"IF(AND(O2549=0,N2551=0),0,\nIF(AND(O2549<>0,N2551=0),O2549,\nIF(AND(O2550<>0,N2551<>0),(N2551-(N2551/N2575))+O2549,\nIF(N2575<1,0,(N2551-(N2551/N2575))))))","v":0},{"$f":"IF(AND(P2549=0,O2551=0),0,\nIF(AND(P2549<>0,O2551=0),P2549,\nIF(AND(P2550<>0,O2551<>0),(O2551-(O2551/O2575))+P2549,\nIF(O2575<1,0,(O2551-(O2551/O2575))))))","v":0},{"$f":"IF(AND(Q2549=0,P2551=0),0,\nIF(AND(Q2549<>0,P2551=0),Q2549,\nIF(AND(Q2550<>0,P2551<>0),(P2551-(P2551/P2575))+Q2549,\nIF(P2575<1,0,(P2551-(P2551/P2575))))))","v":0},{"$f":"IF(AND(R2549=0,Q2551=0),0,\nIF(AND(R2549<>0,Q2551=0),R2549,\nIF(AND(R2550<>0,Q2551<>0),(Q2551-(Q2551/Q2575))+R2549,\nIF(Q2575<1,0,(Q2551-(Q2551/Q2575))))))","v":0},{"$f":"IF(AND(S2549=0,R2551=0),0,\nIF(AND(S2549<>0,R2551=0),S2549,\nIF(AND(S2550<>0,R2551<>0),(R2551-(R2551/R2575))+S2549,\nIF(R2575<1,0,(R2551-(R2551/R2575))))))","v":0},{"$f":"IF(AND(T2549=0,S2551=0),0,\nIF(AND(T2549<>0,S2551=0),T2549,\nIF(AND(T2550<>0,S2551<>0),(S2551-(S2551/S2575))+T2549,\nIF(S2575<1,0,(S2551-(S2551/S2575))))))","v":0},{"$f":"IF(AND(U2549=0,T2551=0),0,\nIF(AND(U2549<>0,T2551=0),U2549,\nIF(AND(U2550<>0,T2551<>0),(T2551-(T2551/T2575))+U2549,\nIF(T2575<1,0,(T2551-(T2551/T2575))))))","v":0},{"$f":"IF(AND(V2549=0,U2551=0),0,\nIF(AND(V2549<>0,U2551=0),V2549,\nIF(AND(V2550<>0,U2551<>0),(U2551-(U2551/U2575))+V2549,\nIF(U2575<1,0,(U2551-(U2551/U2575))))))","v":0},{"$f":"IF(AND(W2549=0,V2551=0),0,\nIF(AND(W2549<>0,V2551=0),W2549,\nIF(AND(W2550<>0,V2551<>0),(V2551-(V2551/V2575))+W2549,\nIF(V2575<1,0,(V2551-(V2551/V2575))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2547","v":0},{"$f":"IF(C2576=\"n/a\",C2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,C2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,C2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(D2576=\"n/a\",D2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,D2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,D2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(E2576=\"n/a\",E2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,E2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,E2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(F2576=\"n/a\",F2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,F2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,F2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(G2576=\"n/a\",G2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,G2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,G2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(H2576=\"n/a\",H2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,H2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,H2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(I2576=\"n/a\",I2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,I2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,I2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(J2576=\"n/a\",J2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,J2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,J2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(K2576=\"n/a\",K2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,K2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,K2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(L2576=\"n/a\",L2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,L2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,L2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(M2576=\"n/a\",M2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,M2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,M2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(N2576=\"n/a\",N2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,N2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,N2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(O2576=\"n/a\",O2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,O2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,O2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(P2576=\"n/a\",P2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,P2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,P2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(Q2576=\"n/a\",Q2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,Q2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,Q2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(R2576=\"n/a\",R2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,R2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,R2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(S2576=\"n/a\",S2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,S2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,S2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(T2576=\"n/a\",T2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,T2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,T2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(U2576=\"n/a\",U2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,U2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,U2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0},{"$f":"IF(V2576=\"n/a\",V2552,IFERROR(IF((OFFSET($C2552,0,$A2552))<0,\nMIN(0,V2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552)))),\nMAX(0,V2552-(OFFSET($C2552,0,$A2552)/(OFFSET($C2547,-$A2551,$A2552))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2553)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2547","v":0},{"$f":"IF(D2577=\"n/a\",D2553,IFERROR(IF((OFFSET($C2553,0,$A2553))<0,\nMIN(0,D2553-(OFFSET($C2553,0,$A2553)/(OFFSET($C2548,-$A2552,$A2553)))),\nMAX(0,D2553-(OFFSET($C2553,0,$A2553)/(OFFSET($C2548,-$A2552,$A2553))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2547","v":0},{"$f":"IF(E2578=\"n/a\",E2554,IFERROR(IF((OFFSET($C2554,0,$A2554))<0,\nMIN(0,E2554-(OFFSET($C2554,0,$A2554)/(OFFSET($C2549,-$A2553,$A2554)))),\nMAX(0,E2554-(OFFSET($C2554,0,$A2554)/(OFFSET($C2549,-$A2553,$A2554))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2547","v":0},{"$f":"IF(F2579=\"n/a\",F2555,IFERROR(IF((OFFSET($C2555,0,$A2555))<0,\nMIN(0,F2555-(OFFSET($C2555,0,$A2555)/(OFFSET($C2550,-$A2554,$A2555)))),\nMAX(0,F2555-(OFFSET($C2555,0,$A2555)/(OFFSET($C2550,-$A2554,$A2555))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2547","v":0},{"$f":"IF(G2580=\"n/a\",G2556,IFERROR(IF((OFFSET($C2556,0,$A2556))<0,\nMIN(0,G2556-(OFFSET($C2556,0,$A2556)/(OFFSET($C2551,-$A2555,$A2556)))),\nMAX(0,G2556-(OFFSET($C2556,0,$A2556)/(OFFSET($C2551,-$A2555,$A2556))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2547","v":0},{"$f":"IF(H2581=\"n/a\",H2557,IFERROR(IF((OFFSET($C2557,0,$A2557))<0,\nMIN(0,H2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557)))),\nMAX(0,H2557-(OFFSET($C2557,0,$A2557)/(OFFSET($C2552,-$A2556,$A2557))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2547","v":0},{"$f":"IF(I2582=\"n/a\",I2558,IFERROR(IF((OFFSET($C2558,0,$A2558))<0,\nMIN(0,I2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558)))),\nMAX(0,I2558-(OFFSET($C2558,0,$A2558)/(OFFSET($C2553,-$A2557,$A2558))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2547","v":0},{"$f":"IF(J2583=\"n/a\",J2559,IFERROR(IF((OFFSET($C2559,0,$A2559))<0,\nMIN(0,J2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559)))),\nMAX(0,J2559-(OFFSET($C2559,0,$A2559)/(OFFSET($C2554,-$A2558,$A2559))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2547","v":0},{"$f":"IF(K2584=\"n/a\",K2560,IFERROR(IF((OFFSET($C2560,0,$A2560))<0,\nMIN(0,K2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560)))),\nMAX(0,K2560-(OFFSET($C2560,0,$A2560)/(OFFSET($C2555,-$A2559,$A2560))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2547","v":0},{"$f":"IF(L2585=\"n/a\",L2561,IFERROR(IF((OFFSET($C2561,0,$A2561))<0,\nMIN(0,L2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561)))),\nMAX(0,L2561-(OFFSET($C2561,0,$A2561)/(OFFSET($C2556,-$A2560,$A2561))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2547","v":0},{"$f":"IF(M2586=\"n/a\",M2562,IFERROR(IF((OFFSET($C2562,0,$A2562))<0,\nMIN(0,M2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562)))),\nMAX(0,M2562-(OFFSET($C2562,0,$A2562)/(OFFSET($C2557,-$A2561,$A2562))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2547","v":0},{"$f":"IF(N2587=\"n/a\",N2563,IFERROR(IF((OFFSET($C2563,0,$A2563))<0,\nMIN(0,N2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563)))),\nMAX(0,N2563-(OFFSET($C2563,0,$A2563)/(OFFSET($C2558,-$A2562,$A2563))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2547","v":0},{"$f":"IF(O2588=\"n/a\",O2564,IFERROR(IF((OFFSET($C2564,0,$A2564))<0,\nMIN(0,O2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564)))),\nMAX(0,O2564-(OFFSET($C2564,0,$A2564)/(OFFSET($C2559,-$A2563,$A2564))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2547","v":0},{"$f":"IF(P2589=\"n/a\",P2565,IFERROR(IF((OFFSET($C2565,0,$A2565))<0,\nMIN(0,P2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565)))),\nMAX(0,P2565-(OFFSET($C2565,0,$A2565)/(OFFSET($C2560,-$A2564,$A2565))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2547","v":0},{"$f":"IF(Q2590=\"n/a\",Q2566,IFERROR(IF((OFFSET($C2566,0,$A2566))<0,\nMIN(0,Q2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566)))),\nMAX(0,Q2566-(OFFSET($C2566,0,$A2566)/(OFFSET($C2561,-$A2565,$A2566))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2547","v":0},{"$f":"IF(R2591=\"n/a\",R2567,IFERROR(IF((OFFSET($C2567,0,$A2567))<0,\nMIN(0,R2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567)))),\nMAX(0,R2567-(OFFSET($C2567,0,$A2567)/(OFFSET($C2562,-$A2566,$A2567))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2547","v":0},{"$f":"IF(S2592=\"n/a\",S2568,IFERROR(IF((OFFSET($C2568,0,$A2568))<0,\nMIN(0,S2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568)))),\nMAX(0,S2568-(OFFSET($C2568,0,$A2568)/(OFFSET($C2563,-$A2567,$A2568))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2547","v":0},{"$f":"IF(T2593=\"n/a\",T2569,IFERROR(IF((OFFSET($C2569,0,$A2569))<0,\nMIN(0,T2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569)))),\nMAX(0,T2569-(OFFSET($C2569,0,$A2569)/(OFFSET($C2564,-$A2568,$A2569))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2547","v":0},{"$f":"IF(U2594=\"n/a\",U2570,IFERROR(IF((OFFSET($C2570,0,$A2570))<0,\nMIN(0,U2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570)))),\nMAX(0,U2570-(OFFSET($C2570,0,$A2570)/(OFFSET($C2565,-$A2569,$A2570))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2547","v":0},{"$f":"IF(V2595=\"n/a\",V2571,IFERROR(IF((OFFSET($C2571,0,$A2571))<0,\nMIN(0,V2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571)))),\nMAX(0,V2571-(OFFSET($C2571,0,$A2571)/(OFFSET($C2566,-$A2570,$A2571))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2547","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2575<1,D2549=0),0,\nIF(D2549=0,C2575-1,\nIF(C2575<1,D2550,\n(((C2575-1)*(C2551-(C2551/(C2575))))+(D2549*D2550))/(D2551))))","v":0},{"$f":"IF(AND(D2575<1,E2549=0),0,\nIF(E2549=0,D2575-1,\nIF(D2575<1,E2550,\n(((D2575-1)*(D2551-(D2551/(D2575))))+(E2549*E2550))/(E2551))))","v":0},{"$f":"IF(AND(E2575<1,F2549=0),0,\nIF(F2549=0,E2575-1,\nIF(E2575<1,F2550,\n(((E2575-1)*(E2551-(E2551/(E2575))))+(F2549*F2550))/(F2551))))","v":0},{"$f":"IF(AND(F2575<1,G2549=0),0,\nIF(G2549=0,F2575-1,\nIF(F2575<1,G2550,\n(((F2575-1)*(F2551-(F2551/(F2575))))+(G2549*G2550))/(G2551))))","v":0},{"$f":"IF(AND(G2575<1,H2549=0),0,\nIF(H2549=0,G2575-1,\nIF(G2575<1,H2550,\n(((G2575-1)*(G2551-(G2551/(G2575))))+(H2549*H2550))/(H2551))))","v":0},{"$f":"IF(AND(H2575<1,I2549=0),0,\nIF(I2549=0,H2575-1,\nIF(H2575<1,I2550,\n(((H2575-1)*(H2551-(H2551/(H2575))))+(I2549*I2550))/(I2551))))","v":0},{"$f":"IF(AND(I2575<1,J2549=0),0,\nIF(J2549=0,I2575-1,\nIF(I2575<1,J2550,\n(((I2575-1)*(I2551-(I2551/(I2575))))+(J2549*J2550))/(J2551))))","v":0},{"$f":"IF(AND(J2575<1,K2549=0),0,\nIF(K2549=0,J2575-1,\nIF(J2575<1,K2550,\n(((J2575-1)*(J2551-(J2551/(J2575))))+(K2549*K2550))/(K2551))))","v":0},{"$f":"IF(AND(K2575<1,L2549=0),0,\nIF(L2549=0,K2575-1,\nIF(K2575<1,L2550,\n(((K2575-1)*(K2551-(K2551/(K2575))))+(L2549*L2550))/(L2551))))","v":0},{"$f":"IF(AND(L2575<1,M2549=0),0,\nIF(M2549=0,L2575-1,\nIF(L2575<1,M2550,\n(((L2575-1)*(L2551-(L2551/(L2575))))+(M2549*M2550))/(M2551))))","v":0},{"$f":"IF(AND(M2575<1,N2549=0),0,\nIF(N2549=0,M2575-1,\nIF(M2575<1,N2550,\n(((M2575-1)*(M2551-(M2551/(M2575))))+(N2549*N2550))/(N2551))))","v":0},{"$f":"IF(AND(N2575<1,O2549=0),0,\nIF(O2549=0,N2575-1,\nIF(N2575<1,O2550,\n(((N2575-1)*(N2551-(N2551/(N2575))))+(O2549*O2550))/(O2551))))","v":0},{"$f":"IF(AND(O2575<1,P2549=0),0,\nIF(P2549=0,O2575-1,\nIF(O2575<1,P2550,\n(((O2575-1)*(O2551-(O2551/(O2575))))+(P2549*P2550))/(P2551))))","v":0},{"$f":"IF(AND(P2575<1,Q2549=0),0,\nIF(Q2549=0,P2575-1,\nIF(P2575<1,Q2550,\n(((P2575-1)*(P2551-(P2551/(P2575))))+(Q2549*Q2550))/(Q2551))))","v":0},{"$f":"IF(AND(Q2575<1,R2549=0),0,\nIF(R2549=0,Q2575-1,\nIF(Q2575<1,R2550,\n(((Q2575-1)*(Q2551-(Q2551/(Q2575))))+(R2549*R2550))/(R2551))))","v":0},{"$f":"IF(AND(R2575<1,S2549=0),0,\nIF(S2549=0,R2575-1,\nIF(R2575<1,S2550,\n(((R2575-1)*(R2551-(R2551/(R2575))))+(S2549*S2550))/(S2551))))","v":0},{"$f":"IF(AND(S2575<1,T2549=0),0,\nIF(T2549=0,S2575-1,\nIF(S2575<1,T2550,\n(((S2575-1)*(S2551-(S2551/(S2575))))+(T2549*T2550))/(T2551))))","v":0},{"$f":"IF(AND(T2575<1,U2549=0),0,\nIF(U2549=0,T2575-1,\nIF(T2575<1,U2550,\n(((T2575-1)*(T2551-(T2551/(T2575))))+(U2549*U2550))/(U2551))))","v":0},{"$f":"IF(AND(U2575<1,V2549=0),0,\nIF(V2549=0,U2575-1,\nIF(U2575<1,V2550,\n(((U2575-1)*(U2551-(U2551/(U2575))))+(V2549*V2550))/(V2551))))","v":0},{"$f":"IF(AND(V2575<1,W2549=0),0,\nIF(W2549=0,V2575-1,\nIF(V2575<1,W2550,\n(((V2575-1)*(V2551-(V2551/(V2575))))+(W2549*W2550))/(W2551))))","v":0}]
[null,"RL Start TAB",{"$f":"C2548","v":0},{"$f":"IF(C2576=\"n/a\",\"n/a\",MAX(0,C2576-1))","v":0},{"$f":"IF(D2576=\"n/a\",\"n/a\",MAX(0,D2576-1))","v":0},{"$f":"IF(E2576=\"n/a\",\"n/a\",MAX(0,E2576-1))","v":0},{"$f":"IF(F2576=\"n/a\",\"n/a\",MAX(0,F2576-1))","v":0},{"$f":"IF(G2576=\"n/a\",\"n/a\",MAX(0,G2576-1))","v":0},{"$f":"IF(H2576=\"n/a\",\"n/a\",MAX(0,H2576-1))","v":0},{"$f":"IF(I2576=\"n/a\",\"n/a\",MAX(0,I2576-1))","v":0},{"$f":"IF(J2576=\"n/a\",\"n/a\",MAX(0,J2576-1))","v":0},{"$f":"IF(K2576=\"n/a\",\"n/a\",MAX(0,K2576-1))","v":0},{"$f":"IF(L2576=\"n/a\",\"n/a\",MAX(0,L2576-1))","v":0},{"$f":"IF(M2576=\"n/a\",\"n/a\",MAX(0,M2576-1))","v":0},{"$f":"IF(N2576=\"n/a\",\"n/a\",MAX(0,N2576-1))","v":0},{"$f":"IF(O2576=\"n/a\",\"n/a\",MAX(0,O2576-1))","v":0},{"$f":"IF(P2576=\"n/a\",\"n/a\",MAX(0,P2576-1))","v":0},{"$f":"IF(Q2576=\"n/a\",\"n/a\",MAX(0,Q2576-1))","v":0},{"$f":"IF(R2576=\"n/a\",\"n/a\",MAX(0,R2576-1))","v":0},{"$f":"IF(S2576=\"n/a\",\"n/a\",MAX(0,S2576-1))","v":0},{"$f":"IF(T2576=\"n/a\",\"n/a\",MAX(0,T2576-1))","v":0},{"$f":"IF(U2576=\"n/a\",\"n/a\",MAX(0,U2576-1))","v":0},{"$f":"IF(V2576=\"n/a\",\"n/a\",MAX(0,V2576-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2553)","v":"RL Capex 2014-15"},null,{"$f":"D2548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2548","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2548","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2548","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2548","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2548","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2548","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2548","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2548","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2548","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2548","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2548","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2548","v":0},{"$f":"IF(V2595=\"n/a\",\"n/a\",MAX(0,V2595-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2548","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2548<>\"n/a\",C2548<>\"n/a\"),IF(SUM(C2551:C2573)=0,0,IF((SUMPRODUCT(C2551:C2573,C2575:C2597)/SUM(C2551:C2573))<0,1,(SUMPRODUCT(C2551:C2573,C2575:C2597)/SUM(C2551:C2573)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2548<>\"n/a\",D2548<>\"n/a\"),IF(SUM(D2551:D2573)=0,0,IF((SUMPRODUCT(D2551:D2573,D2575:D2597)/SUM(D2551:D2573))<0,1,(SUMPRODUCT(D2551:D2573,D2575:D2597)/SUM(D2551:D2573)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2548<>\"n/a\",E2548<>\"n/a\"),IF(SUM(E2551:E2573)=0,0,IF((SUMPRODUCT(E2551:E2573,E2575:E2597)/SUM(E2551:E2573))<0,1,(SUMPRODUCT(E2551:E2573,E2575:E2597)/SUM(E2551:E2573)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 49",{"$f":"VLOOKUP($A2600,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2600,1,12,\"\"))","v":49},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2601,0)","v":0},{"$f":"'RAB remaining lives'!D2606","v":0},{"$f":"'RAB remaining lives'!E2606","v":0},{"$f":"'RAB remaining lives'!F2606","v":0},{"$f":"'RAB remaining lives'!G2606","v":0},{"$f":"'RAB remaining lives'!H2606","v":0},{"$f":"'RAB remaining lives'!I2606","v":0},{"$f":"'RAB remaining lives'!J2606","v":0},{"$f":"'RAB remaining lives'!K2606","v":0},{"$f":"'RAB remaining lives'!L2606","v":0},{"$f":"'RAB remaining lives'!M2606","v":0},{"$f":"'RAB remaining lives'!N2606","v":0},{"$f":"'RAB remaining lives'!O2606","v":0},{"$f":"'RAB remaining lives'!P2606","v":0},{"$f":"'RAB remaining lives'!Q2606","v":0},{"$f":"'RAB remaining lives'!R2606","v":0},{"$f":"'RAB remaining lives'!S2606","v":0},{"$f":"'RAB remaining lives'!T2606","v":0},{"$f":"'RAB remaining lives'!U2606","v":0},{"$f":"'RAB remaining lives'!V2606","v":0},{"$f":"'RAB remaining lives'!W2606","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2601,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2601,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2601,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2601,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2601,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2601,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2601,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2601,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2601,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2601,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2601,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2601,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2601,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2601,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2601,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2601,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2601,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2601,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2601,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2601,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2601,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2601,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2603=0,C2605=0),0,\nIF(AND(D2603<>0,C2605=0),D2603,\nIF(AND(D2604<>0,C2605<>0),(C2605-(C2605/C2629))+D2603,\nIF(C2629<1,0,(C2605-(C2605/C2629))))))","v":0},{"$f":"IF(AND(E2603=0,D2605=0),0,\nIF(AND(E2603<>0,D2605=0),E2603,\nIF(AND(E2604<>0,D2605<>0),(D2605-(D2605/D2629))+E2603,\nIF(D2629<1,0,(D2605-(D2605/D2629))))))","v":0},{"$f":"IF(AND(F2603=0,E2605=0),0,\nIF(AND(F2603<>0,E2605=0),F2603,\nIF(AND(F2604<>0,E2605<>0),(E2605-(E2605/E2629))+F2603,\nIF(E2629<1,0,(E2605-(E2605/E2629))))))","v":0},{"$f":"IF(AND(G2603=0,F2605=0),0,\nIF(AND(G2603<>0,F2605=0),G2603,\nIF(AND(G2604<>0,F2605<>0),(F2605-(F2605/F2629))+G2603,\nIF(F2629<1,0,(F2605-(F2605/F2629))))))","v":0},{"$f":"IF(AND(H2603=0,G2605=0),0,\nIF(AND(H2603<>0,G2605=0),H2603,\nIF(AND(H2604<>0,G2605<>0),(G2605-(G2605/G2629))+H2603,\nIF(G2629<1,0,(G2605-(G2605/G2629))))))","v":0},{"$f":"IF(AND(I2603=0,H2605=0),0,\nIF(AND(I2603<>0,H2605=0),I2603,\nIF(AND(I2604<>0,H2605<>0),(H2605-(H2605/H2629))+I2603,\nIF(H2629<1,0,(H2605-(H2605/H2629))))))","v":0},{"$f":"IF(AND(J2603=0,I2605=0),0,\nIF(AND(J2603<>0,I2605=0),J2603,\nIF(AND(J2604<>0,I2605<>0),(I2605-(I2605/I2629))+J2603,\nIF(I2629<1,0,(I2605-(I2605/I2629))))))","v":0},{"$f":"IF(AND(K2603=0,J2605=0),0,\nIF(AND(K2603<>0,J2605=0),K2603,\nIF(AND(K2604<>0,J2605<>0),(J2605-(J2605/J2629))+K2603,\nIF(J2629<1,0,(J2605-(J2605/J2629))))))","v":0},{"$f":"IF(AND(L2603=0,K2605=0),0,\nIF(AND(L2603<>0,K2605=0),L2603,\nIF(AND(L2604<>0,K2605<>0),(K2605-(K2605/K2629))+L2603,\nIF(K2629<1,0,(K2605-(K2605/K2629))))))","v":0},{"$f":"IF(AND(M2603=0,L2605=0),0,\nIF(AND(M2603<>0,L2605=0),M2603,\nIF(AND(M2604<>0,L2605<>0),(L2605-(L2605/L2629))+M2603,\nIF(L2629<1,0,(L2605-(L2605/L2629))))))","v":0},{"$f":"IF(AND(N2603=0,M2605=0),0,\nIF(AND(N2603<>0,M2605=0),N2603,\nIF(AND(N2604<>0,M2605<>0),(M2605-(M2605/M2629))+N2603,\nIF(M2629<1,0,(M2605-(M2605/M2629))))))","v":0},{"$f":"IF(AND(O2603=0,N2605=0),0,\nIF(AND(O2603<>0,N2605=0),O2603,\nIF(AND(O2604<>0,N2605<>0),(N2605-(N2605/N2629))+O2603,\nIF(N2629<1,0,(N2605-(N2605/N2629))))))","v":0},{"$f":"IF(AND(P2603=0,O2605=0),0,\nIF(AND(P2603<>0,O2605=0),P2603,\nIF(AND(P2604<>0,O2605<>0),(O2605-(O2605/O2629))+P2603,\nIF(O2629<1,0,(O2605-(O2605/O2629))))))","v":0},{"$f":"IF(AND(Q2603=0,P2605=0),0,\nIF(AND(Q2603<>0,P2605=0),Q2603,\nIF(AND(Q2604<>0,P2605<>0),(P2605-(P2605/P2629))+Q2603,\nIF(P2629<1,0,(P2605-(P2605/P2629))))))","v":0},{"$f":"IF(AND(R2603=0,Q2605=0),0,\nIF(AND(R2603<>0,Q2605=0),R2603,\nIF(AND(R2604<>0,Q2605<>0),(Q2605-(Q2605/Q2629))+R2603,\nIF(Q2629<1,0,(Q2605-(Q2605/Q2629))))))","v":0},{"$f":"IF(AND(S2603=0,R2605=0),0,\nIF(AND(S2603<>0,R2605=0),S2603,\nIF(AND(S2604<>0,R2605<>0),(R2605-(R2605/R2629))+S2603,\nIF(R2629<1,0,(R2605-(R2605/R2629))))))","v":0},{"$f":"IF(AND(T2603=0,S2605=0),0,\nIF(AND(T2603<>0,S2605=0),T2603,\nIF(AND(T2604<>0,S2605<>0),(S2605-(S2605/S2629))+T2603,\nIF(S2629<1,0,(S2605-(S2605/S2629))))))","v":0},{"$f":"IF(AND(U2603=0,T2605=0),0,\nIF(AND(U2603<>0,T2605=0),U2603,\nIF(AND(U2604<>0,T2605<>0),(T2605-(T2605/T2629))+U2603,\nIF(T2629<1,0,(T2605-(T2605/T2629))))))","v":0},{"$f":"IF(AND(V2603=0,U2605=0),0,\nIF(AND(V2603<>0,U2605=0),V2603,\nIF(AND(V2604<>0,U2605<>0),(U2605-(U2605/U2629))+V2603,\nIF(U2629<1,0,(U2605-(U2605/U2629))))))","v":0},{"$f":"IF(AND(W2603=0,V2605=0),0,\nIF(AND(W2603<>0,V2605=0),W2603,\nIF(AND(W2604<>0,V2605<>0),(V2605-(V2605/V2629))+W2603,\nIF(V2629<1,0,(V2605-(V2605/V2629))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2601","v":0},{"$f":"IF(C2630=\"n/a\",C2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,C2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,C2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(D2630=\"n/a\",D2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,D2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,D2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(E2630=\"n/a\",E2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,E2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,E2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(F2630=\"n/a\",F2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,F2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,F2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(G2630=\"n/a\",G2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,G2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,G2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(H2630=\"n/a\",H2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,H2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,H2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(I2630=\"n/a\",I2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,I2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,I2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(J2630=\"n/a\",J2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,J2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,J2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(K2630=\"n/a\",K2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,K2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,K2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(L2630=\"n/a\",L2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,L2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,L2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(M2630=\"n/a\",M2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,M2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,M2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(N2630=\"n/a\",N2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,N2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,N2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(O2630=\"n/a\",O2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,O2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,O2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(P2630=\"n/a\",P2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,P2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,P2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(Q2630=\"n/a\",Q2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,Q2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,Q2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(R2630=\"n/a\",R2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,R2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,R2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(S2630=\"n/a\",S2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,S2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,S2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(T2630=\"n/a\",T2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,T2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,T2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(U2630=\"n/a\",U2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,U2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,U2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0},{"$f":"IF(V2630=\"n/a\",V2606,IFERROR(IF((OFFSET($C2606,0,$A2606))<0,\nMIN(0,V2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606)))),\nMAX(0,V2606-(OFFSET($C2606,0,$A2606)/(OFFSET($C2601,-$A2605,$A2606))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2607)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2601","v":0},{"$f":"IF(D2631=\"n/a\",D2607,IFERROR(IF((OFFSET($C2607,0,$A2607))<0,\nMIN(0,D2607-(OFFSET($C2607,0,$A2607)/(OFFSET($C2602,-$A2606,$A2607)))),\nMAX(0,D2607-(OFFSET($C2607,0,$A2607)/(OFFSET($C2602,-$A2606,$A2607))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2601","v":0},{"$f":"IF(E2632=\"n/a\",E2608,IFERROR(IF((OFFSET($C2608,0,$A2608))<0,\nMIN(0,E2608-(OFFSET($C2608,0,$A2608)/(OFFSET($C2603,-$A2607,$A2608)))),\nMAX(0,E2608-(OFFSET($C2608,0,$A2608)/(OFFSET($C2603,-$A2607,$A2608))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2601","v":0},{"$f":"IF(F2633=\"n/a\",F2609,IFERROR(IF((OFFSET($C2609,0,$A2609))<0,\nMIN(0,F2609-(OFFSET($C2609,0,$A2609)/(OFFSET($C2604,-$A2608,$A2609)))),\nMAX(0,F2609-(OFFSET($C2609,0,$A2609)/(OFFSET($C2604,-$A2608,$A2609))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2601","v":0},{"$f":"IF(G2634=\"n/a\",G2610,IFERROR(IF((OFFSET($C2610,0,$A2610))<0,\nMIN(0,G2610-(OFFSET($C2610,0,$A2610)/(OFFSET($C2605,-$A2609,$A2610)))),\nMAX(0,G2610-(OFFSET($C2610,0,$A2610)/(OFFSET($C2605,-$A2609,$A2610))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2601","v":0},{"$f":"IF(H2635=\"n/a\",H2611,IFERROR(IF((OFFSET($C2611,0,$A2611))<0,\nMIN(0,H2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611)))),\nMAX(0,H2611-(OFFSET($C2611,0,$A2611)/(OFFSET($C2606,-$A2610,$A2611))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2601","v":0},{"$f":"IF(I2636=\"n/a\",I2612,IFERROR(IF((OFFSET($C2612,0,$A2612))<0,\nMIN(0,I2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612)))),\nMAX(0,I2612-(OFFSET($C2612,0,$A2612)/(OFFSET($C2607,-$A2611,$A2612))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2601","v":0},{"$f":"IF(J2637=\"n/a\",J2613,IFERROR(IF((OFFSET($C2613,0,$A2613))<0,\nMIN(0,J2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613)))),\nMAX(0,J2613-(OFFSET($C2613,0,$A2613)/(OFFSET($C2608,-$A2612,$A2613))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2601","v":0},{"$f":"IF(K2638=\"n/a\",K2614,IFERROR(IF((OFFSET($C2614,0,$A2614))<0,\nMIN(0,K2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614)))),\nMAX(0,K2614-(OFFSET($C2614,0,$A2614)/(OFFSET($C2609,-$A2613,$A2614))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2601","v":0},{"$f":"IF(L2639=\"n/a\",L2615,IFERROR(IF((OFFSET($C2615,0,$A2615))<0,\nMIN(0,L2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615)))),\nMAX(0,L2615-(OFFSET($C2615,0,$A2615)/(OFFSET($C2610,-$A2614,$A2615))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2601","v":0},{"$f":"IF(M2640=\"n/a\",M2616,IFERROR(IF((OFFSET($C2616,0,$A2616))<0,\nMIN(0,M2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616)))),\nMAX(0,M2616-(OFFSET($C2616,0,$A2616)/(OFFSET($C2611,-$A2615,$A2616))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2601","v":0},{"$f":"IF(N2641=\"n/a\",N2617,IFERROR(IF((OFFSET($C2617,0,$A2617))<0,\nMIN(0,N2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617)))),\nMAX(0,N2617-(OFFSET($C2617,0,$A2617)/(OFFSET($C2612,-$A2616,$A2617))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2601","v":0},{"$f":"IF(O2642=\"n/a\",O2618,IFERROR(IF((OFFSET($C2618,0,$A2618))<0,\nMIN(0,O2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618)))),\nMAX(0,O2618-(OFFSET($C2618,0,$A2618)/(OFFSET($C2613,-$A2617,$A2618))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2601","v":0},{"$f":"IF(P2643=\"n/a\",P2619,IFERROR(IF((OFFSET($C2619,0,$A2619))<0,\nMIN(0,P2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619)))),\nMAX(0,P2619-(OFFSET($C2619,0,$A2619)/(OFFSET($C2614,-$A2618,$A2619))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2601","v":0},{"$f":"IF(Q2644=\"n/a\",Q2620,IFERROR(IF((OFFSET($C2620,0,$A2620))<0,\nMIN(0,Q2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620)))),\nMAX(0,Q2620-(OFFSET($C2620,0,$A2620)/(OFFSET($C2615,-$A2619,$A2620))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2601","v":0},{"$f":"IF(R2645=\"n/a\",R2621,IFERROR(IF((OFFSET($C2621,0,$A2621))<0,\nMIN(0,R2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621)))),\nMAX(0,R2621-(OFFSET($C2621,0,$A2621)/(OFFSET($C2616,-$A2620,$A2621))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2601","v":0},{"$f":"IF(S2646=\"n/a\",S2622,IFERROR(IF((OFFSET($C2622,0,$A2622))<0,\nMIN(0,S2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622)))),\nMAX(0,S2622-(OFFSET($C2622,0,$A2622)/(OFFSET($C2617,-$A2621,$A2622))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2601","v":0},{"$f":"IF(T2647=\"n/a\",T2623,IFERROR(IF((OFFSET($C2623,0,$A2623))<0,\nMIN(0,T2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623)))),\nMAX(0,T2623-(OFFSET($C2623,0,$A2623)/(OFFSET($C2618,-$A2622,$A2623))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2601","v":0},{"$f":"IF(U2648=\"n/a\",U2624,IFERROR(IF((OFFSET($C2624,0,$A2624))<0,\nMIN(0,U2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624)))),\nMAX(0,U2624-(OFFSET($C2624,0,$A2624)/(OFFSET($C2619,-$A2623,$A2624))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2601","v":0},{"$f":"IF(V2649=\"n/a\",V2625,IFERROR(IF((OFFSET($C2625,0,$A2625))<0,\nMIN(0,V2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625)))),\nMAX(0,V2625-(OFFSET($C2625,0,$A2625)/(OFFSET($C2620,-$A2624,$A2625))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2601","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2629<1,D2603=0),0,\nIF(D2603=0,C2629-1,\nIF(C2629<1,D2604,\n(((C2629-1)*(C2605-(C2605/(C2629))))+(D2603*D2604))/(D2605))))","v":0},{"$f":"IF(AND(D2629<1,E2603=0),0,\nIF(E2603=0,D2629-1,\nIF(D2629<1,E2604,\n(((D2629-1)*(D2605-(D2605/(D2629))))+(E2603*E2604))/(E2605))))","v":0},{"$f":"IF(AND(E2629<1,F2603=0),0,\nIF(F2603=0,E2629-1,\nIF(E2629<1,F2604,\n(((E2629-1)*(E2605-(E2605/(E2629))))+(F2603*F2604))/(F2605))))","v":0},{"$f":"IF(AND(F2629<1,G2603=0),0,\nIF(G2603=0,F2629-1,\nIF(F2629<1,G2604,\n(((F2629-1)*(F2605-(F2605/(F2629))))+(G2603*G2604))/(G2605))))","v":0},{"$f":"IF(AND(G2629<1,H2603=0),0,\nIF(H2603=0,G2629-1,\nIF(G2629<1,H2604,\n(((G2629-1)*(G2605-(G2605/(G2629))))+(H2603*H2604))/(H2605))))","v":0},{"$f":"IF(AND(H2629<1,I2603=0),0,\nIF(I2603=0,H2629-1,\nIF(H2629<1,I2604,\n(((H2629-1)*(H2605-(H2605/(H2629))))+(I2603*I2604))/(I2605))))","v":0},{"$f":"IF(AND(I2629<1,J2603=0),0,\nIF(J2603=0,I2629-1,\nIF(I2629<1,J2604,\n(((I2629-1)*(I2605-(I2605/(I2629))))+(J2603*J2604))/(J2605))))","v":0},{"$f":"IF(AND(J2629<1,K2603=0),0,\nIF(K2603=0,J2629-1,\nIF(J2629<1,K2604,\n(((J2629-1)*(J2605-(J2605/(J2629))))+(K2603*K2604))/(K2605))))","v":0},{"$f":"IF(AND(K2629<1,L2603=0),0,\nIF(L2603=0,K2629-1,\nIF(K2629<1,L2604,\n(((K2629-1)*(K2605-(K2605/(K2629))))+(L2603*L2604))/(L2605))))","v":0},{"$f":"IF(AND(L2629<1,M2603=0),0,\nIF(M2603=0,L2629-1,\nIF(L2629<1,M2604,\n(((L2629-1)*(L2605-(L2605/(L2629))))+(M2603*M2604))/(M2605))))","v":0},{"$f":"IF(AND(M2629<1,N2603=0),0,\nIF(N2603=0,M2629-1,\nIF(M2629<1,N2604,\n(((M2629-1)*(M2605-(M2605/(M2629))))+(N2603*N2604))/(N2605))))","v":0},{"$f":"IF(AND(N2629<1,O2603=0),0,\nIF(O2603=0,N2629-1,\nIF(N2629<1,O2604,\n(((N2629-1)*(N2605-(N2605/(N2629))))+(O2603*O2604))/(O2605))))","v":0},{"$f":"IF(AND(O2629<1,P2603=0),0,\nIF(P2603=0,O2629-1,\nIF(O2629<1,P2604,\n(((O2629-1)*(O2605-(O2605/(O2629))))+(P2603*P2604))/(P2605))))","v":0},{"$f":"IF(AND(P2629<1,Q2603=0),0,\nIF(Q2603=0,P2629-1,\nIF(P2629<1,Q2604,\n(((P2629-1)*(P2605-(P2605/(P2629))))+(Q2603*Q2604))/(Q2605))))","v":0},{"$f":"IF(AND(Q2629<1,R2603=0),0,\nIF(R2603=0,Q2629-1,\nIF(Q2629<1,R2604,\n(((Q2629-1)*(Q2605-(Q2605/(Q2629))))+(R2603*R2604))/(R2605))))","v":0},{"$f":"IF(AND(R2629<1,S2603=0),0,\nIF(S2603=0,R2629-1,\nIF(R2629<1,S2604,\n(((R2629-1)*(R2605-(R2605/(R2629))))+(S2603*S2604))/(S2605))))","v":0},{"$f":"IF(AND(S2629<1,T2603=0),0,\nIF(T2603=0,S2629-1,\nIF(S2629<1,T2604,\n(((S2629-1)*(S2605-(S2605/(S2629))))+(T2603*T2604))/(T2605))))","v":0},{"$f":"IF(AND(T2629<1,U2603=0),0,\nIF(U2603=0,T2629-1,\nIF(T2629<1,U2604,\n(((T2629-1)*(T2605-(T2605/(T2629))))+(U2603*U2604))/(U2605))))","v":0},{"$f":"IF(AND(U2629<1,V2603=0),0,\nIF(V2603=0,U2629-1,\nIF(U2629<1,V2604,\n(((U2629-1)*(U2605-(U2605/(U2629))))+(V2603*V2604))/(V2605))))","v":0},{"$f":"IF(AND(V2629<1,W2603=0),0,\nIF(W2603=0,V2629-1,\nIF(V2629<1,W2604,\n(((V2629-1)*(V2605-(V2605/(V2629))))+(W2603*W2604))/(W2605))))","v":0}]
[null,"RL Start TAB",{"$f":"C2602","v":0},{"$f":"IF(C2630=\"n/a\",\"n/a\",MAX(0,C2630-1))","v":0},{"$f":"IF(D2630=\"n/a\",\"n/a\",MAX(0,D2630-1))","v":0},{"$f":"IF(E2630=\"n/a\",\"n/a\",MAX(0,E2630-1))","v":0},{"$f":"IF(F2630=\"n/a\",\"n/a\",MAX(0,F2630-1))","v":0},{"$f":"IF(G2630=\"n/a\",\"n/a\",MAX(0,G2630-1))","v":0},{"$f":"IF(H2630=\"n/a\",\"n/a\",MAX(0,H2630-1))","v":0},{"$f":"IF(I2630=\"n/a\",\"n/a\",MAX(0,I2630-1))","v":0},{"$f":"IF(J2630=\"n/a\",\"n/a\",MAX(0,J2630-1))","v":0},{"$f":"IF(K2630=\"n/a\",\"n/a\",MAX(0,K2630-1))","v":0},{"$f":"IF(L2630=\"n/a\",\"n/a\",MAX(0,L2630-1))","v":0},{"$f":"IF(M2630=\"n/a\",\"n/a\",MAX(0,M2630-1))","v":0},{"$f":"IF(N2630=\"n/a\",\"n/a\",MAX(0,N2630-1))","v":0},{"$f":"IF(O2630=\"n/a\",\"n/a\",MAX(0,O2630-1))","v":0},{"$f":"IF(P2630=\"n/a\",\"n/a\",MAX(0,P2630-1))","v":0},{"$f":"IF(Q2630=\"n/a\",\"n/a\",MAX(0,Q2630-1))","v":0},{"$f":"IF(R2630=\"n/a\",\"n/a\",MAX(0,R2630-1))","v":0},{"$f":"IF(S2630=\"n/a\",\"n/a\",MAX(0,S2630-1))","v":0},{"$f":"IF(T2630=\"n/a\",\"n/a\",MAX(0,T2630-1))","v":0},{"$f":"IF(U2630=\"n/a\",\"n/a\",MAX(0,U2630-1))","v":0},{"$f":"IF(V2630=\"n/a\",\"n/a\",MAX(0,V2630-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2607)","v":"RL Capex 2014-15"},null,{"$f":"D2602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2602","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2602","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2602","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2602","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2602","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2602","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2602","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2602","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2602","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2602","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2602","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2602","v":0},{"$f":"IF(V2649=\"n/a\",\"n/a\",MAX(0,V2649-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2602","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2602<>\"n/a\",C2602<>\"n/a\"),IF(SUM(C2605:C2627)=0,0,IF((SUMPRODUCT(C2605:C2627,C2629:C2651)/SUM(C2605:C2627))<0,1,(SUMPRODUCT(C2605:C2627,C2629:C2651)/SUM(C2605:C2627)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2602<>\"n/a\",D2602<>\"n/a\"),IF(SUM(D2605:D2627)=0,0,IF((SUMPRODUCT(D2605:D2627,D2629:D2651)/SUM(D2605:D2627))<0,1,(SUMPRODUCT(D2605:D2627,D2629:D2651)/SUM(D2605:D2627)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2602<>\"n/a\",E2602<>\"n/a\"),IF(SUM(E2605:E2627)=0,0,IF((SUMPRODUCT(E2605:E2627,E2629:E2651)/SUM(E2605:E2627))<0,1,(SUMPRODUCT(E2605:E2627,E2629:E2651)/SUM(E2605:E2627)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Asset Class 50",{"$f":"VLOOKUP($A2654,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A2654,1,12,\"\"))","v":50},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,A2655,0)","v":0},{"$f":"'RAB remaining lives'!D2660","v":0},{"$f":"'RAB remaining lives'!E2660","v":0},{"$f":"'RAB remaining lives'!F2660","v":0},{"$f":"'RAB remaining lives'!G2660","v":0},{"$f":"'RAB remaining lives'!H2660","v":0},{"$f":"'RAB remaining lives'!I2660","v":0},{"$f":"'RAB remaining lives'!J2660","v":0},{"$f":"'RAB remaining lives'!K2660","v":0},{"$f":"'RAB remaining lives'!L2660","v":0},{"$f":"'RAB remaining lives'!M2660","v":0},{"$f":"'RAB remaining lives'!N2660","v":0},{"$f":"'RAB remaining lives'!O2660","v":0},{"$f":"'RAB remaining lives'!P2660","v":0},{"$f":"'RAB remaining lives'!Q2660","v":0},{"$f":"'RAB remaining lives'!R2660","v":0},{"$f":"'RAB remaining lives'!S2660","v":0},{"$f":"'RAB remaining lives'!T2660","v":0},{"$f":"'RAB remaining lives'!U2660","v":0},{"$f":"'RAB remaining lives'!V2660","v":0},{"$f":"'RAB remaining lives'!W2660","v":0}]
[null,"Tax asset life",{"$f":"OFFSET('RFM input'!$X$6,$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2655,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2655,0)","v":0}]
[null,"Value of TAB adjustment ($nominal)",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2655,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2655,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2655,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2655,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2655,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2655,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2655,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2655,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2655,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$I$454,$A2655,0),0)","v":0}]
[null,"Remaining life of TAB adjustment",null,{"$f":"IF(D$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2655,0),0)","v":0},{"$f":"IF(E$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2655,0),0)","v":0},{"$f":"IF(F$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2655,0),0)","v":0},{"$f":"IF(G$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2655,0),0)","v":0},{"$f":"IF(H$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2655,0),0)","v":0},{"$f":"IF(I$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2655,0),0)","v":0},{"$f":"IF(J$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2655,0),0)","v":0},{"$f":"IF(K$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2655,0),0)","v":0},{"$f":"IF(L$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2655,0),0)","v":0},{"$f":"IF(M$6=(OFFSET('RFM input'!$G$60,0,'RFM input'!$AA$7)),OFFSET('RFM input'!$K$454,$A2655,0),0)","v":0}]
[-1,"Depreciated TAB adjustments",null,{"$f":"IF(AND(D2657=0,C2659=0),0,\nIF(AND(D2657<>0,C2659=0),D2657,\nIF(AND(D2658<>0,C2659<>0),(C2659-(C2659/C2683))+D2657,\nIF(C2683<1,0,(C2659-(C2659/C2683))))))","v":0},{"$f":"IF(AND(E2657=0,D2659=0),0,\nIF(AND(E2657<>0,D2659=0),E2657,\nIF(AND(E2658<>0,D2659<>0),(D2659-(D2659/D2683))+E2657,\nIF(D2683<1,0,(D2659-(D2659/D2683))))))","v":0},{"$f":"IF(AND(F2657=0,E2659=0),0,\nIF(AND(F2657<>0,E2659=0),F2657,\nIF(AND(F2658<>0,E2659<>0),(E2659-(E2659/E2683))+F2657,\nIF(E2683<1,0,(E2659-(E2659/E2683))))))","v":0},{"$f":"IF(AND(G2657=0,F2659=0),0,\nIF(AND(G2657<>0,F2659=0),G2657,\nIF(AND(G2658<>0,F2659<>0),(F2659-(F2659/F2683))+G2657,\nIF(F2683<1,0,(F2659-(F2659/F2683))))))","v":0},{"$f":"IF(AND(H2657=0,G2659=0),0,\nIF(AND(H2657<>0,G2659=0),H2657,\nIF(AND(H2658<>0,G2659<>0),(G2659-(G2659/G2683))+H2657,\nIF(G2683<1,0,(G2659-(G2659/G2683))))))","v":0},{"$f":"IF(AND(I2657=0,H2659=0),0,\nIF(AND(I2657<>0,H2659=0),I2657,\nIF(AND(I2658<>0,H2659<>0),(H2659-(H2659/H2683))+I2657,\nIF(H2683<1,0,(H2659-(H2659/H2683))))))","v":0},{"$f":"IF(AND(J2657=0,I2659=0),0,\nIF(AND(J2657<>0,I2659=0),J2657,\nIF(AND(J2658<>0,I2659<>0),(I2659-(I2659/I2683))+J2657,\nIF(I2683<1,0,(I2659-(I2659/I2683))))))","v":0},{"$f":"IF(AND(K2657=0,J2659=0),0,\nIF(AND(K2657<>0,J2659=0),K2657,\nIF(AND(K2658<>0,J2659<>0),(J2659-(J2659/J2683))+K2657,\nIF(J2683<1,0,(J2659-(J2659/J2683))))))","v":0},{"$f":"IF(AND(L2657=0,K2659=0),0,\nIF(AND(L2657<>0,K2659=0),L2657,\nIF(AND(L2658<>0,K2659<>0),(K2659-(K2659/K2683))+L2657,\nIF(K2683<1,0,(K2659-(K2659/K2683))))))","v":0},{"$f":"IF(AND(M2657=0,L2659=0),0,\nIF(AND(M2657<>0,L2659=0),M2657,\nIF(AND(M2658<>0,L2659<>0),(L2659-(L2659/L2683))+M2657,\nIF(L2683<1,0,(L2659-(L2659/L2683))))))","v":0},{"$f":"IF(AND(N2657=0,M2659=0),0,\nIF(AND(N2657<>0,M2659=0),N2657,\nIF(AND(N2658<>0,M2659<>0),(M2659-(M2659/M2683))+N2657,\nIF(M2683<1,0,(M2659-(M2659/M2683))))))","v":0},{"$f":"IF(AND(O2657=0,N2659=0),0,\nIF(AND(O2657<>0,N2659=0),O2657,\nIF(AND(O2658<>0,N2659<>0),(N2659-(N2659/N2683))+O2657,\nIF(N2683<1,0,(N2659-(N2659/N2683))))))","v":0},{"$f":"IF(AND(P2657=0,O2659=0),0,\nIF(AND(P2657<>0,O2659=0),P2657,\nIF(AND(P2658<>0,O2659<>0),(O2659-(O2659/O2683))+P2657,\nIF(O2683<1,0,(O2659-(O2659/O2683))))))","v":0},{"$f":"IF(AND(Q2657=0,P2659=0),0,\nIF(AND(Q2657<>0,P2659=0),Q2657,\nIF(AND(Q2658<>0,P2659<>0),(P2659-(P2659/P2683))+Q2657,\nIF(P2683<1,0,(P2659-(P2659/P2683))))))","v":0},{"$f":"IF(AND(R2657=0,Q2659=0),0,\nIF(AND(R2657<>0,Q2659=0),R2657,\nIF(AND(R2658<>0,Q2659<>0),(Q2659-(Q2659/Q2683))+R2657,\nIF(Q2683<1,0,(Q2659-(Q2659/Q2683))))))","v":0},{"$f":"IF(AND(S2657=0,R2659=0),0,\nIF(AND(S2657<>0,R2659=0),S2657,\nIF(AND(S2658<>0,R2659<>0),(R2659-(R2659/R2683))+S2657,\nIF(R2683<1,0,(R2659-(R2659/R2683))))))","v":0},{"$f":"IF(AND(T2657=0,S2659=0),0,\nIF(AND(T2657<>0,S2659=0),T2657,\nIF(AND(T2658<>0,S2659<>0),(S2659-(S2659/S2683))+T2657,\nIF(S2683<1,0,(S2659-(S2659/S2683))))))","v":0},{"$f":"IF(AND(U2657=0,T2659=0),0,\nIF(AND(U2657<>0,T2659=0),U2657,\nIF(AND(U2658<>0,T2659<>0),(T2659-(T2659/T2683))+U2657,\nIF(T2683<1,0,(T2659-(T2659/T2683))))))","v":0},{"$f":"IF(AND(V2657=0,U2659=0),0,\nIF(AND(V2657<>0,U2659=0),V2657,\nIF(AND(V2658<>0,U2659<>0),(U2659-(U2659/U2683))+V2657,\nIF(U2683<1,0,(U2659-(U2659/U2683))))))","v":0},{"$f":"IF(AND(W2657=0,V2659=0),0,\nIF(AND(W2657<>0,V2659=0),W2657,\nIF(AND(W2658<>0,V2659<>0),(V2659-(V2659/V2683))+W2657,\nIF(V2683<1,0,(V2659-(V2659/V2683))))))","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2655","v":0},{"$f":"IF(C2684=\"n/a\",C2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,C2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,C2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(D2684=\"n/a\",D2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,D2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,D2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(E2684=\"n/a\",E2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,E2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,E2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(F2684=\"n/a\",F2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,F2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,F2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(G2684=\"n/a\",G2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,G2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,G2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(H2684=\"n/a\",H2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,H2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,H2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(I2684=\"n/a\",I2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,I2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,I2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(J2684=\"n/a\",J2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,J2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,J2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(K2684=\"n/a\",K2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,K2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,K2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(L2684=\"n/a\",L2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,L2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,L2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(M2684=\"n/a\",M2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,M2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,M2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(N2684=\"n/a\",N2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,N2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,N2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(O2684=\"n/a\",O2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,O2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,O2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(P2684=\"n/a\",P2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,P2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,P2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(Q2684=\"n/a\",Q2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,Q2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,Q2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(R2684=\"n/a\",R2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,R2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,R2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(S2684=\"n/a\",S2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,S2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,S2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(T2684=\"n/a\",T2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,T2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,T2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(U2684=\"n/a\",U2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,U2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,U2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0},{"$f":"IF(V2684=\"n/a\",V2660,IFERROR(IF((OFFSET($C2660,0,$A2660))<0,\nMIN(0,V2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660)))),\nMAX(0,V2660-(OFFSET($C2660,0,$A2660)/(OFFSET($C2655,-$A2659,$A2660))))),0))","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2661)","v":"Depreciated Net Capex 2014-15"},null,{"$f":"D2655","v":0},{"$f":"IF(D2685=\"n/a\",D2661,IFERROR(IF((OFFSET($C2661,0,$A2661))<0,\nMIN(0,D2661-(OFFSET($C2661,0,$A2661)/(OFFSET($C2656,-$A2660,$A2661)))),\nMAX(0,D2661-(OFFSET($C2661,0,$A2661)/(OFFSET($C2656,-$A2660,$A2661))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Depreciated Net Capex 2015-16",null,null,{"$f":"E2655","v":0},{"$f":"IF(E2686=\"n/a\",E2662,IFERROR(IF((OFFSET($C2662,0,$A2662))<0,\nMIN(0,E2662-(OFFSET($C2662,0,$A2662)/(OFFSET($C2657,-$A2661,$A2662)))),\nMAX(0,E2662-(OFFSET($C2662,0,$A2662)/(OFFSET($C2657,-$A2661,$A2662))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2016-17",null,null,null,{"$f":"F2655","v":0},{"$f":"IF(F2687=\"n/a\",F2663,IFERROR(IF((OFFSET($C2663,0,$A2663))<0,\nMIN(0,F2663-(OFFSET($C2663,0,$A2663)/(OFFSET($C2658,-$A2662,$A2663)))),\nMAX(0,F2663-(OFFSET($C2663,0,$A2663)/(OFFSET($C2658,-$A2662,$A2663))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2017-18",null,null,null,null,{"$f":"G2655","v":0},{"$f":"IF(G2688=\"n/a\",G2664,IFERROR(IF((OFFSET($C2664,0,$A2664))<0,\nMIN(0,G2664-(OFFSET($C2664,0,$A2664)/(OFFSET($C2659,-$A2663,$A2664)))),\nMAX(0,G2664-(OFFSET($C2664,0,$A2664)/(OFFSET($C2659,-$A2663,$A2664))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2018-19",null,null,null,null,null,{"$f":"H2655","v":0},{"$f":"IF(H2689=\"n/a\",H2665,IFERROR(IF((OFFSET($C2665,0,$A2665))<0,\nMIN(0,H2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665)))),\nMAX(0,H2665-(OFFSET($C2665,0,$A2665)/(OFFSET($C2660,-$A2664,$A2665))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,{"$f":"I2655","v":0},{"$f":"IF(I2690=\"n/a\",I2666,IFERROR(IF((OFFSET($C2666,0,$A2666))<0,\nMIN(0,I2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666)))),\nMAX(0,I2666-(OFFSET($C2666,0,$A2666)/(OFFSET($C2661,-$A2665,$A2666))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2655","v":0},{"$f":"IF(J2691=\"n/a\",J2667,IFERROR(IF((OFFSET($C2667,0,$A2667))<0,\nMIN(0,J2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667)))),\nMAX(0,J2667-(OFFSET($C2667,0,$A2667)/(OFFSET($C2662,-$A2666,$A2667))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2655","v":0},{"$f":"IF(K2692=\"n/a\",K2668,IFERROR(IF((OFFSET($C2668,0,$A2668))<0,\nMIN(0,K2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668)))),\nMAX(0,K2668-(OFFSET($C2668,0,$A2668)/(OFFSET($C2663,-$A2667,$A2668))))),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2655","v":0},{"$f":"IF(L2693=\"n/a\",L2669,IFERROR(IF((OFFSET($C2669,0,$A2669))<0,\nMIN(0,L2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669)))),\nMAX(0,L2669-(OFFSET($C2669,0,$A2669)/(OFFSET($C2664,-$A2668,$A2669))))),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2655","v":0},{"$f":"IF(M2694=\"n/a\",M2670,IFERROR(IF((OFFSET($C2670,0,$A2670))<0,\nMIN(0,M2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670)))),\nMAX(0,M2670-(OFFSET($C2670,0,$A2670)/(OFFSET($C2665,-$A2669,$A2670))))),0))","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2655","v":0},{"$f":"IF(N2695=\"n/a\",N2671,IFERROR(IF((OFFSET($C2671,0,$A2671))<0,\nMIN(0,N2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671)))),\nMAX(0,N2671-(OFFSET($C2671,0,$A2671)/(OFFSET($C2666,-$A2670,$A2671))))),0))","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2655","v":0},{"$f":"IF(O2696=\"n/a\",O2672,IFERROR(IF((OFFSET($C2672,0,$A2672))<0,\nMIN(0,O2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672)))),\nMAX(0,O2672-(OFFSET($C2672,0,$A2672)/(OFFSET($C2667,-$A2671,$A2672))))),0))","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2655","v":0},{"$f":"IF(P2697=\"n/a\",P2673,IFERROR(IF((OFFSET($C2673,0,$A2673))<0,\nMIN(0,P2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673)))),\nMAX(0,P2673-(OFFSET($C2673,0,$A2673)/(OFFSET($C2668,-$A2672,$A2673))))),0))","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2655","v":0},{"$f":"IF(Q2698=\"n/a\",Q2674,IFERROR(IF((OFFSET($C2674,0,$A2674))<0,\nMIN(0,Q2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674)))),\nMAX(0,Q2674-(OFFSET($C2674,0,$A2674)/(OFFSET($C2669,-$A2673,$A2674))))),0))","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2655","v":0},{"$f":"IF(R2699=\"n/a\",R2675,IFERROR(IF((OFFSET($C2675,0,$A2675))<0,\nMIN(0,R2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675)))),\nMAX(0,R2675-(OFFSET($C2675,0,$A2675)/(OFFSET($C2670,-$A2674,$A2675))))),0))","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2655","v":0},{"$f":"IF(S2700=\"n/a\",S2676,IFERROR(IF((OFFSET($C2676,0,$A2676))<0,\nMIN(0,S2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676)))),\nMAX(0,S2676-(OFFSET($C2676,0,$A2676)/(OFFSET($C2671,-$A2675,$A2676))))),0))","v":0},0,0,0]
[17,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2655","v":0},{"$f":"IF(T2701=\"n/a\",T2677,IFERROR(IF((OFFSET($C2677,0,$A2677))<0,\nMIN(0,T2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677)))),\nMAX(0,T2677-(OFFSET($C2677,0,$A2677)/(OFFSET($C2672,-$A2676,$A2677))))),0))","v":0},0,0]
[18,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2655","v":0},{"$f":"IF(U2702=\"n/a\",U2678,IFERROR(IF((OFFSET($C2678,0,$A2678))<0,\nMIN(0,U2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678)))),\nMAX(0,U2678-(OFFSET($C2678,0,$A2678)/(OFFSET($C2673,-$A2677,$A2678))))),0))","v":0},0]
[19,"Depreciated Net Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2655","v":0},{"$f":"IF(V2703=\"n/a\",V2679,IFERROR(IF((OFFSET($C2679,0,$A2679))<0,\nMIN(0,V2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679)))),\nMAX(0,V2679-(OFFSET($C2679,0,$A2679)/(OFFSET($C2674,-$A2678,$A2679))))),0))","v":0}]
[20,"Depreciated Net Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2655","v":0}]
[]
[]
[null,"RL TAB adjustments",null,{"$f":"IF(AND(C2683<1,D2657=0),0,\nIF(D2657=0,C2683-1,\nIF(C2683<1,D2658,\n(((C2683-1)*(C2659-(C2659/(C2683))))+(D2657*D2658))/(D2659))))","v":0},{"$f":"IF(AND(D2683<1,E2657=0),0,\nIF(E2657=0,D2683-1,\nIF(D2683<1,E2658,\n(((D2683-1)*(D2659-(D2659/(D2683))))+(E2657*E2658))/(E2659))))","v":0},{"$f":"IF(AND(E2683<1,F2657=0),0,\nIF(F2657=0,E2683-1,\nIF(E2683<1,F2658,\n(((E2683-1)*(E2659-(E2659/(E2683))))+(F2657*F2658))/(F2659))))","v":0},{"$f":"IF(AND(F2683<1,G2657=0),0,\nIF(G2657=0,F2683-1,\nIF(F2683<1,G2658,\n(((F2683-1)*(F2659-(F2659/(F2683))))+(G2657*G2658))/(G2659))))","v":0},{"$f":"IF(AND(G2683<1,H2657=0),0,\nIF(H2657=0,G2683-1,\nIF(G2683<1,H2658,\n(((G2683-1)*(G2659-(G2659/(G2683))))+(H2657*H2658))/(H2659))))","v":0},{"$f":"IF(AND(H2683<1,I2657=0),0,\nIF(I2657=0,H2683-1,\nIF(H2683<1,I2658,\n(((H2683-1)*(H2659-(H2659/(H2683))))+(I2657*I2658))/(I2659))))","v":0},{"$f":"IF(AND(I2683<1,J2657=0),0,\nIF(J2657=0,I2683-1,\nIF(I2683<1,J2658,\n(((I2683-1)*(I2659-(I2659/(I2683))))+(J2657*J2658))/(J2659))))","v":0},{"$f":"IF(AND(J2683<1,K2657=0),0,\nIF(K2657=0,J2683-1,\nIF(J2683<1,K2658,\n(((J2683-1)*(J2659-(J2659/(J2683))))+(K2657*K2658))/(K2659))))","v":0},{"$f":"IF(AND(K2683<1,L2657=0),0,\nIF(L2657=0,K2683-1,\nIF(K2683<1,L2658,\n(((K2683-1)*(K2659-(K2659/(K2683))))+(L2657*L2658))/(L2659))))","v":0},{"$f":"IF(AND(L2683<1,M2657=0),0,\nIF(M2657=0,L2683-1,\nIF(L2683<1,M2658,\n(((L2683-1)*(L2659-(L2659/(L2683))))+(M2657*M2658))/(M2659))))","v":0},{"$f":"IF(AND(M2683<1,N2657=0),0,\nIF(N2657=0,M2683-1,\nIF(M2683<1,N2658,\n(((M2683-1)*(M2659-(M2659/(M2683))))+(N2657*N2658))/(N2659))))","v":0},{"$f":"IF(AND(N2683<1,O2657=0),0,\nIF(O2657=0,N2683-1,\nIF(N2683<1,O2658,\n(((N2683-1)*(N2659-(N2659/(N2683))))+(O2657*O2658))/(O2659))))","v":0},{"$f":"IF(AND(O2683<1,P2657=0),0,\nIF(P2657=0,O2683-1,\nIF(O2683<1,P2658,\n(((O2683-1)*(O2659-(O2659/(O2683))))+(P2657*P2658))/(P2659))))","v":0},{"$f":"IF(AND(P2683<1,Q2657=0),0,\nIF(Q2657=0,P2683-1,\nIF(P2683<1,Q2658,\n(((P2683-1)*(P2659-(P2659/(P2683))))+(Q2657*Q2658))/(Q2659))))","v":0},{"$f":"IF(AND(Q2683<1,R2657=0),0,\nIF(R2657=0,Q2683-1,\nIF(Q2683<1,R2658,\n(((Q2683-1)*(Q2659-(Q2659/(Q2683))))+(R2657*R2658))/(R2659))))","v":0},{"$f":"IF(AND(R2683<1,S2657=0),0,\nIF(S2657=0,R2683-1,\nIF(R2683<1,S2658,\n(((R2683-1)*(R2659-(R2659/(R2683))))+(S2657*S2658))/(S2659))))","v":0},{"$f":"IF(AND(S2683<1,T2657=0),0,\nIF(T2657=0,S2683-1,\nIF(S2683<1,T2658,\n(((S2683-1)*(S2659-(S2659/(S2683))))+(T2657*T2658))/(T2659))))","v":0},{"$f":"IF(AND(T2683<1,U2657=0),0,\nIF(U2657=0,T2683-1,\nIF(T2683<1,U2658,\n(((T2683-1)*(T2659-(T2659/(T2683))))+(U2657*U2658))/(U2659))))","v":0},{"$f":"IF(AND(U2683<1,V2657=0),0,\nIF(V2657=0,U2683-1,\nIF(U2683<1,V2658,\n(((U2683-1)*(U2659-(U2659/(U2683))))+(V2657*V2658))/(V2659))))","v":0},{"$f":"IF(AND(V2683<1,W2657=0),0,\nIF(W2657=0,V2683-1,\nIF(V2683<1,W2658,\n(((V2683-1)*(V2659-(V2659/(V2683))))+(W2657*W2658))/(W2659))))","v":0}]
[null,"RL Start TAB",{"$f":"C2656","v":0},{"$f":"IF(C2684=\"n/a\",\"n/a\",MAX(0,C2684-1))","v":0},{"$f":"IF(D2684=\"n/a\",\"n/a\",MAX(0,D2684-1))","v":0},{"$f":"IF(E2684=\"n/a\",\"n/a\",MAX(0,E2684-1))","v":0},{"$f":"IF(F2684=\"n/a\",\"n/a\",MAX(0,F2684-1))","v":0},{"$f":"IF(G2684=\"n/a\",\"n/a\",MAX(0,G2684-1))","v":0},{"$f":"IF(H2684=\"n/a\",\"n/a\",MAX(0,H2684-1))","v":0},{"$f":"IF(I2684=\"n/a\",\"n/a\",MAX(0,I2684-1))","v":0},{"$f":"IF(J2684=\"n/a\",\"n/a\",MAX(0,J2684-1))","v":0},{"$f":"IF(K2684=\"n/a\",\"n/a\",MAX(0,K2684-1))","v":0},{"$f":"IF(L2684=\"n/a\",\"n/a\",MAX(0,L2684-1))","v":0},{"$f":"IF(M2684=\"n/a\",\"n/a\",MAX(0,M2684-1))","v":0},{"$f":"IF(N2684=\"n/a\",\"n/a\",MAX(0,N2684-1))","v":0},{"$f":"IF(O2684=\"n/a\",\"n/a\",MAX(0,O2684-1))","v":0},{"$f":"IF(P2684=\"n/a\",\"n/a\",MAX(0,P2684-1))","v":0},{"$f":"IF(Q2684=\"n/a\",\"n/a\",MAX(0,Q2684-1))","v":0},{"$f":"IF(R2684=\"n/a\",\"n/a\",MAX(0,R2684-1))","v":0},{"$f":"IF(S2684=\"n/a\",\"n/a\",MAX(0,S2684-1))","v":0},{"$f":"IF(T2684=\"n/a\",\"n/a\",MAX(0,T2684-1))","v":0},{"$f":"IF(U2684=\"n/a\",\"n/a\",MAX(0,U2684-1))","v":0},{"$f":"IF(V2684=\"n/a\",\"n/a\",MAX(0,V2684-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2661)","v":"RL Capex 2014-15"},null,{"$f":"D2656","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,{"$f":"E2656","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,{"$f":"F2656","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,{"$f":"G2656","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,{"$f":"H2656","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,{"$f":"I2656","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,{"$f":"J2656","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,{"$f":"K2656","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,{"$f":"L2656","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,{"$f":"M2656","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2656","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2656","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2656","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2656","v":0},0,0,0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2656","v":0},0,0,0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2656","v":0},0,0,0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2656","v":0},0,0,0]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2656","v":0},0,0]
[null,"RL Capex 2032-33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2656","v":0},{"$f":"IF(V2703=\"n/a\",\"n/a\",MAX(0,V2703-1))","v":0}]
[null,"RL Capex 2033-34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2656","v":0}]
[]
[null,"WARL",{"$f":"(IF(OR($C2656<>\"n/a\",C2656<>\"n/a\"),IF(SUM(C2659:C2681)=0,0,IF((SUMPRODUCT(C2659:C2681,C2683:C2705)/SUM(C2659:C2681))<0,1,(SUMPRODUCT(C2659:C2681,C2683:C2705)/SUM(C2659:C2681)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2656<>\"n/a\",D2656<>\"n/a\"),IF(SUM(D2659:D2681)=0,0,IF((SUMPRODUCT(D2659:D2681,D2683:D2705)/SUM(D2659:D2681))<0,1,(SUMPRODUCT(D2659:D2681,D2683:D2705)/SUM(D2659:D2681)))),\"n/a\"))","v":0},{"$f":"(IF(OR($C2656<>\"n/a\",E2656<>\"n/a\"),IF(SUM(E2659:E2681)=0,0,IF((SUMPRODUCT(E2659:E2681,E2683:E2705)/SUM(E2659:E2681))<0,1,(SUMPRODUCT(E2659:E2681,E2683:E2705)/SUM(E2659:E2681)))),\"n/a\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PTRM input summary","index":12,"n_rows":57,"n_cols":18,"rows_kept":57,"cut":false,"hidden":false,"merged":[[24,6,24,8],[25,6,25,8],[20,6,20,8],[21,6,21,8],[22,6,22,8],[23,6,23,8],[18,4,18,5],[19,4,19,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[24,4,24,5],[25,4,25,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[4,4,4,7],[5,6,5,8],[6,6,6,8],[7,6,7,8],[6,4,6,5],[7,4,7,5],[18,6,18,8],[19,6,19,8],[12,6,12,8],[13,6,13,8],[14,6,14,8],[15,6,15,8],[16,6,16,8],[17,6,17,8],[8,6,8,8],[9,6,9,8],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[10,6,10,8],[11,6,11,8],[26,6,26,8],[27,6,27,8],[28,6,28,8],[29,6,29,8],[32,6,32,8],[33,6,33,8],[30,4,30,5],[31,4,31,5],[32,4,32,5],[33,4,33,5],[30,6,30,8],[31,6,31,8],[26,4,26,5],[27,4,27,5],[28,4,28,5],[29,4,29,5],[36,4,36,5],[36,6,36,8],[37,4,37,5],[37,6,37,8],[38,4,38,5],[38,6,38,8],[34,6,34,8],[35,6,35,8],[34,4,34,5],[35,4,35,5],[42,4,42,5],[42,6,42,8],[43,4,43,5],[43,6,43,8],[44,4,44,5],[44,6,44,8],[39,4,39,5],[39,6,39,8],[40,4,40,5],[40,6,40,8],[41,4,41,5],[41,6,41,8],[48,4,48,5],[48,6,48,8],[49,4,49,5],[49,6,49,8],[50,4,50,5],[50,6,50,8],[45,4,45,5],[45,6,45,8],[46,4,46,5],[46,6,46,8],[47,4,47,5],[47,6,47,8],[54,4,54,5],[54,6,54,8],[55,4,55,5],[55,6,55,8],[51,4,51,5],[51,6,51,8],[52,4,52,5],[52,6,52,8],[53,4,53,5],[53,6,53,8]]}
[]
[null,null,null,null,{"$f":"'DMS input'!$C$16&\" - PTRM Input Summary\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"AusNet (T) - PTRM Input Summary - TNSP RFM - version 3"}]
[]
[]
[null,null,null,null,{"$f":"\"Opening Regulatory Asset Base for \"&Q7&\" ($m Nominal)\"","v":"Opening Regulatory Asset Base for 2017-18 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value (Partially As Incurred)","Opening Asset Value (As Commissioned)","Average Remaining Life (Year)","Standard Life (Year)","Opening Tax Asset Value","Average Tax Remaining Life (Year)","Tax Standard Life (Year)","Base Regulatory Year","Length of Regulatory Control Period (Year)"]
[3,7,null,null,{"$f":"'RFM input'!E7","v":"Asset Class 1"},null,{"$f":"Asset1","v":"Secondary"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A7,FALSE)","v":223.71707155192158},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A7,FALSE)","v":200.21264357102072},{"$f":"IF(OR($K7<0,AND($K7>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E7,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E7,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E7,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":11.531676378321439},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B7,FALSE)","v":232.18128249257617},{"$f":"IF(OR($N7<0,AND($N7>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E7,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E7,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E7,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":11.635709779934471},null,{"$f":"HLOOKUP(IF('RFM input'!AA7=\"\",5,'RFM input'!AA7),'TAB roll forward'!I2:R4,3,FALSE)","v":"2017-18"}]
[{"$f":"A7+1","v":4},{"$f":"B7+1","v":8},null,null,{"$f":"'RFM input'!E8","v":"Asset Class 2"},null,{"$f":"Asset2","v":"Switchgear"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A8,FALSE)","v":695.94731661978608},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A8,FALSE)","v":665.74100126715177},{"$f":"IF(OR($K8<0,AND($K8>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E8,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E8,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E8,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":37.303992434754655},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B8,FALSE)","v":573.0147670170328},{"$f":"IF(OR($N8<0,AND($N8>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E8,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E8,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E8,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":29.248118551406257}]
[{"$f":"A8+1","v":5},{"$f":"B8+1","v":9},null,null,{"$f":"'RFM input'!E9","v":"Asset Class 3"},null,{"$f":"Asset3","v":"Transformers"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A9,FALSE)","v":361.67890395718172},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A9,FALSE)","v":320.74660731522073},{"$f":"IF(OR($K9<0,AND($K9>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E9,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E9,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E9,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":29.736549748821705},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B9,FALSE)","v":309.43487229792674},{"$f":"IF(OR($N9<0,AND($N9>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E9,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E9,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E9,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":28.230518610051323}]
[6,10,null,null,{"$f":"'RFM input'!E10","v":"Asset Class 4"},null,{"$f":"Asset4","v":"Reactive"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A10,FALSE)","v":94.873660830041615},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A10,FALSE)","v":90.385817223317986},{"$f":"IF(OR($K10<0,AND($K10>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E10,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E10,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E10,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":37.587223407832724},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B10,FALSE)","v":72.592253122396855},{"$f":"IF(OR($N10<0,AND($N10>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E10,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E10,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E10,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":21.918428103924541}]
[7,11,null,null,{"$f":"'RFM input'!E11","v":"Asset Class 5"},null,{"$f":"Asset5","v":"Towers and Conductor"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A11,FALSE)","v":1087.708053978248},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A11,FALSE)","v":1108.6971407552969},{"$f":"IF(OR($K11<0,AND($K11>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E11,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E11,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E11,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":52.556897891753771},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B11,FALSE)","v":803.15641046794917},{"$f":"IF(OR($N11<0,AND($N11>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E11,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E11,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E11,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":25.183214852209119}]
[8,12,null,null,{"$f":"'RFM input'!E12","v":"Asset Class 6"},null,{"$f":"Asset6","v":"Establishment"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A12,FALSE)","v":222.29663023571558},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A12,FALSE)","v":237.77521146553633},{"$f":"IF(OR($K12<0,AND($K12>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E12,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E12,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E12,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":38.712815043266204},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B12,FALSE)","v":200.00144280620739},{"$f":"IF(OR($N12<0,AND($N12>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E12,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E12,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E12,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":32.311308102070974}]
[9,13,null,null,{"$f":"'RFM input'!E13","v":"Asset Class 7"},null,{"$f":"Asset7","v":"Communications"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A13,FALSE)","v":70.917377886337832},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A13,FALSE)","v":64.719219011405698},{"$f":"IF(OR($K13<0,AND($K13>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E13,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E13,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E13,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":12.789838402250917},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B13,FALSE)","v":66.217000307874969},{"$f":"IF(OR($N13<0,AND($N13>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E13,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E13,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E13,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":9.6005661324644205}]
[10,14,null,null,{"$f":"'RFM input'!E14","v":"Asset Class 8"},null,{"$f":"Asset8","v":"Inventory"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A14,FALSE)","v":9.1796417310592062},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A14,FALSE)","v":9.1796417310592062},{"$f":"IF(OR($K14<0,AND($K14>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E14,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E14,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E14,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":3},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B14,FALSE)","v":5.9841243136739095},{"$f":"IF(OR($N14<0,AND($N14>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E14,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E14,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E14,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[11,15,null,null,{"$f":"'RFM input'!E15","v":"Asset Class 9"},null,{"$f":"Asset9","v":"IT"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A15,FALSE)","v":84.101858630608561},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A15,FALSE)","v":70.088361715623122},{"$f":"IF(OR($K15<0,AND($K15>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E15,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E15,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E15,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":4.3531827497983215},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B15,FALSE)","v":44.624631934987029},{"$f":"IF(OR($N15<0,AND($N15>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E15,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E15,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E15,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":2.9001846467802954}]
[12,16,null,null,{"$f":"'RFM input'!E16","v":"Asset Class 10"},null,{"$f":"Asset10","v":"Vehicles"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A16,FALSE)","v":6.4118956670640195},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A16,FALSE)","v":4.6842983514231538},{"$f":"IF(OR($K16<0,AND($K16>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E16,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E16,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E16,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":6.1797110516975104},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B16,FALSE)","v":4.1895584142695128},{"$f":"IF(OR($N16<0,AND($N16>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E16,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E16,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E16,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":5.7306105674229997}]
[13,17,null,null,{"$f":"'RFM input'!E17","v":"Asset Class 11"},null,{"$f":"Asset11","v":"other"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A17,FALSE)","v":38.042463619315704},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A17,FALSE)","v":34.065339939929068},{"$f":"IF(OR($K17<0,AND($K17>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E17,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E17,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E17,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":7.0846797258758034},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B17,FALSE)","v":27.968260847343572},{"$f":"IF(OR($N17<0,AND($N17>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E17,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E17,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E17,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":6.6256106546091766}]
[14,18,null,null,{"$f":"'RFM input'!E18","v":"Asset Class 12"},null,{"$f":"Asset12","v":"premises"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A18,FALSE)","v":5.2854035107919337},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A18,FALSE)","v":4.2041583916374003},{"$f":"IF(OR($K18<0,AND($K18>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E18,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E18,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E18,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":9.0473504687333772},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B18,FALSE)","v":4.4450865499600312},{"$f":"IF(OR($N18<0,AND($N18>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E18,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E18,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E18,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":16.5383097468901}]
[15,19,null,null,{"$f":"'RFM input'!E19","v":"Asset Class 13"},null,{"$f":"Asset13","v":"Land"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A19,FALSE)","v":107.67662676228854},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A19,FALSE)","v":107.91311344242199},{"$f":"IF(OR($K19<0,AND($K19>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E19,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E19,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E19,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":3},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B19,FALSE)","v":72.738380287397376},{"$f":"IF(OR($N19<0,AND($N19>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E19,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E19,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E19,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[16,20,null,null,{"$f":"'RFM input'!E20","v":"Asset Class 14"},null,{"$f":"Asset14","v":"Easements"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A20,FALSE)","v":136.27640510354763},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A20,FALSE)","v":136.27635488569135},{"$f":"IF(OR($K20<0,AND($K20>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E20,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E20,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E20,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":3},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B20,FALSE)","v":94.574698999999981},{"$f":"IF(OR($N20<0,AND($N20>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E20,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E20,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E20,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[17,21,null,null,{"$f":"'RFM input'!E21","v":"Asset Class 15"},null,{"$f":"Asset15","v":"Equity raising costs (2003-08)"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A21,FALSE)","v":50.539293013428491},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A21,FALSE)","v":50.539293013428491},{"$f":"IF(OR($K21<0,AND($K21>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E21,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E21,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E21,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":3},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B21,FALSE)","v":21.36},{"$f":"IF(OR($N21<0,AND($N21>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E21,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E21,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E21,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":2}]
[18,22,null,null,{"$f":"'RFM input'!E22","v":"Asset Class 16"},null,{"$f":"Asset16","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A22,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A22,FALSE)","v":0},{"$f":"IF(OR($K22<0,AND($K22>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E22,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E22,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E22,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B22,FALSE)","v":0},{"$f":"IF(OR($N22<0,AND($N22>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E22,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E22,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E22,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[19,23,null,null,{"$f":"'RFM input'!E23","v":"Asset Class 17"},null,{"$f":"Asset17","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A23,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A23,FALSE)","v":0},{"$f":"IF(OR($K23<0,AND($K23>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E23,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E23,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E23,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B23,FALSE)","v":0},{"$f":"IF(OR($N23<0,AND($N23>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E23,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E23,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E23,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[20,24,null,null,{"$f":"'RFM input'!E24","v":"Asset Class 18"},null,{"$f":"Asset18","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A24,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A24,FALSE)","v":0},{"$f":"IF(OR($K24<0,AND($K24>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E24,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E24,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E24,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B24,FALSE)","v":0},{"$f":"IF(OR($N24<0,AND($N24>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E24,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E24,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E24,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[21,25,null,null,{"$f":"'RFM input'!E25","v":"Asset Class 19"},null,{"$f":"Asset19","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A25,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A25,FALSE)","v":0},{"$f":"IF(OR($K25<0,AND($K25>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E25,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E25,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E25,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B25,FALSE)","v":0},{"$f":"IF(OR($N25<0,AND($N25>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E25,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E25,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E25,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[22,26,null,null,{"$f":"'RFM input'!E26","v":"Asset Class 20"},null,{"$f":"Asset20","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A26,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A26,FALSE)","v":0},{"$f":"IF(OR($K26<0,AND($K26>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E26,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E26,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E26,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B26,FALSE)","v":0},{"$f":"IF(OR($N26<0,AND($N26>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E26,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E26,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E26,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[23,27,null,null,{"$f":"'RFM input'!E27","v":"Asset Class 21"},null,{"$f":"Asset21","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A27,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A27,FALSE)","v":0},{"$f":"IF(OR($K27<0,AND($K27>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E27,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E27,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E27,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B27,FALSE)","v":0},{"$f":"IF(OR($N27<0,AND($N27>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E27,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E27,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E27,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[24,28,null,null,{"$f":"'RFM input'!E28","v":"Asset Class 22"},null,{"$f":"Asset22","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A28,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A28,FALSE)","v":0},{"$f":"IF(OR($K28<0,AND($K28>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E28,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E28,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E28,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B28,FALSE)","v":0},{"$f":"IF(OR($N28<0,AND($N28>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E28,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E28,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E28,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[25,29,null,null,{"$f":"'RFM input'!E29","v":"Asset Class 23"},null,{"$f":"Asset23","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A29,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A29,FALSE)","v":0},{"$f":"IF(OR($K29<0,AND($K29>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E29,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E29,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E29,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B29,FALSE)","v":0},{"$f":"IF(OR($N29<0,AND($N29>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E29,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E29,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E29,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[26,30,null,null,{"$f":"'RFM input'!E30","v":"Asset Class 24"},null,{"$f":"Asset24","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A30,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A30,FALSE)","v":0},{"$f":"IF(OR($K30<0,AND($K30>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E30,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E30,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E30,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B30,FALSE)","v":0},{"$f":"IF(OR($N30<0,AND($N30>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E30,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E30,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E30,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[27,31,null,null,{"$f":"'RFM input'!E31","v":"Asset Class 25"},null,{"$f":"Asset25","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A31,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A31,FALSE)","v":0},{"$f":"IF(OR($K31<0,AND($K31>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E31,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E31,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E31,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B31,FALSE)","v":0},{"$f":"IF(OR($N31<0,AND($N31>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E31,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E31,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E31,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[28,32,null,null,{"$f":"'RFM input'!E32","v":"Asset Class 26"},null,{"$f":"Asset26","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A32,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A32,FALSE)","v":0},{"$f":"IF(OR($K32<0,AND($K32>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E32,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E32,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E32,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B32,FALSE)","v":0},{"$f":"IF(OR($N32<0,AND($N32>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E32,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E32,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E32,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[29,33,null,null,{"$f":"'RFM input'!E33","v":"Asset Class 27"},null,{"$f":"Asset27","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A33,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A33,FALSE)","v":0},{"$f":"IF(OR($K33<0,AND($K33>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E33,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E33,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E33,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B33,FALSE)","v":0},{"$f":"IF(OR($N33<0,AND($N33>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E33,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E33,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E33,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[30,34,null,null,{"$f":"'RFM input'!E34","v":"Asset Class 28"},null,{"$f":"Asset28","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A34,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A34,FALSE)","v":0},{"$f":"IF(OR($K34<0,AND($K34>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E34,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E34,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E34,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B34,FALSE)","v":0},{"$f":"IF(OR($N34<0,AND($N34>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E34,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E34,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E34,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[31,35,null,null,{"$f":"'RFM input'!E35","v":"Asset Class 29"},null,{"$f":"Asset29","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A35,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A35,FALSE)","v":0},{"$f":"IF(OR($K35<0,AND($K35>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E35,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E35,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E35,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B35,FALSE)","v":0},{"$f":"IF(OR($N35<0,AND($N35>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E35,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E35,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E35,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[32,36,null,null,{"$f":"'RFM input'!E36","v":"Asset Class 30"},null,{"$f":"Asset30","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A36,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A36,FALSE)","v":0},{"$f":"IF(OR($K36<0,AND($K36>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E36,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E36,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E36,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B36,FALSE)","v":0},{"$f":"IF(OR($N36<0,AND($N36>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E36,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E36,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E36,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[33,37,null,null,{"$f":"'RFM input'!E37","v":"Asset Class 31"},null,{"$f":"Asset31","v":0},{"$f":"Asset31","v":0},{"$f":"Asset31","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A37,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A37,FALSE)","v":0},{"$f":"IF(OR($K37<0,AND($K37>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E37,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E37,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E37,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B37,FALSE)","v":0},{"$f":"IF(OR($N37<0,AND($N37>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E37,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E37,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E37,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[34,38,null,null,{"$f":"'RFM input'!E38","v":"Asset Class 32"},null,{"$f":"Asset32","v":0},{"$f":"Asset32","v":0},{"$f":"Asset32","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A38,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A38,FALSE)","v":0},{"$f":"IF(OR($K38<0,AND($K38>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E38,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E38,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E38,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B38,FALSE)","v":0},{"$f":"IF(OR($N38<0,AND($N38>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E38,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E38,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E38,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[35,39,null,null,{"$f":"'RFM input'!E39","v":"Asset Class 33"},null,{"$f":"Asset33","v":0},{"$f":"Asset33","v":0},{"$f":"Asset33","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A39,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A39,FALSE)","v":0},{"$f":"IF(OR($K39<0,AND($K39>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E39,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E39,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E39,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B39,FALSE)","v":0},{"$f":"IF(OR($N39<0,AND($N39>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E39,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E39,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E39,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[36,40,null,null,{"$f":"'RFM input'!E40","v":"Asset Class 34"},null,{"$f":"Asset34","v":0},{"$f":"Asset34","v":0},{"$f":"Asset34","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A40,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A40,FALSE)","v":0},{"$f":"IF(OR($K40<0,AND($K40>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E40,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E40,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E40,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B40,FALSE)","v":0},{"$f":"IF(OR($N40<0,AND($N40>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E40,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E40,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E40,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[37,41,null,null,{"$f":"'RFM input'!E41","v":"Asset Class 35"},null,{"$f":"Asset35","v":0},{"$f":"Asset35","v":0},{"$f":"Asset35","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A41,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A41,FALSE)","v":0},{"$f":"IF(OR($K41<0,AND($K41>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E41,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E41,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E41,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B41,FALSE)","v":0},{"$f":"IF(OR($N41<0,AND($N41>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E41,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E41,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E41,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[38,42,null,null,{"$f":"'RFM input'!E42","v":"Asset Class 36"},null,{"$f":"Asset36","v":0},{"$f":"Asset36","v":0},{"$f":"Asset36","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A42,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A42,FALSE)","v":0},{"$f":"IF(OR($K42<0,AND($K42>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E42,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E42,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E42,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B42,FALSE)","v":0},{"$f":"IF(OR($N42<0,AND($N42>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E42,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E42,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E42,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[39,43,null,null,{"$f":"'RFM input'!E43","v":"Asset Class 37"},null,{"$f":"Asset37","v":0},{"$f":"Asset37","v":0},{"$f":"Asset37","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A43,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A43,FALSE)","v":0},{"$f":"IF(OR($K43<0,AND($K43>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E43,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E43,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E43,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B43,FALSE)","v":0},{"$f":"IF(OR($N43<0,AND($N43>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E43,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E43,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E43,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[40,44,null,null,{"$f":"'RFM input'!E44","v":"Asset Class 38"},null,{"$f":"Asset38","v":0},{"$f":"Asset38","v":0},{"$f":"Asset38","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A44,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A44,FALSE)","v":0},{"$f":"IF(OR($K44<0,AND($K44>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E44,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E44,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E44,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B44,FALSE)","v":0},{"$f":"IF(OR($N44<0,AND($N44>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E44,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E44,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E44,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[41,45,null,null,{"$f":"'RFM input'!E45","v":"Asset Class 39"},null,{"$f":"Asset39","v":0},{"$f":"Asset39","v":0},{"$f":"Asset39","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A45,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A45,FALSE)","v":0},{"$f":"IF(OR($K45<0,AND($K45>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E45,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E45,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E45,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B45,FALSE)","v":0},{"$f":"IF(OR($N45<0,AND($N45>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E45,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E45,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E45,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[42,46,null,null,{"$f":"'RFM input'!E46","v":"Asset Class 40"},null,{"$f":"Asset40","v":0},{"$f":"Asset40","v":0},{"$f":"Asset40","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A46,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A46,FALSE)","v":0},{"$f":"IF(OR($K46<0,AND($K46>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E46,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E46,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E46,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B46,FALSE)","v":0},{"$f":"IF(OR($N46<0,AND($N46>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E46,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E46,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E46,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[43,47,null,null,{"$f":"'RFM input'!E47","v":"Asset Class 41"},null,{"$f":"Asset41","v":0},{"$f":"Asset41","v":0},{"$f":"Asset41","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A47,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A47,FALSE)","v":0},{"$f":"IF(OR($K47<0,AND($K47>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E47,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E47,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E47,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B47,FALSE)","v":0},{"$f":"IF(OR($N47<0,AND($N47>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E47,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E47,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E47,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[44,48,null,null,{"$f":"'RFM input'!E48","v":"Asset Class 42"},null,{"$f":"Asset42","v":0},{"$f":"Asset42","v":0},{"$f":"Asset42","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A48,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A48,FALSE)","v":0},{"$f":"IF(OR($K48<0,AND($K48>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E48,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E48,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E48,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B48,FALSE)","v":0},{"$f":"IF(OR($N48<0,AND($N48>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E48,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E48,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E48,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[45,49,null,null,{"$f":"'RFM input'!E49","v":"Asset Class 43"},null,{"$f":"Asset43","v":0},{"$f":"Asset43","v":0},{"$f":"Asset43","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A49,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A49,FALSE)","v":0},{"$f":"IF(OR($K49<0,AND($K49>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E49,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E49,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E49,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B49,FALSE)","v":0},{"$f":"IF(OR($N49<0,AND($N49>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E49,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E49,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E49,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[46,50,null,null,{"$f":"'RFM input'!E50","v":"Asset Class 44"},null,{"$f":"Asset44","v":0},{"$f":"Asset44","v":0},{"$f":"Asset44","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A50,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A50,FALSE)","v":0},{"$f":"IF(OR($K50<0,AND($K50>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E50,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E50,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E50,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B50,FALSE)","v":0},{"$f":"IF(OR($N50<0,AND($N50>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E50,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E50,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E50,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[47,51,null,null,{"$f":"'RFM input'!E51","v":"Asset Class 45"},null,{"$f":"Asset45","v":0},{"$f":"Asset45","v":0},{"$f":"Asset45","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A51,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A51,FALSE)","v":0},{"$f":"IF(OR($K51<0,AND($K51>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E51,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E51,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E51,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B51,FALSE)","v":0},{"$f":"IF(OR($N51<0,AND($N51>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E51,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E51,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E51,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[48,52,null,null,{"$f":"'RFM input'!E52","v":"Asset Class 46"},null,{"$f":"Asset46","v":0},{"$f":"Asset46","v":0},{"$f":"Asset46","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A52,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A52,FALSE)","v":0},{"$f":"IF(OR($K52<0,AND($K52>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E52,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E52,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E52,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B52,FALSE)","v":0},{"$f":"IF(OR($N52<0,AND($N52>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E52,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E52,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E52,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[49,53,null,null,{"$f":"'RFM input'!E53","v":"Asset Class 47"},null,{"$f":"Asset47","v":0},{"$f":"Asset47","v":0},{"$f":"Asset47","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A53,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A53,FALSE)","v":0},{"$f":"IF(OR($K53<0,AND($K53>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E53,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E53,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E53,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B53,FALSE)","v":0},{"$f":"IF(OR($N53<0,AND($N53>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E53,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E53,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E53,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[50,54,null,null,{"$f":"'RFM input'!E54","v":"Asset Class 48"},null,{"$f":"Asset48","v":0},{"$f":"Asset48","v":0},{"$f":"Asset48","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A54,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A54,FALSE)","v":0},{"$f":"IF(OR($K54<0,AND($K54>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E54,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E54,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E54,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B54,FALSE)","v":0},{"$f":"IF(OR($N54<0,AND($N54>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E54,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E54,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E54,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[51,55,null,null,{"$f":"'RFM input'!E55","v":"Asset Class 49"},null,{"$f":"Asset49","v":0},{"$f":"Asset49","v":0},{"$f":"Asset49","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A55,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A55,FALSE)","v":0},{"$f":"IF(OR($K55<0,AND($K55>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E55,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E55,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E55,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B55,FALSE)","v":0},{"$f":"IF(OR($N55<0,AND($N55>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E55,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E55,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E55,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[52,56,null,null,{"$f":"'RFM input'!E56","v":"Asset Class 50"},null,{"$f":"Asset50","v":"Equity raising costs"},{"$f":"Asset50","v":"Equity raising costs"},{"$f":"Asset50","v":"Equity raising costs"},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$684:$Q$735,A56,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1416:$Q$1467,A56,FALSE)","v":0},{"$f":"IF(OR($K56<0,AND($K56>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E56,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH($Q$7,'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E56,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2711,MATCH($E56,'RAB remaining lives'!$A$6:$A$2711,0)+ROWS('RAB remaining lives'!$B$13:$B$65)-1,MATCH(($Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B56,FALSE)","v":0},{"$f":"IF(OR($N56<0,AND($N56>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E56,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E56,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2706,MATCH($E56,'TAB remaining lives'!$A$6:$A$2706,0)+ROWS('TAB remaining lives'!$B$8:$B$60)-1,MATCH(($Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(J7:J56)","v":3194.6526030973364},{"$f":"SUM(K7:K56)","v":3105.228202080164},null,null,{"$f":"SUM(N7:N56)","v":2532.4827698595955}]